Originally posted by : sarvesh | ||
Sales: 3000000 GP: 3000000*25%=750000 COGS: 3000000-750000=2250000 Cogs/stock=6 Stock=375000 Cogs/FA=1.5 FA: 1500000 FA/NW=1.5 NW: 1250000 ESC: 781250 Reserves: 468750 Fixed charge bearing capital/Net worth=0.5 Fixed Charge Bearing Capital (Debt or PSC): 625000 Assuming no bank overdraft: (CA-Stock)/CL=1 (CA/CL)-(375000/CL)=1 1.5-(375000/CL)=1 0.5=375000/CL CL=750000 CA=1125000 Other CA= 1125000-500000-375000=250000 Balancesheet Eq. Sh. Capital 781250 Fixed Assets 1500000 Reservers 468750 Stock 375000 Debt/PSC 625000 Debtors 500000 CL 750000 other CA 250000 |
rite!