You are on page 1of 2

WORKING CAPITAL

EXAMPLE
AMOUNT PRESENT POLICY PROPOSED POLICY

sales 35000 33000


portion availing dis 0 11000
profit@9% 3150 2970
amt of dis 0 220
bad debts 700 495
Dso 36 23.3333333333333
invst in rec 3452.05479452055 2109.58904109589
int 379.72602739726 232.054794520548

savings in int 147.671232876712


savings in bad debts 205
profits -180
fall in dis i.e..amt of dis -220

NET -47.3287671232877

ACCORDING TO THE NEW PROPOSAL WE ARE GETTING LOSS SO WE SHOULD NOT GO THROUGH IT WE SHOULD CO
EVEN THOUGH THE NEW PROPOSED PLAN IS GOOD IN SAVINGS IN INT AND BAND DEBTS BUT IF WE CONTINUE THA
T GO THROUGH IT WE SHOULD CONTINUE THE CURRENT PROPOSAL
D DEBTS BUT IF WE CONTINUE THAT OUR EXISTING PROFITS IS FALLING DOWN

You might also like