You are on page 1of 1

AMINABEN HUSENKHAN JAT

142, MUSLIM VAS, OPP PRIMARY SCHOOL, GEDIYA, DASADA, DASADA-382745, GUJARAT
AMINABEN HUSENKHAN JAT
COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE FOR WORKING CAPITAL AS PER NAYAK COMMITTEE

Base Year : 2024 / MANUFACTURER


PARTICULARS ESTIMATED PROJECTED YEARS
31/03/2024 31/03/2025 31/03/2026 31/03/2027 31/03/2028
1. Total Current Assets 4610910.2 5835762 6950150.8 8651852.6 8494348.4
2. Current Liabilities (Other than bank borrowing) (2 to 9 of Form 3242629.23 3703100.1 4215952.57 5015592.67 2628351.03
III)
3. Working Capital Gap 1368280.97 2132661.9 2734198.23 3636259.93 5865997.37
4. Working Capital Cycle (in months) -11.6254985035464 -91.8205459572228 -73.7785651378996 -80.9817337343825 -375.092238117142
5. Liquid Surplus 586354.2 650556 701255.8 1401228.6 460553.4
6. Projected turnover 48782000 64458000 77562000 80512000 83562000
7. % of liquid surplus to projected turnover 1.2019888483457 1.00927115330913 0.904122895232201 1.74039720786963 0.551151719681195
8. Permissible Bank Finance 9756400 12891600 15512400 16102400 16712400
9. Margin Money 2439100 3222900 3878100 4025600 4178100
10. Ratio of Margin money to bank finance [ 1:4 ] [ 1:4 ] [ 1:4 ] [ 1:4 ] [ 1:4 ]

PREPARED BY -KISHANKUMAR DHIRAJLAL TILVA Page : 1

You might also like