F-Prime Capital State of Technology Venture Capital - 2021
F.G. Project
1. Reduction for inventory F.GReduction for inventory F.G..
Content.Content.
Project CharterProject Charter
Classification for inventoryClassification for inventory
WH area and LayoutWH area and Layout
current EGP for the stock and thecurrent EGP for the stock and the
proposed savingproposed saving
3. Classification for inventoryClassification for inventory
Stock evaluationStock evaluation
StockEvaluation(L.E.)
19.8
7.7
3.0
6.2
1.0 2.0
5.1
44.9
0.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0
40.0
45.0
50.0
30 60 90 120 180 240 More Than240 Total
AGE (DAYS )
4. By short length through DecemberBy short length through December
Stock Evaluation ( L.E.)
967,314.56
325,351.40
324,074.41
354,992.78
210,873.42
27,652.65
216,606.89
2,426,866.12
0.00
500,000.00
1,000,000.00
1,500,000.00
2,000,000.00
2,500,000.00
3,000,000.00
30 60 90 120 180 240 More
Than 240
Total
AGE ( DAYS )
Stock Evaluation ( L.E.)
5. current EGP for the stock and thecurrent EGP for the stock and the
proposed savingproposed saving
Moving Item With Respect to Hold item
Moving item
,
39,802,735.44,
85%
Hold Item
,
7,293,668.53,
15%
Moving item
Hold Item
14. Average Inventory = 44.886 L.EAverage Inventory = 44.886 L.E
Capital Cost = 10%Capital Cost = 10% ofof average inventoryaverage inventory
==10%10%**44.88644.886
==4.48864.4886L.EL.E
Cost Of Storage =Cost Of Storage = 8%8% ofof average inventoryaverage inventory
==8%8%**44.88644.886
==3.59083.5908L.EL.E
15. Annual Cost Of Carrying InventoryAnnual Cost Of Carrying Inventory
==Average Inventory* ( Capital Cost + Storage CostAverage Inventory* ( Capital Cost + Storage Cost((
==44.88644.886(*(*4.48864.4886++3.59083.5908((
==362.655362.655L.EL.E..
16. To calculate Turn RatioTo calculate Turn Ratio
Turn RatioTurn Ratio
==Annual cost of good sold / Average inventoryAnnual cost of good sold / Average inventory
==