please solve asap

As a financial analyst ABC Corp wants you to estimate the working capital requirement with the following data available: Level of activity: 1,00,000 units Rs. 12 3 Particulars Raw material Per Unit Direct labor Per Unit Overheads per Unit Total cost Per Unit Profit per Unit Selling price Per Unit 9 24 6 30 Additional Information: 1. Raw material is in stock on an average for 3 months. 2. Materials are in process on an average for one month. 3. Finished goods are in stock on an average for one months. 4. Credit allowed by creditors is three months in respect of raw materials supplied. 5. Credit allowed to debtors is two months. 6. Lag in payment of wages is one month. 7. Cash on hand and at bank is expected to be Rs. 25,00,000 8. You are informed that all activities are evenly spread out during the year. (Note: Assume working capital consumes 100% raw material, 50% labour and 50% Overheads)