To launch a new project or expanding the
current business a significant amount of financing is required. Without
financing the business or any project cannot become successful. The financing
of the project is considered one of the most important parts of the project
management because through successful financing the business tries to complete
its project and meet the needs of the project efficiently. In this project just
like any other project, a significant amount of financing is required so that
Mr. Amari can perform the activities of the project efficiently and can deliver
the project on time. If all the expenses and current financing of Mr. Amari are
analyzed then it can be said that Mr. Amari currently has enough financing to
perform the project efficiently.
Table
of contents
Executive summary. 2
Introduction. 3
Analysis. 3
Expenses related to future speak on activities. 3
Fixed costs. 3
Variable costs. 4
One off costs. 4
Recurrent costs. 4
Cost directly related to products. 5
Cost indirectly related to products. 5
Does Mr. Amari have sufficient financing or Not 5
Impact of alternative scenarios on financing requirements. 7
Cost modification impact on financing needs. 8
Strengths & weaknesses of Mr. Amari’s project 8
Conclusion. 9
References
Introduction
This report aims to provide brief
information regarding the budgeting techniques and how budgets can be prepared
to meet the financing needs of the project. In this report, the project of
Speak-on is discussed in detail. The financing requirement of the project is
analyses critically in the project.
Analysis
QUESTION 1
Expenses related to future speak on activities
Fixed costs
The fixed costs are those costs that do
not change with the change in the production process. Usually, the fixed cost
in the business includes wages, rent and other expenses. In the speak on the project,
the fixed costs include the interest payment which has to pay on the line of
credit. The interest rate is fixed at 8%. Another fixed cost is the banking fee
which will be charged monthly. The insurance installments are also fixed
expenses (Warren, Reeve, & Duchac, 2016).
Fixed Cost
|
|
Canva
|
$168
|
Business
card
|
60
|
Business
registration
|
$68
|
Line
of credit
|
$10,000
|
Additional
Business card
|
$80
|
|
$10,376
|
Variable costs
The costs associated with the inventory
ate going to be variable cost because the amount of inventory keeps on changing
with time. if the number of inventory increases due to an increase in sales
than the cost associated with inventory will also increase as a result however
if the amount of sales decreases due to any reason than the cost associated
with inventory will also decrease. It means that the inventory-related costs
keep ion changing over time. The costs incurred in performing the sales or cost
of goods sold also changes from time to time because of changes in the sales
amount.
Variable Cost
|
$
|
month/
unit (Plan)
|
m/u
Adjusted
|
total
|
membership
monthly fee
|
5
|
12
|
|
60
|
card
monthly
|
20
|
2
|
|
40
|
Insurance
cost
|
46
|
3
|
|
138
|
Bank
fee
|
20
|
12
|
|
240
|
LOC
Monthly Interest
|
$800
|
1
|
|
800
|
Decks
(dec)
|
20
|
20
|
|
400
|
Decks
(feb)
|
20
|
70
|
35
|
700
|
Rush
Fee
|
$5
|
90
|
|
450
|
Additional
decks
|
20
|
35
|
|
700
|
Decks
(May)
|
20
|
40
|
20
|
400
|
|
|
|
|
3928
|
One-off costs
Mr. Amari will consider different costs as
one-off costs. The one-off costs are such costs that occurred only once. For
the development of the logo, the services of the Logo Joy website have been
taken. The services fee for the website will be paid only once. For website development,
the GoDaddy website charges a one-time fee for domain name changes. Therefore
these are some of the costs which will be incurred only once by the project. In
the future, if Mr. Amari considers doing something new then other one-off costs
can also be incurred (Warren, Reeve, & Duchac, 2016).
One Off
|
|
Startup
|
1500
|
Startup
|
1500
|
Website
fee
|
87
|
one
time website fee
|
10
|
Speak
on website
|
633
|
business
reg cost
|
68
|
|
3798
|
Recurrent costs
In the speak on the project, many costs
can be explained as recurrent costs. Such costs include the monthly payments of
the services which are taken from different websites such as GoDaddy and Canva.
The insurance amount he also going to be paid in installments every month. The
interest on the line of credit has to pay monthly as well. The inventory costs
and the cost of goods sold are all such costs which will occur again and again.
The recurrent costs are mainly those costs that are important for running the
business efficiently (Spender, 2014).
Recurrent Cost
|
|
Inventory
|
1500
|
Other
|
2428
|
Business
Card
|
$140
|
Line
of Credit
|
$10,000
|
Canva
|
$168
|
Registration
|
$68
|
|
14304
|
Cost directly related
to products
The logo and website development cost and
the cost associated with sales are such costs that are directly related to
products. These are such costs that are related to the product and helps the
product in its sales and performing the business in increasing the quality of
the services given to the target customers.
Direct Cost
|
|
Inventory
|
1500
|
Website
fee
|
87
|
one
time website fee
|
10
|
Speak
on website
|
633
|
business
reg cost
|
68
|
Bank
fee
|
240
|
LOC
Monthly Interest
|
800
|
Rush
Fee
|
450
|
membership
monthly fee
|
60
|
|
3848
|
Cost indirectly
related to products
The banking and insurance cost and the
cost associated with inventory are such costs that are indirectly related to
products. These are such costs that are not related to the product but helps
the product in its sales and performing the business efficiently.
Indirect Cost
|
|
Membership
monthly fee
|
60
|
Line
of credit
|
$10,000
|
Insurance
cost
|
138
|
Business
Card
|
$140
|
Canva
|
$168
|
|
10506
|
logo
fee
|
87
|
canva subscription
|
14
|
business card cost
|
60
|
website design
|
633
|
domain name fee
|
10
|
membership fee
|
5
|
card design
|
60
|
business registration
|
68
|
insurance
|
138
|
banking fee
|
20
|
QUESTION 2
Does Mr. Amari have
sufficient financing or Not
To launch a new project or expanding the
current business a significant amount of financing is required. Without
financing the business or any project cannot become successful. The financing
of the project is considered one of the most important parts of the project
management because through successful financing the business tries to complete
its project and meet the needs of the project efficiently. In this project just
like any other project, a significant amount of financing is required so that Mr.
Amari can perform the activities of the project efficiently and can deliver the
project on time (Campbel, Edgar, & Stonehouse, 2011).
If all the expenses and current financing
of Mr. Amari are analyzed then it can be said that Mr. Amari currently has
enough financing to perform the project efficiently. Currently, Mr. Amari has
$12,000 in financing for the project. $10,000 has been taken as credit from the
financial institution and $1500 is the amount of grant. Mr. Amari has also
invested $500 from its savings as well. The expenses which are going to be
incurred in the project are less than the amount of financing currently Mr.
Amari has; therefore it can be said that Mr. Amari has a sufficient amount of financing
(Warren, Reeve, & Duchac, 2016).
If all the initial expenses are analyzed
then it can be said that those expenses can be easily covered with the amount
of financing Mr. Amari has for they speak on the game. However further
financing might be required only if the business experience an increase and the
sales of the project increasing dramatically in the upcoming period. In the
current scenario, the business has enough resources from which the activities
of the project can be performed accurately. In the upcoming period, the
expenses and sales of the business will experience growth (Warren, Reeve, & Duchac, 2016).
Table
1: Cash Budget
Cash Budget
|
particulars
|
|
|
|
|
|
|
|
|
|
|
|
|
cash inflows
|
sep
|
oct
|
nov
|
dec
|
Jan
|
Feb
|
mar
|
apr
|
may
|
jun
|
July
|
aug
|
grant
|
1500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
personal savings
|
500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
sales
|
|
_
|
_
|
200
|
200
|
|
200
|
|
500
|
900
|
100
|
100
|
line of credit
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
total cash inflows
|
2000
|
1598
|
11,433
|
10895
|
9734
|
8867
|
6852
|
6215
|
6113
|
5659
|
5273
|
4854
|
cash outflows
|
|
|
|
|
|
|
|
|
|
|
|
|
logo fee
|
87
|
|
|
|
|
|
|
|
|
|
|
|
canva subscription
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
business card cost
|
|
60
|
|
|
|
|
|
|
|
|
|
|
website design
|
|
|
633
|
|
|
|
|
|
|
|
|
|
domain name fee
|
10
|
|
|
|
|
|
|
|
|
|
|
|
membership fee
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
card design
|
60
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
business registration
|
68
|
|
|
|
|
|
|
|
|
|
|
|
insurance
|
138
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
banking fee
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
inventory cost
|
|
|
|
400
|
|
1400
|
|
|
800
|
|
|
|
interest
|
|
|
|
856
|
763
|
709
|
532
|
497
|
449
|
381
|
414
|
380
|
total cash outflow
|
402
|
165
|
738
|
1361
|
868
|
2214
|
637
|
602
|
1354
|
486
|
519
|
485
|
net balance
|
1598
|
1433
|
10695
|
9534
|
8867
|
6652
|
6215
|
5613
|
4759
|
5173
|
4754
|
4369
|
QUESTION NO. 3
Impact
of alternative scenarios on financing requirements
The increase in the sales will require the
project to enhance its financing because when the sales of the business
increase the expenses of the business also increase as a result. The increased
expenses will require more financing so that business operations can be
performed efficiently. The inventory cost will increase significantly if the
amount of sales increases from the projected amount. Overall it can be said
that the increasing costs have a significant impact on the financing needs and
the business will have to acquire more financing for meeting these needs (Campbel, Edgar, & Stonehouse, 2011).
Table
2: Cash Budget with Early Sales Estimation
Cash Budget
|
particulars
|
|
|
|
|
|
|
|
|
|
|
|
|
cash inflows
|
sep
|
oct
|
nov
|
dec
|
Jan
|
Feb
|
mar
|
apr
|
may
|
jun
|
July
|
aug
|
grant
|
1500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
personal savings
|
500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
sales
|
200
|
200
|
200
|
200
|
200
|
|
200
|
|
500
|
900
|
100
|
100
|
line of credit
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
total cash inflows
|
2200
|
1823
|
11,638
|
11100
|
9923
|
9040
|
7012
|
6362
|
6248
|
5783
|
5388
|
4960
|
cash outflows
|
|
|
|
|
|
|
|
|
|
|
|
|
logo fee
|
87
|
|
|
|
|
|
|
|
|
|
|
|
canva subscription
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
business card cost
|
|
80
|
|
|
|
|
|
|
|
|
|
|
website design
|
|
|
633
|
|
|
|
|
|
|
|
|
|
domain name fee
|
10
|
|
|
|
|
|
|
|
|
|
|
|
membership fee
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
card design
|
60
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
business registration
|
68
|
|
|
|
|
|
|
|
|
|
|
|
insurance
|
138
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
banknig fee
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
inventory cost
|
175
|
|
|
400
|
|
1400
|
|
|
800
|
|
|
|
interest
|
|
|
|
872
|
778
|
723
|
545
|
509
|
460
|
391
|
423
|
389
|
total cash outflow
|
577
|
185
|
738
|
1377
|
883
|
2228
|
650
|
614
|
1365
|
496
|
528
|
494
|
net balance
|
1623
|
1638
|
10900
|
9723
|
9040
|
6812
|
6362
|
5748
|
4883
|
5288
|
4860
|
4466
|
The decline in the sales will not require
the project to enhance its financing because when the sales of the business
decrease the expenses of the business also decrease as a result. The decreased
expenses will not require more financing so that business operations can be
performed efficiently (Kourdi, 2015). The inventory cost will decrease
significantly if the amount of sales decreases from the projected amount.
Overall it can be said that the decreasing costs have a significant impact on
the financing needs and the business will not have to acquire more financing
for meeting these needs (Pandey, 2015).
Table
3: Cash Budget with Decline in Sales
Cash Budget
|
particulars
|
|
|
|
|
|
|
|
|
|
|
|
|
cash inflows
|
sep
|
oct
|
nov
|
dec
|
Jan
|
Feb
|
mar
|
apr
|
may
|
jun
|
July
|
aug
|
grant
|
1500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
personal savings
|
500
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
_
|
sales
|
|
_
|
_
|
100
|
100
|
|
100
|
|
250
|
450
|
50
|
50
|
line of credit
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
total cash inflows
|
2000
|
1598
|
11,433
|
10795
|
9534
|
8675
|
7276
|
6597
|
6214
|
5682
|
5208
|
4741
|
cash outflows
|
|
|
|
|
|
|
|
|
|
|
|
|
logo fee
|
87
|
|
|
|
|
|
|
|
|
|
|
|
canva subscription
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
business card cost
|
|
60
|
|
|
|
|
|
|
|
|
|
|
website design
|
|
|
633
|
|
|
|
|
|
|
|
|
|
domain name fee
|
10
|
|
|
|
|
|
|
|
|
|
|
|
membership fee
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
card design
|
60
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
business registration
|
68
|
|
|
|
|
|
|
|
|
|
|
|
insurance
|
138
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
banknig fee
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
inventory cost
|
|
|
|
400
|
|
700
|
|
|
400
|
|
|
|
interest
|
|
|
|
856
|
755
|
694
|
574
|
528
|
477
|
419
|
413
|
375
|
total cash outflow
|
402
|
165
|
738
|
1361
|
860
|
1499
|
679
|
633
|
982
|
524
|
518
|
480
|
net balance
|
1598
|
1433
|
10695
|
9434
|
8675
|
7176
|
6597
|
5964
|
5232
|
5158
|
4691
|
4260
|
The two selected scenarios regarding this
case are presented below:
Increase in Sales
|
|
|
|
|
|
|
|
|
|
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Meetings per month
|
20
|
10
|
0
|
10
|
0
|
25
|
25
|
5
|
5
|
Sales Conversion Rate
|
40%
|
30%
|
|
40%
|
|
50%
|
45%
|
45%
|
50%
|
Sales
|
8
|
3
|
0
|
4
|
0
|
12.5
|
11.25
|
2.25
|
2.5
|
Decrease in Sales
|
|
|
|
|
|
|
|
|
|
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Meetings per month
|
20
|
10
|
0
|
10
|
0
|
25
|
25
|
5
|
5
|
Sales Conversion Rate
|
10%
|
25%
|
|
25%
|
|
30%
|
40%
|
35%
|
30%
|
Sales
|
2
|
2.5
|
0
|
2.5
|
0
|
7.5
|
10
|
1.75
|
1.5
|
The
above stated table represent financial outcomes of two scenarios: the one in
which sales decreases for the business in the selected time duration. The
second scenario is about the increase of sales in the same time. In case sales
increase, owner would be able to meet his obligations easily. While decrease in
sales will cause issues for him to meet the line of credit requirements.
Surge
Cost:
In case, company increases its sales price
in response to higher market demand then company will have the following
financial outcomes (at $35/u of sales). Surging price will have probability for
them to meet the requirement of bank (fee around $20/month) after subtracting
all direct and indirect costs.
Surge
|
$35
|
|
|
|
|
|
|
|
|
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Meetings per month
|
20
|
10
|
0
|
10
|
0
|
25
|
25
|
5
|
5
|
Sales Conversion Rate
|
40%
|
30%
|
|
40%
|
|
50%
|
45%
|
45%
|
50%
|
Sales
|
8
|
3
|
0
|
4
|
0
|
12.5
|
11.25
|
2.25
|
2.5
|
|
$280
|
$105
|
$0
|
$140
|
$0
|
$438
|
$394
|
$79
|
$88
|
Diminishing
Cost:
Diminishing cost will have decrease in
sales and per unit sales price for the business. The following table represent
diminishing cost that will reduce the potential to pay bank fee regarding line
of credit. See the following table.
DIMINISHING
|
$15
|
|
|
|
|
|
|
|
|
|
Dec
|
Jan
|
Feb
|
Mar
|
Apr
|
May
|
Jun
|
Jul
|
Aug
|
Meetings per month
|
20
|
10
|
0
|
10
|
0
|
25
|
25
|
5
|
5
|
Sales Conversion Rate
|
10%
|
25%
|
|
25%
|
|
30%
|
40%
|
35%
|
30%
|
Sales
|
2
|
2.5
|
0
|
2.5
|
0
|
7.5
|
10
|
1.75
|
1.5
|
|
30
|
37.5
|
0
|
37.5
|
0
|
112.5
|
150
|
26.25
|
22.5
|
Cost modification
impact on financing needs
As discussed earlier the cost changes have
a significant impact on the project. When the costs of the projects increase
more financing is required and if the cost of the project declines than less
amount of financing adequate for the project (Chandra, 2011).
QUESTION NO. 4
Strengths &
weaknesses of Mr. Amari’s project
The cash budget of the project shows that
Mr. Amari has a huge opportunity to generate a significant amount of sales. If
the sales of the project increases than the business have a huge opportunity to
generate a significant amount of profit. Managing the costs efficiently will be
a great challenge for Mr. Amari and can affect the overall profitability. The
following are key strengths and weaknesses of the Mr. Amari’s project:
Strengths:
·
The business has a vast targeted market in
the educational sector approximately 700 private schools.
·
The business is capable to meet its 50%
target in the introduction stage which is a positive factor for future growth.
·
Overhead cost and indirect cost is lower
therefore business would easily produce higher profit margin.
Weaknesses:
·
In the introduction stage, company was
unable to meet the sales forecast.
·
Company ordered excessive inventory then requirement.
Considering the assessment outcomes and
business analysis it can be concluded that Speak on is relatively safe business
investment opportunity for Mr. Amari. In case, business succeed to manage expected sales then company would
be able to achieve high profitability margins. Although, they would also need
to control unnecessary costs associated with operations. Considering analysis,
he should go ahead and launch himself in this business to accomplish future
goals regarding profitability of business. He should go ahead instead of
continuing study on entrepreneurial plans.
Conclusion
It is concluded that the increase in the
sales will require the project to enhance its financing because when the sales
of the business increase the expenses of the business also increase as a
result. The increased expenses will require more financing so that business
operations can be performed efficiently. The inventory cost will increase significantly
if the amount of sales increases from the projected amount. The decline in the
sales will not require the project to enhance its financing because when the
sales of the business decrease the expenses of the business also decrease as a
result. The decreased expenses will not require more financing so that business
operations can be performed efficiently.
References
Campbel, D., Edgar, D., & Stonehouse, G. (2011). Business
Strategy: An Introduction. Macmillan International Higher Education.
Chandra, P. (2011). Financial Management. Tata
McGraw-Hill Education.
Kourdi, J. (2015). The Economist: Business Strategy 3rd
edition: A guide to effective decision-making. Profile Books.
Pandey, I. (2015). Financial Management. Vikas
Publishing House.
Spender, J.-C. (2014). Business Strategy: Managing
Uncertainty, Opportunity, and Enterprise. OUP Oxford.
Warren, C., Reeve, J. M., & Duchac, J. (2016). Financial
& Managerial Accounting. Cengage Learning.