Professional Documents
Culture Documents
Gurpreet Kaur 4480 Bsbmgt617 Assessment 1 Project 1
Gurpreet Kaur 4480 Bsbmgt617 Assessment 1 Project 1
Gurpreet Kaur 4480 Bsbmgt617 Assessment 1 Project 1
Assessment 1 – Project
(if applicable)
DOB:
ASSESSMENT DATE:
STUDENT’S SIGNATURE:
ASSESSOR’S NAME:
ASSESSOR’S COMMENTS:
ASSESSOR’S SIGNATURE:
DATE:
Please Note:
Ideally there are provisions for consultation “key stake holders”. This provision however must
be considered by the Registered Training Organisation that facilitates this assessment as it is
beyond the control of the author of the resources and assessment materials for this unit of
competency.
ASSESSMENT INSTRUCTIONS
Part A – requires you to evaluate (if applicable) and plan and develop a business plan for your
workplace or as determined by your trainer or teacher.
Part B – requires you to provide an overview how you will monitor performance of the business
plan during implementation and how you will respond to performance data once the business
plan has been implemented.
This assessment is one form of assessment type that is used to collect evidence and will count
towards gaining competence toward this unit.
You will be required to complete other relevant assessment tasks for this unit.
This project– requires you to plan for and develop a complete business plan.
Essentials Requirements as outlined in the “Context of and specific resources for assessment in the TP for this unit”
You are required to use an existing business plan in your workplace or at a minimum have the
recent trading figures and financial details to review the business’ operation.
Alternatively your trainer or teacher may provide you with a realistic business plan to be
applied to an operation with which you are familiar.
Additional Resources provided for the purpose of this assessment:
• A business plan template (Word File: BusinessPlanTemplate xx) and a Business Plan
Guide (Wordfile: BusinessPlanGuide xx) which provides detailed instructions for the
completion of each section of the business plan template sourced from
www.business.gov.au
• A template for a 5 year balance sheet forecast which may be used if desired (Excel
sheet: BalanceSheet_5Year).
Where the organisation has a an existing business plan, review and evaluate the following
documentation if there is no existing business plan these need to be developed using for
example the provided resources listed above. Create a draft and consult with your selected
stakeholders to clarify or verify each aspect.
Attach a briefing document which outlines with whom you have consulted and details of what
was discussed.
You need to reference each source you access to research information like statistics, products,
legislation etc. and attach this as a bibliography to completed work.
As a guideline the following key points need to be addressed (based on the Business template
xx) – your format may however vary:
• Summary
• The Business- a business plan is a formal statement of a set of business goals , the
reasons they are belived attainble and the plan for reaching those goals . it may also
contain background information aboutbthe organisation or team attempting to reach
those goals
• The Market
• The Future
• The Finances
• The Business
• Business details
• Registration details
• Business premises
• Organisation chart
• Management & ownership
• Key personnel
• Products/services
• Innovation
• Insurance
• Risk management
• Legal considerations
• Operations
• Sustainability plan
• The Market
• Market research
• Market targets
• Environmental/industry analysis
• Your customers
• S.W.O.T. analysis
• Your competitors
• Advertising & sales
• The Future
• Vision statement
• Mission statement
• Goals/objectives
• Action plan
• The Finances
• Executive summary
The executive summary of your business plan introduces your company , explain what you do ,
and lays out what you are looking for from your readers .ideally the executive summary can act
as a stand alone document that covers the highlights of your details plan . in fact it is very
common for investors to ask for only the executive summary when they are evaluating your
business . if they like what they see in the executive summary , they will often follow up with a
request for a complete plan , a pitch presentation and more in depth financials
Because your executive summary is such a critical component of your business plan , you will
want to make sure that it is as clear and concise as possible .cover the key highlights of your
business , but do not into too much details . ideally your executive summary will be one to two
pages at most , designed to be quick read that sparks interest and makes your investors feel
eager to hear more
Business overviews = your business that sums up the essence of what you are doing but is often
more effective if the sentence describe what your company actually does .
Problem – summarize the problem you are solving in the market . every business is solving a
problem for its customers and filling a need in the market
Solution - this is your product or service . how are you addressing the problem you have
identified in the market ?
Target market –
Who is your target market , or your ideal customer ? how many of them are there ? its important
here to be specific
If you are a shoe company, you are not targeting everyone just because everyone has feet . you
are most likely targeting a specific market segment such as style –conscious men or runners . this
will make it much easier for you to target your marketing and sales efforts and attract the kinds
of customers that are most likely to buy from you
Competition – how is your target market solving their problem today ? and it is critical to provide
an overview in your executive summary
Company overview and team – provides a brief overview of your team and short explanation of
why you and your team are the right people to take your idea to market
Investors put an enormous amount of weight on the team –even more than on the idea because
even a great idea needs great executions in order to become a reality
Financial summary – highlight the key aspects of your financial plan , ideally with a chart that
shows your planned sales , expenses and profitability
Funding requirement – if you are writing a business plan to get bank loan or because you are
asking angel investors or venue capitalists for funding , you must include the details of what you
need in the executive summary
Milestone and traction – the last key element of an executive summary that investors will want
to see is the progress that you have made so far and future milestone that you intend to hit . if
you can show that your potential customers are already interested in – or perhaps already
buying – your product or service , this is great to highlight
Opportunity – there are four main chapters in a business plan- opportunity , execution ,
company overview and financial plan. the opportunity chapter of your business plan is where
the real meat of your plan lives – it includes information about the problem that you are solving ,
your solution , who you plan to sell to , how you product or service fita into the existing
competitive landscape
you will also use this section of your business plan to demonstrate what sets your solution apart
from others, and how you plan to expand your offerings in the future
people who read your business plan will already know a little bit about your business because
they read your executive summary
the problem and solution – start the opportunity by describing the problem that you are solving
for your customers . what is the primary pain point for them ? how are they solving their
problem today? May be the existing solutions to your customer’s problem are very expensive or
cumbersome . for a business with a physical location , perhaps there are not any existing
solution within reasonable driving distance .
defining the problem you are solving for your customers is far and away the most critical
element of your business plan and crucial for your business success. If you cannot pinpoint a
problem that your potential customers have , then you might not have a viable business concept.
Target market – now that you have detailed your problem and solution in your business plan , it
is time to turn your focus towards targets market ; who are selling to ?
Depending on the type of business you are starting and the type of plan you are writing , you
may not need to go into too much details here . no matter what , you need to know who your
customer is and have a rough estimate of how many oof them there are . if there are not enough
customers for your product or service , that could be a warning sign.
Market analysis and market search – if you are going to do a market analysis , start with some
research . first, identify your market segments and determine how big each segment is . a
market segments is a group of people that you could potentially sell to
Do not fall into the trap , through , of defining the market as “ everyone “ . the classic example is
a shoe company . while it would be tempting for a shoe company to say that their target market
is everyone who has feet , realistically they need to target a specific segment of the market in
order to be successful .
Your ideal customer – when you have your target market segment defined , it is time to define
your ideal customer for each segments.
Key customers – the final section of your market chapter should discuss customers. This section
is really only required for enterprise companies that have very few customers . most small
business and typical start-ups can skip this and move on . but if you selling to other businesses ,
you may have a few key customers that are critical to the success of your business , or a handful
of important customers that are trend leaders in your space . if so, use this final portion of your
target market to provides details about those customers and how they are important to your
business ‘s success
Competition- the simple fact is that all business have competition . competitors may not always
come in the form of direct completion , which is when you have a competitor offering a similar
solution to your offering . often times , you may be dealing with indirect competition , which is
when consumers solve their problem with an entirely different kind of solution.
Future product and service - all entrepreneurs have a vision of where they want to take the
business in the future if they are successful.
While it is tempting to spend a lot of time exploring future opportunities for new products and
services , you should not expand to much on these ideas in your business plan . it is certainly
useful to include a paragraphs or two about potential future plans . to show inverters where you
are headed in the long term , but you do not want your plan to be dominated by long – range
plans that may or may not come to fruition. The focus should be on bringing your first product
and service to market
Marketing and sales plan –the marketing and sales plan section of yours business plan details
how you plan to reach your targets markets segments , how you plan on selling to these targets
markets , what your pricing plan is and what types of activities and partnerships you need to
make your business a success
Advertising – your business plan should include an overview of the kinds of advertising you plan
to spend money on . will you be advertising online? Or perhaps in traditional , offline media ? . a
key components to your advertising plan is your plan for measuring the success of your
advertising.
Example -
Start-up requirements
Start up expenses
Legal $2,000
Brochures $500
Consultant $1,500
Insurance $1,745
Accounting $1,000
Start up assets
Assets
Liabilities
Capital
Planned investment
Other $0
MARKET ANALYSIS
We recommend using LivePlan as the easiest way to create graphs for your own business
plan.
SALES FORECAST
Sales
Coffeehouse $78,112 $0 $0
MILESTONES
Totals $114,000
Employee salaries are as follows:
Position Salary
Chef $30,000
Manager $28,000
Barristas/Bartenders $7/Hour
Dishwashers/Bussers $6/Hour
PERSONNEL PLAN
TOTAL PEOPLE 21 21 21
Important Assumptions
The financial plan depends on important assumptions, most of which are shown in the
following table. The key underlying assumptions are:
GENERAL ASSUMPTIONS
Plan Month 1 2 3
Other 0 0 0
Projected Cash Flow
We expect to manage cash flow over the next three years with minimal new investment
required over the first two years. It is our expectation that revenue beyond projected
sales will be invested in retiring long-term debt early.
We recommend using LivePlan as the easiest way to create graphs for your own business
plan.
Cash Received
Dividends $0 $0 $0
The most important indicators in our case are are daily seating "counts" and weekly
sales numbers. We must also make sure that we are turning our inventory rapidly so as
to avoid food spoilage.
We must target net profit/sales figures toward the 14% level with gross margins never
dipping below 38%. Marketing costs should never exceed three percent of sales.
We recommend using LivePlan as the easiest way to create graphs for your own business
plan.
The Break-even Analysis shows that The Watertower has a good balance of fixed costs
and sufficient sales strength to remain healthy. Our break-even point is $106,101 on
sales averaging $12.54 per patron. This break-even position is achieved on a monthly
fixed cost of $57,873 and and per unit/patron variable cost of $5.70.
We recommend using LivePlan as the easiest way to create graphs for your own business
plan.
BREAK-EVEN ANALYSIS
Assumptions:
We expect income to approach $2.1 million for calendar year 2002. It should increase to
$2.57 million by the end of the years covered in this plan.
We recommend using LivePlan as the easiest way to create graphs for your own business
plan.
Other $0 $0 $0
Expenses
Other $0 $0 $0
As shown in the Balance Sheet, we expect a healthy growth in net worth from
approximately $172,000 at the end of 2002 to almost $1 million by the end of the plan
period.
PRO FORMA BALANCE SHEET
Assets
Current Assets
Long-term Assets
Current Liabilities
We recommend using LivePlan as the easiest way to create automatic financials for your
own business plan.
Business ratios for the years of this plan are shown below. Industry profile ratios based
on the Standard Industrial Classification (SIC) code 5812, Eating Places, are shown for
comparison. The ratios show a plan for balanced, healthy growth.
RATIO ANALYSIS
Percent of Sales
Main Ratios
Debt Ratios
Liquidity Ratios
Additional Ratios
Appendix
SALES FORECAST
MON MON MON MON MON MON MON MON MON MON MON MON
TH 1 TH 2 TH 3 TH 4 TH 5 TH 6 TH 7 TH 8 TH 9 TH 10 TH 11 TH 12
Sales
Restau 0 $116, $126, $132, $150, $142, $153, $164, $190, $184, $184, $189, $190,
rant % 330 271 163 898 787 458 320 700 871 871 120 428
Coffee 0 $14,5 $14,5 $16,8 $16,8 $19,8 $19,8 $22,7 $22,7 $26,1 $26,1 $30,1 $30,1
house % 25 25 00 00 00 00 70 70 85 85 12 12
TOTAL $130, $140, $148, $167, $162, $173, $187, $213, $211, $211, $219, $220,
SALES 855 796 963 698 587 258 090 470 056 056 232 540
Direct Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont
Cost of h1 h2 h3 h4 h5 h6 h7 h8 h 9 h 10 h 11 h 12
Sales
Restau $101, $102, $103, $105, $104, $105, $106, $108, $107, $107, $108, $108,
rant 350 363 386 419 420 850 908 850 350 350 100 850
Coffee $4,35 $4,35 $5,04 $5,04 $5,94 $5,94 $6,83 $6,83 $7,85 $7,85 $9,03 $9,03
house 7 7 0 0 0 0 1 1 5 5 3 3
Subtot $105, $106, $108, $110, $110, $111, $113, $115, $115, $115, $117, $117,
al 707 720 426 459 360 790 739 681 205 205 133 883
Direct
Cost of
Sales
We recommend using LivePlan as the easiest way to create automatic financials for your
own business plan.
PERSONNEL PLAN
MO MO MO MO MO MO MO MO MO MO MO MO
NTH NTH NTH NTH NTH NTH NTH NTH NTH NTH NTH NTH
1 2 3 4 5 6 7 8 9 10 11 12
Owner/M 0 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3 $3,3
anager % 33 33 33 33 33 33 33 33 33 33 33 33
Employee 0 $23, $23, $23, $23, $23, $23, $23, $23, $23, $23, $23, $23,
s % 501 501 501 501 501 501 501 501 501 501 501 501
TOTAL 21 21 21 21 21 21 21 21 21 21 21 21
PEOPLE
Total $26, $26, $26, $26, $26, $26, $26, $26, $26, $26, $26, $26,
Payroll 834 834 834 834 834 834 834 834 834 834 834 834
GENERAL ASSUMPTIONS
MON MON MON MON MON MON MON MON MON MON MON MON
TH 1 TH 2 TH 3 TH 4 TH 5 TH 6 TH 7 TH 8 TH 9 TH TH TH
10 11 12
Plan 1 2 3 4 5 6 7 8 9 10 11 12
Mont
h
Curre 12.25 12.25 12.25 12.25 12.25 12.25 12.25 12.25 12.25 12.25 12.25 12.25
nt % % % % % % % % % % % %
Intere
st
Rate
Long- 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75 6.75
term % % % % % % % % % % % %
Intere
st
Rate
Tax 30.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00
Rate % % % % % % % % % % % %
Other 0 0 0 0 0 0 0 0 0 0 0 0
MON MON MON MON MON MON MON MON MON MON MON MON
TH 1 TH 2 TH 3 TH 4 TH 5 TH 6 TH 7 TH 8 TH 9 TH TH TH
10 11 12
Sales $130, $140, $148, $167, $162, $173, $187, $213, $211, $211, $219, $220,
855 796 963 698 587 258 090 470 056 056 232 540
Direct Cost $105, $106, $108, $110, $110, $111, $113, $115, $115, $115, $117, $117,
of Sales 707 720 426 459 360 790 739 681 205 205 133 883
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL $105 $106 $108 $110 $110 $111 $113 $115 $115 $115 $117 $117
COST OF ,707 ,720 ,426 ,459 ,360 ,790 ,739 ,681 ,205 ,205 ,133 ,883
SALES
Gross $25,1 $34,0 $40,5 $57,2 $52,2 $61,4 $73,3 $97,7 $95,8 $95,8 $102, $102,
Margin 48 76 37 39 27 68 51 89 51 51 099 657
Gross 19.22 24.2 27.2 34.1 32.1 35.4 39.2 45.8 45.4 45.4 46.5 46.55
Margin % % 0% 1% 3% 2% 8% 1% 1% 1% 1% 7% %
Expenses
Payroll $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8
34 34 34 34 34 34 34 34 34 34 34 34
Sales and $7,90 $6,50 $7,90 $6,50 $6,50 $6,50 $6,50 $6,50 $6,50 $6,50 $6,50 $6,50
Marketing 0 0 0 0 0 0 0 0 0 0 0 0
and Other
Expenses
Depreciatio $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575 $575
n
Leased $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05 $1,05
Equip/Van/ 0 0 0 0 0 0 0 0 0 0 0 0
Dispensing
Systems
Utilities $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00
0 0 0 0 0 0 0 0 0 0 0 0
Insurance $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74 $1,74
5 5 5 5 5 5 5 5 5 5 5 5
Other Taxes $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00 $2,00
0 0 0 0 0 0 0 0 0 0 0 0
Payroll 2 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90 $5,90
Taxes 2 3 3 3 3 3 3 3 3 3 3 3 3
%
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total $48,0 $46,6 $48,0 $46,6 $46,6 $46,6 $46,6 $46,6 $46,6 $46,6 $46,6 $46,6
Operating 07 07 07 07 07 07 07 07 07 07 07 07
Expenses
Profit ($22, ($12, ($7,4 $10,6 $5,62 $14,8 $26,7 $51,1 $49,2 $49,2 $55,4 $56,0
Before 859) 531) 70) 32 0 61 44 82 44 44 92 50
Interest
and Taxes
EBITDA ($22, ($11, ($6,8 $11,2 $6,19 $15,4 $27,3 $51,7 $49,8 $49,8 $56,0 $56,6
284) 956) 95) 07 5 36 19 57 19 19 67 25
Interest $4,18 $4,15 $4,12 $4,09 $4,05 $4,02 $3,99 $3,96 $3,92 $3,89 $3,86 $3,82
Expense 5 4 2 0 8 6 3 0 7 3 0 6
Taxes ($8,1 ($4,1 ($2,8 $1,63 $390 $2,70 $5,68 $11,8 $11,3 $11,3 $12,9 $13,0
Incurred 13) 71) 98) 5 9 8 05 29 38 08 56
Net Profit ($18, ($12, ($8,6 $4,90 $1,17 $8,12 $17,0 $35,4 $33,9 $34,0 $38,7 $39,1
931) 514) 95) 6 1 6 63 16 87 13 24 68
Net - - - 2.93 0.72 4.69 9.12 16.5 16.1 16.1 17.6 17.76
Profit/Sales 14.47 8.89 5.84 % % % % 9% 0% 2% 6% %
% % %
MON MON MON MON MON MON MON MON MON MON MON MON
TH 1 TH 2 TH 3 TH 4 TH 5 TH 6 TH 7 TH 8 TH 9 TH TH TH
10 11 12
Cash
Receive
d
Cash
from
Operati
ons
Cash $130, $140, $148, $167, $162, $173, $187, $213, $211, $211, $219, $220,
Sales 855 796 963 698 587 258 090 470 056 056 232 540
SUBTOT $130, $140, $148, $167, $162, $173, $187, $213, $211, $211, $219, $220,
AL 855 796 963 698 587 258 090 470 056 056 232 540
CASH
FROM
OPERAT
IONS
Additio
nal
Cash
Receive
d
Sales 0.0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Tax, 0%
VAT,
HST/GS
T
Receive
d
New $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Current
Borrowi
ng
New $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other
Liabiliti
es
(interes
t-free)
New $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-
term
Liabiliti
es
Sales of $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other
Current
Assets
Sales of $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-
term
Assets
New $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Investm
ent
Receive
d
SUBTOT $130, $140, $148, $167, $162, $173, $187, $213, $211, $211, $219, $220,
AL 855 796 963 698 587 258 090 470 056 056 232 540
CASH
RECEIV
ED
Expendi Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont Mont
tures h 1 h 2 h 3 h 4 h 5 h 6 h 7 h 8 h 9 h 10 h 11 h 12
Expendi
tures
from
Operati
ons
Cash $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8 $26,8
Spendin 34 34 34 34 34 34 34 34 34 34 34 34
g
Bill $35,5 $175, $127, $132, $137, $134, $139, $145, $152, $149, $149, $155,
Paymen 44 815 186 308 495 078 478 029 660 153 821 206
ts
SUBTOT $62,3 $202, $154, $159, $164, $160, $166, $171, $179, $175, $176, $182,
AL 78 649 020 142 329 912 312 863 494 987 655 040
SPENT
ON
OPERAT
IONS
Additio
nal
Cash
Spent
Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Tax,
VAT,
HST/GS
T Paid
Out
Principa $1,82 $1,84 $1,86 $1,88 $1,90 $1,91 $1,93 $1,95 $1,97 $1,99 $2,01 $2,04
l 4 3 1 0 0 9 9 8 8 9 9 0
Repaym
ent of
Current
Borrowi
ng
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Liabiliti
es
Principa
l
Repaym
ent
Long- $2,22 $2,22 $2,24 $2,25 $2,26 $2,28 $2,29 $2,30 $2,31 $2,32 $2,34 $2,35
term 1 3 3 7 8 1 2 5 7 8 1 4
Liabiliti
es
Principa
l
Repaym
ent
Purchas $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
e Other
Current
Assets
Purchas $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
e Other
Current
Assets
Purchas $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
e Long-
term
Assets
Dividen $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ds
SUBTOT $66,4 $206, $158, $163, $168, $165, $170, $176, $183, $180, $181, $186,
AL 23 715 124 279 497 112 543 126 789 314 015 434
CASH
SPENT
Net $64,4 ($65, ($9,1 $4,41 ($5,9 $8,14 $16,5 $37,3 $27,2 $30,7 $38,2 $34,1
Cash 32 919) 61) 9 10) 6 47 44 67 42 17 06
Flow
Cash $164, $98,5 $89,3 $93,7 $87,8 $96,0 $112, $149, $177, $207, $246, $280,
Balance 432 13 52 71 61 07 553 897 164 907 124 231
We recommend using LivePlan as the easiest way to create automatic financials for your
own business plan.
MON MON MON MON MON MON MON MON MON MON MON MON
TH 1 TH 2 TH 3 TH 4 TH 5 TH 6 TH 7 TH 8 TH 9 TH TH TH
10 11 12
Assets Starti
ng
Bala
nces
Curren
t
Assets
Cash $100 $164, $98,5 $89,3 $93,7 $87,8 $96,0 $112 $149 $177 $207 $246 $280
,000 432 13 52 71 61 07 ,553 ,897 ,164 ,907 ,124 ,231
Invent $61, $116, $117, $119, $121, $121, $122, $125 $127 $126 $126 $128 $129
ory 157 278 392 269 505 396 969 ,113 ,249 ,726 ,726 ,846 ,671
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Curren
t
Assets
TOTAL $161 $280, $215, $208, $215, $209, $218, $237 $277 $303 $334 $374 $409
CURRE ,157 710 905 621 276 257 976 ,666 ,146 ,890 ,632 ,970 ,902
NT
ASSET
S
Long-
term
Assets
Long- $595 $595, $595, $595, $595, $595, $595, $595 $595 $595 $595 $595 $595
term ,040 040 040 040 040 040 040 ,040 ,040 ,040 ,040 ,040 ,040
Assets
Accum $0 $575 $1,15 $1,72 $2,30 $2,87 $3,45 $4,0 $4,6 $5,1 $5,7 $6,3 $6,9
ulated 0 5 0 5 0 25 00 75 50 25 00
Deprec
iation
TOTAL $595 $594, $593, $593, $592, $592, $591, $591 $590 $589 $589 $588 $588
LONG- ,040 465 890 315 740 165 590 ,015 ,440 ,865 ,290 ,715 ,140
TERM
ASSET
S
TOTAL $756 $875, $809, $801, $808, $801, $810, $828 $867 $893 $923 $963 $998
ASSET ,197 175 795 936 016 422 566 ,681 ,586 ,755 ,922 ,685 ,042
S
Liabiliti Mont Mont Mont Mont Mont Mont Mon Mon Mont Mon Mon Mon
es and h1 h2 h 3 h 4 h 5 h 6 th 7 th 8 h 9 th 10 th 11 th 12
Capital
Curren
t
Liabiliti
es
Accoun $29, $171, $122, $127, $133, $129, $134, $139 $147 $144 $144 $150 $149
ts 627 581 781 721 032 435 653 ,937 ,688 ,165 ,647 ,046 ,628
Payabl
e
Curren $29, $28,0 $26,1 $24,3 $22,4 $20,5 $18,6 $16, $14, $12, $10, $8,7 $6,6
t 850 26 83 22 42 42 23 684 726 748 749 30 90
Borrow
ing
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Curren
t
Liabiliti
es
SUBTO $59, $199, $148, $152, $155, $149, $153, $156 $162 $156 $155 $158 $156
TAL 477 607 964 043 474 977 276 ,621 ,414 ,913 ,396 ,776 ,318
CURRE
NT
LIABILI
TIES
Long- $695 $693, $690, $688, $686, $684, $681, $679 $677 $674 $672 $670 $667
term ,399 178 955 712 455 187 906 ,614 ,309 ,992 ,664 ,323 ,969
Liabiliti
es
TOTAL $754 $892, $839, $840, $841, $834, $835, $836 $839 $831 $828 $829 $824
LIABILI ,876 785 919 755 929 164 182 ,235 ,723 ,905 ,060 ,099 ,287
TIES
Paid-in $98, $98,0 $98,0 $98,0 $98,0 $98,0 $98,0 $98, $98, $98, $98, $98, $98,
Capital 000 00 00 00 00 00 00 000 000 000 000 000 000
Retain ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96, ($96,
ed 679) 679) 679) 679) 679) 679) 679) 679) 679) 679) 679) 679) 679)
Earnin
gs
Earnin $0 ($18, ($31, ($40, ($35, ($34, ($25, ($8,8 $26, $60, $94, $133 $172
gs 931) 445) 140) 234) 063) 937) 74) 542 529 542 ,266 ,433
TOTAL $1,3 ($17, ($30, ($38, ($33, ($32, ($24, ($7,5 $27, $61, $95, $134 $173
CAPITA 21 610) 124) 819) 913) 742) 616) 53) 863 850 863 ,587 ,754
L
TOTAL $756 $875, $809, $801, $808, $801, $810, $828 $867 $893 $923 $963 $998
LIABILI ,197 175 795 936 016 422 566 ,681 ,586 ,755 ,922 ,685 ,042
TIES
AND
CAPITA
L
Net $1,3 ($17, ($30, ($38, ($33, ($32, ($24, ($7,5 $27, $61, $95, $134 $173
Worth 21 610) 124) 819) 913) 742) 616) 53) 863 850 863 ,587 ,754
•
• Part B –Monitoring the performance and responding to performance data post
implementation
•
• Your Task:
•
• This section of the project requires you to answer a series of questions and scenarios
relating to monitoring
• performance and responding to performance data. Each question must be answered.
•
•
•
• Using your completed business plan, who are the relevant parties to whom you need to
communicate the business plan? Which details does this need to include for each party
in terms of performance requirements and timeframes?
• Who you need to communicate-
• Owners and business partners
• Strategic partners business contacts and associates
• Government agencies
• Manager
• Local council
•
• Communications technology has a major impact on how you keep people in the loop.
method of communication can take many form such as written methods of
communication can take many form such as written reports , conversations , email ,
formal status reports , meeting .
•
•
• What are the skilled labour requirements in the organisation to implement the business
plan? Provide an overview of skilled labour in each department.
If there are activities or tasks that cannot be performed by up skilling existing staff , the
organisation may need to recruit new full or part – time staff or engage contractor to
complete specialised activities . all recruitment or contracting should be managed in line
with the organisation’s policies and procedures . the decision to recruit or contract
depend on the level of knowledge and skills required for activity or task and how long
the task is expected to take . for example , the existing marketing team may have limited
capacity and experience in market analysis , so they may decide to contract a market
analysis , so they may decide to contact a market analyst for six weeks to determine the
market requirements for a new line of products
Skill labour –
Team leader
Administrator
Engineer
Technical staff
• Provide 2 examples how you could test the performance measurements you have set for
your business plan.
Productivity to measure the overall output of good or service , which is divided by the
total cost of all the inputs
• Input is measured by calculating the total costs of acquiring and using resource to
product outputs
• Performance apreasal
• Turnover
• Losses
• Absenteeism
• List 5 examples for reports and when these would have to be provided to the various
departments in your organisation in terms of timelines and importance.
• Annual financial reports
• government and industry report
• sakes and profit figures
• marketing strategies report
• analysis report
• action taken report
• risk and issue report
• You have noticed that an important product line offered by your organisation becomes
inconsistent due to supply issues. Which actions do you need to take?
• Improve cost accounting
• Allocate resources to popular product
• Research consumer behaviour
• Coordinate market efforts
• Work with channel partner
Part A
• Provide 2 examples how you could test the performance measurements you have set for
your business plan.
• List 5 examples for reports and when these would have to be provided to the various
departments in your organisation in terms of timelines and importance.
• You have noticed that an important product line offered by your organisation becomes
inconsistent due to supply issues. Which actions do you need to take?
•
•
•
•
• On occasion it may be necessary to refine performance indicators as the set target is
exceeded or can no longer be achieved. List 2 examples where a performance indicator
needs to be refined.