Upload
vannessa-dang
View
208
Download
4
Embed Size (px)
DESCRIPTION
Citation preview
VISK2010DTeam: FinanceCompany name: Gifts For Life
V.P: Tran Dai Nghia 436010Dang Phuong Mai 435359Bui Thuy Huong 440537Doan Quynh Trang 436007Le Mai Anh 435373Lai Thi Tam 435372
OUTLINEI. Introduction
II. Report
1. Finance Team introduction
2. Gantt Chart & Activity-on-node
3. Estimated and final company’s profit
4. Estimated and final cash flow spreadsheet
5. Final productivity
6. Total number of items sold
7. Measure used to determine the effectiveness of finance
8. Process Flow Chart for Finance
9. Finance’s Contribution to company success
10. Time log summary
11. Lessons from team members
III. Conclusion
FINANCE TEAM INTRODUCTION
Name Roles
Tran Dai NghiaCooperates with CEO and other departments, Receives investment from IS VNU, Approves papers
Dang Phuong MaiCooperates with Manufacturing Department to check inventory
Bui Thuy HuongCooperates with Manufacturing Department to check inventory
Doan Quynh TrangCollects information to prepare for financial budget, Calculates weekly cash flow from operations
Lai Thi Tam Collects bills, Calculates profits gained from sales
Le Mai AnhPrepares financial budget, and Draws flowchart for Finance department
GANTT CHARTID Activity Description Start Finish
9-Au
g10
-Aug
11-A
ug17
-Aug
20-A
ug21
-Aug
22-A
ug24
-Aug
31-A
ug1-
Sep
2-Se
p3-
Sep
4-Se
p5-
Sep
6-Se
p7-
Sep
10-S
ep11
-Sep
12-S
ep13
-Sep
A First receiving 1,000,000 VND from IS-VNU 9-Aug 9-Aug
B Meeting with team members to evaluate the project. 9-Aug 9-Aug
C Work with team members to identify activities. 9-Aug 9-Aug
D Assign responsibilities to members of team. 9-Aug 9-Aug
E Project activities starting. 10-Aug 10-Aug
F Pay money for making sample products 10-Aug 10-Aug
G Collect bills making sample products from R&D department 10-Aug 10-Aug
H Set prices for products 10-Aug 10-Aug
I Receive money from selling sample products 11-Aug 11-Aug
J Pay money for raw materials 17-Aug 17-Aug
K Collect bills paying for raw materials from R&D department 20-Aug 20-Aug
L Calculate esimated budget and cash flow 21-Aug 21-Aug
M Report activities 22-Aug 22-Aug
N Cooperate with other departments to check inventory weekly 17-Aug 7-Sep
OReceive revenue from selling products from Sales and Marketing department
31-Aug 7-Sep
P Summarize activities 7-Sep 7-Sep
Q Return 1,000,000 VND to IS-VNU 7-Sep 7-Sep
R Calculate final budget and cash flow 10-Sep 10-Sep
S Report Class project 11-Sep 13-Sep
T Give profit to do charity in Hoa Binh Orphanage Center 13-Sep 13-Sep
ACTIVITY – ON – NODE (AON)
A B DC
E GF
H
I
J
K
L
M N P QO
R TS
Week EndingIncome from Sales 17-Aug 24-Aug 31-Aug 7-Sep Total
Eco friendly bag 75000 300000 450000 300000 1,125,000.00 Key chain 42000 21000 21000 21000 105,000.00 Pen 22000 22000 22000 66,000.00 Badge 15000 15000 15000 45,000.00
Total 117,000.00 358,000.00 508,000.00 358,000.00 1,341,000.00
Cost of Goods Sold 17-Aug 24-Aug 31-Aug 7-Sep TotalEco friendly bag 50000 200000 300000 200000 750,000.00 Key chain 34000 17000 17000 17000 85,000.00 Pen 18000 18000 18000 54,000.00 Badge 10000 10000 10000 30,000.00
Total 84,000.00 245,000.00 345,000.00 245,000.00 919,000.00
Profit 17-Aug 24-Aug 31-Aug 7-Sep TotalEco friendly bag 25,000.00 100,000.00 150,000.00 100,000.00 375,000.00 Key chain 8,000.00 4,000.00 4,000.00 4,000.00 20,000.00
Pen -
4,000.00 4,000.00 4,000.00 12,000.00
Badge -
5,000.00 5,000.00 5,000.00 15,000.00
Total 33,000.00 113,000.00 163,000.00 113,000.00 422,000.00
ESTIMATED COMPANY’S FINAL PROFIT
THE COMPANY’S FINAL PROFIT
Income from Sales 17-Aug 24-Aug 31-Aug 7-Sep TotalEco friendly bag 75,000 90,000 1,410,000 1,575,000 Key chain 42,000 42,000 Pen 44,000 44,000 Badge 45,000 45,000
Total 117,000 90,000 1,499,000 - 1,706,000
Cost of Goods Sold 41,138 41,145 41,152 41,159 TotalEco friendly bag 50,000 60,000 940,000 1,050,000 Key chain 34,000 34,000 Pen 36,000 36,000 Badge 30,000 30,000
Total 84,000 60,000 1,006,000 - 1,150,000
Profit 41,138 41,145 41,152 41,159 TotalEco friendly bag 25,000 30,000 470,000 - 525,000 Key chain 8,000 - - - 8,000 Pen - - 8,000 - 8,000 Badge - - 15,000 - 15,000
Total 33,000 30,000 493,000 - 556,000
ESTIMATED CASH FLOW SPREADSHEET
Week Ending
Cash Flow 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep
Cash At Start of Project 1,000,000
Cash In for Week 150,000
105,000
1,542,000
Cash Out for Week 1,150,000
33,000
1,000,000
Weekly Cash Flow from Operations
1,000,000
(1,000,000)
105,000
1,509,000
(1,000,000)
Cumulative Cash Balance 1,000,000
-
105,000
1,614,000
614,000
FINAL CASH FLOW SPREADSHEET
Week Ending
Cash Flow 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep
Cash At Start of Project
1,000,000
Cash In for Week 117,000
90,000
1,499,000
Cash Out for Week
1,150,000
33,000
1,000,000
Weekly Cash Flow from Operations
1,000,000
(1,000,000)
90,000
1,466,000
(1,000,000)
Cumulative Cash Balance
1,000,000
-
90,000
1,556,000 556,000
FINAL PRODUCTIVITY
Team Name Worked Hours
R&D and Purchasing 33:55:00
Manufacturing 45:00:00
Finance 33:20:00
Marketing and Sales 74:00:00
Operations 35:00:00
CEO 15:40:00
Total worked hours 236:55:00
FINAL PRODUCTIVITY
Categories Results
Number of units sold 112 units
Revenue 1,706,000VND
Profit 556,000 VND
Productivity 7,200.74VND/hour
FINAL PRODUCTIVITY
• Productivity = (VND earned) ÷ (Total Hours Worked by All Team Members on All Teams)
= 1,706,000 VND ÷ 236.92 hours
= 7,200.74 VND/ hour
TOTAL NUMBER OF ITEMS SOLD
Items Quantity
Eco Friendly Bag 105
Key Chain 2
Badge 2
Pen 3
Total 112
MEASURE USED TO DETERMINE THE EFFECTIVENESS OF FINANCE
Financial Measure: Minimizing cost to boost revenue (1,893,000 VND
estimated) & earn profit (584,000 VND estimated)Returning on investmentDoing charity
Start
Initial Investment
from ISVNU
Pay money for making
sample products
Pay money for raw
materials
Receive money from selling
sample products
Wait for customers’
order
Receive money from
selling products
Revenue
Return on investment
Do charity
End
Process Flow Chart for Finance
FINANCE’S CONTRIBUTION TO COMPANY SUCCESS
• Setting a fair price: – To satisfy customers’ need– To get profit to do charity
• Collecting and reporting financial data accurately and weekly
Create budget, cash flow promptly deal with financial problems if necessary
TIME LOG SUMMARY
Keuka ID#Family & Middle
NameGiven Name
Enter Hours Worked
Notes:
436010 Tran Dai Nghia 6:30:00Cooperates with CEO and other departments, Receives investment from IS VNU, Approves papers, Report activities, Summarize activities, Report Class Project
435359 Dang Phuong Mai 4:50:00Cooperates with Manufacturing Department to check inventory, Report activities, Summarize activities, Report Class Project
440537 Bui Thuy Huong 4:30:00Cooperates with Manufacturing Department to check inventory, Report activities, Summarize activities, Report Class Project
436007 Doan Quynh Trang 6:00:00Collects information to prepare for financial budget, Calculates weekly cash flow from operations, Report activities, Summarize activities, Report Class Project
435372 Lai Thi Tam 5:30:00Collects bills, Calculates profits gained from sales, Report activities, Summarize activities, Report Class Project
435373 Le Mai Anh 6:00:00Prepares financial budget, and draws flowchart for Finance department, Report activities, Summarize activities, Report Class Project
33:20:00
LESSONS FROM TEAM MEMBERS
• Improving team-working skills
• Applying theories on practice
• Calculating budget and cash flow
• Planning time appropriately and working with full of responsibility
• Having useful experience for future career through this project