The farmers of Canada are the main target for the Canadian based fertilising company name Go Green. The focus of Go Green is to develop a product line, which contains fertilizers and helps in improving quality of the crops of the farmers.
The Location is mainly within Canada, where the company is producing the project and distributing among the country’s farmers.
The business of developing fertilizers is relevantly present within the country for years. In addition, the demand for quality fertilizers is relevantly present in both domestic and international market, which increases the chance of obtaining profitability and growth.
The difference in organisational structure and development team makes the fertiliser producing company stand out from its peers and competitors. The difference in the product quality and the reliability of the fertilizer in supporting all the quality standards, which allows the organisation to provide quality fertilizers to farmers.
The organisational structure directly indicates the four definite jobs that needs to be conducted within the company for adequately achieving sustainable growth. Specific jobs such as Finance, Operation, Marketing and Development is mainly needed by the company to maintain the level of activity for supporting its revenue. The total of 36 employees needs to be maintained within the organisation leaving the CEO so that the organisational structure could be supported. Hence, with the implantation of 36 employees the organisation to maintain the level of profits and revenue from the operations.
The customer service representation has a designated list of jobs and tasks, which could help the management to understand the impact of their products for the designated customers. In addition, the major job activity of customer service representative is to detect any kind of limitations, which is currently present within the products of the organisation (Hannam et al., 2016). This detection of the limitations and complaints from customer allows the customer representative to detect the problems that is currently present within the product. The second major job task of the customer service representative is the promotion of the product and reduction of complaints risen by the customers. The third job description of customer service representative is for resolving the problems of the customer and increasing customer loyalty. The customer service representative aims in resolving the problems of customers as soon as possible from their end, which helps in building trust of the customers and raising the level of customer base. Hence, with the presence of customer service representative the fertilizers company could minimise the complaints and detect problems in their current product, which could be a beneficial feedback for improving their current product quality.
There are different ways in which the finished product can be marketed within the exact demographic, as the company targets farmers of Canada. The fertilizer market is relevantly for the farmers, which use the product to improve quality of their crops. The advertisements in local farmlands with hoardings could be beneficial for the marketing team. In addition, the advertisements in supermarket and farmers markets might allow the organisation to target the specific demographic and generate adequate demand for the products. The use of hoardings, newspaper advertisements, exhibitions in trade fairs and local channel advertisements could eventually help the fertiliser producing company to improve their overall revenue from investment.
(Source: As created by the author)
Particulars | 1st Month | 2nd Month | 3rd Month | 4th Month | 5th Month | 6th Month | 7th Month | 8th Month | 9th Month | 10th Month | 11th Month | 12th Month | TOTAL |
Sales Revenue | $ 50,000 | $ 50,000 | $ 50,000 | $ 50,000 | $ 50,000 | $ 55,000 | $ 60,500 | $ 66,550 | $ 73,205 | $ 80,526 | $ 88,578 | $ 97,436 | $ 7,71,794 |
Purchase of Supplies | $ 30,000 | $ 30,000 | $ 30,000 | $ 30,000 | $ 30,000 | $ 33,000 | $ 36,300 | $ 39,930 | $ 43,923 | $ 48,315 | $ 53,147 | $ 58,462 | $ 4,63,077 |
Salary to Support Staffs | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 5,000 | $ 55,000 | |
Processing Expenses | $ 3,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 7,000 | $ 7,000 | $ 7,000 | $ 7,000 | $ 7,000 | $ 7,000 | $ 7,000 | $ 61,000 | |
Interest expenses | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 1,000 | $ 11,000 | |
Rent | $ 2,000 | $ 2,000 | $ 2,000 | $ 2,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 3,000 | $ 29,000 | |
Net Increase/Decrease | $ 20,000 | $ 9,000 | $ 9,000 | $ 9,000 | $ 9,000 | $ 6,000 | $ 8,200 | $ 10,620 | $ 13,282 | $ 16,210 | $ 19,431 | $ 22,974 | $ 1,52,718 |
Opening Cash Balance | $ 15,000 | $ 35,000 | $ 44,000 | $ 53,000 | $ 62,000 | $ 71,000 | $ 77,000 | $ 85,200 | $ 95,820 | $ 1,09,102 | $ 1,25,312 | $ 1,44,743 | $ 1,67,718 |
Closing Cash Balance | $ 35,000 | $ 44,000 | $ 53,000 | $ 62,000 | $ 71,000 | $ 77,000 | $ 85,200 | $ 95,820 | $ 1,09,102 | $ 1,25,312 | $ 1,44,743 | $ 1,67,718 | $ 3,20,436 |
Start-up Expenses | ||
Fixed Costs | Particulars | Amount |
License cost | $ 5,000.00 | |
Rent of premises | $ 15,000.00 | |
Electricty | $ 3,000.00 | |
Salaries of Staff | $ 5,000.00 | |
Marketing and sales cost | $ 18,900.00 | |
Office equipment | $ 3,500.00 | |
Total Fixed Costs | $ 50,400.00 | |
Average Monthly Costs | ||
Rent | $ – | |
Interest on loan | $ 3,000.00 | |
Total Average Monthly Costs | $ 3,000.00 | |
x Number of Months: | $ 1.00 | |
Total Monthly Costs | $ 3,000.00 | |
Total Startup Expenses | $ 53,400.00 | |
Start-up Assets | ||
Sources of funds | ||
Loans | ||
Bank Loan | $ 6,00,000.00 | |
Other | ||
Total Loans | $ 6,00,000.00 | |
Total Start up Funds | $ 6,00,000.00 | |
Assets | ||
Premises | $ 5,00,000.00 | |
Equipments | $ 10,00,000.00 | |
Computer and appliances | $ 2,00,000.00 | |
Total Fixed Assets | $ 17,00,000.00 | |
Total Start-up Assets | $ 23,00,000.00 |
(4) Profit and Loss Forecast | ||||||
Preop | ||||||
Year | 2018 | 2019 | 2020 | 2021 | 2022 | |
Revenue | $ 5,00,000.00 | $ 5,50,000.00 | $ 6,05,000.00 | $ 6,65,500.00 | $ 7,32,050.00 | |
Cost of sales | $ 4,50,000.00 | $ 4,95,000.00 | $ 5,44,500.00 | $ 5,98,950.00 | $ 6,58,845.00 | |
Gross profit | $ 50,000.00 | $ 55,000.00 | $ 60,500.00 | $ 66,550.00 | $ 73,205.00 | |
Gross Margin | 10% | 10% | 10% | 10% | 10% | |
Expenses/overheads | ||||||
Salaries of Workers | $ 5,000.00 | $ 5,000.00 | $ 5,000.00 | $ 7,000.00 | $ 7,000.00 | |
Depreciation of Equipment | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | |
Supervisor’s Salary | $ 6,000.00 | $ 6,000.00 | $ 6,000.00 | $ 6,000.00 | $ 6,000.00 | |
Rent of the Premises | $ 15,000.00 | $ 15,000.00 | $ 15,000.00 | $ 15,000.00 | $ 15,000.00 | |
Packaging and Distribution | $ 4,500.00 | $ 4,500.00 | $ 4,500.00 | $ 4,500.00 | $ 4,500.00 | |
Interest on loans | $ 2,000.00 | $ 2,000.00 | $ 2,000.00 | $ 2,000.00 | $ 2,000.00 | |
Marketing and Sales cost | $ 4,000.00 | $ 2,000.00 | $ 2,000.00 | $ 6,000.00 | $ 6,000.00 | |
Total expenses/overheads | $ 46,500.00 | $ 44,500.00 | $ 42,500.00 | $ 44,500.00 | $ 44,500.00 | |
Profit before tax | $ 3,500.00 | $ 10,500.00 | $ 18,000.00 | $ 22,050.00 | $ 28,705.00 | |
Tax @ 20% | $ 700.00 | $ 2,100.00 | $ 3,600.00 | $ 4,410.00 | $ 5,741.00 | |
Profit after tax | $ 2,800.00 | $ 8,400.00 | $ 14,400.00 | $ 17,640.00 | $ 22,964.00 | |
Transfer to reserves | $ 2,800.00 | $ 8,400.00 | $ 14,400.00 | $ 17,640.00 | $ 22,964.00 |
After acquiring adequate funds from external sources adequate investments in the fertilising business was conducted. The use of Bank Loan mainly helps in getting the required finds, which is necessary for staring the fertiliser producing company. the use of debt mainly allows the organisation to acquire the funds quickly and commence with the business operations. However, there are cetin limitations of using debt as seed capital, which relevantly increases the interest payments and reduces profit of the business. On the other hand, companies also use equity to raise the required funds for the business, where investment is taken by conducting the share issue. Nevertheless, the main limitation of the share issue is demand for the shares among potential investors, as share price might fall due to the lack of adequate demand and reduce the capital, which could be acquired from the issue. Hence, the required capital for the business could not be generated and might halt the overall operations of the company. Moreover, with share issue the organisation does not need to pay constant interest, which will increase actual profits and reduce cash outflows of the company.
The new business is relevantly focused on producing fertilizers for the crops, where the intensive breakthrough in the process will eventually allow the organisation to sustain the competitiveness in the market. In addition, the continuous marketing and promotion for the product within the farmers community will also boost the sales and allows the organisation to maintain the level of competitiveness in the market. Hence, with the identified measures the Canadian based fertilising company could sustain the market and will not fall under the closure statistics in the first year of operations (Glover & Kusterer, 2016).
References:
Glover, D., & Kusterer, K. (2016). Small farmers, big business: contract farming and rural development. Springer.
Hannam, K., Deschamps, C., Kwiaton, M., Venier, L., & Hazlett, P. W. (2016). Regulations and guidelines for the use of wood ash as a soil amendment in Canadian forests. Natural Resources Canada, Canadian Forest Service, Great Lakes Forestry Centre.
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download