Acta Universitatis Danubius. Œconomica, Vol 10, No 6 (2014)

The Cost Analysis of a Start-up

Company in the Information Technology Domain



Cornelia Elena Tureac1, Ionica Oncioiu2



Abstract: Most countries more or less developed rely on the dynamism and resistance to risk of the private companies. Worldwide, the SMEs represent 85% of private companies that engages approximately 60% of the workforce. The company’s performance is reflected in expenditure analysis which is an important factor to be considered in an enterprise. Because of the importance of this issue, we performed an analysis and the presentation of costs of a company working in the field of IT. The expenses, if they are well established and commensurate with the income, the company will certainly be able to overcome the economic barriers that occur during the course of business activity. The research methodology lies in analyzing and highlighting the company's expenses, aiming at the necessary equipment, acquisition of intangible fixed assets, administrative expenses, external services and not least the wage costs. Spending is a factor that depends entirely on the company's control, so it represents a primary factor for analysis. In conclusion the biggest expenses in the first year are those aiming at the acquisition cost of intangible fixed assets, respectively 103.090.00 representing the software necessary for conducting the activity, and those with external performance executed by third parties amounting to 330,800.00 lei, the largest share could be found in the research activity. Salary expenditures in the first year of operation are of 299.267.00 lei.

Keywords: enterprise; costs; acquisition

JEL Classification: E17; E20



1. Introduction

Small and medium enterprises represent the main sector of the national economy due to the high degree of mobility and flexibility, thus constituting, on segments, the most adaptable one in terms of volume and adjusting the offer to the demand volume and specifics, and not least the most important factor of labor force absorption. The number of SMEs as a whole, their distribution by size categories and activity sector, influences significantly the economic the economic performance indicators. Also, the SMEs are better adapted to modern market structures, as it represents a major source of innovation and economic growth, and it has a decisive contribution to increasing the competition environment in the market economy.

Most countries more or less developed, rely on the dynamism and resistance to risk of the private companies. Worldwide, the SMEs represent 85% of private companies that engages approximately 60% of the workforce. At EU level, there are nearly 21 million of SMEs representing over 98% of all enterprises. Given the role of SMEs as the main source of creation and supply of labor force, of generating over 50% of GDP for many economies, a source of revenue to the state budget, etc., it is obvious that SMEs play an essential role in any country's economic growth and development for any country.

The overall objective of the project proposed by the company is to create an added value through research and innovation in human resource performance management based on information technology domain. The project proposal is based on research and development results obtained by the company in the field of human resource performance management, based on software. The beneficiary is a start-up in information technology and the project aims at introducing a new, innovative product on the market, a result of research and development activity, i.e. the software solution, designed for every public or private organization that wishes to implement a performance evaluation platform of human resources.

The need identified in the market, to which the company wants to respond by implementing the project, is represented by the nationwide lack of complex solutions covering both the assessment and the management part of human resources performance.

The novelty of the software solution proposed by the company is mainly based on three major contributions that have no equivalent at national level:

  • The combination of assessment methods and indicators based on specific algorithms.

  • Module for monitoring the employee’s behavior in the use of specific computer applications, and recommendations for improvement through adequate training.

  • Assessment algorithm of the effort for replacing an employee.

The expenses, if they are well established and commensurate with income, the company will certainly be able to overcome the economic barriers that occur during the course of business activity. Expenditure represents a factor that depends entirely on the company control, so it is a primary factor that needs to be taken into consideration. The analysis of expenditure is very useful as it is important for the manager to know exactly the expenses’ circuit within the company.



2. Research Methodology

The research methodology lies in analyzing and highlighting the company's expenses, aiming necessary equipment, acquisition of intangible fixed assets, administrative expenses, external services and not least the wage costs.

The purpose of using technological support for individual performance management is to identify and minimize the gaps in performance between strategy implementation, improvement and support of the employee’s performance, and the evaluation of results in relation to the requirements and the established targets. Most software solutions designed to meet the individual performance management covers mostly the establishment, reviewing and evaluation of the employee’s performance, but it also generates opportunities for their improvement.



3. Results

In estimating the cost elements we considered both project costs in the development period, and all of the costs during the operation period:

Costs for necessary equipment:

 

 

Year 0

Year 1

Year 4

No.

ICT Equipment / Furniture

No pieces

Price - lei – without VAT

Value - lei - without VAT

No pieces

Price - lei – without VAT

Value - lei - without VAT

No pieces

Price - lei – without VAT

Value - lei - without VAT

1

PC

4

2.100,00

8.400,00

2

2.000,00

4.000,00

4

1.800,00

7.200,00

2

Multi-Function Printer

1

2.000,00

2.000,00

 

 

 

2

1.500,00

3.000,00

3

UPS

5

420,00

2.100,00

2

500,00

1.000,00

2

400,00

800,00

4

Switch

1

300,00

300,00

 

 

 

 

 

 

5

Router

1

300,00

300,00

 

 

 

 

 

 

6

Server

1

10.000,00

10.000,00

 

 

 

1

14.000,00

14.000,00

7

Projector

 

 

 

 

 

 

 

 

 

8

Furniture

 

 

 

2

400,00

800,00

 

 

 

Total facilities in the category of fixed assets

 

 

23.100,00

 

 

5.800,00

 

 

25.000,00

  • We took into account the purchase of two computers and two UPS in the first year of sustainability for two new employees (commercial director and financial director)

  • In year 4 there is purchased a server in order to improve the commercial activities. There are also purchased another 4 computers, two UPSs and two multi-function printers in order to replace the obsolete equipment.

Costs for the acquisition of intangible fixed assets:


Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Software

Quantity

Price - lei – without VAT

Total value without VAT

 

 

 

 

 

Windows 7 Ultimate

4

720,00

2.880,00

 

 

 

 

 

Windows Server 2008 R2

1

1.800,00

1.800,00

 

 

 

 

 

Office 2010

4

1.800,00

7.200,00

 

 

 

 

 

SQL Server

1

3.500,00

3.500,00

 

 

 

 

 

Visual Studio With MSDN

4

4.200,00

16.800,00

 

 

 

 

 

Antivirus Server + 5 client

1

900,00

900,00

 

 

 

 

 

Packs with assessment tests

25

550,00

13.750,00






Procedures and evaluation methods

5

2.495,00

12.475,00






Performance indicators

139

315,00

43.785,00






Total intangible assets

 

 

103.090,00

 0

 0

 0

 0

 0



The administrative costs during the project are:

Implementation period - no. of months

12


Expenditures

Month

Total period

Telecommunications + Internet

350

4.200

Electric power

250

3.000

Water

75

900

Sewerage

75

900

Sanitation

50

600

Space for rent

6250

75.000

TOTAL


84.600

During the sustainability period the costs are estimated as follows:

Administrative expenditures

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Growth index


3,0%

3,0%

3,0%

3,0%

3%

Telecommunication

4.200

4.236

4.456

4.589

4.727

4.869

Rent + Maintenance

80.400

82.812

85.296

87.855

90.491

93.206

TOTAL

84.600

87.138

89.752

92.445

95.218

98.075



Based on the statistics made by the specialized institutions for the period 2009 - 2013, it was considered an index average of annual growth of 3% of the administrative expenditures.

Company’s costs with external services

External Services

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Research services

232.800,00






Innovation Consulting Services

5.000,00






Innovation Support Services

40.000,00






Publications and subscriptions

-






Marketing and advertising expenses on the project

45.000,00

29.466

34.099

38.732

43.366

47.999

Financial audit (ineligible expenditure)

3.500,00






Security Audit (ineligible expenditure)

4.500,00






Total external services

330.800,00

29.466

34.099

38.732

43.366

47.999

In years 1-5 of operation there will be invested in promotion and marketing 5% per year from the achieved revenues.

Job

No

Of people

Net Salary -Lei

Gross Salary -Lei

Total gross salaries

Taxes

Monthly Cost of salary/Job

Total gross salaries

Taxes

Total cost of salary -Lei-

Solutions Architect

1

4.800

6.840

6.840

1.984

8.824

75.240

21.820

97.060

Tester

1

3.750

5.344

5.344

1.550

6.893

42.750

12.398

55.148

Programmers (Software Development)

1

4.000

5.700

5.700

1.653

7.353

57.000

16.530

73.530

Programmers (Software Development)

1

4.000

5.700

5.700

1.653

7.353

57.000

16.530

73.530

Total

4


23.584

23.584

6.839

30.423

231.990

67.277

299.267



Salary costs in the first year of operation:

Job

No

Of people

Net Salary -Lei

Gross Salary -Lei

Total gross salaries

Taxes

Monthly Cost of salary/Job

Total gross salaries

Taxes

Total cost of salary -Lei-

Solutions Architect

1

4.920

7.011

7.011

2.033

9.044

84.132

24.398

108.530

Tester

1

3.844

5.477

5.477

1.588

7.066

65.728

19.061

84.789

Programmers (Software Development)

1

4.100

5.843

5.843

1.694

7.537

70.110

20.332

90.442

Programmers (Software Development)

1

4.100

5.843

5.843

1.694

7.537

70.110

20.332

90.442


Financial Director

1

645

919

919

267

1.186

11.030

3.199

14.228

Commercial Director

1

2.150

3.064

3.064

888

3.952

24.510

7.108

31.618

Total

6



28.156

8.165

36.322

325.620

94.430

420.049



In the first year of operation, there are employed 2 new colleagues: a Commercial Director and a Financial Director. The Commercial Director was hired from the 5th month (May). The salaries of the new colleagues are highlighted in the table above.

In the first year there will not be achieved any pay rises to the existing employees.

During the operation period, the wages will increase by 5% in year 2 and with 10% in year 3, 4 and 5. There were taken into account also the possibility of new jobs in the years of operation, if the conducted activity will require.




Operation

Expenditure on Staff

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

The rate of the increase in salaries



5,00%

10,00%

10,00%

10,00%

Cost salary

299.267

420.049

457.651

503.416

553.758

609.134

Gross wages

231.990

325.620

354.768

390.245

429.270

472.197

Taxes on salary

67.277

94.430

102.883

113.171

124.488

136.937



4. Conclusions

Small and medium enterprises represent the main sector of the national economy due to the high degree of mobility and flexibility, thus constituting, on segments, the most adaptable one in terms of volume and adjusting the offer to the demand volume and specifics, and not least the most important factor of labor force absorption. The number of SMEs as a whole, their distribution by size categories and activity sector, influences significantly the economic the economic performance indicators. Also, the SMEs are better adapted to modern market structures, as it represents a major source of innovation and economic growth, and it has a decisive contribution to increasing the competition environment in the market economy.

At EU level, there are nearly 21 million of SMEs representing over 98% of all enterprises. Given the role of SMEs as the main source of creation and supply of labor force, of generating over 50% of GDP for many economies, a source of revenue to the state budget, etc., it is obvious that SMEs play an essential role in any country’s economic growth and development for any country.

The overall objective of the project proposed by the company is to create an added value through research and innovation in human resource performance management based on information technology domain. The project proposal is based on research and development results obtained by the company in the field of human resource performance management, based on software. The beneficiary is a start-up in information technology and the project aims at introducing a new, innovative product on the market, a result of research and development activity, i.e. the software solution, designed for every public or private organization that wishes to implement a performance evaluation platform of human resources.

The novelty of the software solution proposed by the company is mainly based on three major contributions that have no equivalent at national level:

  • The combination of assessment methods and indicators based on specific algorithms.

  • Module for monitoring the employee’s behavior in the use of specific computer applications, and recommendations for improvement through adequate training.

  • Assessment algorithm of the effort for replacing an employee.

The expenses, if they are well established and commensurate with income, the company will certainly be able to overcome the economic barriers that occur during the course of business activity. The expenditure represents a factor that depends entirely on the company control, so it is a primary factor that needs to be taken into consideration. The analysis of expenditure is very useful as it is important for the manager to know exactly the expenses’ circuit within the company.

In conclusion the biggest expenses in the first year are those regarding the acquisition cost of intangible fixed assets, respectively 103,090.00 lei representing the software required for conducting the activity, and those with external services executed by the third parties of 330,800.00 lei, the biggest share could be found in the research activity. The salary expenditures in the first year of operation are of 299,267.00 lei.



5. Acknowledgment

This paper has been financially supported within the project entitled SOCERT. Knowledge society, dynamism through research”, contract number POSDRU/159/1.5/S/132406. This project is co-financed by European Social Fund through Sectoral Operational Programme for Human Resources Development 2007-2013. Investing in people!



6. Bibliography

Pislaru, Dragos; Modreanu, Ileana & Citu, Florin (2012). Contributia IMM-urilor la cresterea economica: prezent si perspective/The SME contribution to economic growth: Present and Perspectives. Bucharest: Ed Economica.

Nicolescu, Ovidiu Maniu; Alexandru, Isaic; Dragan, Irina Maria; Nicolescu, Ciprian; Bara, Oana Mihaela; Borcos, Mirabela Lavinia; Lavric, Victor & Sotian, Georgiana (2013). Carta Alba a IMM-urilor 2013/The White Book of SMEs in 2013. Bucharest.

Popa, Lucia Ramona (2013). Efectele Crizei Asupra Intreprinderilor Mici si Mijlocii si Necesitatea Dezvoltarii acestora in Romania, Strategii Manageriale/The effects of the crisis on small and medium enterprises and their need for development in Romania, Managerial Strategies. Pitesti: Universitatea Constantin Brancoveanu.

Hodorogel, Roxana Gabriela (2011). Criza economica globala/Global economic crisis. Provocari pentru IMM-urile din Romania, Economie si teorie aplicata/Challenges for SMEs in Romania, Applied Economics and Theory, Vol. XVIII, No. 4 (557), pp. 113-124, Bucharest.





1 Associate Professor, PhD, Danubius University of Galati, Faculty of Economic Sciences, Romania, Address: 3 Galati Blvd, 800654 Galati, Romania, Tel.: +40372361102, fax: +40372361290, Corresponding author: tureaccornelia@univ-danubius.ro.

2 Professor, PhD, Titu Maiorescu University, Romania, Address: 22 Dâmbovnicului Str., Bucharest 040441, Romania, Tel.: +4021 316 1646, E-mail: nelly_oncioiu@yahoo.com.

AUDŒ, Vol. 10, no. 6, pp. 114-122

Refbacks

  • There are currently no refbacks.
Creative Commons License
This work is licensed under a Creative Commons Attribution 4.0 International License.