![]() |
![]() |
![]() |
![]() |
![]() |
|||||||||||
Lecture #2Strategic Planning Guidelines
Miscellaneous Quotes Relevant to The Marketplace
Experience
|
A strategy is a series of interconnected tactics purposely organized to be executed in a particular order in time and space for the purpose of achieving specific goals.
Insert charts: Sample time chart
|
Historical Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qtr1 |
Qtr2 |
Qtr3 |
Qtr4 |
Qtr5 |
|
Gross profit |
|
|
|
|
|
|
Sales |
0 |
0 |
1,518,596 |
2,130,975 |
3,966,358 |
|
- rebates |
0 |
0 |
35,973 |
50,453 |
0 |
|
- cost of goods sold |
0 |
0 |
1,122,369 |
1,345,617 |
3,275,878 |
|
- tariffs |
0 |
0 |
76,144 |
85,713 |
210,491 |
|
|
|
|
|
|
|
|
= Gross profit |
0 |
0 |
284,110 |
649,193 |
479,989 |
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
research and development |
0 |
120,000 |
0 |
200,000 |
5,921,135 |
|
+ quality cost |
0 |
0 |
20,675 |
119,047 |
203,056 |
|
+ licensing fees |
0 |
0 |
0 |
0 |
0 |
|
+ advertising |
0 |
0 |
216,688 |
207,794 |
1,000 |
|
+ sales force expense |
0 |
0 |
251,534 |
269,640 |
461,918 |
|
+ sales office expense |
0 |
560,000 |
245,000 |
565,000 |
381,191 |
|
+ marketing research |
88,000 |
0 |
23,000 |
23,000 |
21,000 |
|
+ shipping |
0 |
0 |
32,607 |
38,558 |
82,928 |
|
+ interest |
0 |
0 |
0 |
0 |
105,569 |
|
+ depreciation |
0 |
0 |
25,000 |
23,958 |
22,960 |
|
+ inventory holding costs |
0 |
0 |
17,014 |
12,759 |
11,090 |
|
+ excess capacity cost |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= total expenses |
88,000 |
680,000 |
831,518 |
1,459,758 |
7,211,846 |
|
|
|
|
|
|
|
|
Operating profit |
-88,000 |
-680,000 |
-547,408 |
-810,564 |
-6,731,858 |
|
Miscellaneous Income and Expenses |
|
|
|
|
|
|
+ interest income |
0 |
0 |
0 |
0 |
2,879 |
|
+ other income |
66,000 |
0 |
0 |
0 |
0 |
|
+ licensing income |
0 |
0 |
0 |
0 |
0 |
|
- other expenses |
0 |
0 |
20,600 |
0 |
0 |
|
|
|
|
|
|
|
|
= Income before taxes |
-22,000 |
-680,000 |
-568,008 |
-810,564 |
-6,728,978 |
|
|
|
|
|
|
|
|
- loss carry forward |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= Taxable income |
-22,000 |
-680,000 |
-568,008 |
-810,564 |
-6,728,978 |
|
- income taxes |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= NET INCOME |
-22,000 |
-680,000 |
-568,008 |
-810,564 |
-6,728,978 |
|
|
|
|
|
|
|
|
Earnings per share |
-22 |
-340 |
-189 |
-203 |
-1,253 |
|
Historical Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qtr1 |
Qtr2 |
Qtr3 |
Qtr4 |
Qtr5 |
|
Assets |
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
cash |
978,000 |
698,000 |
984,852 |
1,240,792 |
2,595,677 |
|
+ 3 month certificate of deposit |
0 |
0 |
0 |
0 |
0 |
|
+ finished goods inventory |
0 |
0 |
170,141 |
127,594 |
110,898 |
|
|
|
|
|
|
|
|
Long Term Assets |
|
|
|
|
|
|
+ sinking fund |
0 |
0 |
0 |
0 |
191,943 |
|
+ subsidiary stock |
0 |
0 |
0 |
0 |
0 |
|
+ net fixed assets |
0 |
600,000 |
575,000 |
551,042 |
1,128,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
= total |
978,000 |
1,298,000 |
1,729,992 |
1,919,428 |
4,026,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Owner's Equity |
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
conventional bank loans |
0 |
0 |
0 |
0 |
0 |
|
+ long-term notes |
0 |
0 |
0 |
0 |
3,838,855 |
|
+ emergency financing |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
+ common stock |
1,000,000 |
2,000,000 |
3,000,000 |
4,000,000 |
8,997,295 |
|
+ retained earnings |
-22,000 |
-702,000 |
-1,270,008 |
-2,080,572 |
-8,809,551 |
|
- treasury stock |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
= total |
978,000 |
1,298,000 |
1,729,992 |
1,919,428 |
4,026,599 |
|
Historical Cash Flow Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qtr1 |
Qtr2 |
Qtr3 |
Qtr4 |
Qtr5 |
|
Beginning cash balance |
0 |
978,000 |
698,000 |
984,852 |
1,240,792 |
|
Operating activities |
|
|
|
|
|
|
Receipts from Operating Activities |
|
|
|
|
|
|
+ sales |
0 |
0 |
1,518,596 |
2,130,975 |
3,966,358 |
|
+ licensing income |
0 |
0 |
0 |
0 |
0 |
|
+ other income |
66,000 |
0 |
0 |
0 |
0 |
|
+ interest income |
0 |
0 |
0 |
0 |
2,879 |
|
|
|
|
|
|
|
|
= Total Receipts from Operatin |
66,000 |
0 |
1,518,596 |
2,130,975 |
3,969,237 |
|
|
|
|
|
|
|
|
Disbursements from Operating Activities |
|
|
|
|
|
|
+ production |
0 |
0 |
1,292,510 |
1,303,070 |
3,259,182 |
|
+ research and development |
0 |
120,000 |
0 |
200,000 |
5,921,135 |
|
+ quality cost |
0 |
0 |
20,675 |
119,047 |
203,056 |
|
+ licensing fees |
0 |
0 |
0 |
0 |
0 |
|
+ advertising |
0 |
0 |
216,688 |
207,794 |
1,000 |
|
+ sales force expense |
0 |
0 |
251,534 |
269,640 |
461,918 |
|
+ sales office expense |
0 |
560,000 |
245,000 |
565,000 |
381,191 |
|
+ rebates |
0 |
0 |
35,973 |
50,453 |
0 |
|
+ marketing research |
88,000 |
0 |
23,000 |
23,000 |
21,000 |
|
+ shipping |
0 |
0 |
32,607 |
38,558 |
82,928 |
|
+ tariffs |
0 |
0 |
76,144 |
85,713 |
210,491 |
|
+ interest |
0 |
0 |
0 |
0 |
105,569 |
|
+ other expenses |
0 |
0 |
20,600 |
0 |
0 |
|
+ excess capacity cost |
0 |
0 |
0 |
0 |
0 |
|
+ dividends |
0 |
0 |
0 |
0 |
0 |
|
+ inventory holding costs |
0 |
0 |
17,014 |
12,759 |
11,090 |
|
+ income taxes |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= Total Disbursement from Oper |
88,000 |
680,000 |
2,231,744 |
2,875,034 |
10,658,560 |
|
|
|
|
|
|
|
|
Cash Flow from Operations |
-22,000 |
-680,000 |
-713,148 |
-744,059 |
-6,689,322 |
|
Investing activities |
|
|
|
|
|
|
+ fixed plant capacity |
0 |
600,000 |
0 |
0 |
600,000 |
|
+ subsidiary stock |
0 |
0 |
0 |
0 |
0 |
|
+ sinking fund |
0 |
0 |
0 |
0 |
191,943 |
|
+ treasury stock |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= Total investing activities |
0 |
600,000 |
0 |
0 |
791,943 |
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
+ increase in common stock |
1,000,000 |
1,000,000 |
1,000,000 |
1,000,000 |
4,997,295 |
|
+ borrow conventional loan |
0 |
0 |
0 |
0 |
0 |
|
+ borrow long-term loan |
0 |
0 |
0 |
0 |
3,838,855 |
|
+ borrow emergency loan |
0 |
0 |
0 |
0 |
0 |
|
- repay conventional loan |
0 |
0 |
0 |
0 |
0 |
|
- repay long-term loan |
0 |
0 |
0 |
0 |
0 |
|
- repay emergency loan |
0 |
0 |
0 |
0 |
0 |
|
- deposit 3 month certificate |
0 |
0 |
0 |
0 |
0 |
|
+ withdraw 3 month certificate |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
= Cash Flow from Financing Act |
1,000,000 |
1,000,000 |
1,000,000 |
1,000,000 |
8,836,150 |
|
|
|
|
|
|
|
|
Change in Cash Flow |
978,000 |
-280,000 |
286,852 |
255,941 |
1,354,885 |
|
|
|
|
|
|
|
|
Cash balance, End of Period |
978,000 |
698,000 |
984,852 |
1,240,792 |
2,595,677 |
|
Home | Products | Demos
| Ordering | Support
| Contact us | Company | Sign
in | Email
us |