Session 5 – Making it Happen. Session 5: Part I – Financial Analysis III (Scorecard)

Slides:



Advertisements
Similar presentations
What You Need Before You Go to the Bank October 19-20, 2006 Jeff Walker Earl Stanfield.
Advertisements

Financial Management F OR A S MALL B USINESS. FINANCIAL MANAGEMENT 2 Welcome 1. Agenda 2. Ground Rules 3. Introductions.
Lending: From A Banker’s Viewpoint. 2 Sources of Repayment Banks typically rely on three main sources of repayment Cash Flow from Operations Guarantor.
Lending: From A Banker’s Viewpoint Presented by:.
How Do I Stay on Track? Monitoring and Control Requires: Identifying factors critical to success Measuring performance Defining standards of expected.
Unit 4: Utilizing Financial Documents
Key Financial Indicators. Measures of liquidity  See equations 1 and 2; page 12 of booklet Measures of solvency  See equations 3 – 6; page 13 of booklet.
Strategic Business Planning for Commercial Producers
Financial Check Up John B. Penson, Jr. Regents Professor and Stiles Professor of Agriculture Texas A&M University.
Essential Standard 4.00 Understanding the role of finance in business. 1.
Copyright © 2003 Center for Farm Financial Management, University of Minnesota Financial Plan Your lender wants to know if your business will be financially.
1 Financial analysis of social enterprises (NPO – CO-OP)
NextEnd. Preparation of Business Plan for Setting up Enterprise Business Plan.. The business plan is a written document prepared by the entrepreneur that.
Entrepreneurial Mindset and Main Topics in a Sustainable Business Plan By Gonzalo Manchego Business Consultant.
© The McGraw-Hill Companies, Inc., 2008 McGraw-Hill/Irwin Chapter Thirteen Financial Statement Analysis.
The Analysis of the Balance Sheet and the Income Statement
Financial Check Up John B. Penson, Jr. Regents Professor and Stiles Professor of Agriculture Texas A&M University.
The McGraw-Hill Companies, Inc. 2008McGraw-Hill/Irwin CHAPTER 13 Financial Statement Analysis.
© 2008 TAB Boards International, Inc Understanding Financial Statements.
Accion: Resources for Entrepreneurs Mario Cardona Loan Officer.
1- 1 Corporate Finance and Applications – Review of Financial Topics for Case Studies Fall 2015 Dr. Richard Michelfelder.
How to Finance Your Business Start-Up Aizhan Tursunbayeva
The Business Planning Process
Tools for Financial Decision Making by Paul Ellinger and Bruce Sherrick.
Essential Standard 4.00 Understanding the role of finance in business. 1.
1- 1 Financial Management Princeton PMBA Program August 22, 2015 to November 24, 2015 Dr. Richard Michelfelder.
© The McGraw-Hill Companies, Inc., 2005 McGraw-Hill/Irwin 16-1 Reporting the Statement of Cash Flows Chapter 16.
Intro to Financial Management Understanding Financial Statements and Cash Flows.
Analyzing the Firm’s Cash Flow
Chapter 9: Financial Statement Analysis
Previous Lecture Purpose of Analysis; Financial statement analysis helps users make better decisions Financial Statements Are Designed for Analysis Tools.
Finding Finance for Your Organic Operation Craig Chase Iowa State University Extension Rick Burras Viking State Bank.
Financial Analysis Ag Management Chapter 3. Objectives Know the three kinds of financial analysis Be able to calculate liquidity, solvency, and equity.
© 2008 by Nelson, a division of Thomson Canada Limited Transparency 4.1 Finance for Non-Financial Managers Fifth Edition Slides prepared by Pierre G.
Essential Standard 4.00 Understanding the role of finance in business. 1.
Financial and Managerial Accounting John J. Wild Third Edition John J. Wild Third Edition McGraw-Hill/Irwin Copyright © 2009 by The McGraw-Hill Companies,
©2007, The McGraw-Hill Companies, All Rights Reserved 20-1 McGraw-Hill/Irwin Chapter Twenty Managing Credit Risk on the Balance Sheet.
The Financial Plan Chapter 2.
The Business Plan: Creating and Starting the Venture
Copyright © 2003 Center for Farm Financial Management, University of Minnesota Financial Plan Your lender wants to know if your business will be financially.
Financial Management Glencoe Entrepreneurship: Building a Business Analyzing Your Finances Managing Your Finances 21.1 Section 21.2 Section 21.
Session 4 – Keeping Your Financial Score. Course Flow [MH to insert course flow chart here]
$$ Entrepreneurial Finance, 4th Edition By Adelman and Marks PRENTICE HALL ©2007 by Pearson Education, Inc. Upper Saddle River, NJ Chapter 2.
Session 4 – Keeping Your Financial Score. Program-at-a-glance.
Session 3 – Financial Analysis I and Human Resources.
Managing Financial Operations Patterns of Entrepreneurship Chapter 11.
Structured Approach to the Simulation Analysis Report
Session 3 – Financial Analysis I and Human Resources.
#FISPA2016 Bank Loans and Balance Sheets Paul Chapman Pathwayz Communications President.
Chapter Nine Financial Statement Analysis © 2015 McGraw-Hill Education.
Essential Standard 4.00 Understanding the role of finance in business. 1.
Essential Standard 4.00 Understanding the role of finance in business. 1.
Chapter 18 (For report) Ratio Analysis. Ratio analysis expresses the relationship among selected items of financial statement data. A ratio expresses.
Essential Standard 4.00 Understanding the role of finance in business. 1.
McGraw-Hill/Irwin © 2007 The McGraw-Hill Companies, Inc., All Rights Reserved. Financial Statement Analysis CHAPTER 13.
Tyler Mumbleau Sunday January 29, 2017
Unit 4: Utilizing Financial Documents
Analyzing Financial Statements
Chapter 5 :The Business Plan (Creating and Starting The) Venture
Accounting and Finance Unit 4
Financial Statement Analysis
Unit 5.1 Utilizing Financial Documents
Unit 4 GP Chat.
Measures of Liquidity and Solvency
Intro to Financial Management
Unit 4: Utilizing Financial Documents
Financial Statements 101.
Ch. 8 Utilizing Financial Documents
Financial Management F OR A S MALL B USINESS 1 Updated:
Investment Banking Bootcamp: Week 3 – Accounting
Presentation transcript:

Session 5 – Making it Happen

Session 5: Part I – Financial Analysis III (Scorecard)

Program-at-a-glance Advanced Farm Management Program Schedule 2014/15 - An Overview DAY 1DAY 2DAY 3DAY 4DAY 5 9:00am to 9:30am Course Introduction Risk Management Review & MAP Update Review & MAP UpdateReview & MAP update Financial Analysis III (Scorecard) 9:30am to 10:00am Business Planning and MAP Introduction Financial Analysis I (Business Structure, Financial Statements, Taxation) Financial Analysis II (Ratios & Operating Efficiency) 10:00am to 10:30am 10:30am to 11:00am Case Study SWOT Personal Leadership (Kolbe A) 11:00am to 11:30am Branding & Marketing Your Farm 11:30am to 12:00pm 12:00pm to 12:30pm Lunch Break 12:30pm to 1:00pm 1:00pm to 1:30pm Risk ManagementMobile Technology Human Resources Commodity Marketing MAP Continued 1:30pm to 2:00pm 2:00pm to 2:30pm Farm Business Vision & Strategic Direction Core Values & Beliefs 2:30pm to 3:00pm Case Study & Wrap-up 3:00pm to 3:30pm Building Your Management Team 3:30pm to 4:00pm Kolbe A PreparationManagement Action PlanCompletion

Course Flow

Remember the Rules of Engagement Class participation Work assignments Build your Management Action Plan (MAP) Instructor feedback/coaching

Session 4 Review Two components of any business:  Operations?  Capital? Funding of business growth  Debt  Equity  Profits Operating Efficiency: How much does it cost to produce $1.00 of revenue?

Session 4 Review Liquidity  Working capital  Working capital ratio  Debt structure ratio Solvency  Debt to equity (leverage)  Equity ratio  Debt servicing ratio

Session 4 Review EBITDA Update your MAP

Session 4 Review Commodity Marketing –Planning Your Marketing –Technical Analysis –Hedging Future, Options

Session 5 Agenda 9:00amReview 9:30amFinancial Analysis III – Keeping Your Financial Score Expansion and Lending Requirements Review of Your Own MAP (Session 4) Collateral and Condition Letters 11:00 Branding & Marketing your Farm 12:00pmLUNCH 1:00pmUpdate Your MAP 3:45pmSession 5 Evaluation Form 4:00pmADJOURN

"To create wealth for our clients by building better businesses"

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Operating Efficiency Exercise 1.6 Adjusted revenue: Revenue$ 2,174,561 Add: Closing inventory 882,419 Less: Opening inventory (1,333,607) Adjusted revenue (A)$ 1,723,373 Operating expenses: Cost of production$ 2,245,492 Less:Opening inventory (1,333,607) Short-term interest (11,881) Rent (149,300) Leases (8,000) Other – to normalize( ) Plus:Administrative expenses 574,985 Less:Amortization (368,625) Long-term interest (119,000) Management wages (7,000) Other – to normalize( ) Other – to normalize( ) Adjusted expenses (B)$ 823,064 Operating efficiency(B)(A) x % Use appendix E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino EBITDA Income before taxes$236,503 Add: Amortization368,625 Interest – long-term119,000 – short-term11,881 Rents149,300 Leases8,000 Family wages7,000 EBITDA900,309 Less family living (123,293) Available for debt servicing$777,016 Use appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 770,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Calculating Pellegrino Debt Servicing Ratio Available for debt servicing$ 777,016 (A) Less: Principal (current portion)$264,396 Interest – Short-term11,881 – Long-term 119,000 Rent – arms length149,300 Lease8,000552,577 Surplus$ 224,439(B) Debt servicing ratio1.39 How many dollars of surplus are available to service commitments? Appendices C and E

Financial Performance Analysis Surplus - $900,309

Exercise 5.1 Determine how an expansion might affect the viability of Pellegrino Farms Inc.

Pellegrino Farms Inc. Brennan’s will invest $4,700,000 million in a broiler operation 100% financed Cash flow will increase $205,530 per year Refer to the case study Refer to the amortization tables

Pellegrino Farms Inc. Exercise 5.1 What impact will there be on the debt structure ratio? ExistingAdjustmentRevised Current liabilities$$$ Total liabilities$$$ Ratio % % Use exercise 4.4 answers from session #4.

Pellegrino Farms Inc. Exercise 5.1 – Answer Key What impact will there be on the debt structure ratio? ExistingAdjustmentRevised Current liabilities$ 383,806$ 212,277$ 596,083 Total liabilities$ 2,696,009$ 4,700,000$ 7,396,009 Ratio 14.2% 8.06% Exclude due to shareholder

Pellegrino Farms Inc. Exercise 5.2 What impact will it have on the company’s working capital and working capital ratio? ExistingAdjustmentRevised Current assets$$$ Current liabilities Working capital$ $ Working capital ratio$$ Use exercise 4.2 from session #4.

Pellegrino Farms Inc. Exercise 5.2 – Answer Key What impact will it have on the company’s working capital and working capital ratio? ExistingAdjustmentRevised Current assets$ 1,168,269$ -$ 1,168,269 Current liabilities 383, , ,083 Working capital$ 784,463$ 572,186 Working capital ratio$ 3.04$ 1.96

Pellegrino Farms Inc. Exercise 5.3 What effect will there be on the debt servicing ratio? CurrentAdjustmentRevised Debt servicing capacity$$$ Principal, interest, rent, lease Surplus$$$ Ratio % % Use exercise 4.7 from session #4

Pellegrino Farms Inc. Exercise 5.3 – Answer Key What effect will there be on the debt servicing ratio? CurrentAdjustmentRevised Debt servicing capacity$ 777,016$ 208,644$ 978,660 Principal, interest, rent, lease (552,577) (395,134) (947,711) Surplus$ 224,439$ (194,572)$ 30,949 Ratio 1.39% 1.03%

Pellegrino Farms Inc. Expansion What other set of factors should be considered by Richard and Jane? How does it tie back to Pellegrino’s vision and mission? Does it fit their SWOT?

The Six C’s of Credit What are they?

Lenders’ Criteria Character Capacity Collateral Capital Conditions Compliance Review bank covenants and collateral

Bank Covenants Refer to sample condition letters.

Collateral Refer to handout.

Work on Your MAP Description –Day 1 Vision / Direction –Vision statement –Day 1-2

MAP Scorecard –Financials –Day 3-5 Action Plan –Goals –Actions –Who / When –Day 5

Questions and Answers

Session 5: Part II – Management Action Plan (MAP)

Why is business planning important An updated plan helps you in many ways: Address problems Stay on track

Why is business planning important An updated plan helps you communicate to others: Business partners Family members Team members

Why is business planning important An updated plan helps you communicate to others: Lender can make timely, accurate decisions Advisor can provide a fresh perspective

What does a good business plan look like? A good business plan is one that gets used… –Simple and clear –Specific to the individual situation –It is regular part of managing and tracking a farm business –Not an “extra step”

Management Action Plan Goal: Complete a MAP for your farm It will involve work in between each day: –Thinking about your farm business –Communicating with family/business partners –Communicating with your accountant / advisor Help available in between each session.

Create a vision for your farm Desired future state of your farm business in 5-10 years. Roadmap of what the organization wants to become in the future Source of inspiration for the owners and employees

Which best describes your operation?  GROW – We plan to increase the size of our operation  DIVERSIFY – We plan to diversify our operation into different commodities/sector to spread our risk and workload.  SPECIALIZE – We plan to focus and specialize in one area or product to simplify and streamline.  STAY SAME SIZE – We plan to be the same size and produce the same crops/livestock but we will reduce our costs.  OTHER – We plan to:_________________________________

MAP Description –Day 1 Vision / Direction –Vision statement –Day 1-2 Core Values –Day 2

MAP Risks –Risk Assessment –Day 2 Management –Owner –Management –Advisors –Day 3

MAP Scorecard –Financials –Day 3-5 Action Plan –Goals –Actions –Who / When –Day 5

Your MAP Take the next 20 minutes to think about your farm business –Complete the action plan on your MAP Goal, Action, Who, When –OR –Write down 3-5 strategies and actions you will take to help achieve your vision

Small Group Discussion Divide into small groups Share a few ideas from your action plan –Ask for feedback from your group –Help improve each others plans 6 minutes per person

Free-for-All What are your unanswered farm business management questions? Let’s talk.

Final Evaluation Your feedback is appreciated Please take the next 5 minutes to complete the 2-page evaluation form