Action Business Planning ABP: A Summary



Similar documents
Action Business Planning ABP: A Brief Description. Introduction

Action Business Planning ABP: A Brief Description

Bootstrap Austin: A Brief Review

Innovation Plan for Action Business Planning - ABP

Reverse Action Business Plans Darius Mahdjoubi, Ph.D. Visiting Scholar, IC2 Institute UT Austin, Adj. Prof., St. Edward s University Body Shop

Do you really need investors?

An Introduction to Startup Financing and a New Approach to Attracting Capital Resources. Robert T. Goldberg, President StartupFactory, LLC

How to Start a Company and Make a Million Dollars

VENTURE CAPITAL 101 I. WHAT IS VENTURE CAPITAL?

Shahin Farshchi, Ph.D. Associate


Impact of Business Incubation in the US Lessons for Developing Countries. 2009, NBIA. All rights reserved.

Cash is King A (one) VC insight on cash management

how to finance the business

Finding sources of capital. Secured and unsecured borrowing Selling equity Government programs Frequently overlooked sources

Arizona Property Advisors LLC

Financing your business. Dr. T. R. Heidrick Poole Professor in Technology Management Faculty of Engineering/School of Business U of A

SMALL BUSINESS DEVELOPMENT CENTER RM. 032

!!!Edge!Analytics!!!!!Selling!to!VCs!

The Entrepreneur s Journey

Overview. Modules. Programme Structure

Venture Capital a primer

Seed Funding and Venture Capital Course Certificate Program. Greg Horowitt, Managing Director, T2 Venture Capital Kauffman Fellow, Class XV

Guide to Public and Private Funding

Financing a New Venture

Small Business Entrepreneurship Lesson Objectives

ADVICE FOR STARTING A BUSINESS Notes compiled by Peter Burke Accredited SCORE Counselor April 2010

SMALL BUSINESS LOAN GUIDE JANUARY A guide to help small business owners navigate the loan application process

2) Institute of Economics, Skopje, Makedonia.

Insufficient Cash On Hand A Frequent Reason For Needing A Business Loan

Secondary research into the availability of business finance

Assessing Viability and Feasibility of Business Ideas. Dr. Neeraj Pandey Assistant Professor LM Thapar School of Management

How To Start A Business Or Non Profit

Writing a Business Plan. Dr. Michael Entzeroth CSO/COO Cennerv Pharma (S) Pte Ltd, Singapore

Term Sheet Calculator 1

Entrepreneurship and Innovation

RELEVANT TO ACCA QUALIFICATION PAPER F9. Studying Paper F9? Performance objectives 15 and 16 are relevant to this exam

Early Stage Funding. Dragon Law. This book is for sale at This version was published on

ALTERNATIVE FINANCING SOURCES FOR YOUR SMALL BUSINESS

Chapter 6 The Business Plan: Visualizing the Dream

Chris Pan, CWM, MFP-USA. MBA (Financial Management)-Aust MBA (Marketing)-UK

Financing the New Venture

How To Get A Loan For A Startup Business

USC Marshall Executive MBA Program-Los Angeles Theme 2 Financial Management Syllabus and Schedule

Venture Capital Basics

Figure one Advisor Count by Assets Under Management (AUM) CAPTRUST

ELCT- NORTHERN DIOCESS

Components of a Business Model Core Strategy 1-5 Strategic 1-5 Partnership 1-5 Customer 1-5 Resources Network Interface

2013 BUYERS GUIDE. KW Market Navigator

Venture Debt Overview

Unit 3: Saving & Investing. Investing All About Stocks

Financing the Business. Practical Entrepreneurship Training Part 4

What is a Structured Settlement: WOODBRIDGE STRUCTURED FUNDING, LLC

A Bootstrapping story (Bootstrap: starting a company with little capital)

Alternative Sources of Funding Your Business. Presented by: Eva Brown, Director of the Access to Capital Program

Key Steps Before Talking to Venture Capitalists

NZVIF Portfolio Investment Snapshots

Commercialization Overview The Austin Model. Laura J. Kilcrease Triton Ventures

Understanding A Firm s Financial Statements

Investment Banks, Security, Brokers and Dealers, and Venture Capital Firms

Ashland Entrepreneur Center EXAMPLE Business Plan

A PRACTICAL GUIDE TO VENTURE CAPITAL FUNDING FOR EARLY STAGE COMPANIES

White Paper. Are SaaS and Cloud Computing Your Best Bets?

Recommended Book (not mandatory): Alexander Osterwald and Yves Pigneur. Business Model Generation. John Wiley & Sons, Inc., 2010.

The Texas Entrepreneur & Angel Investor Conference Issues on Structuring the Angel Investor Deal

Raising Business Angel Investment. EBAN Institute Bootcamp Moscow 2 nd October 2013

Access to finance for. SMEs. István NÉMETH European Commission DG for Internal Market, Industry, Entrepreneurship and SMEs

Arthur A. Boni, Ph. D. John R. Thorne Chair of Entrepreneurship Tepper School of Business Carnegie Mellon University

Funding Alternatives in the Current Economic Environment

BUE 130 FINANCIAL MANAGEMENT FOR ENTREPRENEURS

TESTIMONY JEAN PETERS BOARD MEMBER, ANGEL CAPITAL ASSOCIATION MANAGING DIRECTOR, GOLDEN SEEDS ANGELS APRIL 11, 2013

1. An IRA with a bank with the funds deposited in a variable-rate account.

Bootstrap Your Business for Success

What is a Structured Settlement? Straight talk about structured settlements

SMALL BUSINESS VENTURE CAPITAL TAX CREDIT PROGRAM ( SBVCTC )

How to Prepare a Cash Flow Forecast

Whole Life Insurance is not A Retirement Plan

Fundraising for Entrepreneurs

Transcription:

Action Business Planning ABP: A Summary This document presents a brief description of Action Business Planning and how to link it with Formal Business Plans. Darius Mahdjoubi, Ph.D. dariusm@mail.utexas.edu IC 2 Institute of UT-Austin, ATEC, UT-Dallas, St. Edward s University February 2009 Darius Mahdjoubi, 2009 Action Business Planning: Introduction This presentation introduces Action Business Planning, which is a migration from Formal business plans. Action Business Planning assists entrepreneurs in navigating the process of venture (new business) development beyond a series of sequential steps arranged in the linear format of Formal Business Plans. Action Business Planning and Formal business plans are not mutually exclusive. Interactive links between Action Business Planning and Formal business plans are beneficial to both. Action Business Planning helps Formal business plans to become more practical. Formal business plans help Action Business Planning to become part of the main stream procedures for business development. This presentation does not advocate that academic courses or business support programs should abandon Formal business plans; rather it calls for dynamic interactions between Formal and Action Business Plans. 2 1

Formal Business Plans: An Introduction to Formal Business Plan (FBP): A document that intends to demonstrate the feasibility of a new business (so it is also called feasibility study). Academic courses in business, engineering, law, etc. teach students on how to write, read and interpret Formal business plans. A growing number of academics and practitioners are questioning the validity of Formal Business Plans. Many studies demonstrate that Formal Business Plans often act more ceremonial and protocol (code of behavior) than practical. 3 Do Start-Ups Really Need Formal Business Plans? A recent article of The Wall Street Journal asks Do Start-Ups Really Need Formal Business Plans?. The Wall Street Journal Jan. 8, 2007, Page B9 http://startup.wsj.com/columnists/enterprise/20070110-spors.html 4 2

Formal Business Plans -FBPs: A Linear Structure Technology Push Sales estimate is the Achilles heel of Formal Business Plans. Formal Business Plans assume future pattern of sales of a venture that did not exist before is precisely predictable!! Product Description Market Study Sales Estimate Capacity of Production Facilities Planning Operation & Personnel Financial Analysis Pull Market Find Invetor An linear or a S shape pattern of growth is common in many Formal business plans. The linear or S model of growth are rarely applicable in the real world cases. 5 Sales Estimates in a Business Text book: New Venture Creation (Timmons and Spinelli, 2004, 6 th Edition) Sales 4000000 3500000 3000000 2500000 2000000 1500000 1000000 500000 0 Page 43 1 2 3 4 5 Yearly Sales 500000 400000 300000 200000 100000 0 Page 266 1 2 3 4 5 6 Quarterly Sales 50000 40000 30000 20000 10000 0 Page 358 1 2 3 4 5 6 7 8 9 10 11 12 Monthly Sales 1200000 1000000 800000 600000 400000 200000 0 Page 380 1 3 5 7 9 11 13 15 17 19 21 23 Monthly The book consists of 5 cases. In 4 cases sales estimates are linear, compounded and predictable. The 5 th case follows a path that is predictable and cyclic. 6 3

An Alternative Model: Categorization of Major Factors for Venture (New Business) There exist a wide range of factors that impact business (venture) development in a very complex manner. Factors that affect business development, however, can be categorized into three major groups: Variable Factors: We know about and have some scope of control over the Variable Factors. Structural Factors: We may know about, but have very limited control, if any, over the Structural Factors. Unknown Factors: We do not know about unknowns, and often face them unexpectedly. 7 Action Business Planning Variable Diagram Variables: 1. Innovation 2. Styles of Venture 3. Financial Capital Styles of Venture Innovation Financial Capital The three variables (Innovation, Styles of Venture and Financial Capital) are in three dimensions; this makes Action Business Planning non-linear. Action Business Planning also includes four structures that are not illustrated here. We can also imagine the three variables of Action Business Planning like a tripod, that makes a non-linear structure. 8 4

Styles of Venture for ABP Next section covers a brief review of Styles of Venture for ABP. A complete review of Styles of Venture for ABP consists of about 140 slides! Styles of Venture Innovation Financial Capital 9 Cash-flow as a Surrogates for Cash flow is the difference between what you earn (revenue, sale) and your spend (cost). Cash flow is a better surrogate for than only sales or revenue as. Cash-flow may be both negative and positive, and being negative or positive cash flow makes a huge difference in business development. A business with continuous negative cash flow can not sustain. The S Model for Business uses Sales as a Surrogate for. Using Cash-flow as a surrogate for development, there are two threshold in the early stages of venture development: Startup and Sustainable Cash-flow (Sustainable break-even point). A combination of cash-flow and sales provides new vistas in business development better than only sales or only cash flow. 10 5

The Early Stages of Business (Venture) New venture development is punctuated by two critical events: Startup and Breakeven (Sustainable Cash-flow). Cash flow is the difference between revenue (earning) and cost (spending). Start-up Breakeven Dream Land Valley of Death Promised Land Based on cash-flow, the early stages of venture development consists of: 1) (prior to Startup), 2) (between Startup and Breakeven) 3) (After Breakeven). What is required at one stage is the equal and opposite of what may be required at the next stage in the company s development. Geoffrey Moore For more information, see the Venture Model. 11 High- versus Lifestyle Businesses Entrepreneurship textbooks and studies often classify new businesses (ventures) into two separate, binary (dichotomy) groups: High-growth versus Lifestyle. Source: New Venture Creation (Timmons and Spindelli, 2007, 7 th Edition), Page 259. The emphasis of main stream entrepreneurship text books is often on the high-growth ventures, and how to look for financial capital from external resources to initiate new high-growth ventures. 12 6

Styles of Venture The Styles of Venture classifies new ventures during their and stages of business development into three inter-connected groups: 1. High- Rocket Ventures 2. Organic Gazelle Ventures 3. Lifestyle Turtle Ventures 13 High- - Rocket Ventures Sales Startup Break-even Cash-flow High- - Rocket Ventures (Cash Flow) (Sales) Deadline for First Major External Investment Major Investment Venture Mortality High- - Rocket ventures in the stage create substantial debt burden to get the momentum to enable them to have high rate of expansion. Rocket ventures seek all or nothing and high risk and high reward strategies. 14 7

Lifestyle - Turtle Ventures Slow Lifestyle - Turtle Ventures (Cash Flow) (Sales) Startup Breakeven Sales Cash-flow Major Investment Venture Mortality Lifestyle - Turtle ventures in the stage follow slow cautious strategies that seek longevity. Lifestyle - Turtle ventures in the stage intend to grow slow to become Small Businesses 15 Organic - Gazelle Ventures Startup Breakeven Sales Fast Organic - Gazelle Ventures Cash-flow Major Investment Venture Mortality Organic - Gazelle ventures in the stage seek resilience. In the stage, Gazelle ventures intend to grow fast. Organic - Gazelle ventures in their stage behave similar (but not identical) to the Lifestyle - Turtle ventures, and in their growth stage behave similar (but not identical) to High- Rocket ventures. 16 8

Business (Venture) Examples Lotus (VC-funded) Compaq (VC-funded) Federal Express Microsoft(Self-funded) Dell(Self-funded) DHL(Self-funded) Wal-Mart (Self-funded) NI(Self-funded) ) Digital(VC-funded) - Small Businesses, Doctors, Lawyers, Art Galleries, Individual Shops, Individual Restaurants, Taxis, etc. 17 Microsoft: A Gazelle Venture In 1975 Microsoft [partnership] started out in Albuquerque, New Mexico. MITS (located in Albuquerque) was the first company to sell an inexpensive personal computer to the general public. In return for the software, MITS gave Microsoft royalties and office space during the first year. But after MITS was acquired by another company, it stopped paying. We had no income for a year and were basically broke. After that episode, Microsoft has been perpetually cash-flow positive. In fact, I developed a rule: We always have to have enough cash on hand to be able to run the company for at least a year even if no one pays us. The MITS experience, suddenly having no income, made me conservative financially, a trait that persists to this day. The Road Ahead, Page 44 (Bill Gates, 1996) In 2004, Microsoft had more than 63,000,000,000 cash in reserve. It still has no corporate jet, and Gates flies coach and business class. 18 9

Lotus Software: A Rocket Venture Prior to Lotus Software, Mitch Kapor was a product manager for Visicalc and he had successfully developed Tiny Troll, and VisiPLot software. In 1981 Mitch Kapor developed a business plan and made a significant personal investment to fund the early development of Lotus s software. In 1982 Mitch Kapor and Jonathan Sachs with backing from Ben Rosen obtained about 4.7 Million VC funding and established Lotus Corporation. In January 1983 Lotus released Spreadsheet Lotus 1-2-3. Lotus sales in the first year (1983) was M 53 more than Microsoft which was then more than 10 years old. In October 1987 Lotus went public. 19 Microsoft vs. Lotus Sales, Million Microsoft vs Lotus Sales, Million 600 500 400 300 200 100 0 1974 1975 1976 1977 Million 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 Microsoft Lotus This diagram compares the patterns of development of two software ventures: Microsoft versus Lotus: In 1984, two years old Lotus (a Highgrowth Rocket venture) had sales more than 12 years old Microsoft (a Gazelle venture). But soon after Microsoft surpassed Lotus. 20 10

Compaq: A Rocket Venture In August 1981 IBM successfully entered the Personal Computer (PC) industry. In February 1982 Compaq was formed by three former Texas Instruments (TI) senior managers to make IBM PC Compatible computers. In 1982 and 1983 Compaq received 60 million in venture capital. Compaq spent more than 1 million to reverse engineer the BIOS (Basic Input/Output System) chip for the IBM PC. Compaq develped a sophisticated management, sales and manufacturing sytem from the beginning. Within a year of operation Compaq established a network of 1000 dealers. In its first year of operation (1983) Compaq sold more than 100 million and had net income of 5 million. In December 1983 Compaq made its first public offering and raised 67 million. 21 Dell: A Gazelle Venture In 1983 Michael Dell (18 years old) moved to Austin to became a premed freshman student at UT-Austin. Prior to college, Dell has tried two personal ventures: 1) Selling mail stamps by mail-order and 2) selling news paper subscription. In 1983 Dell sold PC parts and upgrades from his dorm, annual estimated sales about 100,000 (compared with Compaq sales of 100 Million in 1983). In May 1984, Dell applied for one semester leave of absence from UT-Austin, established PC Limited as a mail-order business to sell IBM PCs upgrades. Sales estimated around 1 Million. In 1985 Dell produced (in China) the first computer of its own design. Sales estimated around 6 Million. In 1986 sales reached to about 70 Million. In 1988 PC Limited renamed Dell Computer Corporation. In 1999, Dell reached 25 billion in sales and overtook Compaq. 22 11

Compaq vs. Dell Sales, Million 12000 10000 8000 6000 4000 2000 0 C ompaq vs Dell Sales, Million 1982 1983 1984 1985 1986 Million 1987 1988 1989 1990 1991 1992 1993 1994 Compaq Dell This diagram compares the patterns of development of two PC makers, Compaq versus Dell. Nine years after their inception, in 1990, sales of Compaq (a High-growth Rocket venture) was about 10 times more than Dell (a Gazelle venture). But later Dell surpassed Compaq. 23 Gazelle versus Rocket Approaches for Venture Gazelle Approach for New Venture : Stay in the business as long as it takes. Keep going and you will get there, if you can survive. As long as you don t lose the game, you will win it. What does not kill you, makes you stronger. Other name: Under the Radar Strategy, Marathon. Rocket Approach for New Venture : Grow very fast to reach IPO, liquidity,. Other names: Get Big Fast, Home Run, Aggressive, All or Nothing, Gold Rush and Race. Gazelle and Rocket approaches are like a spectrum rather than dichotomies. 24 12

% of New Ventures and % of New Jobs for Independent Ventures: Some Estimations (Sales) (Sales) (Sales) Rockets ventures make about 0.2% of new ventures and they create about 20% of jobs in the new ventures. Rockets need extensive amount of initial financial capital to start with and they potentially can grow very fast. Gazelles ventures make about 3% of new ventures and they create about 60% of jobs in the new ventures. Gazelles need modest amount of financial capital to start with, but they potentially can grow fast. Turtle ventures make majority (90%+) of new ventures and they create about 20% of jobs in the new ventures. Turtles need limited amount of financial capital to start with, but they grow slowly. 25 Migration from to Stage Turtle venture in the growth stage will become lifestyle venture, represented by Sail Boats. Gazelle and Rocket ventures in the stage will become large enterprise, represented by Cruiser Ships. (Sales) (Sales) Gazelles in the stage resemble Turtles. In the stage, it may be difficult to recognize Gazelles from Turtles. When Gazelles are in the stage, it is difficult for Rockets to beat Gazelle ventures. (Sales) Note the development characteristics of Gazelle ventures, compared with Turtle and Rocket ventures. 26 13

Formal Business Plans and Rocket Ventures (Sales) High- Rocket Ventures Product Description Market Study Sales Estimate Capacity of Production Facilities Planning Personnel Estimate Financial Analysis Find Investors The structure of Formal Business Planning is based on the premises that all ventures follow an High- Rocket Venture mode. Successful High- ventures may make about 400 PPM of total ventures! 27 Financial Capital for ABP Style of Venture Innovation Financial Capital Next section covers a brief review of the Financial Capital facet of ABP. A a complete review of Financial Capital for ABP consists of about 130 slides! 28 14

Financial Capital to Start a New Venture Having access to sufficient amount of financial capital is essential for venture development, because before passing the threshold of breakeven, new ventures rely on the financial resources of the founders. In theory, the minimum amount of required financial capital to start a new business (venture) is equal to the total (cumulative) cash-flow between startup and break-even point. A long and deep Stage (Valley of Death) needs more financial capital, than a short and shallow Stage. According, the selected style of venture development deeply impacts the required amount of financial capital to set up a new venture, to be able to pass the stage (the Valley of Death), pass the breakeven threshold and enter the stage (the Promised Land). 29 Financial Capital to Start a Rocket Venture In the case of High-growth - Rocket ventures the minimum required amount of financial capital is equal to the area of the simple cash-flow diagram between startup and break-even point. This is also called accumulated cash flow. A long and deep survival stage needs more financial capital than a short and shallow survival stage. Startup Breakeven 30 15

Financial Capital to Start a Turtle or a Rocket Venture In the case of Turtle and Gazelle ventures the areas of negative cashflow and positive cash-flow between startup and breakeven should be taken into consideration. A fast path to the start of sales helps Turtle and Gazelle ventures to improve their cash flow patterns. Gazelle ventures may start with modest amount of financial capital, but if they are successful they can grow fast in the stage. Startup Breakeven 31 Financial Capital Resources The sources of financial capital are classified under four interrelated topics, 1) Personal Resources, 2) Loan and Credit, 3) Equity and Investment, and 4) Government and Philanthropic Resources. The sources of capital are not mutually exclusive. For example some banks provide both business loans and venture capital. Some government agencies provides both loan and grant. Each Style of Venture often is linked with distinct sources of capital. In case of independent new ventures, a Highgrowth Rocket mode needs extensive financial backing, often from external resources like venture capital firms. 32 16

Financial Capital Resources 1. Personal Resources of Entrepreneurs Personal Savings and Lines of Credit Personal Retirement Plans Family & Friends Resources 2. Debt (Loan/Credit) Banks Loans Suppliers Credits Customers Down-Payments 3. Equity (Investment) Institutional Investors (VC, IPO) Individual Investors (Angels) Corporation Investors 4. Government and Philanthropy Resources Grants and Subsidies Loan Guarantees Tax Incentives Institutional Investors (VC, IPO) Individual Investors & Angles Corporation Investors Personal Savings and Lines of Credit Personal Retirement Plans Family & Friends 3. Equity (Investment) 1. Personal Resources Philanthropy 4. Government/ Grants and Subsidies Loan Guarantees, Tax Incentives 2. Loan/Credit Banks Suppliers Credit Customers Down Payment 33 Innovation for ABP Next section covers a brief review of the Innovation facet of ABP. A complete review of Innovation for ABP consists of more than 140 slides! Style of Venture Innovation Financial Capital 34 17

Innovation: A Non-Linear Configuration Major enterprise activities are categorized into 4 main groups: 1. How to Make: Technology 2. How to Sell: Customer/Market 3. How to Recruit and Retain Employees: Human Resources 4. How to Integrate Altogether: Organization and innovation happen in all aspects of enterprise activities. 1. Technology / Innovation 2. Customer & Market 3. Human Resources (learning and creativity) 4. Organizational (change and leadership) Innovation and development are not limited to technology. 35 The Innovation Map Model Technology / Innovation Organizational (Change / Leadership) Customer / Market Human Resources (Creativity & Learning) The four aspects of innovation have nonlinear relationship with each other. They are distinct; though they are linked. Organizational development often plays the role of linking those to each other. Technology often holds the most visible aspect of innovation and development. Technology, however, is not necessarily always the most important aspect of innovation. Examples: Dell, Southwest Airlines, Wal-Mart, Virgin Group. The four aspects of innovation are analogous to the continents of the World 36 Darius Mahdjoubi, 2005 18

Combining the Variable Factors of ABP (Sales) Product Technology / Innovation Human Resources (Creativity & Learning) Customer / Market Organizational (Change / Leadership) (Sales) (Sales) Innovation Styles of Venture Individual Investors Institutional Investors (VCs) Corporation Investors Financial Capital 3. Equity Personal Savings, Personal Lines of Credit, 1. Personal Resources 4. Government Resources Loan Guarantees, Grants and Subsidies Tax Shelters 2. Loan/Credit Family & Friends Customers/Suppliers Banks 37 Linking Action Business Planning and Formal Business Plans Entrepreneurs may need to link their Action Plans and Formal plans, in case they plan to apply for business loans from banks, or seek financial support from professional investors (VCs and Angels) or government agencies,. Next diagram demonstrates the main links between Action Business Planning and Formal Business Plans. Making a Formal business from an Action Plan is like AAA Trip-Tik maps, they are a set o f Roadmaps for specific routes, selected among many alternatives that Area Maps suggest. 38 19

Linking Action Business Planning and Formal Business Plans Technology / Innovation Human Resources (Creativity & Learning) Customer / Market Organizational (Change / Leadership) (Sales) (Sales) (Sales) Individual Investors Institutional Investors (VCs) Corporation Investors 3. Equity Personal Savings, Personal Lines of Credit, 1. Personal Resources 4. Government Resources 2. Loan/Credit Loan Guarantees, Grants and Subsidies Tax Shelters Family & Friends Customers/Suppliers Banks Product Description Market Study Sales Estimate Capacity of Production Facilities Planning Personnel Estimate Financial Analysis Find Investors Further links between Action and Formal Business Plans are discussed under Four Scenarios for the Stage. 39 Audiences of Formal Business Plans 1. Commercial Banks 2. Institutional Investors (Venture Capitalists VCs, Investment Bankers) 3. Corporate Investors 4. Angel Investors 5. Government Agencies/Philanthropic Organizations 6. Others Each group needs a unique form of formal business plan. * Commercial banks look for collaterals and emphasize on continuity of the business. * Institutional Investors look for clear exist strategies, in say 3 to 5 years. * Corporate investors may be more interested in how the new venture helps them to sell their products (case of Starbucks) or later become part of the corporations (case of Xerox investments). * Angel investors may act like mini-vcs, or long term active business partners. * Government agencies may be more interested in job creation than profit. 40 20