| |
|
Case Study 2 |
|
| Bottom-line Benefits:
The A-Sharp Printings
|
To demonstrate how Tradebank improves the overall financial performance of its member companies, let’s examine the financial planning activity of
A-Sharp Printing, Inc. Bob Jones is the president and owner of A-Sharp, which provides copying and graphic design services. Like other owners of most
businesses, Bob is constantly looking for ways to improve his company’s cash flow.
|
PROJECTED INCOME |
| |
|
|
| Sales |
$1,000,000
|
|
| Cost of Sales (50%) |
500,000
__________
|
|
| Gross Profit |
500,000
|
|
| |
|
|
| Fixed Expenses |
250,000
|
|
| Variable Expenses |
200,000
__________
|
|
| Total Expenses |
450,000
__________
|
|
| Net Income |
$50,000
__________
|
|
Using the company’s historical financial and operating performance, Bob prepares financial projections for A-Sharp.
1. Sales for the year are forecast at $1,000,000.
2. Cost of Goods Sold (primarily paper, ink, and other materials) are equal to 50% of sales, delivering a gross margin of 50%.
3. Fixed Expenses consisting of rent, utilities, leases and maintenance agreements for printing equipment will total $250,000.
4. Variable Expenses such as advertising, travel, and other sales and marketing activities will amount to $200,000.
Having joined the Tradebank Network, Bob assesses how A-Sharp could benefit from Tradebank.
| NET EFFECT OF TRADE |
| |
| 1. The business obtained $50,000 more sales (5% increase) |
| 2. Cash flow improved by using the 50,000 T$ in new sales to pay for operating expenses |
| 3. The business reduced its cash expenses and increased its net profit by more than 40% |
4. A 5% increase in sales generated a 40% improvement
in profits |
As a Tradebank member, Bob figures that he could increase his profits by 40% with only a 5% increase in sales. He also assumes that he can use his T$ balance to pay for variable expenses such as advertising, supplies, and travel.
| PROJECTED INCOME |
| |
|
|
| Sales |
$1,050,000
|
|
| Cost of Sales (50%) |
525,000
__________
|
|
| Gross Profit |
525,000
|
|
| |
|
|
| Fixed Expenses |
250,000
|
|
| Variable Expenses |
205,000
__________
|
|
| Total Expenses |
455,000
__________
|
|
| Net Income |
$70,000
__________
|
|