Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Requesting written summary overview of the each finance sheet posted below with details based off of the balance sheet, cash flow and income statement. Summary

Requesting written summary overview of the each finance sheet posted below with details based off of the balance sheet, cash flow and income statement. Summary must include the sale of boat to invest as a down payment for a larger boat, what is the company's (a restaurant) current financial standing and what options do they have to improve.

Note: I always upvote quality answers. Please advise if info is required

image text in transcribedBalance sheet: we have more assets then liabilities, we can conclude that Blue Jay Cafe is in good financial standing.

image text in transcribed

Cash Flow Statement: Stats the companys liquid assets are increasing. It helps the company in reducing the liabilities by paying from the cash amount that we have

image text in transcribed

Income statement: It states a constant increase in the profit the last nine months. This shows the company is utilizing the assets efficiently to increase the profits and paying the liabilities the business carries.

Blue Jay Cafe Balance Sheet Assets $ Equity Owner's Investment $200,000.00 Cash on Hand Cash in Bank Accounts Receiveable Kitchen Equipment Food Ingredients Drink Ingredients $35,000.00 $210,000.00 $13,250.00 $97,500.00 $13,500.00 $9,750.00 Liabilities Accounts Payable Sales Tax Income Tax Short Term Loans $85,750.00 $7,500.00 $65,000.00 $35,000.00 Total Assets $ 379,000.00 Total Liabilities $ 193,250.00 Total Equity 200,000.00 Blue Jay Cafe Cash Flow Statement July 1, 2021 - July 31, 2021 Operating Net Income Depreciation and Amortization Gain/Loss from Sale of Assets Changes in Non-cash Current Assets and Liabilities Net Cash Provided by Operating Activities 93,456.32 11,033.00 32.32 35,325.56 $140,140.20 Investing Cash Payment for Leasehold Improvements Down Payment on Equipment Purchase Proceeds from Sale of Assets (14 meter sail boat) Net Cash Used in Investing Activities (50,000.00) (5,000.00) 10,000.00 $ (45,000.00) Financing Net Borrowings from Line of Credit Repayment of Note Payables Net Cash Flow Provided by Financing Activities 20,000.00 (2,500.00) $ 17,500.00 Cash Net Change Cash Beginning Balance Cash Ending Balance $112,640.20 $435,589.32 $548,299.52 Income Statement Feburary Blue Jay Caf Week Starting 21/22 Week Starting 2/8/22 Week Starting 2/15/22 Week Starting 2/28/22 Sales Wine Beer Liquor Food Total $500 $2,000 $4,000 $2,600 $9,100 $1,500 $2,300 $4,500 $2,000 $10,300 $2,500 $2,500 $5,200 $2,000 $12,200 $4,000 $2,300 $3,800 $1,500 $11,600 COGS Wine Beer Liquor Food Total $400 $700 $900 $500 $2,500 $800 $550 $1,000 $600 $2,950 $900 $900 $1,150 $750 $3,700 $1,300 $800 $700 $590 $3,390 Gross Profit $6,600 $7,350 $8,500 $8,210 Labor Cost $2,000 $2,200 $2,100 $1,800 Operating Cost Rent Utilities Insurance Equipment Maintenance Property tax Misc. Total $700 $200 $200 $20 $100 $60 $1,280 $700 $200 $200 $20 $100 $200 $1,420 $700 $200 $200 $20 $100 $80 $1,300 $700 $200 $200 $20 $100 $75 $1,295 Net Profit or Loss $3,320 $3,730 $5,100 $5,115 Blue Jay Cafe Balance Sheet Assets $ Equity Owner's Investment $200,000.00 Cash on Hand Cash in Bank Accounts Receiveable Kitchen Equipment Food Ingredients Drink Ingredients $35,000.00 $210,000.00 $13,250.00 $97,500.00 $13,500.00 $9,750.00 Liabilities Accounts Payable Sales Tax Income Tax Short Term Loans $85,750.00 $7,500.00 $65,000.00 $35,000.00 Total Assets $ 379,000.00 Total Liabilities $ 193,250.00 Total Equity 200,000.00 Blue Jay Cafe Cash Flow Statement July 1, 2021 - July 31, 2021 Operating Net Income Depreciation and Amortization Gain/Loss from Sale of Assets Changes in Non-cash Current Assets and Liabilities Net Cash Provided by Operating Activities 93,456.32 11,033.00 32.32 35,325.56 $140,140.20 Investing Cash Payment for Leasehold Improvements Down Payment on Equipment Purchase Proceeds from Sale of Assets (14 meter sail boat) Net Cash Used in Investing Activities (50,000.00) (5,000.00) 10,000.00 $ (45,000.00) Financing Net Borrowings from Line of Credit Repayment of Note Payables Net Cash Flow Provided by Financing Activities 20,000.00 (2,500.00) $ 17,500.00 Cash Net Change Cash Beginning Balance Cash Ending Balance $112,640.20 $435,589.32 $548,299.52 Income Statement Feburary Blue Jay Caf Week Starting 21/22 Week Starting 2/8/22 Week Starting 2/15/22 Week Starting 2/28/22 Sales Wine Beer Liquor Food Total $500 $2,000 $4,000 $2,600 $9,100 $1,500 $2,300 $4,500 $2,000 $10,300 $2,500 $2,500 $5,200 $2,000 $12,200 $4,000 $2,300 $3,800 $1,500 $11,600 COGS Wine Beer Liquor Food Total $400 $700 $900 $500 $2,500 $800 $550 $1,000 $600 $2,950 $900 $900 $1,150 $750 $3,700 $1,300 $800 $700 $590 $3,390 Gross Profit $6,600 $7,350 $8,500 $8,210 Labor Cost $2,000 $2,200 $2,100 $1,800 Operating Cost Rent Utilities Insurance Equipment Maintenance Property tax Misc. Total $700 $200 $200 $20 $100 $60 $1,280 $700 $200 $200 $20 $100 $200 $1,420 $700 $200 $200 $20 $100 $80 $1,300 $700 $200 $200 $20 $100 $75 $1,295 Net Profit or Loss $3,320 $3,730 $5,100 $5,115

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Audit Committee Handbook

Authors: Louis Braiotta Jr.

3rd Edition

0471345768, 978-0471345763

More Books

Students also viewed these Accounting questions