90.2K

Verified Solution

Link Copied!

Blue Jay Cafe is a small privately owned restaurant located off the coast of Honolulu Hawaii. The month of July is the busiest time of the year. The owner had sold the company's sail boat to reinvest into a larger sail boat in hopes to provide guided tours as another form of revenue. Refer to the data below and please provide a finical summary / analysis of its current standing as a business. Additionally, please give some context on what the owner should do next to expand its business to secure additional capital or find investors, receive a loan through the bank, if so, how much with what percentage of interest loan. How long would it take until the break even point after securing the additional capital?

This is a fictional business with fictional numbers. Requesting a story line of the financials and referencing the data into the story line. Note: I upvote quality and clear answers. thank you

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

Answer & Explanation Solved by verified expert

See Answer