I. ANALYSIS. Assess The Current Status of The Company by Referring To The Given Problem and
I. ANALYSIS. Assess The Current Status of The Company by Referring To The Given Problem and
I. ANALYSIS. Assess The Current Status of The Company by Referring To The Given Problem and
I. ANALYSIS. Assess the current status of the company by referring to the given problem and
the financial statement provided. (40pts)
1. Revenue/Sales
2. Cost of Sales
3. Gross Profit
4. Operating Expenses
5. Net Profit
Provide positive and negative observations in connection with the financial status of the
company and provide some strategies to improve the current financial status. Write your answers
provided on the last page.
II. MENU PACKAGE. Create a Menu Package based on the Income statement below. (60pts)
1. Create your own given (you can pattern it in your previous quizzes and exams).
2. Make sure the given you will be provided will accurate to the answer on the given
revenue, cost, and operating expenses found in the Income Statement.
3. Recipe Costing, Baker’s Percentage, and Menu Costing must be balance and accurate to
the income statement.
4. Show your formula and solution
5. You have the option if you will do the 2-year package (2020 & 2021).
Case #1
Tamaraw’s Cafe, a coffee shop located at the business area of Sampaloc, Manila was
established on January 2010. It has a total of 100 seating capacity, and a total cover of 46,908 for
2020 and 54,344 for 2021.
Tamaraw’s Cafe
Income Statement
2019 and 2020
Revenue 2020 2021
Food Sales 2,490,760 3,780,000
Beverage Sales 1,524,340 2,140,000
Merchandise Sales 990,568 1,021,960
Total Sales 5,005,668 6,941,960
Cost of Sales
Food Cost 1,131,194 1,452,110
Beverage Cost 644,270 861,681
Merchandise Cost 350,122 420,039
Total Cost of Sales 2,125,586 2,733,830
Gross Profit
Food 1,359,566 2,327,890
Beverage 880,070 1,278,319
Merchandise 640,446 601,921
Total Gross Profit 2,880,082 4,208,130
Operating Expenses
Accounting 32,000 48,000
Depreciation 100,000 180,000
Donation 20,000 50,000
Utilities 133,600 183,800
Insurance 80,000 80,000
Advertising 67,880 97,680
Rentals 480,000 540,000
Salaries 1,423,160 1,843,500
Maintenance 141,880 141,880
Telephone 51,400 56,800
Transportation 105,920 150,670
Total Operating Expenses 2,635,840 3,372,330
Operating Income 244,242 835,800
Interest 94,879 94,880
Income before
Income Taxes 149,363 740,920
Income Taxes 17,924 88,910
Net Profit/Loss 131,439 652,010
Observation / Assessment Strategies
Revenue/Sales
Cost of Sales
Gross Profit
Operating Expenses
Net Profit