Frenchies is a medium-sized regional bakery that specializes in providing orders to grocery and convenience stores. Because of the popularity of its brand, it has also opened a small caf for walk-in business. In order to maintain its high quality standard, Frenchies produces only three products: breakfast muffins, fresh bread, and chocolate chip cookies. Although business has been good in the past few years, a lucky contact with a large chain has recently allowed it to expand its brand out of the local region. Growth has been high since the new contract went into effect. In 2020, Frenchies sold 45,000 one-dozen packages of muffins for $5.50 each, 65,000 one-dozen packages of cookies for $4.75 each, and 85,000 one-dozen loaves of bread for $5.25 each. They will raise prices to $6.00 for muffins, $5.25 for cookies, and $5.75 for bread for 2021. Sales will drop some in the first quarter of 2021. They always drop off a bit after the holidays anyway, but with the increase in sales prices, a 20 percent drop from the fourth quarter of 2020 results is forecasted. Sales will grow steadily at about 5 percent a quarter with these new prices during 2021. Fourth-quarter sales will be high because of the holidays let's say 20 percent, instead of 5 percent, from the third to the fourth quarter. The first quarter of the 2022 will continue the 5 percent growth as though the holiday jump didn't occur. Frenchies gives their business customers a lot of leeway in paying. They collect 30 percent of the credit sales within the current quarter, 45 percent in the following quarter, and 25 percent in the quarter after that. Total sales were $802,000 in third quarter and $1,002,500 in the fourth quarter of 2020. They will be still collecting quite a bit of that money in 2021 based on our collection breakdown. Frenchies cookies and bread would dry out if they kept them too long so they normally keep only about two days' worth of inventory on hand to avoid shipping issues or problems with the caf based on a 90-day quarter. Frenchies' raw materials are needed for the next quarter, so they keep 15 percent of the next quarter's raw materials on hand at all times. Using this information, complete the three tabs in the worksheet. Just fill in the forecasted data in the blue boxes and copy the formulas to complete the sheets! Sales 04 5883 88 Q1 Q2 03 04 01 Q2 Estimated % drop Last Year Currect Your Next Year Sales Pricettem: Collection Information: Credit Policy Cash Sales Credit Sales Muffins Collection in Current Quarter Collection in Following Quarter Collection in 3rd Quarter Collections from Last Year's Sales: Quarter 03 04 45,000 Manufacturing Information: Sold 0 0 0 0 $6.00 Ending Inventory Goal Raw Materials Goal Cookies Case Data 05.000 $5.25 Prior Year Received Estimated Growth 10% 90% 30% 45% 25% 50 50 Bread 85,000 01 $5.75 Current Year $0 888 50 Sales Numbers Trasposed for Copying Muffins 50 50 $0 Q1 Cookies Bread Q1 Estimated Additional Holiday Increase Q1 Payments in Current Year Q2 03 0 10% Collection Schedule Transposed for Copying 90% 01 02 03 30% 37,0% 45% 25% 40.5% 2021 $0 $0 $0 02 2021 02 2021 0 22.5% 04 50 $0 $0 03 03 03 0 0 0 Signifies original case assumptions. 04 04 04 0 0 0 01 Q1 Q1 2022 2022 0 02 02 2022 02 0 0 0 0 Muffins Budgeted Sales Selling price per dozen Cookies Total Sales Revenue from Muffins Budgeted Sales Selling price per dozen Bread Total Sales Revenue for Cookies Budgeted Sales Selling price per loaf Total Sales Revenue for Bread Total Sales Revenue Collections from last year Q1 Q2 Q3 Q4 Total Cash Collections Sales Budget Q1 $6.00 $0 po 15 $5.25 Q1 0 $0 0 $5.75 $0 888888 $0 0 $0 $0 $0 Q2 Quarter 0 $6.00 $0 Schedule of Cash Collections Quarter $5.25 $0 0 Q2 0 $5.75 $0 $0 $0 $0 $0 $0 $0 $0 Q3- 89 0 $6.00 Q3 $0 0 $5.25 $0 0 $5.75 $0 $0 $0 $0 $0 $0 $0 $0 Q4 $6.00 $0 0 +1 Q4 0 $5.25 $0 0 $5.75 $0 $0 $0 $0 $0 $0 $0 $0 Total 2021 0 $6.00 $0 0 $5.25 $0 Total 2021 0 $5.75 $0 $0 $0 $0 $0 $0 $0 $0 Q1 2022 0 $6.00 $0 0 $5.25 $0 Accts. Rec. 12/31/21 0 $5.75 $0 $0 + $0 88888 $0 $0 $0 $0 Q2 0 $6.00 $0 0 $5.25 $0 0 $5.75 $0 $0 Muffins Budgeted Sales Desired Ending Inventory Total Units Needed Less: Beginning Inventory Cookies Required Muffin Production Budgeted Sales Desired Ending Inventory Total Units Needed Less: Beginning Inventory Bread Required Cookie Production Budgeted Sales Desired Ending Inventory Total Units Needed Less: Beginning Inventory Required Bread Production G Production Budget Q1 151 ooooo 0 0 0 0 0 loooo 0 0 0 0 0 ooooo 0 0 0 Q2 Quarter 00000 oooo 0 ooooo 0 0 0 0 0 Q3 00000 ooooo 0 ooooo 0 0 0 0 -Q4 0 ooooo 0 0 ooooo ooooo Total 2021 ooooo 0 0 0 0 0 ooooo 0 ooooo 0 K L Q1 OUZE J TIDE 2022 00000 ooooo ooooo M Q2 0 0 0