Frenchies is a medium-sized regional bakery that specializes in providing orders to grocery and convenience stores....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 café 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 café 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 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 café 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 café 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
Expert Answer:
Answer rating: 100% (QA)
Answer Table 3 Production Budget Quarter Total 2016 Q1 Q2 Q3 Q4 2015 Q1 Q2 Muffins Budgeted Sal... View the full answer
Related Book For
Cost Management Measuring, Monitoring and Motivating Performance
ISBN: 978-1119185697
3rd Canadian edition
Authors: Leslie G. Eldenburg, Susan K. Wolcott, Liang Hsuan Chen, Gail Cook
Posted Date:
Students also viewed these accounting questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
1. Based on the information provided in the case below, what is the key strategic goal for Tim Hortons as of August 2014? It would be a year of dramatic change for Tim Hortons Inc. On August 26,...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Solve the right triangles with the given parts or state that there is not enough information to solve. Round off results according to Table 4.1. Refer to Fig. 4.37. B = 32.1, c = 238 Data from Table...
-
What factors might cause a learning curve to tip up toward the end of a job?
-
You are buying a motorcycle. You pay $1,500 today and $182.50 a month for three years. If the annual rate of interest is 18 percent, what was the original cost of the motorcycle?
-
Use the pain tolerance ratings after the activity to estimate the difference in mean pain tolerance between those who just completed a high exertion activity and those who completed a low exertion...
-
The Biological Insect Control Corporation (BICC) has hired you as a consultant to evaluate the NPV of its proposed toad ranch. BICC plans to breed toads and sell them as ecologically desirable insect...
-
What are the PROGRESS UPDATE and RISK REVIEW for Make-A-Wish foundation? Describe briefly?
-
Knowing that the tension in rope AC is 365 N, determine the resultant of the three forces exerted at point C of post BC. 500 N 25 24 L= 1460 mm 200 N 1100 mm -960 mm-
-
You are presented with the accounts of Chorley Ltd for the year to 31 December 2020 (see below). Chorley Ltd runs a small printing business and the managing director wishes to know the amount of the...
-
Indicate whether each of the following statements is true or false by writing T or F in t he a nswer c olumn. White-collar crime, as distinguished from other types of crime, generally does not...
-
Wojewski, a cardiothoracic surgeon, became a member of the medical staff at Rapid City Regional Hospital. Wojewskis staff status entitled him to admit patients, use the hospitals facilities, a nd...
-
Indicate whether each of the following statements is true or false by writing T or F in t he a nswer c olumn. Entire contracts are those composed of several related parts.
-
When personal taxes on interest income and bankruptcy costs are considered, the general expression for the value of a levered firm in a world in which the tax rate on equity distributions equals zero...
-
Indicate whether each of the following statements is true or false by writing T or F in t he a nswer c olumn. Treason is a major crime against the federal government consisting of levying war or...
-
In Shakespeare's play The Merchant of Venice, Shylock and Antonio form a contract in which the terms state that Antonio will lose a 'pound of his flesh' if he does not pay back money borrowed for...
-
Consider the circuit of Fig. 7.97. Find v0 (t) if i(0) = 2 A and v(t) = 0. 1 3 ett)
-
Anchor Manufacturing has forecasted sales of 5,000 units of its product at $75 each for the next month. Beginning inventory consists of 800 grams of direct materials and 300 units of finished goods....
-
1. In process costing, if the units in beginning inventory are at less than 100% completion, what will be the cost of production per equivalent unit for the period under weighted average costing...
-
A business uses the step-down method to allocate service department costs to the manufacturing departments. There are two service departments and two manufacturing departments, as shown here: Plant...
-
Which of the following questions can an interviewer legally ask a job candidate during a telephone interview? (a) Are you pregnant or planning to soon start a family? (b) What skills do you have that...
-
An employment test that yields different results over time when taken by the same person lacks ____________. (a) validity (b) reliability (c) realism (d) behavioral anchors
-
The responses most likely to be associated with use of a force-coercion change strategy are best described as __________. (a) internalized commitment (b) temporary compliance (c) passive cooptation...
Study smarter with the SolutionInn App