Please answer question with excel format provided in picture and show formulas for specific cells.

MINICASE PIEPKORN MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Piepkorn Manufacturing to work in the newly established treasury department. Piepkorn Manufacturing is a small company that produces cardboard boxes in a variety of sizes for different purchasers, Gary Piepkorn, the owner of the company, works primarily in the sales and production areas of the company. Currently, the company puts all receivables in one shoe box and all payables in another. Because of the disorganized system, the finance area needs work, and that's what you've been brought in to do The company currently has a cash balance of $305,000, and it plans to purchase new box-folding machinery in the fourth quarter at a cost of $525,000. The machinery will be purchased with cash because of a discount offered. The company's policy is to maintain a minimum cash balance of $125.000. All sales and purchases are made on credit Gary Piepkorn has projected the following gross sales for each of the next four quarters QI 02 Q3 04 Gross sales $1,310,000 $1.390,00 $1,440,000 $1,530.000 Also, prou sales for the first quarter of the next year are projected at $1,405,000. Piepkorn currently has an accounts receivable period of 53 days and an accounts receivable balance of $645,000. Twenty percent of the accounts receivable balance is from a company that has just entered bankruptcy, and it is likely this portion of the accounts receivable will never be collected Plepkorn typically ordens 50 percent of next quarter's projected grow sales in the current quarter and suppliers are typically paid in 42 days Wages, taxes, and other couts run about 30 percent of gross sales. The company has a quarterly interest payment of $135,000 on its long-term deb. The company uses a local bank for its short-term financial needs. It pays 15 percent per quarter on all short-term borrowing and maintains a money market account that pays 1 percent per quarter on all short term deposits Gury has asked you to prepare a cash budget and short-term financial plan for the company under the current policies. He has also asked you to prepare additional plans based on changes in several inputs QUESTIONS 1. Use the numbers given to complete the cash budget and short-term financial plan. PREVIOUS YEAR Quarter 4 CURRENT YEAR Quarter 1 Quarter 2 Quarter 3 NEXT YEAR Quarter 1 Quarter 4 Gross Sales Gross Purchases Beginning Cash Balance Collection for Current Sales Collection for Prior Sales Payment for Current Purchases Paymenr for Prior Purchases Wages, Taxes, and Other Costs Interest Expenses Purchase of Machinery Net Cash Flow Ending Cash Flow Minimum Cash Balance Surplus Cash Investment or Borrowing Interest income on money market Interest Expense on borrowing MINICASE PIEPKORN MANUFACTURING WORKING CAPITAL MANAGEMENT You have recently been hired by Piepkorn Manufacturing to work in the newly established treasury department. Piepkorn Manufacturing is a small company that produces cardboard boxes in a variety of sizes for different purchasers, Gary Piepkorn, the owner of the company, works primarily in the sales and production areas of the company. Currently, the company puts all receivables in one shoe box and all payables in another. Because of the disorganized system, the finance area needs work, and that's what you've been brought in to do The company currently has a cash balance of $305,000, and it plans to purchase new box-folding machinery in the fourth quarter at a cost of $525,000. The machinery will be purchased with cash because of a discount offered. The company's policy is to maintain a minimum cash balance of $125.000. All sales and purchases are made on credit Gary Piepkorn has projected the following gross sales for each of the next four quarters QI 02 Q3 04 Gross sales $1,310,000 $1.390,00 $1,440,000 $1,530.000 Also, prou sales for the first quarter of the next year are projected at $1,405,000. Piepkorn currently has an accounts receivable period of 53 days and an accounts receivable balance of $645,000. Twenty percent of the accounts receivable balance is from a company that has just entered bankruptcy, and it is likely this portion of the accounts receivable will never be collected Plepkorn typically ordens 50 percent of next quarter's projected grow sales in the current quarter and suppliers are typically paid in 42 days Wages, taxes, and other couts run about 30 percent of gross sales. The company has a quarterly interest payment of $135,000 on its long-term deb. The company uses a local bank for its short-term financial needs. It pays 15 percent per quarter on all short-term borrowing and maintains a money market account that pays 1 percent per quarter on all short term deposits Gury has asked you to prepare a cash budget and short-term financial plan for the company under the current policies. He has also asked you to prepare additional plans based on changes in several inputs QUESTIONS 1. Use the numbers given to complete the cash budget and short-term financial plan. PREVIOUS YEAR Quarter 4 CURRENT YEAR Quarter 1 Quarter 2 Quarter 3 NEXT YEAR Quarter 1 Quarter 4 Gross Sales Gross Purchases Beginning Cash Balance Collection for Current Sales Collection for Prior Sales Payment for Current Purchases Paymenr for Prior Purchases Wages, Taxes, and Other Costs Interest Expenses Purchase of Machinery Net Cash Flow Ending Cash Flow Minimum Cash Balance Surplus Cash Investment or Borrowing Interest income on money market Interest Expense on borrowing