nd Decision Making -5] 10-33 Accounts Receivable Collections and Sensitivity Analysis Papst Company is preparing its cash budget for the month of May. The following information is available concerning its accounts receiv able (based on sales made to customers on open account): Actual credit sales for March Actual credit sales for April Estimated credit sales for May Estimated collections in the month of sale Estimated collections in the first month after the month of sale Estimated collections in the second month after the month of sale Estimated provision for bad debts (made in the month of sale) $130,000 $160,000 $210,000 25% 60% 10% 5% The firm writes off all uncollectible accounts at the end of the second month after the month of sale Required Create an Excel spreadsheet and determine for Papst Company for the month of May: 1. The estimated cash receipts from accounts receivable collections. 2. The gross amount of accounts receivable at the end of the month (after appropriate write-off of uncol lectible accounts). 3. The net amount of accounts receivable at the end of the month. 4. Recalculate requirements 1 and 2 under the assumption that estimated collections in the month of sale 5 equal 60 percent and in the first month following the month of sale equal 25 percent. What are the benefits and likely costs of moving to the situation described in requirement 4