Please make it as shown in images in proper order the answer should be in correct boxes.

The Big Sister Company is in a seasonal business and prepares quarterly budgets. Its fiscal year runs from January 1 through December 31. Production occurs only in the first quarter January to March), but sales take place throughout the year. The sales forecast for the coming year shows the following First quarter $492.000 Third quarter $492.000 Second quarter 294.000 Fourth quarter 492.000 There are no cash sales, and the besinning balance of receivables is expected to be collected in the first quarter. Subsequent collections are two-thirds in the quarter when sales take place and one-third in the following quarter, The company makes materials purchases valued at $399.000 in the first quarter, but makes no purchases in the last three quarters It makes payment when it purchases the materials. Direct labour of $348,000 is incurred and paid only in the first quarter. Factory overhead of $344.000 is also incurred and paid in the first quarter, and is at a standby level of $99,000 during the other three quarters Selling and administrative expenses of $36,000 are paid each quarter throughout the year. Big Sister has an operating line of credit with its bank at an interest rate of 5% per annum The company plans to keep a cash balance of at least 510.000 at all times, and it will borrow and repay in multiples of $5.000. It makes all borrowings at the beginning of a quarter, and makes all payments at the end of a quarter. It pays interest only on the portion of the loan that it repays in a quarter. The company plans to purchase equipment in the second and fourth quarters for $70,000 and $148,000, respectively. The cash balance on January 1 is $24,000 and accounts receivable total $150,000, borrowed and repaid. Interest payments and the ending cash balance (Round answers to the nearest whole dollar, eg 5,275.) THE BIG SISTER COMPANY Cash Budget For the Four Quarters Ending December 31 2 Begine cash balance Add a Receipts Accounts receivable Credits Credit sales and Credit sales Credith Totalcast Tabhavailable Disbursements Prepare a cash budget for the year Show receipts, disbursements, the ending cash balance before borrowing the amounts borrowed and repaid, interest payments, and the ending cash balance. (Round answers to the nearest whole dollar, ca 5,275) THE BIG SISTER COMPANY Cash Budget For the Four Quarters Ending December 31 Quarter 5 $ Beginning cash balance Add V Receipts Accounts receivable Credit sales ist Credit sales 2nd Credit sales 3rd Credit sales-4th Total cash receipts Total cash available Less Disbursements Material purchases Factory overhead Selling and administrative openses Direct labour Purchase of equipment Total cash disbursements Excess Deficiency of cash receipts over cash disbursements Financing Borrowing Less Repayment Interest egense Total financing