Book: Financial Analysis with Microsoft Excel, 9th edition by Timothy R. Mayes C04-P02: Loblaw Manufacturing has asked you to create a cash budget to determine its borrowing needs for June to October. You have gathered the following information.

Month	Sales	Other Payments
April	$ 327,031.00
May	$ 383,906.00
June 2021	$ 489,125.00	$ 227,500.00
July	$ 403,812.00	$ 213,281.00
August	$ 344,093.00	$ 199,062.00
September	$ 264,468.00	$ 142,188.00
October	$ 216,125.00	$ 127,750.00
November	$ 230,344.00

April and May sales were $327,031and $383,906, respectively. The firm collects 20% of its sales during the month, 65% the following month, and 15% two months after the sale. Each month it purchases inventory equal to 55% of the next months expected sales. The company pays for 40% of its inventory purchases in the same month and 60% in the following month. However, the firms suppliers give it a 2% discount if it pays during the same month as the purchase. A minimum cash balance of $25,000 must be maintained each month, and the firm pays 4% annually for short-term borrowing from its bank.

a. Create a cash budget for June to October 2021. The cash budget should account for short-term borrowing and payback of outstanding loans as well as the interest expense. The firm ended May with a $30,000 unadjusted cash balance.

b. Bob Loblaw, the president, is considering stretching out its inventory payments. He believes that it may be less expensive to borrow from suppliers than from the bank. He has asked you to use the Scenario Manager to see what the total interest cost for this time period would be if the company paid for 0%, 10%, 30%, or 40% of its inventory purchases in the same month. The remainder would be paid in the following month. Create a scenario summary and describe whether the results support Bobs beliefs. NB: Please show me how to create it from scratch as i am new to finance and excel