Helen Bowers, owner of Helen's Fashion Designs, is planning to request a line of credit from her bank. She has estimated the following sales forecasts for the firm for parts of 2021 and 2022: May 2021 June July August September October November December January 2022 $140,000 140,000 280,000 420,000 560,000 280,000 280,000 70,000 140,000 Estimates regarding payments obtained from the credit department are as follows: collected within the month of sale, 10%; collected the month following the sale, 75%; collected the second month following the sale, 15%. Payments for labor and raw materials are made the month after these services were provided. Here are the estimated costs of labor plus raw materials: May 2021 June July August September October November December $ 70,000 70,000 84,000 644,000 238,000 182,000 126,000 70,000 General and administrative salaries are approximately $30,000 a month. Lease payments under long-term leases are $10,000 a month. Depreciation charges are $40,000 a month. Miscellaneous expenses are $3,000 a month. Income tax payments of $57,000 are due in September and December. A progress payment of $175,000 on a new design studio must be paid in October. Cash on hand on July 1 will be $134,000, and a minimum cash balance of $90,000 should be maintained throughout the cash budget period. a. Prepare a monthly cash budget for the last 6 months of 2021. All payments and expenses should be entered as positive numbers. Net cash losses, negative cash balance, negative cumulative cash, and cumulative loans outstanding, if any, should be indicated by a minus sign. July August September October November December $ $ $ $ $ $ $ $ $ $ $ $ Collections and purchases worksheet Sales (gross) Collections During month of sale During 1st month after sale During 2nd month after sale Total collections Purchases Labor and raw materials Payments for labor and raw materials $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Cash gain or loss for month Collections Payments for labor and raw materials General and administrative salaries Lease payments Miscellaneous expenses Income tax payments Design studio payment Total payments Net cash gain (loss) during month $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Loan requirement or cash surplus Cash at start of month Cumulative cash Target cash balance Cumulative surplus cash or loans outstanding to maintain $90,000 target cash balance b. Prepare monthly estimates of the required financing or excess funds-that is, the amount of money Bowers will need to borrow or will have available to invest. Required financing, if any, should be indicated by a minus sign. Required financing or excess funds $ $ July August September October November December $ $ $ e. If Bowers' customers began to pay late, collections would slow down, thus increasing the required loan amount. If sales declined, this also would have an effect on the required loan. Do a sensitivity analysis that shows the effects of these two factors on the maximum loan requirement. Enter your answers as positive numbers. To complete the sensitivity analysis, follow these steps in excel: o Ensure that cell A60 is a reference to cell 056 (i.e. "=B56"). o Select/highlight cells A60 through H69 (A60:H69). o From the top ribbon, select Data > Forecast > What-If-Analysis > Data Table o For row input cell click on cell B5 or enter $B$5. o For column input cell click on cell B14 or manually enter $B$14. o Click "OK". 0% 15% 30% % Collections in 2nd month 45% $ $ 60% 75% 90% $ $ $ $ $ Change in sales -100% -75% -50% $ $ $ $ $ $ $ $ $ $ $ $ $ -25% $ $ $ $ $ $ $ $ $ $ $ $ 0% 25% $ $ $ $ $ $ $ $ $ $ $ 50% $ $ $ $ $ $ $ $ $ $ $ $ 75% 100% $ $ $ $ $ $ $ $