please make it 100% correct... urgent task..

1. Loblaw Manufacturing has asked you to create a cash budget in order to determine its borrowing needs for the June to October period. You have gathered the following information.

Month Sales Other Payments

June 2015 $223,600 $104,000

July 184,600 97,500

August 157,300 91,000

September 120,900 65,000

October 98,800 58,500

November 105,300

April and May sales were $149,500 and $175,500, respectively. The firm collects 25% of its sales during the month, 60% the following month, and 15% two months after the sale. Each month it purchases inventory equal to 60% 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 2015. 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.