Sales	Labor and Raw Materials
May, 2020	$75,000	$80,000
June, 2020	$115,000	$75,000
July, 2020	$145,000	$105,000
August, 2020	$125,000	$85,000
September, 2020	$120,000	$65,000
October, 2020	$95,000	$70,000
November, 2020	$75,000	$30,000
December, 2020	$55,000	$35,000
January, 2021	$45,000	N/A

Estimates obtained from the credit and collection department are as follows: collections within the month of sale, 20%; collections during the month following the sale, 60%; collections the second month following the sale, 25%. Payments for labor and raw materials are typically made during the month following the one in which these costs were incurred. Total costs for labor and raw materials are estimated for each month as shown in the table. General and administrative salaries will amount to approximately $25,000 a month; lease payments under long-term lease contracts will be $7,000 a month; depreciation charges will be $8,000 a month; miscellaneous expenses will be $5,000 a month; income tax payments of $30,000 will be due in both August and December; and a progress payment of $95,000 on a new office suite must be paid in October. Cash on hand on July 1 will amount to $70,000, and a minimum cash balance of $30,000 will be maintained throughout the cash budget period.

2. Prepare an estimate of the required financing (or excess funds)that is, the amount of money Marvels Renovations will need to borrow (or will have available to invest)for each month during that period.

3. Would the cash budget be accurate if inflows came in all during the month, but outflows were bunched early in the month?

I need help solving question 2 (b) and question e from the photo. I have already solved question 1 (a). Formulas and explanations on how to solve would be helpful. Side note: I am aware collection percentages do not equal 100%, but our professor says this does not matter.

If your screen shows an option to "show transcribed data" just ignore that I am not sure what that is from.

Sales, labor, and RM adjustment factor 0% a. Prepare a monthly cash budget for the last six months of the year. Forecasted Sales Sales (gross) $75,000 $115,000$145,000$125,000 Collections 27 During month of sale 28 During 1st month after sale During 2nd month after sale Total collections \begin{tabular}{rrrrrr} 29000 & 25000 & 24000 & 19000 & 15000 & 11000 \\ 69,000 & 87000 & 75000 & 72000 & 57000 & 45000 \\ 18750 & 28750 & 36250 & 31250 & 30000 & 23750 \\ \hline$116,750 & $140,750 & $135,250 & $122,250 & $102,000 & $79,750 \\ \hline \hline \end{tabular} 2. If its customers began to pay late, this would slow down collections and thus increase the required loan amount. Also, if sales dropped off, this would have an effect on the required loan. Do a sensitivity analysis that shows the effects of these two factors on th nax loan requirement. Assume the purchases of labor and raw material also vary by the sales adjustment factor