Start with the partial model in the file attached. Marvel Pence, CEO of Marvel’s Renovations, a custom building and repair company, is preparing documentation for a line of credit request from his commercial banker. Among the required documents is a detailed sales forecast for parts of 2020 and 2021: SalesLabor and Raw MaterialsMay, 2020$75,000$80,000June, 2020$115,000$75,000July, 2020$145,000$105,000August, 2020$125,000$85,000September, 2020$120,000$65,000October, 2020$95,000$70,000November, 2020$75,000$30,000December, 2020$55,000$35,000January, 2021$45,000N/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 $30,000 will be maintained throughout the cash budget period. c. If its customers began to pay late, this would slow down collections and thus increase the required loan amount. Also, if sales dropped off, this would have an effect on the required loan amount. Perform a sensitivity analysis that shows the effects of these two factors on the maximum loan requirement. AutoSaveX Building a Model - Marvel RenovationsOFFHomeInsertDrawPage LayoutFormulasDataReviewViewTell meShareQ CommentsA^ AΣInsert vArial10abGeneralDelete vA$ - % 9Sort &AnalyzeData.00Conditional FormatCellFind &SelectPasteВIUSensitivity.00Formatting as TableStylesFormat vFilterR52fxAВCEFHIJKLMNQRSTUVWXY43 Total payments4445 Net Cash Flows46 Cash on hand at start of forecast period47 Net cash flow (NCF): Total collections – Total payments48 Cumulative NCF: Prior month cumulative + this month's NCF4950 Cash Surplus (or Loan Requirement)51 Target cash balance52 Surplus cash or loan needed: Cum NCF – Target cash5354Max. Loan5556 b. Prepare an estimate of the required financing (or excess funds)-that is, the amount of money57Marvel's Renovations will need to borrow (or will have available to invest)-for each month during that period.58596061Text626364 e. If its customers began to pay late, this would slow down collections and thus increase the required loan amount.65 Also, if sales dropped off, this would have an effect on the required loan. Do a sensitivity analysis that shows the effects66 of these two factors on the max loan requirement. Assume the purchases of labor and raw material also vary by the67 sales adjustment factor.6869Answer:707172737475767778798081828384858687888990Build a Model+100%

Question

Start with the partial model in the file attached. Marvel Pence, CEO of Marvel’s Renovations, a custom building and repair company, is preparing documentation for a line of credit request from his commercial banker. Among the required documents is a detailed sales forecast for parts of 2020 and 2021: SalesLabor and Raw MaterialsMay, 2020$75,000$80,000June, 2020$115,000$75,000July, 2020$145,000$105,000August, 2020$125,000$85,000September, 2020$120,000$65,000October, 2020$95,000$70,000November, 2020$75,000$30,000December, 2020$55,000$35,000January, 2021$45,000N/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 $30,000 will be maintained throughout the cash budget period. c. If its customers began to pay late, this would slow down collections and thus increase the required loan amount. Also, if sales dropped off, this would have an effect on the required loan amount. Perform a sensitivity analysis that shows the effects of these two factors on the maximum loan requirement. AutoSaveX Building a Model - Marvel RenovationsOFFHomeInsertDrawPage LayoutFormulasDataReviewViewTell meShareQ CommentsA^ AΣInsert vArial10abGeneralDelete vA$ - % 9Sort &AnalyzeData.00Conditional FormatCellFind &SelectPasteВIUSensitivity.00Formatting as TableStylesFormat vFilterR52fxAВCEFHIJKLMNQRSTUVWXY43 Total payments4445 Net Cash Flows46 Cash on hand at start of forecast period47 Net cash flow (NCF): Total collections – Total payments48 Cumulative NCF: Prior month cumulative + this month's NCF4950 Cash Surplus (or Loan Requirement)51 Target cash balance52 Surplus cash or loan needed: Cum NCF – Target cash5354Max. Loan5556 b. Prepare an estimate of the required financing (or excess funds)-that is, the amount of money57Marvel's Renovations will need to borrow (or will have available to invest)-for each month during that period.58596061Text626364 e. If its customers began to pay late, this would slow down collections and thus increase the required loan amount.65 Also, if sales dropped off, this would have an effect on the required loan. Do a sensitivity analysis that shows the effects66 of these two factors on the max loan requirement. Assume the purchases of labor and raw material also vary by the67 sales adjustment factor.6869Answer:707172737475767778798081828384858687888990Build a Model+100%

Accepted Answer

PURCHASES:

May

June

July

August

September

October

November

December

January…

	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