Excel question

Probelm 12.4 Create a 12-month cash flow budget in excel using the following assumptions: >Initial Sales of $5 million with forecasted monthly growth of 1% >40% of each month's sales for cash: 30% collected the following month: 20% collected 2 months later: 8% collected 3 months later and 2% never collected >Initial Cash balance of $350,000

Excel Question

a) Expand the cash flow budget you created in Problem12.4 to include a row for expected cash outflows equal to 77% of the current months's sales b) Also add a row to calculate the amount of cash that needs to be borrowed in order to maintain a minimum cash balance of $50,000 at the end of each month c) Add another row to show to show the cash inflow from borrowing d) Add another row to show the cumulative amount borrowed e) Add another row to show the amount of the loan that can be repaid, being sure to maintain a minimum ending balance of $50,000 each month f) Add appropriate data validation controls to ensure spreadsheet accuracy