I want this solution with formuals on excel. Before copy pasting other answers, please keep in mind, SHOW EXCEL FORMULAS. I will make on excel from that formuals. Do not just solve and paste screen shot or image. Please do not waste my question by posting wrong solns. I will report u if your answer did not meet requirement I asked for.

The ABC Company has made the following monthly estimates of cash receipts and cash disbursements when preparing cash budgets for the next twelve months. ABC has beginning cash on hand of $20,000 and wants to maintain this minimum cash level throughout the next year. Cash Cash Month Receipts Disbursements January $100,000 $130,000 February $90,000 $105,000 March $95,000 $135,000 April $100,000 $140,000 May $135,000 $170,000 June $165,000 $170,000 July $200,000 $190,000 August $245,000 $190,000 September $245,000 $150,000 October $180,000 $120,000 November $140,000 $120,000 December $100,000 $100,000 A. Will ABC need to borrow cash during the next year?

B. If the company does need cash, in which month will it first need to borrow cash?

C. What is the highest amount the company will have to borrow in total (the highest amount its loan balance will be during the year)?

D. Will the company have paid back all of its borrowings by the end of the year?

Do calculations and answers in an Excel spreadsheet/ Excel spreadsheet should contain formulas that automatically calculate the draw down and pay back of the loan.