Need assistance in completing the following table, as I do not have access to the What-If-Analysis. Also, the maximum loan required is $147,500

% Collections in 2nd Month

Change in Sales	0%	15%	30%	45%	60%	75%	90%
-100%	$	$	$	$	$	$	$
-75%	$	$	$	$	$	$	$
-50%	$	$	$	$	$	$	$
-25%	$	$	$	$	$	$	$
0%	$	$147,500	$	$	$	$	$
25%	$	$	$	$	$	$	$
50%	$	$	$	$	$	$	$
75%	$	$	$	$	$	$	$
100%	$	$	$	$	$	$	$

Do a sensitivity analysis that shows the effects of these two factors on the maximum loan requirement. Enter your answers as positive numbers.

To complete the sensitivity analysis, follow these steps in excel: Ensure that cell A60 is a reference to cell B56 (i.e. =B56). Select/highlight cells A60 through H69 (A60:H69). From the top ribbon, select Data > Forecast > What-If-Analysis > Data Table For row input cell click on cell B5 or enter $B$5. For column input cell click on cell B14 or manually enter $B$14. Click "Ok".