USE MS EXCEL to forecast your foreign sales and earnings in foreign currencyfor 2023 and forecast for next four years using the variables given in the table below. Prepare a forecastedcash flow from 2023 to 2027.

I need a MS excel table as an answer

Growth rate of sales-5% pa

Growth rate of sales price-2% pa+inflation rate

Growth rate of variable costs-inflation rate

Growth rate of fixed costs-inflation rate

Amount of local financing- 1239000000 PHP

Interest rate on local financing- 7.6%

Host country tax rate- 25%

Withholding tax on remitted funds-6%

Yearly exchange rate- 41.3