XYZ Company, Quarterly Pamp;amp;L Forecast Sales Sales Returns amp;amp; Allowances Net Sales Cost of Sales Gross Profit Marketing amp;amp;

Excel ProjectA. Expand the cash flow budget you created in Problem 12.4 to include a row for expected cash outflows equal to 77% of the current month'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 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.