Please fill in the missing blanks and include excel formulas Q93456 Sales78910 Merchandise123 Expenses4 Cost of Goods55 Payroll7 InternetdyComputerAEspressoDrip CoffeeFood/Beverage3 BuildingTotal Sales>Cost of MerchandiseAdvertisingCapital AssetsMiscellaneousTotal Exp74°FHaze⠀First QXԴ Դ Դ Դ Դes ist es it is essB$ 16,400 $7,400 $6,100 $1,300 $$ 750 $JAN$$ 9,980 $910 $DFirst Quarter Forecast$ 12,000 $$ 325 $$ 2,100 $$ 600 $$ 1,500 $$ 1,300 $First Q Goal SeekCFEB17,200 $ 16,500 $7,500 $7,800 $6,000 $5,800 $1,500 $700 $1,400 $650 $10,150 $980 $12,000 $325 $2,100 $600 $1,500 $1,300 $MARMinivan Loan9,945 $1,050 $12,000 $325 $2,100 $600 $1,500 $1,300 $ETOTAL1IF50,100 $16,70022,700 $ 7,56717,900 $ 5,9674,200 $1,4002,100 $ 700AVG Proportion30,075 $10,0252,940 $ 98036,000 $12,000975 $ 3256,300 $2,1001,800 $ 6004,500 $1,5003,900$1,300QHمنG

The question is reaped to forecast for coming period. It also required excel formulas.

5 Cost of Merchandise 5 Payroll 2 Internet 3 Building Advertising Capital Assets ady Miscellaneous Total Exp First Q $ $ $ $ $ $ 1,500 $ $ 1,300 $ 1,300 $ 910 $ $ 325 $ 12,000 2,100 $ 600 $ 1,500 $ First Q Goal Seek 980 $ 1,050 $ 12,000 $ 325 $ 2,100 $ 600 $ 1,500 $ 1,300 $ 12,000 $ 325 $ 2,100 $ 600 $ Minivan Loan 2,940 $ 980 36,000 $12,000 975 $ 325 6,300 $2,100 1,800 $ 600 4,500 $1,500 3,900 $1,300