Xero custom cash flow report and projection

We are a small business that requires a custom report in Xero that projects cash flow requirements based on bills in Xero, and compares to last month and Prior year actuals. From the attached spreadsheet only the expenses section would need to be populated. Please email me with any questions or suggestions