Excel formula! can somone please show me the formula to get the answers for the rest of the Direct materilas Budget ? please show work thank you!

Angie Company, a manulacturer, predicts salas of 3,600 units in January, 3,300 units in February, 4,800 units in March, and 5,300 units in Apri. The compary wants each monthis ending fnished goods inventory to equal 20% of next monthis predicted unt sales. Beginning finiahed goods inventory for January is. 720 units. Each unt of finished goods requires 0.30 pounds of direct materisks at a cost of S8.00 per pound, and 2.0 hours of direct labor at a cost of $16 per hour. Additionaly, the company wants each monthis ending raw materiah inventory to equal 40% of next months budgeted production. Propare a sales budget, a production budget, a direct materials and a drect libor budgat. A Anota Aamanmon