i need help finishing the problem in excel fomula

A B E 8 Data Section: Fixed Variable $2.30 4.70 3.00 $225,000 9 10 11 12 13 14 15 16 17 18 19 20 21 0.75 Production costs: Direct materials Direct labor Factory overhead Selling expenses: Sales salaries & commissions Advertising Miscellaneous selling expense General expenses: Office salaries Supplies Miscellaneous general expense 97,000 47,500 16,200 92,000 12,300 15,000 0.25 22 23 24 Total FORMULA1 FORMULA2 Additional information: Selling price per unit Expected unit sales Target profit $16.00 120,000 $20,000 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 Answer Section: Contribution margin per unit Contribution margin (Total) Contribution margin ratio Break-even point in units Break-even point in sales dollars Target profit (Unit sales needed) Target profit (Dollar sales needed) $5.00 $600,000.00 3125.00% 101,000 $1,616,000.00 FORMULAB FORMULAS 40 41 42 43 44 45 46 47 48 49 Total revenue at expected unit sales Net Income at expected unit sales Margin of safety as a percentage of sales FORMULA 10 FORMULA11 FORMULA12