Kayla Hamelin is the owner and manager of a nationwide producer and seller of laser tag equipment, Hamelin's Pew-Pews, LLC's. Hamelin is in the process of producing her budget for the third quarter of 2020. Assume the following: 1. Hamelin wants ending finished goods to be 15% of next month's sales units. 2. Hamelin will have 4,500 packages at the end of June, and she wants to have 7,500 packages at the end of September. 3. It takes 24 minutes of direct labor to make a package, and labor costs $10/hr. 4. Hamelin's variable overhead rate is $5.00 per direct labor hour. 5.Fixed overhead is $25,000 per month, of which $10,000 is depreciation. 6. Hamelin's predetermined overhead rate is calculated quarterly based on DLHs. Please complete Hamelin's Pew-Pews, LLC's production, labor and manufacturing overhead budgets. (15 Points) Upload your completed Excel file with the answer to the Budgeting