Please post on excel spreadsheet to show formula. Thank you

Final Answers Here Please Income Statement Amounts Other Amounts 5 Units Sold * Selling Price 7 Pounds Per Direct Materials 3 DL Per OH Rate Current Finished 7 Target Finished 2 Current DM 3 Target DM 4 Cost Per DM 5 Cost Per DL 2,500 $ 100.00 3.00 2.00 $ 15.00 300 200 100 200 $ 5.00 $ 20.00 Sales Direct Materials Direct Labor Overhead Production Budget Direct Materials Budget (in pounds) Direct Labor budget (in hours) Total Costs Gross Profit 90 Jensen Manufacturing has the following information relating to their master budget for 2020 -0 Units Sold Selling Price Pounds of Direct Materials Per Unit Manufactured DL Hours Per Unit Manufactured OH Rate Per DL Hour Current Inventory of Finished Product Target Inventory of Finished Product Current Inventory of Direct Materials E6 Target Inventory of Direct Materials 7 Cost per Pound of Direct Material - Cost per Direct Labor Hour 2,500 units $100 per unit 3 pounds 2 hours $15 per hour 300 units 200 units 100 pounds 200 pounds $5.00 per pound $20.00 per hour 0 Required On the spreadsheet provided, prepare the following: Sales Budget Production Budget in Units 249 29 Direct Materials Budget in Units and Dollars Direct Labor Budget in Hours and Dollars Overhead Budget in Dollars Gross Profit Budget