Prepare a solution for the problem below using ONLY one MS Excel file. Your spreadsheet MUST be properly formatted to include a data section (in one worksheet/tab) and a separate solution section (in another worksheet/tab within the same excel file). The data section MUST contain only the data presented in the problem and cell labels. The contents of the cells in the solution section MUST contain ONLY cell references, formulae, and labels, but NO TYPED-IN NUMBERS. This is how your work will be shown. All cells within the solution section MUST have a label! Make sure to show all the steps of preparing each budget schedule in the solution section, not just the end result. Preparing the spreadsheet in this manner allows it to be easily revised for new data due to changes in assumptions or in subsequent periods. You may NOT use functions such as "solver", "goal seek", or other "What if" analysis tools within Excel.