Need answers with formulas in excel

ITEM SET: ABC
HUFFMAN CORP. (HC) PRODUCT COSTING DATA
Products	TV Board		PC Board
Budgeted sales volume	65,000		40,000
Sales price	$ 150		$ 300
Direct materials	$ 80		$ 140
Standard cost system data
	TV Board		PC Board
Direct labor (hrs.)	1.5		4.0
Machine time (hrs.)	0.5		1.5
Variable factory overhead in the standard cost system is applied based on direct labor hours.
Variable factory overhead budget	$ 1,120,000
Direct labor hours budgeted	280,000
Direct labor rate (per hr.)	$ 14
Machine time rate (per hr.)	$ 10
Direct materials handling cost (%)	10%
Total materials expenditure	$ 10,600,000
Activity-based cost system data
Budgeted cost			Cost driver		Activity Level
Materials overhead
Procurement	$ 400,000		Number of parts		4,000,000
Production scheduling	220,000		Number of boards		110,000
Packaging and shipping	440,000		Number of boards		110,000
Total	$ 1,060,000
Variable overhead
Machine setup	$ 446,000		Number of setups		278,750
Hazardous waste disposal	48,000		Pounds of waste		16,000
Quality control	560,000		Number of inspections		160,000
General supplies	66,000		Number of boards		110,000
Total	$ 1,120,000
Manufacturing
Machine insertion	$ 1,200,000		Number of parts		3,000,000
Manual insertion	4,000,000		Number of parts		1,000,000
Wave soldering	132,000		Number of boards		110,000
Total	$ 5,332,000
Required per unit	TV Board		PC Board
Parts (count)	25		55
Machine insertions	24		35
Manual insertions	1		20
Machine setups (count)	2		3
Hazardous waste (lb.)	0.02		0.35
Inspections (count)	1		2
Calculate the budgeted unit cost for the TV Board using the standard cost system data.
Item	Cost
Direct materials
DM Handling
Direct labor
Machine time
Variable overhead
Total
Calculate the budgeted unit cost for the TV Board using the activity-based cost (ABC) system data.
Item	Cost
Direct materials
Procurement
Production scheduling
Packaging and shipping
Machine setup
Hazardous waste disposal
Quality control
General supplies
Machine insertion
Manual insertion
Wave soldering
Total