please help me fill out the excel spreadsheet correctly with the given information. please include formulas. thank you!

MCO Leather manufactures leather purses. Each purse requires 2 pounds of direct materials at a cost of $4 per pound and 0.8 direct labor hour at a rate of $16 per hour: Variable overhead is budgeted at a rate of 52 per direct labor hour, Budgeted fixed overhead is $10,000 per month. The company's policy is to end each month with direct materials inventory equal to 40% of the next month's direct materials requirement. At the end of August the company had 3,680 pounds of direct materials in inventory. The company's production budget reports the following. (Use cells A2 to H11 from the given information to complete this question.) (Use cells A2 to H11 from the given information to complete this question.)