please show inputs in the cells

c D E M 1 Wally's Widgets January February March April May rer October November December 2 Budgeted sales in Units 10000 10250 10500 10750 .00 12250 12500 12750 3 Add: Ending Inventory 4 Total Needs 5 Less Beginning inventory YOUR TURN: Ending inventory is projected to be a percentage of 6 Required Purchases in Units the next month's sales. For instance, January's formula will be: 7 Required Purchases in Dollars 8 Budgeted sales in Dollars 9 Sales Commissions in Dollars February Sales multiplied by Ending Inventory Percentage. 10 Inputs Supporting Schedules Operating Budget Cash Budget E M 1 Wally's Widgets January February March April May 1 Wally's Widgets December 2 Budgeted Sales in Units 10000 10250 10500 10750 2. Budgeted Sales in Units 12750 3 Add: Ending Inventory 6150 0 0 VALUEI 3 Add: Ending Inventory 765 4 Total Needs 3 Less Beginnile if cells C3:L3 return #VALUE! or zero then you may have 3 Weeds -L3 5 6 Required Pure forgotten the S sign(s) for a mixed or absolute reference. 6 Red Enter L3 in cell M3 since there 7 Required Purches 7 Red isn't a following month to base 8 Budgeted Sales in Dollars 8 Bud the calculation on 9 Sales Commissions in Dollars 9 Sales Commissions in Dollars 10 10 Inputs Supporting Schedules Operating Budget Cash Budget Inputs Supporting Schedule Students D 4 c D E M 1 Wally's Widgets January February March April May rer October November December 2 Budgeted sales in Units 10000 10250 10500 10750 .00 12250 12500 12750 3 Add: Ending Inventory 4 Total Needs 5 Less Beginning inventory YOUR TURN: Ending inventory is projected to be a percentage of 6 Required Purchases in Units the next month's sales. For instance, January's formula will be: 7 Required Purchases in Dollars 8 Budgeted sales in Dollars 9 Sales Commissions in Dollars February Sales multiplied by Ending Inventory Percentage. 10 Inputs Supporting Schedules Operating Budget Cash Budget E M 1 Wally's Widgets January February March April May 1 Wally's Widgets December 2 Budgeted Sales in Units 10000 10250 10500 10750 2. Budgeted Sales in Units 12750 3 Add: Ending Inventory 6150 0 0 VALUEI 3 Add: Ending Inventory 765 4 Total Needs 3 Less Beginnile if cells C3:L3 return #VALUE! or zero then you may have 3 Weeds -L3 5 6 Required Pure forgotten the S sign(s) for a mixed or absolute reference. 6 Red Enter L3 in cell M3 since there 7 Required Purches 7 Red isn't a following month to base 8 Budgeted Sales in Dollars 8 Bud the calculation on 9 Sales Commissions in Dollars 9 Sales Commissions in Dollars 10 10 Inputs Supporting Schedules Operating Budget Cash Budget Inputs Supporting Schedule Students D 4