Please show work and formulas used for excel

The SK Industries, Inc. manufactures and sells two products, Accel Active and Accel Regular. In September 2018, SK Industries Budget Department gathered the following data in order to prepare budgets for 2019:

2019 Projected Sales

Product	Units	Price
Accel Active	45,000	$225
Accel Regular	75,000	$155

Expected Target Inventories

Product	January 1, 2019	December 31, 2019
Accel Active	9,000	12,000
Accel Regular	17,000	25,000

The following direct materials are expected to be used in the two products:

		Material Used per Unit
Direct Material	Unit	Accel Active	Accel Regular
One	pound	6	4
Two	pound	4	2
Three	pound	2	0

Projected data for 2019 with respect to direct materials are as follows:

Direct Material	Expected Purchase Price	Expected Inventories (January 1, 2019)	Target Inventories (December 31, 2019)
One	$15	27,000 lb	35,000 lb
Two	$7	30,000 lb	35,000 lb
Three	$ 4	4,000 lb	7,000 lb

Projected direct labor requirements and rates for 2019 are as follows:

Product	Hours Per Unit	Rate Per Hour
Accel Active	4	$18
Accel Regular	3	$15

Manufacturing overhead is allocated at the rate of $22 per direct manufacturing labor-hour. Required: Based on the preceding projections and budget requirements for Accel Active and Accel Regular, prepare the following budgets for 2019:

1. Revenues budget (in dollars)
2. Production budget (in units)
3. Direct materials purchases budget (in quantities)
4. Direct materials purchases budget (in dollars)
5. Direct manufacturing labor budget (in dollars)
6. Direct manufacturing overhead budget (in dollars)
7. Budgeted finished goods inventory at December 31, 2019 (in dollars)
8. Cost of Goods Sold budget (in dollars)