help with excel please

D E F G H B 1 CHASE 2 COGS $35.00 5000 4000 Opening Beginning work force 65 employe Hiring cost $350 per employee Inventor 3 Y 4 Work Hours per month 160 Firing cost $600 per worker Ending in s Carrying costs 32% per year Work Standard 2 hours per piece 6 Labor rate $24 7 Forecast Production Month Inventory Inventory # of workers Sales B Hire or Fire H/F cost Payroll Plan Cost $ July 5460 4460 4000 0 August 5340 4340 4000 1 Sept 5200 4200 4000 2 3 4 What is the total cost of this plan for the 3 months? (6 marks) 5 Total