Need right away in excel. In Level Production Plan

PP.62 A manufacturer of solid state drives (SSDs) has projected the next six months of demand to be as shown the table below:

Cost Variables
Labor cost/hour	$14
Overtime cost/unit	$32
Subcontracting cost/unit	$24
Holding cost/unit/month	$9
Hiring cost/employee	$2,800
Firing cost/employee	$5,100

Supply/Demand Info	Beginning	Jan	Feb	Mar	Apr	May	Jun
Forecast (demand)		52,700	64,500	45,900	62,100	54,100	62,700
Regular production
Overtime production
Subcontract production
Ending inventory	12,600
Hired employees
Fired employees
Total employees	515

Capacity Information
Total labor hours/SSD	2
Regular production units/employee/month	100
Max regular production/month	55,100
Max overtime production/month	5,000
Max subcontractor production/month	4,500