need table and include beginning inventory, Ending inventory ,subcontracting , overtime and all i have attached an extra screen shot my profosser want the problem in that format i have attached the question as well as the format he wants. Please show all the calculations , if this answer is not correct i will unsubscribe Chegg.

Question 2A fabric mill has developed the following forecasts (In hundred bolts of cloth. The mill has a normal capacity of 275 units (a unit equals one hundred bolts) per month, and employs 275 workers. Regular labour cost is $2,000 per unit and overtime labour cost is $3,000 per unit and the subcontracting cost is $4000 per unit. Up to 2 units per month can be made during overtime. The beginning inventory is zero. Hiring cost is $1,500 per worker. The inventory holding cost is $1,000 per unit per month, and back-order cost is $5,000 per unit per month. Please generate a level output plan with an using the average demand as production rate. What is the total cost of this plan? Aggregating operations planning Option 1: 60 workers work for 1 month Regular and temporary working cost: 28001006+1200100=$1800000 Inventory holding cost :(1400+2200+2500+1800+700+100)10=$87000 Hiring cost: 60500=$30000 Total cost: $1917000