pls show solutions in excel file or Google sheets. pls answer asap and will upvote immediately thank you

Alpha Manufacturing Inc. is interested to know whether their monthly capacity of 500 units is enough to breakeven given the expenses as follows: variable costs of $15 per unit and fixed costs (such as rent, utilities) of $120,895 per year. The selling price per unit is $70. The owner aims to reach a yearly profit target of \$50]0,000. However, the production supervisor contends that the target is not realistic. Prove that the production supervisor has a point. Answer: The number of units to be produced to achieve the target is However, this amount is than the per year of units