please show all work and steps using excel only!

Suppose we wish to set up a production plan for the JC Company for the next six months. We are given the following information: JC Company is planning to produce using a constant workforce (given above) on regular time and they will use overtime to meet additional output requirements. Calculate the total cost of this plan. 104,000105,000102,000100,000