ate Planning he projected demands for the next six months, an aggregate plan that uses inventory, regular vertime, subcontract and backorders. Regular time d to 170 units per month (Cost per Unit = $20). he is limited to a maximum of 50 units per month er Unit =$30). Units purchased from the tractor (Cost per Unit $26) cannot exceed 60 nth and the total purchases from the tractor over the 6 month period cannot be over ts. Backorders cannot exceed 60 units in any honth (Cost per Unit $1) and must be no more in Period 6. Average Inventory Holding cost per 64. Forecasted Demand as well as Beginning and Ending Inventory are listed in the table below. th 1 2 3 4 5 6 Total lar ut time ut ontract ning tory able ale 190 cast 60 log- ent d log- ous d g tory age itory id: 190 290 170 150 180 Minimum Cost Production Plan by Creating a sheet in Excel. Use Solver to find the Minimum lution. Leave a copy of your Spreadsheet in the x. >st Month 1= ange (3820,4020) ost Month 2 = ange (3820,3970) ost Month 3 = ost Month 4 = >st Month 5 = ange (3330,3430) ost Month 6 = >st All Periods = ange (23530,24230) Format: No Dollar ($) signs or commas --- s should be whole numbers. 0 Given the projected demands for the next six months, prepare an aggregate plan that uses inventory, regular time, overtime, subcontract and backorders. Regular time is limited to 170 units per month (Cost per Unit = $20). Overtime is limited to a maximum of 50 units per month (Cost per Unit =$30). Units purchased from the subcontractor (Cost per Unit = $26) cannot exceed 60 per month and the total purchases from the subcontractor over the 6 month period cannot be over 200 units. Backorders cannot exceed 60 units in any given month (Cost per Unit $1) and must be no more than 10 in Period 6. Average Inventory Holding cost per Unit $4. Forecasted Demand as well as Beginning and desired Ending Inventory are listed in the table below. Month 1 2 3 4 5 6 Regular Output Overtime Output Subcontract Beginning 0 Inventory Total Available for Sale Less 190 190 290 170 Forecast 70 150 180 Plus Backlog- Current Period Less Backlog- Previous Period Ending Inventory Average Inventory Required: Find the Minimum Cost Production Plan by Creating a Spreadsheet in Excel. Use Solver to find the Minimum Cost Solution. Leave a copy of your Spreadsheet in the DropBox. Total Cost Month 1 = Hint: Range (3820,4020) Total Cost Month 2 = Hint: Range (3820,3970) Total Cost Month 3 = Total Cost Month 4 = Total Cost Month 5 = Hint: Range (3330,3430) Total Cost Month 6 = Total Cost All Periods = Hint: Range (23530,24230) Answer Format: No Dollar ($) signs or commas --- Answers should be whole numbers.