please explain everthing with formulas.

The Situation You are the operations manager for a manufacturing plant that produces pudding food products. One of your important responsibilities is to prepare an aggregate plan for the plant. This plan is an important input into the annual budget process. The plan provides information on production rates, manufacturing labor requirements, and projected finished goods inventory levels for the next year. You make those little boxes of pudding mix on packaging lines in your plant. A packaging line has a number of machines that are linked by conveyors. At the start of the line, the pudding is mixed; it is then placed in small packets. These packets are inserted into the small pudding boxes, which are collected and placed in cases that hold 48 boxes of pudding. Finally, 160 cases are collected and put on a pallet. The pallets are staged in a shipping area from which they are sent to four distribution centers. Over the years, the technology of the packaging lines has improved so that all the different flavors can be made in relatively small butches with no setup time to switch between flavors. The plant has 15 of these lines, but currently a 10 are being used. Six employees are required to run each line. The demand for this product fluctuates from month to month. In addition, there is a seasonal component, with peak sales before Thanksgiving, Christmas and Easter each year. To complicate matters, at the end of the first quarter of each year the marketing group runs a promotion in which special deals are made for large purchases. Business is going well, and the company has been experiencing a general increase in sales. The plant sends product to four large distribution warehouses strategically located in the United States. Trucks move product daily. The amounts shipped are based on maintaining target inventory levels at the warehouses. These targets are calculated based on anticipated weeks of supply at each warehouse. Current targets are set at two weeks of supply In the past, the company has had a policy of producing very close to what it expects sales to be because of limited capacity for storing finished goods. Production capacity has been adequate to support this policy. A sales forecast for next year has been prepared by the marketing department. The forecast is based on quarterly sales quotas, which are used to set up an incentive program for the salespeople. Sales are mainly to the large U.S. retail grocers. The pudding is shipped to the grocers from the distribution warehouses based on orders taken by the sulespeople Your immediate task is to prepare an aggregato plan for the coming year. The technical and economic factors are 362 that must be considered in this plan are shown next Technical and Economic Information 1 The plant runs 5 days auch week, and really isning 10 lines with no pertine. Each lines sis pooplo 10 run. For planning purposes, the lines are run for 7.5 hours och nacmal hit. Employees, though a paid for 3 hous' work. It is possible to run up to 2 hours of overtime coch day, but it must be scheduled for a week at a time, and all the lines must run overtime when it is scheduled. Workers are paid $20.00/hour during regular shirt and $30.00 hour en overtime. The standard production rate for each line is 450 t/hour. 2. The marketing forecast for demand is as follows: Q1-2,000: Q2-2.200: Q32,500:42.650and Q1 (not your) 2.200. These numbers are in 1,000-se units. Each number represents a 13-k forecast Management has instructed manufacturing to maintain a two-week safety stock supply of pudding inventory in the warehouses. The two-week supply should be based on future expected sales. The following are ending inventory target levels to comply with the safety stock requirement for each quarter Q1-338 02-368 Q3-406:0633. 4. Inventory carrying cost is estimated by nccounting to be $1.00 per caso per year. This means that if a case of pudding is held in inventory for an entire yest, the cost to just carry that case in inventory Is $1.00. If a case is carried for only one week, the cost is $1.00/52, of 0.01923. The cost is proportional to the time carried in inventory. There are 200,000 cases in Inventory at the beginning of Q1 (this is 200 cmes in the 1.000-eure units that the forecast is given in). s. 1a stockout occurs, the item is backordered an shipped at a later date. The cost when a backorder occurs is $240 per case due to the loss of poodwill and the high cost of emergency shipping 6. The human resource group estimates that it costs $5,000 to hire and train a new production employee. It costs $3,000 to lay off a production worker 7. Make the following assumptions in your cont calculations Inventory costs are based on inventory in excess of the safety stock requirement. . Backorder costs are incurred on the negative deviation from the planned safety stock requirement, even though planned inventory may be positive. Overtime must be used over an entire quarter and should be based on hours per day over that time Questions 1. Prepare an aggregate plan for the coming year, assuming that the sales forecast is perfect. Use the spreadsheet "Bradfond Manufacturing" in the spreadsheet, an area has been designated for your agregate plan solution Supply the number of packaging lines to run and the number of overtime hours for each quarter. You will need to set up the cont calculations in the spreadsheet You may want to try using the Excel Solver to find a low-cost solution. Remember that your final solution needs an integer number of lines and an integer number of overtime bours for each quartet. (Solutions that require 8.9134 lines and 1.256 hours of overtime are not feasible.) It is important that your spreadsheet calculations are set up so that any values in the number of lines and overtime hours rows evaluates correctly. Your spreadsheet will be evaluated based on this 2. Find a solution to the problem that goes beyond just minimizing cost. Prepare a short write-up that describes the process you went through to find your solution and that justifies why you think it is a good solution