Fill in all yellow spaces with ell numbers and formulas

Prepare a make or buy analysis. 1 FILE Calibri - 11 Font B Prepare a make or buy analysis - Excel ? HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In AP % Paste BIU Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles Clipboard Styles A1 fic Alanco, Inc. manufactures a variety of products and is currently maunfacturing all D E F G I 1 Alanco, Ind. manufactures a variety of products and is currently maunfacturing all of its own component parts. 2 An outside supplier has offered to sell one of those components to Alanco. To evaluate this offer, the following 3 information has been gathered relating to the cost of producing the component internally: 4 5 Direct materials $ 4.00 6 Direct labor 6.00 7 Variable manufacturing overhead 2.00 8 Fixed manufacturing overhead, traceable* 5.00 9 Fixed manufacturing overhead, common but allocated 8.00 10 Total cost 25.00 11 12 Supplier price $ 21.00 13 14 Units used per year 12,000 15 17 16 *Fixed manufacturing overhead, traceable is composed of two items: Depreciation of equipment (no resale value) Supervisor salary 30% 18 70% 19 20 1. Assuming the company has no alternative use for the facilities now being used to produce the component, complete the following analysis to determine if the outside supplier's offer should be accepted. 21 22 23 Per Unit Differential Cost 12,000 units 23 Per Unit Differential Cost Make Buy 12,000 units Make Buy 24 25 26 Cost of purchasing 27 Direct materials 28 Direct labor 29 Variable manufacturing overhead 30 Fixed manufacturing overhead, traceable Fixed manufacturing overhead, common 32 Total costs 31 33 34 Based on this analysis, write an if statement to determine if Alanco should make or buy the component. 35 Alanco should the component 37 36 38 39 40