Find the total cost to produce, total cost to outsource and savings due to outsource with excel formulas?

A Fixed Cost Material Cost per unit Labor Cost per unit Outsourcing Cost per unit Model Quantity Total cost to produce Total cost to outsource Savings due to outsource B 25000 $2.15 2.00 $4.50 30000 C D Quantity 0 5000 10000 15000 20000 25000 30000 35000 40000 45000 50000 55000 60000 65000 70000 75000 80000 85000 90000 E