I need the excel formulas to be shown to me

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