need assistance with accounting problem, the yellow hightlighted cells must be entered with the correct formulas, they cannot be entered as numbers so please include the entered formulas. especially the yellow highlighted portion with red surrounding it (fixed manufacturing overhead, common)

Excel SIM: Prepare a make or buy analysis Prepare a make or buy analysis. 5 FILE HOME INSERT Prepare a make or buy analysis - Excel FORMULAS DATA REVIEW PAGE LAYOUT ? 5 X * VIEW Calibri - 11 Sign in - Paste B TU M FR- A % Alignment Number Conditional Format as Cell Formatting Table Styles Styles Cells Clipboard Editing Font E31 X f F 4 ces B D 1 Alanco, Inc. 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: 5 Direct materials S 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 S 25.00 11 12 Supplier price S 21.00 13 14 Units used per year 12.000 13 16 Fixed manufacturing overhead, traceable is composed of two items: 17 Depreciation of equipment (no resalo value) 30% 18 Supervisor salary 70% 19 - 2- Videa 138. Connect - Orientation to Excel 1 - Excel 13 - Saved NUME WSER PAULE LATUL PURVULAS URIR REVIEW VIEW Calib %6 ste BIU- . A Cells Editing Alignment Number Conditional Format as Cell Formatting Table Styles Styles hipboard Font 331 v! X B D G 10 1. Assuming the company has no alternative use for the facilities now being used to produce the 1 component, complete the following analysis to determine if the outside supplier's offer should be accepted. Per Unit Differential Cost Make Bicy Make 12,000 units Buy S 21.00 252.000 s 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 4.00 6.00 2.00 3.50 48,000 72,000 24.000 42.000 33 34 Based on this analysis, write an if statement to determine if Alanco should make or buy the component. Alanco should the component 35 36 37 38 39 Sheet1 READY MacBook Air