need help filling out the excel formulas for the yellow blanks!!

prepare a make or buy analysis

OBS. HOME Prepare a make or buy analysis - Excel FORMULAS DATA REVIEW INSERT PAGE LAYOUT VIEW Sign in Call Paste Calls diting Alignment Number Conditional Formats Cell Formatting Table Styles Style Clipboard Font GI3 D 1 Alanco, Inc. manufactures a variety of products and is currently manfacturing 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: s 5 Direct materials 6 Direct labor 7 Variable manufacturing overhead 8 Fixed manufacturing overhead, traceable 9 Fixed manufacturing overhead, common but allocated 10 Total cost 400 6.00 2.00 5.00 8.00 25.00 12 Supplier price $ 21.00 14 Units used per year 12.000 17 18 19 16 "Fixed manufacturing overhead, traceable is composed of two items: Depreciation of equipment (no resale value) Supervisor salary 30% 70% 20 1. Assuming the company has no alternative use for the facilities now being used to produce the 21 component, complete the following analysis to determine if the outside supplier's offer should be accepted. 22 23 Per Unit Differential Cost 12.000 units 24 Make Buy Make Bwy 25 26 Cost of purchasing 27 Direct materials 28 Direct labor 29 Variable manufacturing overhead 30 Fixed manufacturing overhead, traceable 31 Fixed manufacturing overhead, common 32 Total costs 33 34 Based on this analysis, write an if statement to determine if Alanco should make or buy the component. 35 36 Alanco should the component 37 38 39 40 - Sheet1 READY Attempt(s) 100% Hint