Please help, answers have to be entered as formulas! :)

Alanco, Inc. manufactures a variety of products and is currently maunfacturing all of its own component parts 2An 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 5Direct materials 6 Direct labor 7 Variable manufacturing overhead 4.00 6.00 2.00 5.00 8.00 Fixed manufacturing overhead, traceable* 9 Fixed manufacturing overhead, common but allocated 10 Total cost 12 Supplier price 13 21.00 14 15 Units used per year 12,000 16 *Fixed manufacturing overhead, traceable is composed of two items 17 18 19 01. 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 Depreciation of equipment (no resale value) Supervisor salary 30% 70% 23 Per Unit Differential Cost 12,000 units 24 Make Make 25 26 Cost of purchasing 27 Direct materials 28 Direct labor 29Variable manufacturing overhead 30 Fixed manufacturing overhead, traceable 1 Fixed manufacturing overhead, common 32 Total costs 34 Based on this analysis, write an if statement to determine if Alanco should make or buy the component 35 36 37 38 Alanco should the component