please provide an excel screenshot and formulas used. And what do i multiply? i am very lost witht his assignment. help and explanations would be much appreciated!

modified from the textbook: Andretti Company has a single product called a Dak. The company normally produces and sells 60,000 Daks each year at a selling price of $32 per unit. The company's unit costs at this level of activity are given below: Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Variable selling expenses Fixed selling expenses Total cost per unit $10.00 4.50 2.30 5.00 ($300,000 total) 1.20 3.50 ($210,000 total) $26.50 Due to a strike in its supplier's plant, Andretti Company is unable to purchase more material for the production of Daks. The strike is expected to last for two months. Andretti Company has enough material on hand to operate at 30% of normal levels for the two-month period. As an alternative, Andretti could close its plant down entirely for the two months. If the plant were closed, fixed manufacturing overhead costs would continue at 60% of their normal level during the two-month period and the fixed selling expenses would be reduced by 20% during the two-month period. Required: 1. Utilizing Excel, create a spreadsheet similar to Exhibit 13-1 on page 576 of the textbook to compare alternatives. Display your results using the total cost approach. Utilize formulas for all calculations and upload to Blackboard as an Excel document