please write formulas as if you were using excel or using the cells in excel to create formulas for the answer.

Prepare a make or buy analysis, 5.. 2 HOME INSERT X Calibri Prepare a make or buy analysis - Excel FORMULAS DATA REVIEW PAGE LAYOUT VIEW FILE A Sign In 1 A A Paste B T U - A. Alignment Number Calls Edina Conditional Format as Cell Formatting Table Styles Clipboard Font Styles fx Alanco, Inc, manufactures a variety of products and is currently maunfacturing all A B C D E F 1 Alanco, Ind 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 6 7 8 9 10 Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead, traceable Fixed manufacturing overhead, common but allocated Total cost 4.00 6.00 2.00 5.00 8.00 25.00 Supplier price 21.00 C D A B 14 Units used per year 12,000 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. Per Unit Differential Cost Make Buy 12,000 units Make 26 Cost of purchasing Direct materials Direct labor 29 Variable manufacturing overhead 30 Fixed manufacturing overhead, traceable 31 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 Alanco should the component