ANSWER MUST BE FORMULAS ONLY

Alanco, Inc. manufactures a variety of products and is currently manufacturing all of its own component parts. An outside supplier has offered to sell one of those components to Alanco. The Controller has asked you to help evaluate this offer to determine if the company should make or buy the component. Use the information included in the Excel Simulation and the Excel functions described below to complete the task. Cell Reference: Allows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell,"c4" was entered the formula would output the result from cell C4, or 27,000,000 in this example. Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: + (plus sign to add).- (minus sign to subtract)." (asterisk sign to multiply), and / (forward slash to divide). From the Excel Simulation below, if in a blank cell --C14+C15" was entered the formula would add the values from those cells and output the result, or 2,900,000 in this example. If using the other math symbols the result would output an appropriate answer for its function. IF function: Allows you to test a condition and return a specific value is the result is true and different value if the result is false. The syntax of the IF function is "IF(test_condition,value_ir_true,value_il_false)" and specific considerations need to be made when using this function. The test_condition argument is an evaluation of the status of a cell, such as if the value of a cell is greater than, less than or equal to another number or cell. The value_il_true and value_il_false arguments will return any specific result for each option, such as another cell reference, a value, or text. Throughout the entire equation, if text is being used in the test_condition, value_il_true, or value_il_false arguments then the text itself should be entered in quotations so that Excel will recognize the text as a "string of text" instead of another function. From the Excel Simulation below, if in a blank cell=IF(C8>1000000,"Net income is good","Net income is bad") was entered the formula would output the result of the value_i_true since the test_condition would be result as true, or in this case the text "Net income is good". Excel processes the IF function by separating it out into separate parts. First the test_condition - Excel thinks, find cell C8 and determine if the value is greater than 1,000,000. Once Excel determines if the result of that test_condition is TRUE or FALSE, it will return the value_il_true or value_il_false. Absolute Reference: Allows you to maintain the original cell reference when a formula is copied to another cell. The cell reference is "locked by putting a dollar sign ($) before the column and row references. By default a cell reference is relative, so when you copy a formula to another cell the values update based on a relative reference. For example, if you copy the formula -88-89" from cell C1to cell C2, the formula in cell C2 will relatively update to be "-89+B10" since the copied formula moved down one cell, the formula cell references also moved down one cell. Conversely, by adding the absolute cell reference "locks" to the equation, the formula will not change when copied to any other cell. For example, --$B$8+$B$9" written in cell C1 is copied to cell C2, the formula in cell C2 will remain $B$8+$B$9You can also use a mixed cell reference by only locking the column or row only ($88 or $8) which locks that specific column or row and the other reference becomes a relative reference and moves" with the formula as its copied to another cell. For example, if you copy the formula "=8$8+89" from cell C1to cell C2, the formula in cell C2 will update to be "-8$8+810" since the copied formula moved down one cell, the formula cell relative references also moved down one cell, but the absolute "locked" reference remained the same. For this project, when using Absolute Cell Referencing, you can also use the auto-fill option, however, for proper grading you should only auto-fill one cell at a time and not an entire range, Prepare a make or buy analysis - Excel ? 6 X FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In A ED Calibri - 11 -A A % Paste BIU- . Alignment Number Conditional Format as Cell Formatting" Table Styles Cells Editing Clipboard Font Styles A1 Alanco, Inc. manufactures a variety of products and is currently maunfacturing all . B D E F G H ok 1 Alanco, in 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: mt 4 5 6 $ nces Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead, traceable Fixed manufacturing overhead, common but allocated 10 Total cost 7 8 4.00 6.00 2.00 5.00 8.00 25.00 9 $ 11 12 Supplier price $ 21.00 13 14 Units used per year 12,000 15 16 *Fixed manufacturing overhead, traceable is composed of two items: 17 Depreciation of equipment (no resale value) 30% 18 Supervisor salary 70% 19 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 KB 5 Prepare a make or buy analysis - Excel 7 ES FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In X Calibri - 11 - A A % Paste - 3 BIU- Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles Clipboard Font Styles A1 f Alanco, Inc, manufactures a variety of products and is currently maunfacturing all A D E F G H 14 Units used per year 12,000 15 16 Fixed manufacturing overhead, traceable is composed of two items: 17 Depreciation of equipment (no resale value) 30% 18 Supervisor salary 70% 19 20 1. Assurning 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 cos 23 Per Unit Differential Cost 12.000 units 24 Make Buy Make Buy 25 26 Cost of purchasing 21.00 252,000 27 Direct materials 4.00 $ 48.000 28 Direct labor 6.00 72.000 29 Variable manufacturing overhead 2.00 24,000 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 Alanco should the component 36