Make-or-Buy Decision for a Service Company

The Theater Arts Guild of Dallas (TAG-D) employs five people in its Publication Department. These people lay out pages for pamphlets, brochures, magazines, and other publications for the TAG-D productions. The pages are delivered to an outside company for printing. The company is considering an outside publication service for the layout work. The outside service is quoting a price of $13 per layout page. The budget for the Publication Department for the current year is as follows:

Salaries	$224,000
Benefits	36,000
Supplies	21,000
Office expenses	39,000
Office depreciation	28,000
Computer depreciation	24,000
Total	$372,000

The department expects to lay out 24,000 pages for the current year. The Publication Department office space and equipment would be used for future administrative needs, if the department's function were purchased from the outside.

a. Prepare a differential analysis dated February 22 to determine whether TAG-D should lay out pages internally (Alternative 1) or purchase layout services from the outside (Alternative 2). If an amount is zero, enter "0".

Differential Analysis
Lay Out Pages Internally (Alt. 1) or Purchase Layout Services (Alt. 2)
February 22
	Lay Out Pages Internally (Alternative 1)	Purchase Layout Services (Alternative 2)	Differential Effects (Alternative 2)
Costs:
Purchase price of layout work	$fill in the blank 3cadc3ff0f98f8a_1	$fill in the blank 3cadc3ff0f98f8a_2	$fill in the blank 3cadc3ff0f98f8a_3
Salaries	fill in the blank 3cadc3ff0f98f8a_4	fill in the blank 3cadc3ff0f98f8a_5	fill in the blank 3cadc3ff0f98f8a_6
Benefits	fill in the blank 3cadc3ff0f98f8a_7	fill in the blank 3cadc3ff0f98f8a_8	fill in the blank 3cadc3ff0f98f8a_9
Supplies	fill in the blank 3cadc3ff0f98f8a_10	fill in the blank 3cadc3ff0f98f8a_11	fill in the blank 3cadc3ff0f98f8a_12
Office expenses	fill in the blank 3cadc3ff0f98f8a_13	fill in the blank 3cadc3ff0f98f8a_14	fill in the blank 3cadc3ff0f98f8a_15
Office depreciation		fill in the blank 3cadc3ff0f98f8a_16	fill in the blank 3cadc3ff0f98f8a_17
Computer depreciation		fill in the blank 3cadc3ff0f98f8a_18	fill in the blank 3cadc3ff0f98f8a_19
Total costs	$fill in the blank 3cadc3ff0f98f8a_20	$fill in the blank 3cadc3ff0f98f8a_21	$fill in the blank 3cadc3ff0f98f8a_22