*******PLEASE INCLUDE FORMULAS!!**************

? 9 X 1 FILE - 11 T 13 X Prepare a make or buy analysis - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In Calibri A % Paste BIU Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles Clipboard Styles A1 X fac Alanco, Inc. manufactures a variety of products and is currently maunfacturing all B D E F G H 1 Alanco, Inc 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: Font 4 $ 5 Direct materials 6 Direct labor 7 Variable manufacturing overhead 8 Fixed manufacturing overhead, traceable* 9 Fixed manufacturing overhead, common but allocated 10 Total cost 11 12 Supplier price 13 14 Units used per year 15 4.00 6.00 2.00 5.00 8.00 25.00 $ $ 21.00 12,000 17 16 * Fixed manufacturing overhead, traceable is composed of two items: Depreciation of equipment (no resale value) Supervisor salary 30% 70% 18 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 23 Per Unit Differential Cost Make 12,000 units Make 24 Buy Buy 25 26 Cost of purchasing 27 Direct materials 28 Direct labor 29 Variable manufacturing overhead 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 36 Alanco should the component 37 38 Sheet1 # READY LL 1000