Please prepare a make or buy analysis. All answers must be submitted as formula

G12 A B D E F G H 1 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 nformation has been gathered relating to the cost of producing the component internally: 4 $ 5 Direct materials 4.00 6 Direct labor 6.00 7 Variable manufacturing overhead 2.00 8 Fixed manufacturing overhead, traceable 5.00 9 Fixed manufacturing overhead, common but allocated 8.00 10 Total cost 25.00 11 12 Supplier price $ 21.00 13 14 Units used per year 12,000 15 15 Fixed manufacturing overhead, traceable is composed of two items: 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. 17 22 23 Per Unit Differential Cost 12,000 units Sheet1 READY + 100% Prepare a make or buy analysis. Prepare a make or buy analysis - Excel - X FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In Calibri 11 % Paste BIU Cells Alignment Number Conditional Format as Cell Formatting" Table Styles Styles Clipboard Font G12 fx A B D E F G H 15 Fixed manufacturing overhead, traceable is composed of two items: 17 Depreciation of equipment (no resale value) 18 Supervisor salary 30% 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 23 Per Unit Differential Cost 12,000 units 24 Make Buy Make 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 EN 100% READY Attempt(s) Hint