Wimbleton Company calculated that the cost to manufacture part Q43 is comprised of the following:

Materials $97

Variable overhead 25

Variable labour 53

Fixed overhead 22

Another company has offered to make part Q43 for $125.

If Wilmington has spare capacity and will retain its highly-skilled workforce no matter which decision is made, identify whether it should make or buy the component. Show all calculations.