x = 5 FILE Prepare a make or buy analysis - Excel ? - REVIEW VIEW HOME INSERT PAGE LAYOUT FORMULAS DATA Calibri 11 ' ' % Paste BIU Alignment Number Conditional Format as Formatting Table Cell Styles Cells Editing Clipboard Font Styles A4 fx A B D E 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: 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 $ 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 $ 4.00 6.00 2.00 5.00 8.00 25.00 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 24 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 READY Sheet1 Per Unit Differential Cost Make Buy 12,000 units Make Buy Sign In I J K L -H 10%