Carlsen Company manufactured 6,000 units of a component part that is used in its product and incurred the following costs:

Direct materials $ 70,000

Direct labor 30,000

Variable manufacturing overhead 20,000

Fixed manufacturing overhead 40,000

$160,000

Another company has offered to sell the same component part to the company for $24 per unit. The fixed manufacturing overhead consists mainly of depreciation on the equipment used to manufacture the part and would not be reduced if the component part was purchased from the outside firm. If the component part is purchased from the outside firm, Carlsen Company has the opportunity to use the factory equipment to produce another product which is estimated to have a net income of $30,000.

Instructions

Prepare an incremental analysis report for Carlsen Company which can serve as informational input into this make-or-buy decision.