The management of Shatner Manufacturing Company is trying to decide whether to continue manufacturing a part or to buy it from an outside supplier. The part, called CISCO, is a component of the company's finished product.

The following information was collected from the accounting records and production data for the year ending December 31, 2020.

1.8,100units of CISCO were produced in the Machining Department.

2. Variable manufacturing costs applicable to the production of each CISCO unit were:

direct materials $5.37, direct labor $4.05, indirect labor $0.41, utilities $0.37.

3. Fixed manufacturing costs applicable to the production of CISCO were:

Cost Item Direct Allocated

Depreciation $2,000 $930

Property taxes 500 400

Insurance 900 590

$3,400 $1,920

All variable manufacturing and direct fixed costs will be eliminated if CISCO is purchased. Allocated costs will not be eliminated if CISCO is purchased. So if CISCO is purchased, the fixed manufacturing costs allocated to CISCO will have to be absorbed by other production departments.

4. The lowest quotation for8,100CISCO units from a supplier is $83,295.

5. If CISCO units are purchased, freight and inspection costs would be $0.35per unit, and receiving costs totaling $1,270per year would be incurred by the Machining Department.

(a)Prepare an incremental analysis for CISCO.

b)Based on your analysis, what decision should management make?

(c)Would the decision be different if Shatner Company has the opportunity to produce $3,000of net income with the facilities currently being used to manufacture CISCO?