Carlsen Company manufactured 6,000 units of a component part that is used in its product and incurred the following costs:
- Direct material 70,000
- Direct labor 30,000
- Variable manufacturing overhead 20,000
- Fixed manufacturing overhead 40,000
- Total 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 contribution margin of $30,000.
Instructions: Perepare an incremntal analysis report for Carlsen Company, which can serve as informational input into this make-or-buy decision.