Professional Documents
Culture Documents
1.
(a)
Breasts
Wings
Thighs
Bones
Feathers
Wholesale
Selling Price
per Pound
$0.55
0.20
0.35
0.10
0.05
Sales
Value
at Splitoff
$55.00
4.00
14.00
8.00
0.50
$81.50
Weighting:
Sales Value
at Splitoff
0.675
0.049
0.172
0.098
0.006
1.000
Joint
Costs
Allocated
$33.75
2.45
8.60
4.90
0.30
$50.00
Allocated
Costs per
Pound
0.3375
0.1225
0.2150
0.0613
0.0300
Breasts
Wings
Thighs
Bones
Feathers
Pounds
of
Product
100
20
40
80
10
250
Weighting:
Physical
Measures
0.400
0.080
0.160
0.320
0.040
1.000
Joint
Costs
Allocated
$20.00
4.00
8.00
16.00
2.00
$50.00
=
=
Allocated
Costs per
Pound
$0.200
0.200
0.200
0.200
0.200
$ 8
3
$11
Note: Although not required, it is useful to highlight the individual product profitability figures:
Product
Sales
Value
Sales Value at
Splitoff Method
Joint Costs
Gross
Allocated
Income
16-1
Physical
Measures Method
Joint Costs
Gross
Allocated
Income
Breasts
Wings
Thighs
Bones
Feathers
$55.00
4.00
14.00
8.00
0.50
$33.75
2.45
8.60
4.90
0.30
$21.25
1.55
5.40
3.10
0.20
16-2
$20.00
4.00
8.00
16.00
2.00
$35.00
0.00
6.00
(8.00)
(1.50)
2.
The sales-value at splitoff method captures the benefits-received criterion of cost
allocation and is the preferred method. The costs of processing a chicken are allocated to
products in proportion to the ability to contribute revenue. Quality Chickens decision to process
chicken is heavily influenced by the revenues from breasts and thighs. The bones provide
relatively few benefits to Quality Chicken despite their high physical volume.
The physical measures method shows profits on breasts and thighs and losses on bones
and feathers. Given that Quality Chicken has to jointly process all the chicken products, it is nonintuitive to single out individual products that are being processed simultaneously as making
losses while the overall operations make a profit. Quality Chicken is processing chicken mainly
for breasts and thighs and not for wings, bones, and feathers, while the physical measure method
allocates a disproportionate amount of costs to wings, bones and feathers.
16-17 (10 min.) Joint products and byproducts (continuation of 16-16).
1.
Ending inventory:
Breasts
15
Wings
4
Thighs
6
Bones
5
Feathers
2
$0.3375 =
0.1225 =
0.2150 =
0.0613 =
0.0300 =
$5.0625
0.4900
1.2900
0.3065
0.0600
$7.2090
2.
Joint products
Breasts
Thighs
Byproducts
Wings
Bones
Feathers
Breast
Thighs
Pounds
of
Product
Wholesale
Selling Price
per Pound
Sales
Value
at Splitoff
Weighting:
Sales Value
at Splitoff
Joint
Costs
Allocated
Allocated
Costs Per
Pound
100
40
$0.55
0.35
$55
14
$69
55 69
14 69
$29.89
7.61
$37.50
$0.2989
0.1903
Ending inventory:
Breasts 15 $0.2989
Thighs 6 0.1903
$4.4835
1.1418
$5.6253
3.
Treating all products as joint products does not require judgments as to whether a product
is a joint product or a byproduct. Joint costs are allocated in a consistent manner to all products
for the purpose of costing and inventory valuation. In contrast, the approach in requirement 2
lowers the joint cost by the amount of byproduct net realizable values and results in inventory
values being shown for only two of the five products, the ones (perhaps arbitrarily) designated as
being joint products.
16-3
Corn Syrup
Corn Starch
$625,000
375,000
$250,000
0.8
$260,000
$156,250
93,750
$ 62,500
0.2
$ 65,000
Total
$781,250
468,750
$312,500
$325,000
Separable Costs
Processing
$375,000
Corn Syrup:
12,500 cases at
$50 per case
Processing
$93,750
Corn Starch:
6,250 cases at
$25 per case
Processing
$325000
Splitoff
Point
16-4
Methanol
2,500
0.25
$ 30,000
Turpentine
7,500
0.75
$ 90,000
Total
10,000
$120,000
Methanol
Turpentine
Total
$ 52,500
$105,000
$157,500
7,500
$ 45,000
15,000
$ 90,000
22,500
$135,000
1/3
2/3
$ 40,000
$ 80,000
$120,000
Methanol
$52,500
Turpentine
$105,000
Total
$157,500
30,000
7,500
37,500
$15,000
90,000
15,000
105,000
$
0
120,000
22,500
142,500
$ 15,000
Methanol
$52,500
Turpentine
$105,000
40,000
7,500
47,500
$ 5,000
80,000
15,000
95,000
$ 10,000
16-5
Total
$157,500
120,000
22,500
142,500
$ 15,000
4.
Alcohol Bev.
Turpentine
$150,000
$105,000
$255,000
60,000
$ 90,000
0.50
$ 60,000
15,000
$ 90,000
0.50
$ 60,000
75,000
$180,000
Total
$120,000
An incremental approach demonstrates that the company should use the new process:
Incremental revenue,
($60.00 $21.00) 2,500
$ 97,500
Incremental costs:
Added processing, $9.00 2,500
$22,500
Taxes, (0.20 $60.00) 2,500
30,000
(52,500)
Incremental operating income from
further processing
$ 45,000
Proof:
$255,000
120,000
75,000
195,000
60,000
15,000
$ 45,000
Separable Costs
2500
gallons
Processing
$3 per gallon
Methanol:
2500 gallons
at $21 per gallon
7500
gallons
Processing
$2 per gallon
Turpentine:
7500 gallons
at $14 per gallon
Processing
$120000
for 10000
gallons
Splitoff
Point
16-6
X
Y
Z
Ending
Inventories
180
60
25
Sold
120
340
475
Total
Production
300
400
500
Total
$400,000
$400,000
$350,000
200,000
$150,000
$1,200,000
200,000
$1,000,000
0.40
0.15
$180,000
$160,000
$ 60,000
X
180
300
60%
Y
60
400
15%
$450,000
$450,000
0.45
$ 400,000
Z
25
500
Income Statement
X
Revenues,
120 $1,500; 340 $1,000; 475 $700
Cost of goods sold:
Joint costs allocated
Separable costs
Production costs
Deduct ending inventory,
60%; 15%; 5% of production costs
Cost of goods sold
Gross margin
Gross-margin percentage
Total
$180,000
$340,000
$332,500
$852,500
180,000
180,000
160,000
160,000
60,000
200,000
260,000
400,000
200,000
600,000
108,000
72,000
$108,000
24,000
136,000
$204,000
13,000
247,000
$ 85,500
145,000
455,000
$397,500
60%
60%
25.71%
16-7
b.
Step 1:
Final sales value of prodn., (300 $1,500) + (400 $1,000) + (500 $700)
Deduct joint and separable costs, $400,000 + $200,000
Gross margin
Gross-margin percentage, $600,000 $1,200,000
$1,200,000
600,000
$ 600,000
50%
Step 2:
X
Final sales value of total production,
300 $1,500; 400 $1,000; 500 $700
Deduct gross margin, using overall
gross-margin percentage of sales, 50%
Total production costs
Step 3: Deduct separable costs
200,000
Joint costs allocated
Total
$450,000
$400,000
$350,000
$1,200,000
225,000
225,000
200,000
200,000
175,000
175,000
600,000
600,000
200,000
$225,000
$200,000
$(25,000) $ 400,000
The negative joint-cost allocation to Product Z illustrates one unusual feature of the
constant gross-margin percentage NRV method: some products may receive negative cost
allocations so that all individual products have the same gross-margin percentage.
Income Statement
Revenues, 120 $1,500;
340 $1,000; 475 $700
Cost of goods sold:
Joint costs allocated
Separable costs
Production costs
Deduct ending inventory,
60%; 15%; 5% of production costs
Cost of goods sold
Gross margin
Gross-margin percentage
Total
$180,000
$340,000
$332,500
$852,500
225,000
225,000
200,000
200,000
(25,000)
200,000
175,000
400,000
200,000
600,000
135,000
90,000
$ 90,000
50%
30,000
170,000
$170,000
50%
8,750
166,250
$166,250
50%
173,750
426,250
$426,250
50%
16-8
Summary
X
a.
NRV method:
Inventories on balance sheet
Cost of goods sold on income statement
b.
Total
$108,000
72,000
$ 24,000
136,000
$ 13,000
247,000
$145,000
455,000
$600,000
$135,000
90,000
$ 30,000
170,000
$173,750
426,250
$600,000
Constant gross-margin
percentage NRV method
8,750
166,250
Gross-margin percentages:
X
60%
50%
NRV method
Constant gross-margin percentage NRV
Y
60%
50%
Z
25.71%
50.00%
Joint Costs
Separable Costs
Product X:
300 tons at
$1,500 per ton
Joint
Processing
Costs
$400,000
Product Y:
400 tons at
$1,000 per ton
Processing
$200000
Splitoff
Point
16-9
Product Z:
500 tons at
$700 per ton
Joint Costs =
$1800
ICR8
(Non-Saleable)
Processing
$175
Crude Oil
150 bbls $18 / bbl =
$2700
ING4
(Non-Saleable)
Processing
$105
NGL
50 bbls $15 / bbl =
$750
XGE3
(Non-Saleable)
Processing
$210
Gas
800 eqvt bbls
$1.30 / eqvt bbl =
$1040
Splitoff
Point
1a.
Crude Oil
150
0.15
$270
NGL
50
0.05
$90
Crude Oil
$2,700
175
$2,525
0.63125
$1,136.25
NGL
$750
105
$645
0.16125
$290.25
Gas
800
0.80
$1,440
Total
1,000
1.00
$1,800
NRV Method
Final sales value of total production
Deduct separable costs
NRV at splitoff
Weighting (2,525; 645; 830 4,000)
Joint costs allocated (Weights $1,800)
16-10
Gas
$1,040
210
$ 830
0.20750
$373.50
Total
$4,490
490
$4,000
$1,800
2.
The operating-income amounts for each product using each method is:
(a)
Revenues
Cost of goods sold
Joint costs
Separable costs
Total cost of goods sold
Gross margin
(b)
Crude Oil
$2,700
NGL
$750
Gas
$1,040
Total
$4,490
270
175
445
$2,255
90
105
195
$555
1,440
210
1,650
$ (610)
1,800
490
2,290
$2,200
NRV Method
Revenues
Cost of goods sold
Joint costs
Separable costs
Total cost of goods sold
Gross margin
Crude Oil
$2,700.00
NGL
$750.00
Gas
$1,040.00
Total
$4,490.00
1,136.25
175.00
1,311.25
$1,388.75
290.25
105.00
395.25
$354.75
373.50
210.00
583.50
$ 456.50
1,800.00
490.00
2,290.00
$2,200.00
3. Neither method should be used for product emphasis decisions. It is inappropriate to use
joint-cost-allocated data to make decisions regarding dropping individual products, or pushing
individual products, as they are joint by definition. Product-emphasis decisions should be made
based on relevant revenues and relevant costs. Each method can lead to product emphasis
decisions that do not lead to maximization of operating income.
4. Since crude oil is the only product subject to taxation, it is clearly in Sinclairs best interest to
use the NRV method since it leads to a lower profit for crude oil and, consequently, a smaller tax
burden. A letter to the taxation authorities could stress the conceptual superiority of the NRV
method. Chapter 16 argues that, using a benefits-received cost allocation criterion, market-based
joint cost allocation methods are preferable to physical-measure methods. A meaningful common
denominator (revenues) is available when the sales value at splitoff point method or NRV
method is used. The physical-measures method requires nonhomogeneous products (liquids and
gases) to be converted to a common denominator.
16-11
16.22 (30 min.) Joint-cost allocation, sales value, physical measure, NRV methods.
1a.
PANEL A: Allocation of Joint Costs using Sales Value at
Splitoff Method
Sales value of total production at splitoff point
(10,000 tons $10 per ton; 20,000 $15 per ton)
Weighting ($100,000; $300,000 $400,000)
Joint costs allocated (0.25; 0.75 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
Special B/
Beef
Ramen
Special S/
Shrimp
Ramen
$100,000
0.25
$60,000
$300,000
0.75
$180,000
Special B
Special S
$216,000
60,000
48,000
$108,000
50%
$600,000
180,000
168,000
$252,000
42%
$816,000
240,000
216,000
$360,000
44%
Special B/
Beef
Ramen
10,000
33%
$80,000
Special S/
Shrimp
Ramen
20,000
67%
$160,000
Total
30,000
$240,000
Special B
Special S
Total
Total
$400,000
$240,000
Total
1b.
PANEL A: Allocation of Joint Costs using Physical-Measure
Method
Physical measure of total production (tons)
Weighting (10,000 tons; 20,000 tons 30,000 tons)
Joint costs allocated (0.33; 0.67 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
$216,000
80,000
48,000
$ 88,000
41%
$600,000
160,000
168,000
$272,000
45%
$816,000
240,000
216,000
$360,000
44%
Special B
Special S
Total
1c.
PANEL A: Allocation of Joint Costs using Net Realizable
Value Method
Final sales value of total production during accounting period
(12,000 tons $18 per ton; 24,000 tons $25 per ton)
Deduct separable costs
Net realizable value at splitoff point
Weighting ($168,000; $432,000 $600,000)
Joint costs allocated (0.28; 0.72 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues (12,000 tons $18 per ton; 24,000 tons $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
16-12
$216,000
48,000
$168,000
28%
$67,200
$600,000
168,000
$432,000
72%
$172,800
$816,000
216,000
$600,000
Special B
$216,000
67,200
48,000
$100,800
46.7%
Special S
$600,000
172,800
168,000
$259,200
43.2%
Total
$816,000
240,000
216,000
$360,000
44.1%
$240,000
2.
Sherrie Dong probably performed the analysis shown below to arrive at the net loss of
$2,228 from marketing the stock:
PANEL A: Allocation of Joint Costs using
Sales Value at Splitoff
Sales value of total production at splitoff point
(10,000 tons $10 per ton; 20,000 $15 per
ton; 4,000 $5 per ton)
Weighting
($100,000; $300,000; $20,000 $420,000)
Joint costs allocated
(0.238095; 0.714286; 0.047619 $240,000)
PANEL B: Product-Line Income Statement
for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton;
4,000 $5 per ton)
Separable processing costs
Joint costs allocated (from Panel A)
Gross margin
Deduct marketing costs
Operating income
Special B/
Beef
Ramen
Special S/
Shrimp
Ramen
Stock
$100,000
$300,000
$20,000
$420,000
23.8095%
71.4286%
4.7619%
100%
$57,143
$171,429
$11,428
$240,000
Special S
Stock
$600,000
168,000
171,429
$260,571
$20,000
0
11,428
8,572
10,800
$ (2,228)
Special B
$216,000
48,000
57,143
$110,857
Total
Total
$836,000
216,000
240,000
380,000
10,800
$369,200
In this (misleading) analysis, the $240,000 of joint costs are re-allocated between Special B,
Special S, and the stock. Irrespective of the method of allocation, this analysis is wrong. Joint
costs are always irrelevant in a process-further decision. Only incremental costs and revenues
past the splitoff point are relevant. In this case, the correct analysis is much simpler: the
incremental revenues from selling the stock are $20,000, and the incremental costs are the
marketing costs of $10,800. So, Instant Foods should sell the stockthis will increase its
operating income by $9,200 ($20,000 $10,800).
16-13
16-23 (20 min.) Joint cost allocation: sell immediately or process further.
1.
a. Sales value at splitoff method:
Cookies/
Soymeal
Sales value of total production at splitoff,
500lbs $1; 100 gallons $4
Weighting, $500; $400 $900
Joint costs allocated,
0.556; 0.444 $500
Soyola/
Soy Oil
Total
$500
0.556
$400
0.444
$900
$278
$222
$500
Cookies
Soyola
Total
$1,200
300
$ 900
0.75
$500
200
$300
0.25
$1,700
500
$1,200
$ 375
$125
$ 500
Cookies/Soy Meal
$500a
900 c
$400
Soyola/Soy Oil
$ 400 b
300 d
$(100)
ISP should process the soy meal into cookies because it increases profit by $400 (900-500).
However, they should sell the soy oil as is, without processing it into the form of Soyola, because
profit will be $100 (400-300) higher if they do. Since the total joint cost is the same under both
allocation methods, it is not a relevant cost to the decision to sell at splitoff or process further.
16-14
1.
Production
Method
Sales
Method
Revenues
Main product
Byproduct
Total revenues
$640,000a
__
640,000
$640,000
28,000d
668,000
480,000
40,000b
440,000
88,000c
352,000
$288,000
480,000
0
480,000
96,000e
384,000
$284,000
32,000 $20.00
8,000 $5.00
c
(8,000/40,000) $440,000 = $88,000
a
2.
a
5,600 $5.00
(8,000/40,000) $480,000 = $96,000
Production
Method
$88,000
12,000a
Main Product
Byproduct
16-15
Sales
Method
$96,000
0
A
B
Totals
A
B
Totals
$ 60,000
Joint costs
Deduct byproduct contribution
Net joint costs to be allocated
$160,000
29,000
$131,000
Quantity
10,000
60,000
Unit
Sales
Price
$10
2
Joint Costs
Allocation
$ 52,400
78,600
$131,000
Deduct
Final Separable
Sales Processing
Value
Cost
$100,000
$20,000
120,000
$220,000
$20,000
Add Separable
Processing
Costs
$20,000
$20,000
6,000
15,000
10,000
$ 29,000
Net
Realizable
Allocation of
Value at
$131,000
Splitoff
Weighting
Joint Costs
$ 80,000
40%
$ 52,400
120,000
60%
78,600
$200,000
$131,000
Total Costs
$ 72,400
78,600
$151,000
Units
10,000
60,000
70,000
Unit Cost
$7.24
1.31
Unit cost for C: $1.45 ($29,000 20,000) + $0.50 ($10,000 20,000) = $1.95,
or
$3.00 $0.30 (10% $3) $0.75 (25% $3) = $1.95.
16-16
2.
A
B
C
Totals
A
B
C
Totals
Quantity
10,000
60,000
20,000
Unit
Sales
Price
$10
2
3
Joint Costs
Allocation
$ 54,468
81,702
23,830
$160,000
Final
Sales
Value
$100,000
120,000
60,000
$280,000
Deduct
Separable
Processing
Cost
$20,000
25,000
$45,000
Add Separable
Processing
Costs
$20,000
10,000
$30,000
Net
Realizable
Value at
Splitoff
$ 80,000
120,000
35,000
$235,000
Total Costs
$ 74,468
81,702
33,830
$190,000
Weighting
80 235
120 235
35 235
Units
10,000
60,000
20,000
90,000
Allocation
of $160,000
Joint Costs
$ 54,468
81,702
23,830
$160,000
Unit Cost
$7.45
1.36
1.69
Call the attention of students to the different unit costs resulting from the two assumptions
about the relative importance of Product C. The point is that costs of individual products depend
heavily on which assumptions are made and which accounting methods and techniques are used.
16-26 (25 min.) Accounting for a byproduct.
2.
16-17
$2,400
0
2,400
1,080
$1,320
55.00%
16-18
Sales Value of
Total Production
at Splitoff
A
$ 50,000
B
30,000
C
50,000
D
70,000
$200,000
Weighting
50 200 = 0.25
30 200 = 0.15
50 200 = 0.25
70 200 = 0.35
1.00
Allocation of $100,000
Joint Costs
$ 25,000
15,000
25,000
35,000
$100,000
Weighting
300 500 = 0.60
100 500 = 0.20
50 500 = 0.10
50 500 = 0.10
1.00
Allocation of $100,000
Joint Costs
$ 60,000
20,000
10,000
10,000
$100,000
b.
A
B
C
D
Physical Measure
of Total Production
300,000 gallons
100,000 gallons
50,000 gallons
50,000 gallons
500,000 gallons
c.
Final Sales
Value of
Total
Separable
Production
Costs
Super A $300,000
$200,000
Super B 100,000
80,000
C
50,000
Super D 120,000
90,000
Net
Realizable
Value at
Splitoff
$100,000
20,000
50,000
30,000
$200,000
16-19
Weighting
100 200 = 0.50
20 200 = 0.10
50 200 = 0.25
30 200 = 0.15
1.00
Allocation
of
$100,000
Joint Costs
$ 50,000
10,000
25,000
15,000
$100,000
Super A Super B
$300,000 $100,000
25,000
15,000
200,000
80,000
225,000
95,000
$ 75,000 $ 5,000
Gross-margin percentage
25%
5%
C
$50,000
25,000
0
25,000
$25,000
50%
Super D
$120,000
35,000
90,000
125,000
$
(5,000)
(4.17%)
Total
$570,000
100,000
370,000
470,000
$100,000
17.54%
b. Physical-measure method:
Revenues
Joint costs
Separable costs
Total cost of goods sold
Gross margin
Gross-margin percentage
Super A Super B
$300,000 $100,000
60,000
20,000
200,000
80,000
260,000
100,000
$ 40,000 $
0
13.33%
0%
C
$50,000
10,000
0
10,000
$40,000
80%
Super D
Total
$120,000 $570,000
10,000
100,000
90,000
370,000
100,000
470,000
$ 20,000 $100,000
16.67%
17.54%
Super A
$300,000
50,000
200,000
250,000
$ 50,000
Super B
$100,000
10,000
80,000
90,000
$ 10,000
C
$50,000
25,000
0
25,000
$25,000
Super D
Total
$120,000 $570,000
15,000 100,000
90,000 370,000
105,000 470,000
$ 15,000 $100,000
16.67%
10%
50%
12.5%
Super B
5%
0%
10%
C
50%
80%
50%
Super D
(4.17)%
16.67%
12.50%
Super A
25.00%
13.33%
16.67%
16-20
17.54%
2.
$250,000
200,000
$ 50,000
$ 70,000
80,000
$ (10,000)
$ 50,000
90,000
$ (40,000)
Operating income can be increased by $50,000 if both B and D are sold at their splitoff point
rather than processed further into Super B and Super D.
SOLUTION EXHIBIT 16-27
Revenues at Splitoff
and Separable Costs
Joint Costs
A, 300000 gallons
Revenue = $50000
Processing
$100000
B, 100000 gallons
Revenue = $30000
Processing
$200000
Super A
$300000
Processing
$80000
Super B
$100000
Processing
$90000
Super D
$120000
C, 50000 gallons
Revenue = $50000
D, 50000 gallons
Revenue = $70000
Splitoff
Point
16-21
16-28 (4060 min.) Comparison of alternative joint-cost allocation methods, furtherprocessing decision, chocolate products.
Joint Costs
$30,000
Separable Costs
ChocolatePowder Liquor
Base
Cocoa
Beans
Processing
$12,750
Chocolate
Powder
Processing
Milk-Chocolate
Liquor Base
Processing
$26,250
Milk
Chocolate
SPLITOFF
POINT
1a.
ChocolatePowder/
Liquor Base
MilkChocolate/
Liquor Base
$12,600
0.35
$23,400
0.65
$36,000
$10,500
$19,500
$30,000
600 gallons
0.40
900 gallons
0.60
1,500 gallons
$12,000
$18,000
$30,000
Total
1b.
Physical-measure method:
Physical measure of total production
(15,000 1,500) 60; 90
Weighting, 600; 900 1,500
Joint costs allocated,
0.40; 0.60 $30,000
16-22
1c.
ChocolatePowder
MilkChocolate
$24,000
12,750
$11,250
0.3125
$51,000
26,250
$24,750
0.6875
$75,000
39,000
$36,000
$ 9,375
$20,625
$30,000
Total
Step 1:
Final sales value of total production, (6,000 $4) + (10,200 $5)
Deduct joint and separable costs, ($30,000 + $12,750 + $26,250)
Gross margin
Gross-margin percentage ($6,000 $75,000)
$75,000
69,000
$ 6,000
8%
Step 2:
Final sales value of total production,
6,000 $4; 10,200 $5
Deduct gross margin, using overall
gross-margin percentage of sales (8%)
Total production costs
ChocolatePowder
MilkChocolate
Total
$24,000
$51,000
$75,000
1,920
22,080
4,080
46,920
6,000
69,000
12,750
$ 9,330
26,250
$20,670
39,000
$30,000
Step 3:
Deduct separable costs
Joint costs allocated
16-23
2.
a.
b.
c.
Revenues
Joint costs
Separable costs
Total cost of goods sold
Gross margin
ChocolatePowder
$24,000
10,500
12,750
23,250
$ 750
MilkChocolate
$51,000
19,500
26,250
45,750
$ 5,250
Total
$75,000
30,000
39,000
69,000
$ 6,000
Gross-margin percentage
3.125%
10.294%
8%
Revenues
Joint costs
Separable costs
Total cost of goods sold
Gross margin
$24,000
12,000
12,750
24,750
$ (750)
$51,000
18,000
26,250
44,250
$ 6,750
$75,000
30,000
39,000
69,000
$ 6,000
Gross-margin percentage
(3.125)%
13.235%
8%
Revenues
Joint costs
Separable costs
Total cost of goods sold
Gross margin
$24,000
9,375
12,750
22,125
$ 1,875
$51,000
20,625
26,250
46,875
$ 4,125
$75,000
30,000
39,000
69,000
$ 6,000
Gross-margin percentage
d.
3.
7.812%
8.088%
8%
Revenues
Joint costs
Separable costs
Total cost of goods sold
Gross margin
$24,000
9,330
12,750
22,080
$ 1,920
$51,000
20,670
26,250
46,920
$ 4,080
$75,000
30,000
39,000
69,000
$ 6,000
Gross-margin percentage
8%
8%
8%
Chocolate Factory could increase operating income by $1,350 (to $7,350) if chocolate-powder
liquor base is sold at the splitoff point and if milk-chocolate liquor base is further processed into
milk chocolate.
16-24
Studs (Building)
Decorative Pieces
Posts
Totals
Monthly
Unit
Output
75,000
5,000
20,000
Selling
Price
Per Unit
$ 8
60
20
Sales Value
of Total Prodn.
at Splitoff
$ 600,000
300,000
400,000
$1,300,000
Weighting
46.1539%
23.0769
30.7692
100.0000%
Joint Costs
Allocated
$ 461,539
230,769
307,692
$1,000,000
Physical
Measure of
Total Prodn.
75,000
5,000
20,000
100,000
Weighting
75.00%
5.00
20.00
100.00%
Joint Costs
Allocated
$ 750,000
50,000
200,000
$1,000,000
Net
Realizable
Value at
Splitoff
$ 600,000
350,000b
400,000
$1,350,000
Weighting
44.4445%
25.9259
29.6296
100.0000%
Joint Costs
Allocated
$ 444,445
259,259
296,296
$1,000,000
Studs (Building)
Decorative Pieces
Posts
Totals
Studs (Building)
Decorative Pieces
Posts
Totals
a
b
Monthly
Units of
Total Prodn.
75,000
4,500a
20,000
Fully
Processed
Selling
Price
per Unit
$ 8
100
20
5,000 monthly units of output 10% normal spoilage = 4,500 good units.
4,500 good units $100 = $450,000 Further processing costs of $100,000 = $350,000
2.
Presented below is an analysis for Sonimad Sawmill, Inc., comparing the processing of
decorative pieces further versus selling the rough-cut product immediately at splitoff:
Monthly unit output
Less: Normal further processing shrinkage
Units available for sale
Final sales value (4,500 units $100 per unit)
Less: Sales value at splitoff
Incremental revenue
Less: Further processing costs
Additional contribution from further processing
16-25
Units
5,000
500
4,500
Dollars
$450,000
300,000
150,000
100,000
$ 50,000
3.
Assuming Sonimad Sawmill, Inc., announces that in six months it will sell the rough-cut
product at splitoff due to increasing competitive pressure, behavior that may be demonstrated by
the skilled labor in the planing and sizing process include the following:
lower quality,
reduced motivation and morale, and
job insecurity, leading to nonproductive employee time looking for jobs elsewhere.
Management actions that could improve this behavior include the following:
Joint Costs
$1,000,000
Studs
$8 per unit
Raw Decorative
Pieces
$60 per unit
Processing
Posts
$20 per unit
Splitoff
Point
16-26
Processing
$100000
Decorative
Pieces
$100 per unit
Separable Costs
Butter
Milk
Processing
$0.50 per
pound
Spreadable
Butter
Processing
Processing
$0.25 per
pint
Buttermilk
Buttermilk
SPLITOFF
POINT
a.
Physical-measure method:
Physical measure of total production
(10,000 lbs 2; 20,000 qts 4)
Weighting, 20,000; 80,000 100,000
Joint costs allocated,
0.20; 0.80 $20,000
Butter
Buttermilk
Total
20,000 cups
0.20
80,000 cups
0.80
100,000 cups
$4,000
$16,000
$20,000
Butter
Buttermilk
Total
$20,000
0.40
$30,000
0.60
$50,000
$ 8,000
$12,000
$20,000
16-27
c.
Buttermilk
Total
$50,000
5,000
$45,000
0.60
$30,000
0
$30,000
0.40
$80,000
5,000
$75,000
$12,000
$ 8,000
$20,000
Step 1:
Final sales value of total production,
Deduct joint and separable costs, ($20,000 + $5,000)
Gross margin
Gross-margin percentage ($55,000 $80,000)
$80,000
25,000
$55,000
68.75%
Step 2:
Final sales value of total
production (see 1c.)
Deduct gross margin, using overall
gross-margin percentage of sales (68.75%)
Total production costs
Butter
Buttermilk
Total
$50,000
$30,000
$80,000
34,375
15,625
20,625
9,375
55,000
25,000
5,000
$10,625
0
$ 9,375
5,000
$20,000
Step 3:
Deduct separable costs
Joint costs allocated
16-28
2.
- Physical-Measure
Advantage: Low information needs. Only knowledge of joint cost and physical
distribution is needed.
Disadvantage: Allocation is unrelated to the revenue-generating ability of products.
- Sales Value at Splitoff
Advantage: Considers market value of products as basis for allocating joint cost. Relative
sales value serves as a proxy for relative benefit received by each product from the joint
cost.
Disadvantage: Uses selling price at the time of splitoff even if product is not sold by the
firm in that form. Selling price may not exist for product at splitoff.
- Net Realizable Value
Advantages: Allocates joint costs using ultimate net value of each product; applicable
when the option to process further exists
Disadvantages: High information needs; Makes assumptions about expected outcomes of
future processing decisions
- Constant Gross-Margin percentage method
Advantage: Since it is necessary to produce all joint products, they all look equally
profitable.
Disadvantages: High information needs. All products are not necessarily equally
profitable; method may lead to negative cost allocations so that unprofitable products are
subsidized by profitable ones.
3. When selling prices for all products exist at splitoff, the sales value at split off method is the
preferred technique. It is a relatively simple technique that depends on a common basis for cost
allocation revenues. It is better than the physical method because it considers the relative
market values of the products generated by the joint cost when seeking to allocate it (which is a
surrogate for the benefits received by each product from the joint cost). Further, the sales value
at splitoff method has advantages over the NRV method and the constant gross margin
percentage method because it does not penalize managers by charging more for developing
profitable products using the output at splitoff, and it requires no assumptions about future
processing activities and selling prices.
16-29
Butter
$20,000 a
45,000 c
$25,000
Buttermilk
$30,000 b
26,000 d
$(4,000)
To maximize profits, Elsie should process butter further into spreadable butter. However, Elsie
should sell the buttermilk at the splitoff point in quart containers. The extra cost to convert to
pint containers ($0.25 per pint 2 pints per quart = $0.50 per quart) exceeds the increase in
selling price ($0.90 per pint 2 pints per quart = $1.80 per quart $1.50 original price = $0.30
per quart) and leads to a loss of $4,000.
3.
The decision to sell a product at split off or to process it further should have nothing to do
with the allocation method chosen. For each product, you need to compare the revenue from
selling the product at split off to the NRV from processing the product further. Other things
being equal, management should choose the higher alternative. The total joint cost is the same
regardless of the alternative chosen and is therefore irrelevant to the decision.
16-30
Grade A
Coal
Grade B
Coal
Total
$40,000
0.625
$24,000
0.375
$64,000
$ 4,375
$35,625
$ 2,625
$21,375
$ 7,000
$57,000
Grade A
Coal
Grade B
Coal
Total
$40,000
0.625
$24,000
0.375
$64,000
$ 6,250
$33,750
$ 3,750
$20,250
$10,000
$54,000
Since the entire production is sold during the period, the overall gross margin is the same
under the production and sales methods. In particular, under the sales method, the $3,000
received from the sale of the coal tar is added to the overall revenues, so that Cumberlands
overall gross margin is $57,000, as in the production method.
3. The production method of accounting for the byproduct is only appropriate if
Cumberland is positive they can sell the byproduct and positive of the selling price.
Moreover, Cumberland should view the byproducts contribution to the firm as material
enough to find it worthwhile to record and track any inventory that may arise. The sales
method is appropriate if either the disposition of the byproduct is unsure or the selling price
is unknown, or if the amounts involved are so negligible as to make it economically
infeasible for Cumberland to keep track of byproduct inventories.
16-31
10,000
10,000
For byproduct:
Finished Goods Inv Coal tar
Work-in-process Inventory
3,000
4,375
2,625
3,000
7,000
64,000
16-32
3,000
40,000
24,000
4,375
2,625
10,000
10,000
For byproduct:
No entry
For Joint Products
Finished Goods Inv Grade A
Finished Goods Inv Grade B
Work in process inventory
ii) At time of sale
For byproduct
Cash or A/R
Sales Revenue Coal Tar
For Joint Products
Cash or A/R
Sales Revenue Grade A
Sales Revenue Grade B
6,250
3,750
10,000
3,000
3,000
64,000
16-33
40,000
24,000
6,250
3,750
$338,400,000
270,000,000
68,400,000
Incremental costs:
Direct labor
Supervisory personnel
Heavy equipment costs ($25,000 12 months)
Sizing and cleaning (10,000,000 tons $3.50)
Outbound rail freight (9,400,000 tons 60 tons) $240 per car
Incremental costs
Incremental gain (loss)
800,000
200,000
300,000
35,000,000
37,600,000
73,900,000
$ (5,500,000)
2. The cost of producing the raw coal is irrelevant to the decision to process further or not. As
we see from requirement 1, the cost of producing raw coal does not enter any of the calculations
related to either the incremental revenues or the incremental costs of further processing. The
answer would the same as in requirement 1: do not process further.
3. The analysis shown below indicates that the potential revenue from the coal fines byproduct
would result in additional revenue, ranging between $4,950,000 and $9,900,000, depending on
the market price of the fines.
Coal fines
=
=
=
Potential incremental income from preparing and selling the coal fines:
Incremental income per ton
(Market price Incremental costs)
Incremental income ($11; $22 450,000)
Minimum
$11 ($15 $4)
Maximum
$22 ($24 $2)
$4,950,000
$9,900,000
The incremental loss from sizing and cleaning the raw coal is $5,500,000, as calculated in
requirement 1. Analysis indicates that relative to selling bulk raw coal, the effect of further
processing and selling coal fines is only slightly negative at the minimum incremental gain
16-34
($4,950,000 $5,500,000 = $550,000) and very beneficial at the maximum incremental gain
($9,900,000 $5,500,000 = $4,400,000). NMC will benefit from further processing and selling
the coal fines as long as its incremental income per ton of coal fines is at least $12.22
($5,500,000 450,000 tons). Hence, further processing is preferred.
Note that other than the financial implications, some factors that should be considered in
evaluating a sell-or-process-further decision include:
Stability of the current customer market for raw coal and how it compares to the
market for sized and cleaned coal.
Storage space needed for the coal fines until they are sold and the handling costs of
coal fines.
Reliability of cost (e.g., rail freight rates) and revenue estimates, and the risk of
depending on these estimates.
Timing of the revenue stream from coal fines and impact on the need for liquidity.
Possible environmental problems, i.e., dumping of waste and smoke from
unprocessed coal.
16-35 (30 min.) Accounting for a byproduct.
1.
$17,500
= $11.67 per blouse
1,500 blouses
16-35
$108,000
0
108,000
14,000
$ 94,000
87.04%
2.
$108,000
6,500
114,500
20,000
$ 94,500
82.89%
25,000
25,000
For byproduct:
Finished Goods Inv Scarves
Work-in-process Inventory
For main product
Finished Goods Inv Blouses
Work-in-process Inventory
ii) At time of sale:
For byproduct
Cash or A/R
Finished Goods Inv Scarves
For main product
Cash or A/R
Sales Revenue Blouses
7,500
7,500
17,500
17,500
6,500
6,500
108,000
16-36
108,000
14,000
25,000
25,000
For byproduct:
No entry
For Joint Product
Finished Goods Inv Blouses
Work-in-process Inventory
ii) At time of sale:
For byproduct
Cash or A/R
Sales Revenue Scarves
For Joint Product
Cash or A/R
Sales Revenue Blouses
25,000
25,000
6,500
6,500
108,000
16-37
108,000
20,000
Module
Final sales value of total production
Deduct separable costs
Net realizable value at splitoff point
Weighting ($23,500; $7,500 $31,000)
Joint costs allocated (0.7581; 0.2419 $24,000)
Total production costs
($18,194 + $1,500; $5,806 + $1,000)
Production costs per unit
($19,694; $6,806 500 units)
Deluxe
Standard
Module
$25,000
1,500
$23,500
0.7581
$18,194
Total
$ 8,500
1,000
$ 7,500
0.2419
$ 5,806
$19,694
$ 6,806
$ 39.39
$ 13.61
$33,500
2,500
$31,000
$24,000
$26,500
(b) The constant gross-margin percentage NRV method allocates joint costs in such a way
that the overall gross-margin percentage is identical for all individual products as follows:
Step 1
Final sales value of total production:
(Deluxe, $25,000; Standard, $8,500)
Deduct joint and separable costs (Joint, $24,000 +
Separable Deluxe, $1,500 + Separable Standard, $1,000)
Gross margin
Gross-margin percentage ($7,000 $33,500)
$33,500
26,500
$ 7,000
20.8955%
Step 2
Module
Final sales value of total production
Deduct gross margin using overall gross
margin percentage (20.8955%)
Total production costs
Deluxe
Standard
Module
$25,000
Total
$8,500
$33,500
5,224
19,776
1,776
6,724
7,000
26,500
1,500
$18,276
1,000
$5,724
2,500
$24,000
Step 3
Deduct separable costs
Joint costs allocated
16-38
$ 39.55$13.45
(c)
The physical measure method allocates joint costs on the basis of the relative
proportions of total production at the splitoff point, using a common physical measure such as
the number of bits produced for each type of module. Allocation on the basis of the number of
bits produced for each type of module follows:
Deluxe
Module/
Chips
Standard
Module/
Chips
500,000
0.6667
$16,000
250,000
0.3333
$ 8,000
750,000
$17,500
$ 9,000
$26,500
$ 35.00
$18.00
Total
$24,000
Each of the methods for allocating joint costs has weaknesses. Because the costs are joint
in nature, managers cannot use the cause-and-effect criterion in making this choice. Managers
cannot be sure what causes the joint costs attributable to individual products.
The net realizable value (NRV) method (or sales value at splitoff method) is widely used
when selling price data are available. The NRV method provides a meaningful common
denominator to compute the weighting factors. It allocates costs on the ability-to-pay principle. It
is probably preferred to the constant gross-margin percentage method which also uses sales
values to allocate costs to products. Thats because the constant gross-margin percentage method
makes the further tenuous assumption that all products have the same ratio of cost to sales value.
The physical measure method bears little relationship to the revenue-producing power of
the individual products. Several physical measures could be used such as the number of chips
and the number of good bits. In each case, the physical measure only relates to one aspect of the
chip that contributes to its value. The value of the module as determined by the marketplace is a
function of multiple physical features. Another key question is whether the physical measure
chosen portrays the amount of joint resources used by each product. It is possible that the
resources required by each type of module depend on the number of good bits produced during
chip manufacturing. But this cause-and-effect relationship is hard to establish.
MMC should use the NRV method. But the choice of method should have no effect on
their current control and measurement systems.
2.
The correct approach in deciding whether to process further and make DRAM modules
from the standard modules is to compare the incremental revenue with the incremental costs:
Incremental revenue from making DRAMs ($26 400) ($17 500)
16-39
$1,900
1,600
$ 300
Alternative 1:
Sell Deluxe
Alternative 2:
and Standard
and DRAM
Difference
1,600
$ 300
It is profitable to extend processing and to incur additional costs on the standard module
to convert it into a DRAM module as long as the incremental revenue exceeds incremental costs.
The amount of joint costs incurred up to splitoff ($24,000)and how these joint costs are
allocated to each of the productsare irrelevant to the decision of whether to process further and
make DRAMS. Thats because the joint costs of $24,000 remain the same whether or not further
processing is done on the standard modules.
Jointcostallocationsusingthephysicalmeasuremethod(onthebasisofthenumberof
bits) may mislead MMC, if MMC uses unitcost data to guide the choice between selling
standardmodulesversussellingDRAMmodules.Inrequirement2,allocatingjointcostsonthe
basisofthenumberofgoodbitsyieldedacostof$16,000fortheDeluxemodulesand$8,000for
theStandardmodules.AproductlineincomestatementforthealternativesofsellingDeluxe
modulesandDRAMmoduleswouldappearasfollows:
Deluxe Module
DRAM Module
Revenues
Cost of goods sold
Joint costs allocated
Separable costs
Total cost of goods sold
Gross margin
$25,000
$10,400
16,000
1,500
17,500
$ 7,500
8,000
2,600*
10,600
$ (200)
*Separable costs of $1,000 to manufacture the Standard module and further separable costs of
$1,600 to manufacture the DRAM module.
This product-line income statement would erroneously imply that MMC would suffer a
loss by selling DRAMs, and as a result, it would suggest that MMC should not process further to
make and sell DRAMs. This occurs because of the way the joint costs are allocated to the two
products. As mentioned earlier, the joint-cost allocation is irrelevant to the decision. On the basis
of the incremental revenues and incremental costs, MMC should process the Standard modules
into DRAM modules.
16-40