Carla Vista Industrial Products Inc. is a diversified industrial-cleaner processing company. The company’s Dargan plant produces two products: a table cleaner and a floor cleaner from a common set of chemical inputs (CDG). Each week, 931,500 ounces of chemical input are processed at a cost of $207,300 into 621,000 ounces of floor cleaner and 310,500 ounces of table cleaner. The floor cleaner has no market value until it is converted into a polish with the trade name FloorShine. The additional processing costs for this conversion amount to $257,400. FloorShine sells at $20 per 30-ounce bottle. The table cleaner can be sold for $21 per 25-ounce bottle. However, the table cleaner can be converted into two other products by adding 310,500 ounces of another compound (TCP) to the 310,500 ounces of table cleaner. This joint process will yield 310,500 ounces each of table stain remover (TSR) and table polish (TP). The additional processing costs for this process amount to $106,000. Both table products can be sold for $15 per 25-ounce bottle. The company decided not to process the table cleaner into TSR and TP based on the following analysis. Process Further Table Cleaner Table Stain Remover (TSR) Table Polish (TP) Total Production in ounces 310,500 310,500 310,500 Revenues $260,820 $186,300 $186,300 $372,600 Costs: CDG costs 69,100 * 51,825 51,825 103,650 ** TCP costs 0 53,000 53,000 106,000 Total costs 69,100 104,825 104,825 209,650 Weekly gross profit $191,720 $81,475 $81,475 $162,950 *If table cleaner is not processed further, it is allocated 1/3 of the $207,300 of CDG cost, which is equal to 1/3 of the total physical output. **If table cleaner is processed further, total physical output is 1,242,000 ounces. TSR and TP combined account for 50% of the total physical output and are each allocated 25% of the CDG cost. Using incremental analysis, determine if the table cleaner should be processed further. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Don’t Process Table Cleaner Further Process Table Cleaner Further Net Income Increase (Decrease) Incremental revenue $enter Incremental revenue in dollars $enter Incremental revenue in dollars $enter Incremental revenue in dollars Incremental costs enter Incremental costs in dollars enter Incremental costs in dollars enter Incremental costs in dollars Totals $enter a total amount $enter a total amount $enter a total amount
Carla Vista Industrial Products Inc. is a diversified industrial-cleaner processing company. The company’s Dargan plant produces two products: a table cleaner and a floor cleaner from a common set of chemical inputs (CDG). Each week, 931,500 ounces of chemical input are processed at a cost of $207,300 into 621,000 ounces of floor cleaner and 310,500 ounces of table cleaner. The floor cleaner has no market value until it is converted into a polish with the trade name FloorShine. The additional
FloorShine sells at $20 per 30-ounce bottle. The table cleaner can be sold for $21 per 25-ounce bottle. However, the table cleaner can be converted into two other products by adding 310,500 ounces of another compound (TCP) to the 310,500 ounces of table cleaner. This joint process will yield 310,500 ounces each of table stain remover (TSR) and table polish (TP). The additional processing costs for this process amount to $106,000. Both table products can be sold for $15 per 25-ounce bottle.
The company decided not to process the table cleaner into TSR and TP based on the following analysis.
Process Further
|
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Table
Cleaner |
Table Stain
Remover (TSR) |
Table
Polish (TP) |
Total
|
|||||||||
Production in ounces
|
310,500 | 310,500 | 310,500 | |||||||||
Revenues
|
$260,820 | $186,300 | $186,300 | $372,600 | ||||||||
Costs:
|
||||||||||||
CDG costs
|
69,100 | * | 51,825 | 51,825 | 103,650 | ** | ||||||
TCP costs
|
0 | 53,000 | 53,000 | 106,000 | ||||||||
Total costs
|
69,100 | 104,825 | 104,825 | 209,650 | ||||||||
Weekly gross profit
|
$191,720 | $81,475 | $81,475 | $162,950 |
*If table cleaner is not processed further, it is allocated 1/3 of the $207,300 of CDG cost, which is equal to 1/3 of the total physical output.
**If table cleaner is processed further, total physical output is 1,242,000 ounces. TSR and TP combined account for 50% of the total physical output and are each allocated 25% of the CDG cost.
Using incremental analysis, determine if the table cleaner should be processed further. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
Don’t Process
Table Cleaner Further |
Process
Table Cleaner Further |
Net Income
Increase (Decrease) |
|||||
---|---|---|---|---|---|---|---|
Incremental revenue
|
$enter Incremental revenue in dollars | $enter Incremental revenue in dollars | $enter Incremental revenue in dollars | ||||
Incremental costs
|
enter Incremental costs in dollars | enter Incremental costs in dollars | enter Incremental costs in dollars | ||||
Totals
|
$enter a total amount | $enter a total amount | $enter a total amount |
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images