In: Accounting
WP Corporation produces products X, Y, and Z from a single raw material input in a joint production process. Budgeted data for the next month is as follows:
Product X | Product Y | Product Z | ||||
Units produced | 1,900 | 2,400 | 3,400 | |||
Per unit sales value at split-off | $ | 17.00 | $ | 21.00 | $ | 19.00 |
Added processing costs per unit | $ | 2.00 | $ | 4.00 | $ | 4.00 |
Per unit sales value if processed further | $ | 22.00 | $ | 22.00 | $ | 27.00 |
The cost of the joint raw material input is $72,000. Which of the products should be processed beyond the split-off point?
Product X | Product Y | Product Z | |
A) | yes | yes | no |
B) | yes | no | yes |
C) | no | yes | no |
D) | no | yes | yes |
Product X | Product Y | Product Z | |||
Units produced | 1,900 | 2,400 | 3,400 | ||
Per unit sales value at split-off | 17 | 21 | 19 | ||
Sale value at Split off Point | 32,300 | 50,400 | 64,600 | ||
Less: Allocated Joint Cost in the ratio of sales value at split off point | 15,788 | 24,635 | 31,577 | ||
(72,000 x 32,300 / 147,300 ) | (72,000 x 50,400 / 147,300 ) | (72,000 x 64,600 / 147,300 ) | |||
Profit at split off point -B $ | 16,512 | 25,765 | 33,023 | ||
Product X | Product Y | Product Z | |||
Units produced | 1,900 | 2,400 | 3,400 | ||
Per unit sales value if processed further | 22 | 22 | 27 | ||
Sale value after further processing | 41,800 | 52,800 | 91,800 | ||
Less: Allocated Joint Cost | 15,788 | 24,635 | 31,577 | ||
Less: further Processing cost | 3,800 | 9,600 | 13,600 | ||
Profit after further processing -A $ | 22,212 | 18,565 | 46,623 | ||
Product X | Product Y | Product Z | |||
Incremental Profit on Further processing $ | 5,700 | -7,200 | 13,600 | ||
(A -B ) |
Its is better to process further Product X & Product Z. |
Correct answer is option B. ( Product X - Yes, Product Y - No, Product Z - Yes ). |