In: Accounting
Choi Company manufactures two skin care lotions, Smooth Skin and Silken Skin, from a joint process. The joint costs incurred are $360,000 for a standard production run that generates 170,000 pints of Smooth Skin and 300,000 pints of Silken Skin. Smooth Skin sells for $3.20 per pint, while Silken Skin sells for $5.20 per pint. (Do not round intermediate calculations. Round final answers to nearest whole dollar amounts.)
Required:
3. If separable processing costs beyond the split-off point are
$1.80 per pint for Smooth Skin and $1.70 per pint for Silken Skin,
how much of the joint cost of each production run is allocated to
Silken Skin using a net realizable value method?
Answer is complete but not entirely correct.
|
Answer: | ||
Smooth Skin | Silken Skin | |
Number of Units of pints (A) | 170,000 | 300,000 |
Selling price per Unit (B) | $ 3.20 | $ 5.20 |
Sales Value (A x B ) |
$ 544,000 | $ 1,560,000 |
Net Realizable Value = Selling Price (-) Processing Costs ) x No. of Pints |
$ 238,000 (($ 3.20 (-) $ 1.80 ) x 170,000) |
$ 1,050,000 (($ 5.20 (-) $ 1.70 ) x 300,000) |
Joint costs Alloaction | ||
Joints Costs = $ 360,000 | ||
Total Sales Value = $ 544,000
+ $ 1,560,000 = $ 2,104,000 |
||
Total Net Realizable
Value = $ 238,000 + $ 1,05,0000 = $ 1,288,000 |
||
Total no. of Units = 170,000 + 300,000 = 470,000 | Smooth Skin | Silken Skin |
Relative Sales Value Method |
$
93,080 ( $ 360,000 x $ 544,000 / $ 2,104,000 ) |
$
266,920 ( $ 360,000 x $ 1,560,000/ $ 2,104,000 ) |
Physical Measure Method |
$
130,213 ( $ 360,000 x $ 170,000 / $ 470,000 ) |
$
229,787 ( $ 360,000 x $ 300,000 / $ 470,000 ) |
Net Realizable Value Method |
$
66,522 ( $ 360,000 x $ 238,000 / $ 1,288,000 ) |
$
293,478 ( $ 360,000 x $ 1,050,000 / $ 1,288,000 ) |
1) Relative sales value method - Smooth Skin | $ 93,080 | |
2) Physical measure method - Silken Skin | $ 229,787 | |
3) Net realizable value method - Silken Skin | $ 293,478 | |
4) Physical measure method - Smooth Skin | $ 130,213 |