In: Accounting
|
|
|
Weekly gross profit Table cleaner NOT processed further |
Weekly gross profit Table cleaner is processed further |
||
---|---|---|---|
Sales revenue: | |||
Floor cleaner | $446,600 (609,000 / 30 = 20,300 x $22) |
$446,600 | |
Table cleaner | $243,600[304,500/25*$20] | ||
Table Stain Remover | $182,700[304,500/25 ounce per bottle*$15] | ||
Table Polish | $182,700 | ||
Total Revenue | $690,200[446600+243600] | $812,000 [$446,600+182,700+182,700] | |
Costs: | |||
CDG Costs | $210,600 | $210,600 | |
Floor cleaner additional processing costs | $253,200 | $253,200 | |
TCP additional costs | $104,000 | ||
Total Costs | $463,800 | $567,800[$210,600+$253,200+$104,000] | |
Weekly gross profit | $226,400[$690,200-$463,800] | $244,200[$812,000-$567,800] |
1. Weekly gross profit if not further processed = $226,400
2. Thus, weekly gross profit if it is further processed is $244,200
3. as we can see that gross profit in further processed column is higher than in not to further process column.
So management made the wrong decision.
Dont process further | process further | Increase(decrease) | |
Incremental revenue (from above table) | 0 | $121,800[$812,000-690,200] | $121,800 |
Incremental Cost | 0 | ($104,000) [$567,800-$463,800] | ($104,000) |
Total | 0 | $17,800 | $17,800 |
Yes, it should be processed further
Please upvote in case of query please comment.