In: Accounting
TMCC Inc. produces joint products A, B, and C from a joint process. Information concerning a batch produced in May at a joint cost of $120,000 was as follows:
A |
B |
C |
Total |
|||||||||
Units Sold |
2,500 |
4,000 |
1,500 |
8,000 |
||||||||
Price (after addt'l processing) |
$ |
35 |
$ |
22 |
$ |
15 |
||||||
Separable Processing cost |
$ |
35,000 |
$ |
12,000 |
$ |
16,000 |
$ |
63,000 |
||||
Units Produced |
2,500 |
4,000 |
1,500 |
8,000 |
||||||||
Total Joint Cost |
$ |
120,000 |
||||||||||
Sales Price at Split-off |
$ |
25 |
$ |
12 |
$ |
13 |
||||||
Required:
(Calculate all ratios, percentages, and unit costs to 4 decimal places, for example 33.3333%, and round all dollar amounts to the nearest whole dollar.):
1. Allocate the joint costs to the joint products using the physical measure method.
2. Allocate the joint costs to the joint products using the sales value method.
3. Allocate the joint costs to the joint products using the net realizable method.
Joint Cost Allocated |
A |
B |
C |
1. Physical Measure |
|||
2. Sales Value |
|||
3. NRV |
Req a: | ||||||||
Allocation of Joint cost: | ||||||||
Product | Physical Units | Proportion | Joint cost | Allocation | ||||
A | 2500 | 31.25% | 120000 | 37500 | ||||
B | 4000 | 50% | 120000 | 60000 | ||||
C | 1500 | 18.75% | 120000 | 22500 | ||||
Total | 8000 | 120000 | 120000 | |||||
Req b: | ||||||||
Allocation of Joint cost: | ||||||||
Product | Selling price | Physical Units | Sales value | Proportion | Joint cost | Allocation | ||
A | 25 | 2500 | 62500 | 48.08% | 120000 | 57692 | ||
B | 12 | 4000 | 48000 | 36.92% | 120000 | 44308 | ||
C | 13 | 1500 | 19500 | 15.00% | 120000 | 18000 | ||
Total | 8000 | 130000 | 100.00% | 120000 | 120000 | |||
Req c: | ||||||||
Allocation of Joint cost: | ||||||||
Product | Selling price | Physical Units | Sales value | Further cost | NRV | Proportion | Joint cost | Allocation |
A | 35 | 2500 | 87500 | 35000 | 52500 | 38.89% | 120000 | 46667 |
B | 22 | 4000 | 88000 | 12000 | 76000 | 56.30% | 120000 | 67556 |
C | 15 | 1500 | 22500 | 16000 | 6500 | 4.81% | 120000 | 5777 |
Total | 8000 | 198000 | 63000 | 135000 | 100.00% | 120000 | 120000 | |
Joint cost allocated | ||||||||
A | B | C | ||||||
Physical measure | 37500 | 60000 | 22500 | |||||
sales value | 57692 | 44308 | 18000 | |||||
NRV | 46667 | 67556 | 5777 |