Allocation of joint costs: Weight
|
Weight (Pounds) |
Percent of total weight |
Allocation of Joint Cost |
Selling Price per pound |
Sales Value |
Profit |
Salmon |
15200 |
20% |
$
19,680 |
$
10.00 |
$ 1,52,000 |
$ 1,32,320 |
Halibut |
23560 |
31% |
$
30,504 |
$
6.00 |
$ 1,41,360 |
$ 1,10,856 |
Flounder |
37240 |
49% |
$
48,216 |
$
3.00 |
$ 1,11,720 |
$ 63,504 |
Total |
76000 |
100% |
$
98,400 |
|
|
|
Allocation of joint costs: Relative sales value
|
Sales Value |
Percent of total sales value |
Allocation of Joint Cost |
Profit |
Salmon |
$
1,52,000 |
37.523% |
$
36,923 |
$
1,15,077 |
Halibut |
$
1,41,360 |
34.897% |
$
34,339 |
$
1,07,021 |
Flounder |
$
1,11,720 |
27.580% |
$
27,139 |
$
84,581 |
Total |
$
4,05,080 |
100.000% |
$
98,400 |
|
Incremental revenue* |
$ 0 |
Less: Incremental cost |
$ 9,100 |
Net incremental benefit (cost) |
$ -9,100 |
*Incremental revenue = (37240/2 x $6) - (37240 x $3) = $111720 -
$111720 = $0
Net incremental cost of converting the flounder into fish paste
is $9,100. Vaughn will be better off selling the flounder.