a Ivanhoe Industrial Products Inc. is a diversified industrial-cleaner processing company. The company's Dargan plant produces two products: a table cleaner and a floor cleaner from a common set of chemical inputs (CDG). Each week, 936,000 ounces of chemical input are processed at a cost of $209,100 into 624,000 ounces of floor cleaner and 312,000 ounces of table cleaner. The floor cleaner has no market value until it is converted into a polish with the trade name Floor Shine. The additional processing costs for this conversion amount to $249,100. FloorShine sells at $21 per 30-ounce bottle. The table cleaner can be sold for $21 per 25-ounce bottle. However, the table cleaner can be converted into two other products by adding 312,000 ounces of another compound (TCP) to the 312.000 ounces of table cleaner. This joint process will yield 312,000 ounces each of table stain remover (TSR) and table polish (TP). The additional processing costs for this process amount to $100,000. Both table products can be sold for $15 per 25-ounce bottle The company decided not to process the table cleaner into TSR and TP based on the following analysis. Process Further Table Stain Remover (TSR) Table Cleaner Table Polish (TP) Total Production in ounces 312,000 312,000 312,000 Revenues $262,080 $187.200 $187.200 $374,400 Costs: Table Cleaner Stain Remover (TSR) Table Polish (TP) Total Production in ounces 312,000 312,000 312.000 Revenues $262.080 $187.200 $187.200 $374,400 Costs: CDG costs 69.700 52.275 52.275 104,550" TCP costs 0 50.000 50,000 100,000 Total costs 69.700 102.275 102.275 204,550 Weekly gross profit $192,380 $84.925 $84.925 $169.850 "If table cleaner is not processed further, it is allocated 1/3 of the $209,100 of CDG cost, which is equal to 1/3 of the total physical output. **If table cleaner is processed further,total physical output is 1.248.000 ounces. TSR and TP combined account for 50% of the total physical output and are each allocated 25% of the CDG cost. (a) Determine if management made the correct decision to not process the table cleaner further by doing the following (1) Calculate the company's total weekly gross profit assuming the table cleaner is not processed further Total weekly gross pront $ (2) Calculate the company's total weekly gross profit assuming the table cleaner is processed further. Total weekly gross profits (3) Compare the resulting net incomes and comment on management's decision Management made the o decision by choosing to not process table cleaner further e Textbook and Media (b) Using incremental analysis, determine if the table cleaner should be processed further. (Enter negative amounts using either a negative sign preceding the number e.3. -45 or parentheses e.3. (45).) Don't Process Table Cleaner Further Process Table Cleaner Further Net Income Increase (Decrease) Incremental revenue Incremental costs Totals $ $ Table cleaner o be processed further. e Textbook and Media
