However this shortcoming is somewhat removed in procedure 4 (by product revenue deducted from the production cost), although a sales value rather than a cost is deducted from the production cost of the main product.
- By-Product Revenue as Other Income
- By-Product Revenue as Additional Sales Revenue
- By Product Revenue as a Deduction from the Cost of Goods Sold
- By Product Revenue deducted from Production Cost
1.By-Product Revenue as Other Income:
To explain this procedure the following example is presented:Example:
Sales (Main Product, 10,000 units @ $2) | $20,000 | |
Cost of goods sold: | ||
Beginning inventory (1,000 units @ $1.5) | $1,500 | |
Total production cost (11,000 units @ $1.5) | $16,500 | |
------- | ||
Cost of goods avail able for sale | $18,000 | |
Ending inventory (2,000 units @ $1.5) | $3,000 | |
------- | ||
$15,000 | ||
-------- | ||
Gross profit | 5,000 | |
Marketing and administrative expenses | $2,000 | |
-------- | ||
Operating income | $3,000 | |
Other income: Revenue from sale of by-product | $1,500 | |
-------- | ||
Income before income tax | $4,500 | |
===== |
2. By-Product Revenue as Additional Sales Revenue:
In this case, the income statement above would show the $1,500 revenue from sales of the by product as an addition to sales of the main product. As a result, total sales revenue would be $21,500, and gross profit and operating income would increase accordingly. All other figures would remain the same.3. By Product Revenue as a Deduction from the Cost of Goods Sold:
In this case, $1,500 revenue from the by product would be deducted from the $15,000 cost of goods sold figure, thereby reducing the cost and increasing the gross profit and operating income. The income before income tax remains at $4,500.4. By Product Revenue deducted from Production Cost:
In this case, the $1,500 revenue from by-product sales is deducted from the $16,500 total production cost, giving a new production cost of $15,000. This revised cost results in a new average unit cost of $1.3625 for the main product. The final inventory will consequently be $2,725 instead of $3,000. The income statement would appear as follows:Sales (Main Product, 10,000 units @ $2) | $20,000 | ||
Cost of goods sold: | |||
Beginning inventory (1,000 units @ $1.35) | $1,350 | ||
Total production cost (11,000 units @ $1.5) | $16,500 | ||
Revenue from sale of by product | $1,500 | ||
--------- | |||
Net production cost | $15,000 | ||
Cost of goods available for sale 12000units @1.3625 average cost | $16350 | ||
Ending inventory (2,000 units @ $1.3625) | $2,725 | ||
------- | |||
$13,625 | |||
---------- | |||
Gross profit | $6,375 | ||
Marketing and administrative expenses | $2,000 | ||
---------- | |||
Operating income | $4,375 | ||
====== |
No comments:
Post a Comment