Bloom Orchards produced a good crop of peaches this year. After preparing the following income statement, the company believes it should have given its No. 3 peaches to charity and saved its efforts.
BLOOM ORCHARDS
Income Statement
For Year Ended December 31, 2011
No. 1 No. 2 No. 3 Combined
Sales (by grade)
No. 1: 450,000 Ibs. @ $5.50/lb $ 2,475,000
No. 2: 400,000 Ibs. @ $4.95/lb $ 1,980,000
No. 3: 920,000 Ibs. @ $0.65/lb $ 598,000
Total sales $ 5,053,000
Costs
Tree pruning and care @ $0.60/Ib 270,000 240,000 552,000 1,062,000
Picking, sorting, and grading @ $0.70/Ib 315,000 280,000 644,000 1,239,000
Delivery costs $0.11/lb 49,500 44,000 101,200 194,700
Total costs 634,500 564,000 1,297,200 2,495,700
Net income (loss) $ 1,840,500 $ 1,416,000 $ (699,200 ) $ 2,557,300
In preparing this statement, the company allocated joint costs among the grades on a physical basis as an equal amount per pound. The company's delivery cost records show that $93,500 of the $194,700 relates to crating the No. 1 and No. 2 peaches and hauling them to the buyer. The remaining $101,200 of delivery costs is for crating the No. 3 peaches and hauling them to the cannery.
3.value:
20 points
Required:
1.Prepare reports showing cost allocations on a sales value basis to the three grades of peaches. Separate the delivery costs into the amounts directly identifiable with each grade. Then allocate any shared delivery costs on the basis of the relative sales value of each grade. (Round your percentages to 1 decimal place, intermediate and final answers to the nearest dollar amount. Total allocated cost might not be equal to Costs in the problem due to rounding. Omit the "tiny_mce_markerquot; sign in your response.)
Tree pruning and care:
Grade Allocated Cost
No. 1 $
No. 2
No. 3
Total $
Picking, sorting, and grading:
Grade Allocated Cost
No. 1 $
No. 2
No. 3
Total $
Delivery Costs:
Grade Allocated Cost
No. 1 $
No. 2
No. 3
Total $
4.value:
20 points
2.Using your answers to part 1, prepare an income statement using the joint costs allocated on a sales value basis. (Input all amounts as positive value. Round your percentages to 1 decimal place, intermediate and final answers to the nearest dollar amount. Combined cost might not be equal to Costs in the problem due to rounding. Omit the "tiny_mce_markerquot; sign in your response.)
BLOOM ORCHARDS
Income Statement
For Year Ended December 31, 2011
No. 1 No. 2 No. 3 Combined
$ $ $ $
Costs
Total costs
$ $ $ $