Forestland Wood Products manufactures lumber and wood components. The company has two main product lines: Hardwood and Softwood. Hardwoods are used for flooring, cabinetry, paneling, doors and trimwork. Softwoods are used for wall studs, joists, planks, rafters, beams, stringers, posts decking, subflooring and concrete forms. Forest and also sells a by-product, wood shavings and saw dust. Shavings are purchased for farm and industrial use as well as for further processing into wood pellets and fiber board. The revenue is allocated to each product line based on the percentage of thousand board feet produced by the product line. Your accounting firm has been retained by ForestLand for three years. You have been assigned to properly allocate support department costs. Your manager wants the allocation to be as accurate as possible and has instructed you to use the reciprocal services method. She reminds you that reverue from by-products are used to offset costs. You begin your research and learn that there are four production departments: log yard, milling, drying, and packaging. The Hardwood line produces 300 thousand board feet of product while the Softwood produces 900 thousand board feet. The milling department direct costs, direct labor and overhead per thousand board feet for Hardwood Is two times that of Softwood. You have been instructed to use the weighted average method to allocate the costs in the milling department between the two product lines. The remaining department costs are the same for both product lines, per thousand board feet. There are two support departments: maintenance and administration. The maintenance department is responsible for maintaining all equipment and Janitorial duties. Because the equipment is used more extensively for hardwoods, the department cost driver is hours worked. The administration department indudes the company president and his staff. Their duties include accounting, human resources, and information technology. The cost driver for the administration department is number of employees. In your first step, you determine the costs traced to each department and the usage of the support department cost drivers. You have created the following table: 6 Maintenance Administration Log Yard Milling Drying Packaging Hours worked 11,000 9,720 8,100 25,920 16,200 21,060 Number of employees 4 12 8 10 Department costs $176,000 $216,275 $309,940 $747,000 $433,160 $224,000 Your next step is to determine the proportional usage of each support department's cost driver by the other departments to which its costs are to be allocated. Complete the following tables. Maintenance Department Hours Worked Usage Percent Administration 9,720 % Log Yard 8,100 SINI Milling 25,920 Drying 16,200 20 Padaging 21,060 26 Totals 81,000 100 % Administration of Employees tan Darat Totals 81,000 100 Administration Department # of Employees Usage Percent Maintenance 6 15 % Log Yard 4 10 Milling 12 30 Drying 8 20 Packaging 10 25 Totals 40 100 % Using the cells below, create the formulas that will simultaneously allocate support department costs among the departments. "M" represents Maintenance and "A" represents Administration. 176,000 + 15 %A V A = $ 216,275 + 12%M Solve the equations, If required round any decimal to three places in your computations. For example, .0183 would be rounded to 018. Round your final answer to the nearest dollar M = 5 212,262 A- 241,746 Check My Work There are two support departments and four production departments. The total cost of each support department is allocated to the other support department and the four production departments on the basis of a cost cast driver for the Maintenance Department? For the Administrative Department? For each support department, find the units of its cost driver related to the other support department and each of the four production departments. Add these to find the total units of the cost driver consumed by the fire Then calculate the percentage of the total consumed by each department. Review the Reciprocal Services Method in your text. Remember the total cost to be allocated from a support department is the sum of its original departmental costs and its share of the costs allocated from the other sur How would this be expressed in an equation? Review the reciprocal Services Method in your text. Remember the total cost to be allocated from a support department is the sum of its original departmental costs and its share of the costs allocated from the other suppo How would this be expressed in an equation? Use the following table to allocate the support cost departments. Round allocated amounts to the nearest whole dollar. If an amount is zero, enter"0". Support Departments Production Departments Maintenance Administration Log Yard Milling Drying Hours worked Packaging 11,000 9,7201 8,100 25,9207 16,200 21,060 Number of employees 61 4 4 12 8 10 Department cost 5 1 176,000 216,275 309,940 747,000 433,160 $ Maintenance 224,000/ -212,262 v 25,471 21,226 67,924 V 42,452 Administration 55,188 36,262 -241,746 24,175 72,5247 48,349 Final department costs $ 60,437 0 O 355,341 $ 887,448 523,962 X 339,625 Check My Work Multiply the total cost to be allocated from a support department by the percentage of that cost consumed by the other support department and each of the production departments to find the amount allocated to each departmen should be the total cost remaining in a support department when the allocation process is finished? Using the rounded amounts from the support cost allocation table (previous task), complete the following table to allocate the production department costs to each product line. Round allocated amounts to the nearest whole dollar. Thousand Weight Weighted Weighted % of Final Department Cost Allocation Board Feet Factor Thous. Bd. Ft. Board Feet Costs to Product Line Ched, My Work should be the total cost remaining a support department when the allocation process is finished? Using the rounded amounts from the support cost allocation table (previous task), complete the following table to allocate the production department costs to each product line. Round allocated amounts to the nearest whole dollar Thousand Weight Factor Weighted Thous. Bd. FL. Weighted of Board Feet Final Department Costs Cost Allocation to Product Line Board Feet Log Yard: Hardwood % Softwood Total Log Yard Milling: Hardwood Softwood Total Milling 96 Drying: Hardwood 96 huo huo huo Softwood Accounting numeric field Total Drying le 96 Packaging: Hardwood Softwood Total Packaging Check My Work Activate Windows Email Instructor Save and Exa Submit A 85F Sunny The weighted average method allocates joint costs based on weight factors for each product. The weight factors are multiplied by physical units to arrive at weighted physical units. These weighted physical units are then used the joint costs to the products. Forest Land earns revenue of $100,000 from selling its by-products, wood shavings and saw dust. Allocate the revenue to each product line in the following table and determine the final cost per product line. Thousand Percentage of By-product Portion of By- Board Feet Board Feet Revenue product Revenue Hardwood $100,000 Softwood 100,000 Total % Cost per Product Line Hardwood Softwood Log Yard Milling Drying Packaging Subtotal Portion of By-product revenue Total cost per product line F Chadwy Wiert What is the effect of by-product revenue on product line costs? Check My Work Save and But