B7 fx 290000 B Machine-hours $300,000 50,000 machine-hours $290,000 68,000 machine-hours A 1 Chapter 3: Applying Excel 2 3 Data 4 Allocation base 5 Estimated manufacturing overhead cost 6 Estimated total amount of the allocation base 7 Actual manufacturing overhead cost 8 Actual total amount of the allocation base 9 10 Enter a formula into each of the cells marked with a ? below 11 12 Computation of the predetermined overhead rate 13 Estimated manufacturing overhead cost 14 Estimated total amount of the allocation base 15 Predetermined overhead rate 16 17 Computation of underapplied or overapplied manufacturing overhead 18 Actual manufacturing overhead cost 19 Manufacturing overhead cost applied to Work in Process during the year: 20 Predetermined overhead rate 21 Actual total amount of the allocation base 22 Manufacturing overhead applied 23 Underapplied (overapplied) manufacturing overhead $300,000 50,000 machine-hours $6.00 per machine-hour $ 290,000 $6.00 per machine-hour 68,000 machine-hours $ 408,000 $(118,000) Chapter 3: Applying Excel: Exercise (Part 2 of 2) 2. Change all of the numbers in the data area of your worksheet so that it looks like this: A B 2. 3 4 1 Chapter 3: Applying Excel 2 Data Allocation base 5 Estimated manufacturing overhead cost 6 Estimated total amount of the allocation base 7 Actual manufacturing overhead cost 8 Actual total amount of the allocation base Machine-hours $ 224,400 51,000 machine-hours $ 237,200 43,000 machine-hours If your formulas are correct, you should get the correct answers to the following questions. (a) What is the Predetermined overhead rate? (Round your answer to 2 decimal places.) Predetermined overhead rate per machine-hour (b) By how much is the manufacturing overhead underapplied or overapplied? manufacturing overhead Change the estimated total amount of the allocation base to 44,000 machine-hours, but keep everything the same as in Requirement 2. The data area of your worksheet should now look like this: B Chapter 3: Applying Excel 1 N 3 4 5 Data Allocation base Estimated manufacturing overhead cost Estimated total amount of the allocation base Actual manufacturing overhead cost Actual total amount of the allocation base 6 Machine-hours $ 224,400 44,000 machine-hours $ 237,200 43,000 machine-hours 7 8 (a) By how much is the manufacturing overhead underapplied or overapplied? manufacturing overhead (b) Why is the amount of underapplied (overapplied) manufacturing overhead different from Requirement 2 above? (You may select more than one answer. Single click the box with the question mark to produce a check mark for a correct answers and double click the box with the question mark to empty the box for a wrong answers. Any boxes left with a question mark will be automatically graded as incorrect.) The change in the estimated total amount of the allocation base affected the predetermined overhead rate. 2 The change in the estimated total amount of the allocation base affected the amount of manufacturing overhead applied. 2 Actual manufacturing overhead cost differs from period to period. ? The estimated manufacturing overhead cost did not change in proportion to the change in the estimated total amount of the allocation base. 4. Change the estimated total amount of the allocation base back to 51,000 machine-hours, so that the data area of you worksheet looks exactly the same as in Requirement 2. Now change the actual manufacturing overhead cost from $237,200 to $239,100. The data area of your worksheet should now look like this: B 4 A 1 Chapter 3: Applying Excel 2 3 Data Allocation base 5 Estimated manufacturing overhead cost 6 Estimated total amount of the allocation base 7 Actual manufacturing overhead cost Actual total amount of the allocation base Machine-hours $ 224,400 51,000 machine-hours $ 239,100 43,000 machine-hours 8 (a) By how much is the manufacturing overhead underapplied or overapplied? manufacturing overhead (b) Why is the amount of underapplied (overapplied) manufacturing overhead different from Requirement 2 above? (You may select more than one answer. Single click the box with the question mark to produce a check mark for a correct answers and double click the box with the question mark to empty the box for a wrong answers. Any boxes left with a question mark will be automatically graded as incorrect.) 1 The predetermined overhead rate changed. ? The change in the actual manufacturing overhead cost directly resulted in a comparable change in the amount of underapplied (overapplied) manufacturing overhead. 2 The change in the estimated total amount of the allocation base affected the amount of manufacturing overhead applied
