Enter formulas in the cells that contain question marks. For example, in cell B25 enter the formula "=B10". After entering formulas in all of the cells that contained question marks, verify that the amounts match the example in the text. Check your worksheet by changing the total fixed manufacturing overhead cost for the Milling Department in the Data area to $300,000, keeping all other data the same as in the original example. If your worksheet is operating properly, the total cost of Job 407 should now be $2,350. If you do not get this answer, find the errors in your worksheet and correct them. 1 Chapter 2: Applying Excel TOUAWN Data 4 Markup on job cost 75% 9 Department Milling Assembly 60,000 3,000 8,000 80,000 $390,000 $500,000 $2.00 $3.75 8 Machine-hours Direct labor hours 10 Total faced manufacturing overhead cost 11 Variable manufacturing overhead per machine-hour 12 Variable manufacturing overhead per direct labor-hour 13 14 Cost summary for Job 407 15 16 Machine-hours 17 Direct labor-hours 18 Direct materials 19 Direct labor cost Department Milling Assembly 90 4 5 20 $800 $370 $70 $280 20 21 Enter a formula into each of the cells marked with a ? below 22 23 Step 1: Calculate the estimated total manufacturing overhead cost for each department 24 Milling 25 Total fixed manufacturing overhead cost 26 Variable manufactunng overhead per machine-hour or direct labor-hour 27 Total machine-hours or direct labor-hours 28 Total variable manufacturing overhead 29 Total manufacturing overhead 2 Assembly ? 2 ? 2 2 2 30 Mising ? ? ? Assembly ? 2 ? 36 ? 2 ? Assembly ? ? ? 31 Step 2: Calculate the predetermined overhead rate in each department 32 33 Total manufacturing overhead 34 Total machine-hours or direct labor-hours 35 Predetermined overhead rate per machine-hour or direct labor-hour 37 Step 3: Calculate the amount of overhead applied from both departments to Job 407 38 Milling 39 Predetermined overhead rate per machine-hour or direct labor-hour 40 Machine-hours or direct labor hours for the job 41 Manufacturing overhead applied 42 43 Step 4: Calculate the total job cost for Job 407 44 45 Direct materials 46 Direct labor cost 47 Manufacturing overhead applied 48 Total cost of Job 407 49 50 Step 5: Calculate the selling price for Job 407 51 Total cost of Job 407 52 Markup 53 Selling price of Job 407 54 55 Miling Assembly Total 2 2 2 ? 2 2 2 2 2 2 2
