EXCEL FORMULA PLS

A1 X Stanford Enterprises uses job-order costing. E F $ 275,000 25,000 27,760 00 8 1 Stanford Enterprises uses job-order costing 2 The allocation base for overhead is direct labor hours. 3 4 Data for the year just ended: 5 Estimated total manufacturing overhead cost 6 Estimated total direct labor hours 7 Actual total direct labor hours 8 9 Actual costs for the year: 10 Purchase of raw materials (all direct) 11 Direct labor cost 12 Manufacturing overhead costs 13 14 nventories: Beginning 15 Raw materials (all direct) S 15,000 16 Work in process $ 27,875 Finished goods $ 34,600 18 19 Jse the data to answer the following 20 5375,000 5536,300 5302,750 1 Ending $ 11,375 $ 22,350 $ 26,450 17 E 25 A B C E F 18 19 Jse the data to answer the following: 20 21 L. Compute applied overhead and determine the amount of underapplied or overapplied overhead: 22 Actual manufacturing overhead cost 23 Predetermined overhead rate Actual direct labor hours Manufacturing overhead applied 26 27 Underapplied (overapplied) manufacturing overhead 28 29 2. Prepare a schedule of cost of goods manufactured: 30 31 Stanford Enterprises 32 Schedule of Cost of Goods Manufactured 33 Direct materials: 34 Raw materials inventory, beginning 35 Add: Purchases of raw materials 36 Total raw materials available 37 Deduct: Raw materials inventory, ending Raw materials used in production 39 Direct labor 40 Manufacturing overhead applied to work in process 41 Total manufacturing costs 42 Add: Beginning work in process inventory 43 44 Deduct: Ending work in process inventory 45 Cost of goods manufactured 38 E F 36 ON A B C D Total raw matenals available 37 Deduct: Raw materials inventory, ending 38 Raw materials used in production 39 Direct labor 40 Manufacturing overhead applied to work in process 41 Total manufacturing costs 42 Add: Beginning work in process inventory 43 44 Deduct: Ending work in process inventory 45 Dost of goods manufactured 46 47 3. Prepare a schedule of cost of goods sold. 48 49 Stanford Enterprises 50 Schedule of Cost of Goods Sold 51 52 Finished goods inventory, beginning 53 Add: Cost of goods manufactured 54 Dost of goods available for sale 55 Deduct: Finished goods inventory, ending 56 unadjusted cost of goods sold 57 underapplied (overapplied) overhead 58 Adjusted cost of goods sold 59 60 61 8