I keep getting the numbers of for ABC Unit product cost wrong per the instructions. Ive attached my work and a blank sheet. Could I please get some help?
Download the Applying Excel form and enter formulas in all cells that contain question marks. Enter formulas in the cells that contain question marks. For example, in cell C17 enter the formula "=B8B10. After entering formulas in all of the cells that contained question marks, verify that the calculated numbers match the numbers in the Review Problem. Check your worksheet by reducing the direct labor-hours for the Deluxe model in cell B10 from 5 to 2 . The Deluxe model's unit product cost under traditional costing should now be $74.00 and the ABC unit product cost should be $143.89. If you do not get these results, find the errors in your worksheet and correct them. Enter a formula into each of the cells sisarked with a ? below Review Problem: Activity-B sed Costing Data Annual sales in units Direct materials per unit Direct labor-hours per unit 12 Direct labor rate 13 14 15 16 Activities and Activity Measures 17 Labor related (direct labor-hours) 18 Machine setups (setups) 19 Production orders (orders) 20 General factory (machine-hours) 21 22 23 Compute the predetermined overhead rate 24 Estimated total manufacturing overhead (a) 25 Estimated total amount of the allocation base (b) 26 Predetermined overhead rate (a)(b) 27 28 Compute the manufacturing overhead applied 29 Direct labor-hours per unit (a) 30 Predetermined overhead rate (b) 31 Manufacturing overhead applied per unit (a) (b) 32 33 Compute traditional unit product costs 34 Direct materials 35 Direct labor 36 Manufacturing overhead applied 37 | Traditonal unit product cost 38 Compute activity rates 40 41 Activities 42 Labor related 43 Machine setups 44 Production orders \begin{tabular}{|r|r|} \hline Deluxe & Tourist \\ \hline 2,000 & 10,000 \\ \hline$25 & $17 \\ \hline 5 & 4 \\ \hline \end{tabular} $12 per DL.H Estimated \begin{tabular}{|r|r|r|r|} \hline Overhead & \multicolumn{3}{|c|}{ Expected Activity } \\ \hline Cost & \multicolumn{1}{|c|}{ Deluxe } & \multicolumn{1}{|c|}{ Tourist } & \multicolumn{1}{|c|}{ Total } \\ \hline$80,000 & 10,000 & 40,000 & 50,000 \\ \hline 150,000 & 3,000 & 2,000 & 5,000 \\ \hline 70,000 & 100 & 300 & 400 \\ \hline 250,000 & 12,000 & 28,000 & 12,000 \\ \hline$550,000 & & & \\ \hline \end{tabular}