Chapter 4: Applying Excel
Enter a formula into each of the cells marked with a ? below
Review Problem: Activity-Based Costing
Data
Deluxe Tourist
Annual sales in units 1,000 9,000
Direct materials per unit $20 $20
Direct labor-hours per unit 1 1
Direct labor rate $10 per DLH
Estimated
Overhead Expected Activity
Activities and Activity Measures Cost Deluxe Tourist
Labor related (direct labor-hours) $ 33,000 1,000 9,000
Machine setups (setups) 120,000 20 80
Production orders (orders) 70,000 15 35
General factory (machine-hours) 150,000 10,000 10,000
$373000
Compute the predetermined overhead rate
Estimated total manufacturing overhead (a) $373 000
Estimated total amount of the allocation base (b) 10,000 DLHs
Predetermined overhead rate (a) ÷ (b) $37,30 per DLH
Compute the manufacturing overhead app Deluxe Tourist
Direct labor-hours per unit (a) 1 DLHs 1
Predetermined overhead rate (b) $37,30 per DLH $37,30
Manufacturing overhead applied per unit (a) × (b) $37,30 $37,30
Compute traditional unit product costs Deluxe Tourist
Direct materials $20,20 $ 20.00
Direct labor 10.00 10.00
Manufacturing overhead applied 37.30 37.30
Traditonal unit product cost $67,30 $ 67.30
Compute activity rates Estimated
Overhead
Activities Cost Total Expected Activity
Labor related $33,000 10,000 DLHs
Machine setups $120,000 100 setups
Production orders $70,000 50 orders
General factory $150,000 20,000 MHs
Compute the ABC overhead cost per unit Deluxe
Activity Expected
Activities Rate Activity Amount
Labor related $3,30 1,000 $ 3,300
Machine setups $1,200,00 20 24,000
Production orders $1,400,00 15 21,000
General factory $7,50 10 75,000
Total overhead cost assigned (a) 2610.8 $123,300
Number of units produced (b) 1,000
ABC overhead cost per unit (a) ÷ (b) $123,30
Compute the ABC unit product costs Deluxe Tourist
Direct materials $20,00 $20,00
Direct labor 10.00 10.00
ABC overhead cost per unit (see above) 123.30 27.74
ABC unit product cost $ 153.30 $57,74
ed Activity
Total
10,000
80
35
20,000
Tourist
DLHs
per DLH
Activity Rate
$3,30 per DLH
$1,200,00 per setup
$1,400,00 per order
$7,50 per MH
Tourist
Expected
Activity Amount
9,000 $ 29,700
80 96,000
35 49,000
10,000 75,000
$249,700
9,000
$27,74