Please don't just show the answer but how you got the answer. Thank you

Complete the sections highlighted YELLOW and use absolute ABS formulas and IF statements where applicable.

Prepare flexible budget and budget report for manufacturing overhead 2 ABC company estimates that 300,000 direct labor hours will be worked during the coming year, 2014, 3 in the Packaging Department. On this basis, the budgeted manufacturing overhead cost data, shown below, 4 are computed for the year. 5 UI 3 m 0 1 w N Fixed Overhead Costs Variable Overhead Costs Supervision $ 78,000 Indirect labor $ 126,000 Depreciation 84,000 Indirect materials 90,000 Insurance 36,000 Repairs 54,000 Rent 24,000 Utilities 72,000 Property taxes 16,800 Lubricants 18,000 $ 238,800 $360,000 3 4 It is estimated that direct labor hours worked each month will range from 27,000 to 36,000 hours. 5 During October 27,000 direct labor hours were worked and the following overhead costs were incurred. 6 Fixed overhead costs: supervision $6,500, depreciation $7,000, insurance $2,200, rent $2,000, and property taxes $1,400. 8 Variable overhead costs: indirect labor $11,500, indirect materials $7,000, repairs $5,200, 9 utilities $4,000, and lubricants $2,020. 0 1 Instructions 2 (a) Prepare a monthly manufacturing overhead flexible budget for each increment of 3,000 direct labor 3 hours over the relevant range for the year ending December 31, 2014. 4 (b) Prepare a flexible budget report for October. 5 (c) Comment on management's efficiency in controlling manufacturing overhead costs in October. 6 NOTE: Enter a formula in cells highlighted yellow, remember to use absolute (ABS) and IF formulas when applicable. -7 (a) ABC Company Packaging Department Monthly Manufacturing Overhead Flexible Budget For the Year 2014 Activity level Direct labor hours 27,000 30,000 33,000 36,000 Variable costs Indirect labor* Indirect materials Repairs Utilities Lubricants Total variable costs Per DLH 0.42 0.30 $ 0.18 $ 0.24 S 0.06 $ 1.20 Fixed costs Supervision** Depreciation Insurance Rent Property taxes Total fixed costs Total costs * $126,000/300,000 DLH = $0.42 per DLH ** Supervision = $78,000/12 months = $6,500 per month ABC Company Packaging Department Manufacturing Overhead Flexible Budget Report For the Month Ended October 31, 2014 58 99 (b) 50 51 52 53 54 55 56 57 58 59 "O "1 2 Budget at 27,000 DLH Actual Costs 27,000 DLH Difference Favorable F Unfavorable U ABS IF IF Direct labor hours Variable costs Indirect labor* Indirect materials Repairs Utilities Lubricants Total variable costs IF $ $ $ $ $ $ 0.42 0.30 0.18 0.24 0.06 1.20 ABS ABS ABS ABS ABS IF IF IF 3 4 Fixed costs Supervision Depreciation Insurance Rent Property taxes Total fixed costs *5 6 *7 8 9 50 IF IF IF TON ABS ABS ABS ABS ABS ABS IF IF IF 31 52 Total costs ABS IF 33 34 5 (c)Ans: 36 57 58 9 20 1 2 23 24 25