Answer 1:

Kindly note: In the format the first row was without a row header. I assume it is expected to be filled up. Hence I have given the 'units to be produced' in this table since these data are required for the calculations. In case this row (first row) is not expected to be filled up, you may not fill in content of first row.
For formulas, the above excel with 'show formula' is as below:

Answer 2:

Overtime hours for 2nd and 3rd quarters are zero since available regular hours are higher than direct labor hours required.
Kindly note: In the format the first row was without a row header. I assume it is expected to be filled up.
Hence I have given the 'units to be produced' in this table since these data are required for the calculations. In case this row (first row) is not expected to be filled up, you may not fill the content of first row.
For formulas, the above excel with 'show formula' is as below:

Rordan Corporation Direct Labor Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Units to be produced 39,200 11,200 8,500 8,600 10,900 Direct Labor time per unit (hours) 0.55 0.55 0.55 0.55 0.55 Total direct labor hours needed 4,675 4,730 21,560 6,160 $16.00 5,995 $16.00 $74,800 $16.00 $16.00 $95,920 $344,960 $16.00 Direct labor cost per hour $98,560 $75,680 Total direct labor cost
A В C F Rordan Corporation Direct Labor Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year 1 2 3 4 Units to be produced 11200 8500 8600 10900 39200 0.55 0.55 0.55 Direct Labor time per unit (hours) 0.55 0.55 5 -D4*D5 -E4*E5 -F4*F5 Total direct labor hours needed =B4*B5 -C4 C5 6 7 Direct labor cost per hour 16 16 16 16 16 -D6*D7 =E6*E7 =F6* F7 -C6*C7 8 Total direct labor cost -В6*B7 9
Rordan Corporation Direct Labor Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year Units to be produced 11,200 8,500 10,900 8,600 39,200 Direct Labor time per unit (hours) 0.55 0.55 0.55 0.55 0.55 Total direct labor hours needed 6,160 4,730 5,995 4,675 21,560 5,900 5,900 23,600 Regular hours Overtime hours 5,900 5,900 260 0 0 95 355 $94,400 $377,600 Wages for regular hours Overtime wages $94,400 $94,400 $94,400 $8,520 6,240 2,280 $96,680 $386,120 $100,640 $94,400 $94,400 Total direct labor cost
A В Е F Rordan Corporation Direct Labor Budget 1 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year 3 4 Units to be produced 11200 8600 39200 8500 10900 Direct Labor time per unit (hours) 0.55 0.55 0.55 0.55 5 0.55 -B4*B5 -E4*E5 -F4*F5 Total direct labor hours needed -C4*C5 -D4*D5 6 7 Regular hours 8 Overtime hours 9 Wages for regular hours 10 Overtime wages 5900 =SUM(B7:E7) -SUM(B8:E8) =SUM(B9:E9) -D8*16*1.5-E8*16*1.5 SUM(B10:E10) 5900 5900 5900 |-В6-B7 -E6-E7 -E7*16 0 -B7*16 -C7*16 ED7 16 -B8*16*1.5C8*16*1.5 -C9+C10 -B9+B10 -E9+E10 =F9+F10 11 Total direct labor cost D9+D10 12
.