Data 1 You work for Thunderduck Custom Tables Inc This is the first month of operations The company designs and manufactures specialty tables Each table is specially customized for the customer This month, you have been asked to develop and manufacture two new tables for customers You will design and build the tables The company does not have indirect materials You will be keeping track of the costs incurred to manufacture the tables using Job 1 Cost Sheet and Job 2 Cost Sheet The cost of the direct materials that can be used to manufacture the table are as follows Table Top $2,100 Table legs, quantity 4 ($700 per leg) $2,800 Drawer $410 Assume a $65 per hour wage rate to the assembly employees The company uses a job order costing system and applies manufacturing overhead to jobs based on direct labor hours The company estimates that there will be 120 direct labor hours worked during the month The fixed estimated manufacturing overhead costs per month are Factory supervisor salary $3,300 Rent for the factory $600 Depreciation of factory equipment $900 Property insurance of factory $1,800 Total Estimated manufacturing overhead $6,600 1 What is the predetermined overhead rate (POHR) Data 2 The first order you received was to manufacture a table using a table top and four legs This is your Job 1 Data 3 The customer that has ordered Job 2, wants a table that is the same as Job 1, but wants to also add a drawer to the table Step 1 The following is a list of transactions that need to be recorded for the company for activity in the month of December Record those in the General Journal tab of the excel file using the proper format Please use the following accounts Accounts payable Depreciation expense Salaries and wages expense Accounts receivables Finished goods Salaries and wages payable Accumulated depreciation Insurance expense Sales revenue Advertising expense Manufacturing overhead Work in process Cost of goods sold Raw materials 1 Dec Raw materials purchased on account, $21,000 5 Dec All Raw materials needed for Job 1 were requested from the material storage for use during the month All materials are direct (After you journalize this entry please enter the information into Job 1 Cost Sheet) 10 Dec The following employee costs were incurred but not paid during the month Direct labor for Job 1, consisted of 60 hours at a rate of $65 per hour, totaling $3,900 (After you journalize this entry please enter the information into Job 1 Cost Sheet) Salary for supervisor of the factory $2,800 Administrative Salary $2,000 12 Dec Manufacturing overhead cost was applied based on direct labor hours to Job 1 using the POHR calculated in Question 1 (After you journalize this entry please enter the information into Job 1 Cost Sheet) 15 Dec All Raw materials needed for Job 2 were requested from the material storage for use during the month All materials are direct (After you journalize this entry please enter the information into Job 2 Cost Sheet) 16 Dec Rent for the month of December for the factory building incurred but not paid $600 17 Dec Advertising costs incurred but not paid for the month was $1,600 20 Dec Depreciation for the month of December was recorded on equipment $950 ($700 for equipment used in the factory and $250 for equipment used in selling and administrative activities) 24 Dec Property insurance incurred but not paid $1,850 ($1,300 for the factory and $550 for selling and administrative offices) 26 Dec Job 1 was completed and transferred to Finished Goods during the month 28 Dec The completed table was sold on account to the customer for $26,000 during the month (Hint Make sure to account for the cost of the table that was sold using the cost from the job cost sheet ) 31 Dec By the end of the month, 30 hours of direct labor were incurred at a rate of $65 per hour, totaling $1,950 to begin production on job 2 The employees will be paid next month (After you journalize this entry please enter the information into Job 2 Cost Sheet) 31 Dec Manufacturing overhead cost was applied using the direct labor hours from Job 2 and the POHR calculated in Question 1 (After you journalize this entry please enter the information into Job 2 Cost Sheet) Step 2 Post the journal entries that you recorded on the General Journal tab to the T accounts (General Ledger) tab and calculate the balance for each account This is the company's first month of business, so there will not be any beginning balances 31 Dec Record the entry in the general journal to close the Manufacturing Overhead account and adjust for overapplied underapplied overhead Step 3 Prepare a Schedule of Cost of Goods Manufactured and a Schedule of Cost of Goods Sold on the Schedule of COGM and COGS tab for Job 1 and Job 2 that were worked on during the month by the company Make sure to follow the format noted in your book (pg 109) (Hint This is the company's first month of operations and therefore the beginning balances will be zero ) Step 4 Prepare an Income Statement for the month using the Traditional Format on the Income Statement tab Step 5 Use the following check figures and make any necessary corrections Check Figure 1 Cost of Goods Manufactured $12,100 Check Figure 2 Net Operating Income $9,050 Step 6 Answer the following additonal questions Be sure to write all numbers as positive and no answer should be left blank 2 What is the ending balance for raw materials 3 What is the ending balance for work in process 4 What is the ending balance for finished goods 5 What is the ending balance for accounts payable 6 From the Schedule of Cost of Goods Manufactured, what are the raw materials used in production 7 What is the actual manufacturing overhead cost incurred during December 8 What is the total applied manufacturing overhead cost during December 9 What is the unadjusted cost of goods sold 10 Was the manufacturing overhead for month December overapplied underapplied Enter either underapplied or overapplied 11 What is the dollar amount of overapplied underapplied manufacturing overhead 12 What is the adjusted cost of goods sold 13 What is the gross margin (in dollars) from the income statement 14 What is the total prime cost from the Job 1 Cost Sheet 15 What is the total conversion cost from the Job 1 Cost Sheet 16 What is the total product cost from the Job 1 Cost Sheet 17 What was the period cost incurred for the month of December 18 What is the contribution margin (in dollars) for Job 1 (assume that all selling and administrative cost and all manufacturing overhead costs are fixed ) 19 If job 1 was for five tables instead of one, what would be the total amount of variable cost recorded on Job 1s cost sheet 20 If the factory has the capacity to produce five tables each month, what would be the total actual fixed manufacturing overhead cost (in dollars) incurred if five tables were produced instead of one

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 08, 2024

Data 1 You work for Thunderduck Custom Tables Inc. This is the first month of operations. The company designs and manufactures specialty tables. Each table

Data 1		You work for Thunderduck Custom Tables Inc. This is the first month of operations. The company designs and manufactures specialty tables. Each table is specially customized for the customer. This month, you have been asked to develop and manufacture two new tables for customers. You will design and build the tables. The company does not have indirect materials. You will be keeping track of the costs incurred to manufacture the tables using Job #1 Cost Sheet and Job #2 Cost Sheet.
		The cost of the direct materials that can be used to manufacture the table are as follows.
			Table Top	$2,100
			Table legs, quantity 4 ($700 per leg)	$2,800
			Drawer	$410
		Assume a $65 per hour wage rate to the assembly employees.
		The company uses a job order costing system and applies manufacturing overhead to jobs based on direct labor hours.
		The company estimates that there will be 120 direct labor hours worked during the month.

		The fixed estimated manufacturing overhead costs per month are:
			Factory supervisor salary	$3,300
			Rent for the factory	$600
			Depreciation of factory equipment	$900
			Property insurance of factory	$1,800
				____________________
			Total Estimated manufacturing overhead	$6,600
				------------------------------

	1	What is the predetermined overhead rate (POHR)?
Data 2		The first order you received was to manufacture a table using a table top and four legs. This is your Job #1.
Data 3		The customer that has ordered Job #2, wants a table that is the same as Job #1, but wants to also add a drawer to the table.
Step 1		The following is a list of transactions that need to be recorded for the company for activity in the month of December. Record those in the "General Journal" tab of the excel file using the proper format. Please use the following accounts:
			Accounts payable	Depreciation expense	Salaries and wages expense
			Accounts receivables	Finished goods	Salaries and wages payable
			Accumulated depreciation	Insurance expense	Sales revenue
			Advertising expense	Manufacturing overhead	Work in process
			Cost of goods sold	Raw materials
	1-Dec	Raw materials purchased on account, $21,000.
	5-Dec	All Raw materials needed for Job #1 were requested from the material storage for use during the month. All materials are direct. (After you journalize this entry please enter the information into Job #1 Cost Sheet)
	10-Dec	The following employee costs were incurred but not paid during the month:
		Direct labor for Job #1, consisted of 60 hours at a rate of $65 per hour, totaling $3,900. (After you journalize this entry please enter the information into Job #1 Cost Sheet)
		Salary for supervisor of the factory $2,800.
		Administrative Salary $2,000.
	12-Dec	Manufacturing overhead cost was applied based on direct labor hours to Job #1 using the POHR calculated in Question 1. (After you journalize this entry please enter the information into Job #1 Cost Sheet)
	15-Dec	All Raw materials needed for Job #2 were requested from the material storage for use during the month. All materials are direct. (After you journalize this entry please enter the information into Job #2 Cost Sheet)
	16-Dec	Rent for the month of December for the factory building incurred but not paid $600.
	17-Dec	Advertising costs incurred but not paid for the month was $1,600.
	20-Dec	Depreciation for the month of December was recorded on equipment $950 ($700 for equipment used in the factory and $250 for equipment used in selling and administrative activities).
	24-Dec	Property insurance incurred but not paid $1,850 ($1,300 for the factory and $550 for selling and administrative offices).
	26-Dec	Job #1 was completed and transferred to Finished Goods during the month.
	28-Dec	The completed table was sold on account to the customer for $26,000 during the month. (Hint: Make sure to account for the cost of the table that was sold using the cost from the job cost sheet.)
	31-Dec	By the end of the month, 30 hours of direct labor were incurred at a rate of $65 per hour, totaling $1,950 to begin production on job #2. The employees will be paid next month. (After you journalize this entry please enter the information into Job #2 Cost Sheet)
	31-Dec	Manufacturing overhead cost was applied using the direct labor hours from Job #2 and the POHR calculated in Question 1. (After you journalize this entry please enter the information into Job #2 Cost Sheet)
Step 2		Post the journal entries that you recorded on the General Journal tab to the T-accounts (General Ledger) tab and calculate the balance for each account. This is the company's first month of business, so there will not be any beginning balances.
	31-Dec	Record the entry in the general journal to close the Manufacturing Overhead account and adjust for overapplied/underapplied overhead.
Step 3		Prepare a Schedule of Cost of Goods Manufactured and a Schedule of Cost of Goods Sold on the "Schedule of COGM and COGS" tab for Job #1 and Job #2 that were worked on during the month by the company. Make sure to follow the format noted in your book (pg. 109). (Hint: This is the company's first month of operations and therefore the beginning balances will be zero.)
Step 4		Prepare an Income Statement for the month using the Traditional Format on the "Income Statement" tab.
Step 5		Use the following check figures and make any necessary corrections.

		Check Figure 1: Cost of Goods Manufactured		$12,100
		Check Figure 2: Net Operating Income		$9,050

Step 6		Answer the following additonal questions. Be sure to write all numbers as positive and no answer should be left blank.
	2	What is the ending balance for raw materials?
	3	What is the ending balance for work in process?
	4	What is the ending balance for finished goods?
	5	What is the ending balance for accounts payable?
	6	From the Schedule of Cost of Goods Manufactured, what are the raw materials used in production?
	7	What is the actual manufacturing overhead cost incurred during December?
	8	What is the total applied manufacturing overhead cost during December?
	9	What is the unadjusted cost of goods sold?
	10	Was the manufacturing overhead for month December overapplied/underapplied ? Enter either underapplied or overapplied.
	11	What is the dollar amount of overapplied/underapplied manufacturing overhead?
	12	What is the adjusted cost of goods sold?
	13	What is the gross margin (in dollars) from the income statement?
	14	What is the total prime cost from the Job #1 Cost Sheet?
	15	What is the total conversion cost from the Job #1 Cost Sheet?
	16	What is the total product cost from the Job #1 Cost Sheet?
	17	What was the period cost incurred for the month of December?
	18	What is the contribution margin (in dollars) for Job #1 (assume that all selling and administrative cost and all manufacturing overhead costs are fixed.)
	19	If job#1 was for five tables instead of one, what would be the total amount of variable cost recorded on Job #1s cost sheet??
	20	If the factory has the capacity to produce five tables each month, what would be the total actual fixed manufacturing overhead cost (in dollars) incurred if five tables were produced instead of one?