Job Cost Sheet Direct Materials: Job Number Date Initiated Item Date completed Direct Matarials Direct Labor Manufacturing Overhead Amount Hours Rate Amount Hours Rate Amount Cost Summary Direct Materials Direct Labor Manufacturing Overhead Total Product Cost Unit Product CostJob Cost Sheet Direct Materials: Job Number Date Initiated Item Date completed Direct Matarials Direct Labor Manufacturing Overhead Amount Hours Rate Amount Hours Rate Amount Cost Summary Direct Materials Direct Labor Manufacturing Overhead Total Product Cost Unit Product Cost\fAccount Receivables Accounts Payable Sales Revenue Raw Materials Salaries and Wages Payable Cost of Goods Sold Work In Process Salaries and Wages ExpenseFinished Goods Advertising Expense Depreciation Expense Manufacturing Overhead Accumulated Depreciation Insurance ExpenseA B C D E F G H K Thunderduck Custom Tables, Inc. Thunderduck Custom Tables, Inc. Thunderduck Custom Tables, Inc. Schedule of cost of goods manufactured Cost of goods sold Income Statement For the month Ended December 31, 20XX For the month Ended December 31, 20XX For the month Ended December 31, 20XXYou work for Thunderduck Custom Tables Inc. This is the first month of operations. The company designs and manufactures Data 1 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 $2,300 Table legs, quantity 4 ($800 per leg) $3,200 Drawer $430 Assume a $75 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 $2.800 Rent for the factory $800 Depreciation of factory equipment $1,500 Property insurance of factory $1,800 Total Estimated manufacturing $6,900 overhead What is the predetermined overhead rate (POHR)? Dats 2 The first order you received was to manufacture s table using a table top and four legs. This is your Job #1. Dats 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 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, $23,000. 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 $75 per hour, totaling $4,500. (After you journalize this entry please inform n 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 $75 per hour, totaling $4,500. (After you journalize this entry please enter the information into Job #1 Cost Sheet) Salary for supervisor of the factory $2,800. Administrative Salary $1,600 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 $800. 17-Dec Advertising costs incurred but not paid for the month was $1,400. 20-Dec Depreciation for the month of December was recorded on equipment $1,550 ($1,200 for equipment used in the factory and $350 for equipment used in selling and administrative activities) 24-Dec Property insurance incurred but not paid $1,950 ($1.800 for the factory and $350 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 $28,000 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 $75 per hour, totaling $2 250 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 DOGS" 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