Step 1You 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. This is a no nail, no screw, and no glue manufacturing ( no indirect materials used). 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. These cost are on a per unit basis.Table Top$1,300.00Table Leg$300.00Drawer$330.00The 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 12 direct labor hours worked during the month.The estimated manufacturing overhead cost for the month is:a.Factory supervisor salary per month$4,000.00b.Rent for the factory per month$800.00c.Depreciation of factory equipment per month$600.00Total Estimated manufacturing overhead$5,400.00What is the predetermined manufacturing overhead rate?Step 2 The first order you received was to manufacture a table using a table top and four legs. This is your Job #1.Step 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.Step4 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 Receivables, Raw materials, Work in process, Finished goods, Accumulated depreciation, Accounts payable, Salaries and wages payable, Sales revenue, Manufacturing overhead, Cost of goods sold, Salaries and wages expense, Advertising expenses, and Depreciation expense.1-DecRaw Materials purchased on account, $13,000.5-DecAll Raw Materials needed for Job #1 were requisitioned from the material storage for use during the month. Assume all materials are direct. (After you journalize this entry please enter the information into Job #1 Cost Sheet)10-DecThe following employee costs were incurred but not paid during the month:There are three assembly employees that spend 2 hours each, $35 per hour to make the table for Job #1. (After you journalize this entry please enter the information into Job #1 Cost Sheet)Salary for supervisor of the factory $4,500.Administrative Salary $2,000.15-DecAll Raw Materials needed for Job #2 were requisitioned from the material storage for use during the month. Assume all materials are direct. (After you journalize this entry please enter the information into Job #2 Cost Sheet)16-DecRent for the month of December for the factory building incurred but not paid $800.17-DecAdvertising costs incurred but not paid for the month was $1,200.20-DecDepreciation for the month of December was recorded on equipment was $750 ($150 for equipment used in the factory and the remainder for equipment used in selling and administrative activities).22-DecManufacturing overhead cost was applied based on direct labor hours to Job #1 based on the POHR determined on the "Job Cost Sheet".(After you journalize this entry please enter the information into Job #1 Cost Sheet)26-DecJob #1 was completed and transferred to Finished Goods during the month.28-DecThe completed table from Job #1 was sold on account to the customer for $18,000 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-DecDirect labor cost incurred but not paid for three employees to start manufacturing Job #2.The employees only worked one hour each, three hours total, $35 per hour during the month and they did not complete their work on the job. (After you journalize this entry please enter the information into Job #2 Cost Sheet)31-DecManufacturing overhead cost was applied based on direct labor hours to Job #2 based on the POHR.Only three direct labor hours were worked on Job #2 during the month. (After you journalize this entry please enter the information into Job #2 Cost Sheet)31-DecAny underapplied or overapplied overhead for the month was closed out to Cost of Goods Sold.Step 5 Post the journal entries that you recorded on the "General Journal" tab to the "T-accounts" tab.This is the company's first month of business, so there will not be any beginning balances. Compute the balance for each T-account after all of the entries have been posted.Step 6 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. 87). (Hint: This is the company's first month of operations and therefore the beginning balances will be zero.)Step 7 Prepare an Income Statement for the month using the Traditional Format on the "Income Statement" tab.Step 8 Answer the additional questions belowCheck Figure: Cost of Goods Manufactured= $5,410, Net operating income=$7,390What is the ending balance for raw materials?What is the ending balance for work in process?What is the ending balance for finished goods?What is the actual manufacturing overhead cost incurred during December before adjustment?What is the total applied manufacturing overhead cost during December before adjustment?What is the unadjusted cost of goods sold?Was the manufacturing overhead for the month of December overapplied/underapplied ?What is the amount of Manufacturing overhead overapplied/underapplied?What is the adjusted cost of goods sold?What is gross margin?What is the total prime cost for Job#1?What is the total conversion cost for job #1?What is the total product cost for job#1?What was the period cost incurred for the month of December?What is the total variable cost incurred for Job #1(assume that all selling and administrative cost and all manufacturing overhead costs are fixed.)?What is the contribution margin for Job #1 (assume that all selling and administrative cost and all manufacturing overhead costs are fixed.)?What would be the actual (not applied) total fixed manufacturing overhead cost incurred for the company for the month if the order in Job #1 is for five tables instead of one table assuming this cost is with in the relevant range?

Job Cost Sheet Job Number 1 Date Initiated Item Date completed Direct Matarials Direct Labor Amount $ Hours 6,400 Cost Summary Direct Materials Direct Labor Manufacturing Overhead Total Product Cost Unit Product Cost Manufacturing Overhead Rate 6 Amount 1 Hours 6 Direct Materials: Manufacturing Overhead Rate $450.00 Amount $2,700.00 Materials: Job Cost Sheet Job Number Date Initiated Item Date completed Direct Matarials Amount Direct Labor Hours Cost Summary Direct Materials Direct Labor Manufacturing Overhead Total Product Cost Unit Product Cost Rate Manufacturing Ov Amount Hours Direct Materials: Manufacturing Overhead Rate Amount Date General Journal Description 1-Dec Raw Materials Accounts Payable 5-Dec Work In Process Raw Materials 10-Dec Work In Process Manufacturing Overhead Salaries and Wages Expense Salaries and Wages Payable 15-Dec Work In Process Raw Materials (1800 x 1) + (550 x x4) + 380 16-Dec Manufacturing Overhead Accounts Payable 17-Dec Advertising expenses Accounts Payable 20-Dec Manufacturing overhead Depreciation expense Accumulated depreciation 22-Dec Work in process Manufacturing overhead 26-Dec Finished Goods Work in process 28-Dec Accounts Receivables Sales Cost of goods sold Finished Goods 31-Dec Work in process Salaries and Wages Payable Debit Credit $13,000 $13,000 31-Dec Work In Process Manufacturing Overhead 31-Dec Cost of Goods Sold Manufacturing overhead Account Receivables Accounts Payable Raw Materials Salaries and Wages Payable 28-Dec 1-Dec 5-Dec 15-Dec Work In Process 5-Dec 10-Dec 15-Dec 22-Dec 31-Dec 31-Dec 26-Dec Finished Goods 26-Dec 28-Dec Manufacturing Overhead 10-Dec 16-Dec 20-Dec 22-Dec 31-Dec 31-Dec Accumulated Depreciation 20-Dec yable Sales Revenue 1-Dec 16-Dec 17-Dec 28-Dec es Payable 10-Dec 31-Dec Cost of Goods Sold 28-Dec 31-Dec Salaries and Wages Expense 10-Dec Advertising Expense 17-Dec Depreciation Expense 20-Dec Thunderduck Custom Tables, Inc. Schedule of cost of goods manufactured For the month Ended December 31, 20XX Direct Material Direct Labor Manufacturing Overhead Less: Closing work in Progress Thunderduck Custom Tables, Inc. Cost of goods sold For the month Ended December 31, 20XX Beginning Finished Goods Add: Cost of Goods Manufactured Goods Available for Sale Less: Closing Finished Goods Unadjusted Cost of Goods Sold Add: Underabsorved Manufacturing overheads Cost of Goods Manufactured Cost of Goods Sold Thunderduck Custom Tables, Inc. Cost of goods sold For the month Ended December 31, 20XX ginning Finished Goods d: Cost of Goods Manufactured ods Available for Sale s: Closing Finished Goods adjusted Cost of Goods Sold d: Underabsorved Manufacturing overheads st of Goods Sold Thunderduck Cus Income S For the month Ended Revenue Sales Revenue Less: Cost of Goods Sold Gross Profit Operating Expenses Advertising Expenses Salaries and Wages Expenses Depreciation Expenses Total Expenses Net Income Thunderduck Custom Tables, Inc. Income Statement For the month Ended December 31, 20XX