You are on page 1of 2

Schedule of Cost of goods manufactured

Direct materials:
Beginning raw materials inventory 7000
Add: purchases of raw materials 118000
Raw materials available for use 125000
Deduct: ending raw materials inventory 15000
Raw materials used in production 110000

Direct labor 70000

Manufacturing overhead 80000

Total manufacturing costs 260000


Add: beginning work in process inventory 10000
Deduct: ending work in process inventory 5000
Cost of goods manufactured 265000
INCOME STATEMENT
Sales 480000
Cost of goods sold:
Beginning finished goods inventory 20000
Add: Cost of goods manufactured 265000
Goods available for sales 285000
Deduct: ending finished goods inventory 35000 250000
Gross margin 230000
Selling and administrative expenses
Selling expense 35000
Administrative expense 15000 50000
Net operating income 430000
180000

You might also like