Statement of Cost of Goods Manufactured
For The Year Ended December 31, 2013
Direct Materials Used
Direct Materials Inventory, Beginning 16,000$
Direct Materials Purchases 410,000
Total Direct Materials Available 426,000
Direct Materials Inventory, Ending 18,000
Direct Materials Used 408,000$
Direct Labor 512,000
Factory Overhead
Insurance on Plant 32,000$
Supplies–Plant 132,000
Work-in-Process Inventory, Beginning 31,000
Total Manufacturing Costs to Account for 1,860,000
Work-in-Process Inventory, Ending 39,000
Cost of Goods Manufactured 1,821,000$
For the Year Ended December 31, 2013
Finished Goods Inventory, Beginning 55,000$
Cost of Goods Manufactured 1,821,000
Total Goods Available for Sale 1,876,000
Finished Goods Inventory, Ending 43,000
Cost of Goods Sold 1,833,000
Gross Margin 1,052,000
Advertising Expenses 150,000$
Sales Representatives’ Salaries 325,000
Supplies–Administrative Office 78,000
Depreciation Expense--Admin. Office 75,000
Depreciation Expense – Delivery Trucks 45,000
Total Selling & Administrative Expenses 673,000
Operating Income 379,000$