Cepeda Corporation has the following cost records for June 2017.

Indirect factory labor $5,230

Factory utilities $470

Direct materials used 21,540

Depreciation, factory equipment 1,760

Work in process, 6/1/17 3,820

Direct labor 41,680

Work in process, 6/30/17 3,930

Maintenance, factory equipment 1,860

Finished goods, 6/1/17 5,210

Indirect materials 2,870

Finished goods, 6/30/17 8,510

Factory managers salary 3,550

Prepare a cost of goods manufactured schedule for June 2017.

Cost of Goods Manufactured Schedule For the Month Ended June 30, 2017