Cost of Goods Manufactured

Pietro Frozen Foods, Inc., produces frozen pizzas. For next year, Pietro predicts that 50,000 units will be produced, with the following total costs:

Direct materials	?
Direct labor	$73,000
Variable overhead	24,000
Fixed overhead	200,000

Next year, Pietro expects to purchase $116,000 of direct materials. Projected beginning and ending inventories for direct materials and work in process are as follows:

	Direct materials Inventory	Work-in-Process Inventory
Beginning	$6,000	$11,000
Ending	$5,900	$13,000

Required:

1. Prepare a statement of cost of goods manufactured.

Pietro Frozen Foods, Inc.
Statement of Cost of Goods Manufactured
For the Coming Year
Direct materials
	$
Materials available	$
Direct materials used in production		$
Total manufacturing costs added		$
Cost of goods manufactured		$

2. What if the ending inventory of direct materials increased by $1,600? Indicate the affect that this would have on the items listed below:

	Direction of change			Amount
Direct materials used		by		$
Total manufacturing costs		by		$
Cost of goods manufactured		by		$