Cost of Goods Sold Budget

Delaware Chemical Company uses oil to produce two types of plastic products, P1 and P2. Delaware budgeted 26,700 barrels of oil for purchase in June for $66 per barrel. Direct labor budgeted in the chemical process was $193,800 for June. Factory overhead was budgeted at $317,200 during June. The inventories on June 1 were estimated to be:

Oil	$13,600
P1	9,100
P2	7,800
Work in process	11,200

The desired inventories on June 30 were:

Oil	$14,900
P1	8,300
P2	7,400
Work in process	11,600

Use the preceding information to prepare a cost of goods sold budget for June. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Delaware Chemical Company
Cost of Goods Sold Budget
For the Month Ending June 30
Finished goods inventory, June 1			$
Work in process inventory, June 1		$
Direct materials:
Direct materials inventory, June 1	$
Direct materials purchases
Cost of direct materials available for use	$
Direct materials inventory, June 30
Cost of direct materials placed in production	$
Direct labor
Factory overhead
Total manufacturing costs
Total work in process during the period		$
Work in process inventory, June 30
Cost of goods manufactured
Cost of finished goods available for sale			$
Finished goods inventory, June 30			$
Cost of goods sold			$