Cost of Goods Sold Budget

LifeTyme Publishers Inc. budgeted production of 191,900 diaries in 2014. Paper is required to produce a diary. Assume seven square yards of paper are required for each diary. The estimated January 1, 2014, paper inventory is 29,100 square yards. The desired December 31, 2014, paper inventory is 32,900 square yards. Paper costs $0.80 per square yard. Each diary requires assembly. Assume that nine minutes are required to assemble each diary. Assembly labor costs $16.00 per hour.

Prepare a cost of goods sold budget for LifeTyme Publishers Inc., using the information above. Assume the estimated inventories on January 1, 2014, for finished goods and work in process were $28,000 and $17,000, respectively. Also assume the desired inventories on December 31, 2014, for finished goods and work in process were $23,700 and $19,500, respectively. Factory overhead was budgeted at $205,800. Round your interim calculations to nearest cent, if required.

Finished goods inventory, Janui Work in process inventory, Janu Direct materials: Direct materials inventory, Jan! Direct materials purchases Cost of direct materials availab Less direct materials inventory, Cost of direct materials placed in production Direct labor Factory overhead Total manufacturing costs Total work in process during period Less work in process inventory, Cost of goods manufactured Cost of finished goods available Cost of Goods Sold Budget January 1, 2014 460560 19500 17,000