How do you calculate a COGS Budget for a masters budget?

Beginning inventory, Finished Goods.

production costs:

Materials

Beginning Inventory

Purchased

Available for Use

Ending Inventory Materials

Materials Used in Production

Labor

Overhead

Cost of Goods Available

Less: Ending Inventory, Finished Goods

Cost of Goods Sold