Schedule of Cost of Goods Manufactured and Sold At December 31,2016, the end of its fiscal year, Kelly Metal Products Corporation collected the following data for 2016

Materials inventory, January 1	$128,000
Materials inventory, December 31	88,000
Work in process inventory, January 1	136,000
Work in process inventory, December 31	180,000
Finished goods inventory, January 1	84,000
Finished goods inventory, December 31	72,000
Net delivered cost of materials purchased	840,000
Direct labor	540,000
Indirect material	52,000
Indirect labor	100,000
Factory supplies used	48,000
Factory depreciation	312,000
Factory repairs and maintenance	112,000
Selling expenses (total)	252,000
Non-factory administrative expenses (total)	228,000

Prepare a schedule of cost of goods manufactured and sold for Kelly Metal Products Corporation for the year ended December 31,2016, assuming that there were no other manufacturing overhead items than those listed above.

Do not use negative signs with any of your answers.

Direct material:

Beginning materials inventory:

Cost of materials purchased Less: Indirect materials used Direct Materials Used Direct Labor Manufacturing overhead indirect material indirect labor factory supplies used factory depreciation factory repairs and maintenance total manufacturing overhead ADD: Beginning Work in Process inventory total cost of work in process during the year: LESS: Ending work in process inventory: Cost of goods manufactured: ADD Beginning finished goods inventory: Cost of goods available for sale: LESS: Ending finished goods inventory: Cost of goods sold: