Schedule of Cost of Goods Manufactured

Vernon Bakery shows the following data related to its August 31, 2017 fiscal year:

Raw materials inventory, September 1, 2016	$2,400
Raw materials inventory, August 31, 2017	1,600
Work in process inventory, September 1, 2016	200
Work in process inventory, August 31, 2017	150
Finished goods inventory, September 1, 2016	1,000
Finished goods inventory, August 31, 2017	900
Rent on the commercial kitchen	12,000
Depreciation of delivery vehicle	1,500
Salary paid to head baker	42,000
Purchases of raw materials	58,000
Delivery costs	2,500
Utilities expense - office	600
Depreciation - kitchen equipment	2,000
Dividends paid to shareholders	10,000
Utilities expense - kitchen	1,200
Marketing	3,000
Wages paid to kitchen cleaning staff	16,000
Wages paid to assistant bakers	65,000

Required:

Based on the information above, prepare a schedule of cost of goods manufactured.