Sales 848,940
Less: Sales Discount 12,000
Less:Sales Returns and Allowances 8,000
Net Sales 828,940
Direct materials Inventory, beg 58,400
Add: Net Purchases ** 299,600
Less:Direct materials Inventory, end 67,000
Direct Materials Used 291,000
Direct labor 184,200
Factory Overhead * 188,000
Total Manufacturing Cost 663,200
Add: Work In Process Inventory, beg 98,400
Less: Work In Process Inventory, end 96,400
Total Goods Manufactured 665,200
Add: Finished Goods Inventory, beg 36,900
Less: Finished Goods Inventory, end 47,600
Cost of Goods Sold 654,500
Gross Profit 174,440
*Factory Overhead
Depreciation Expense, Machinery 54,100
Property Tax Expense, Factory 9,400
Indirect labor Expense 46,900
Insurance Expense, Factory 10,700
Other Indirect Manufacturing Expense 16,500
Supervisor's salary, factory 32,700
Supplies Expense, Factory 17,700
Total Factory Overhead 188,000
Net Purchases **
Direct Materials Purchases 297,600
Less: Direct Materials Returns and Allowan 3,000
Add: Freight In 5,000
Net Purchases 299,600