I’ve worked on this for hours now. Where ever I left a “?” is a number I am looking for. You can explain how you got it if you like because I am really wanting to learn this but if not thats fine. I have figured everything else out on this problem. Just can’t seem to piece it together. Thanks in advance, I really do appreciate it.

Sweeten Company had no jobs in progress at the beginning of March and no beginning inventories. It started only two jobs during March”Job P and Job Q. Job P was completed and sold by the end of the March and Job Q was incomplete at the end of the March. The company uses a plantwide predetermined overhead rate based on direct labor hours. The following additional information is available for the company as a whole and for Jobs P and Q (all data and questions relate to the month of March):

Estimated total fixed manufacturing overhead $ 10,000
Estimated variable manufacturing overhead per direct labor hour $ 1.00
Estimated total direct labor hours to be worked 2,000
Total actual manufacturing overhead costs incurred $ 12,500

Job P Job Q
Direct materials $ 13,000 $ 8,000
Direct labor cost $ 21,000 $ 7,500
Actual direct labor hours worked 1,400 500

Required:

Assume the ending raw materials inventory is $1,000 and the company does not use any indirect materials. Prepare a schedule of cost of goods manufactured. (Input all amounts as positive values. Leave no cells blank be certain to enter “0” wherever required.)

Schedule of Cost of Goods Manufactured
Direct materials:
Raw materials inventory, beginning 0
Add: Purchase of raw materials ?
Total raw materials available ?
Deduct: Raw Materials inventory, ending 1000
Raw materials used in production ?
Direct Labor 28,500
Manufacturing overhead applied to work in process inventory 11,400
Total manufacturing costs ?
Add: Beginning work in process inventory 0
Total of manfacturing cost + Beginning work in process inventory (0+ Total Manufactring)
Deduct Ending work in process inventory ?
Cost of goods manufactured ?