An incomplete cost of goods manufactured schedule is presented below.

MOLINA COMPANY Cost of Goods Manufactured Schedule For the Year Ended December 31, 2014

Work in process (1/1)

Direct materials

Raw materials inventory (1/1)

?

$210,000

Add: Raw materials purchases

$158,000

Total raw materials available for use

Less: Raw materials inventory (12/31)

22,500

Direct materials used

$190,000

Direct labor

Manufacturing overhead

Indirect labor

18,000

Factory depreciation

36,000

Factory utilities

68,000

Total overhead

122,000

Total manufacturing costs

Total cost of work in process

Less: Work in process (12/31)

81,000

Cost of goods manufactured

$530,000

Instructions

Complete the cost of goods manufactured schedule for Molina Company.