Answer and Explanation:
The preparation of the cost of goods sold budget is presented below:
Direct material ($12 × 20,000 chairs) $240,000
Direct labor ($16 × 1.9 × 20,000 chairs) $608,000
Variable overhead rate ($1.20 × 1.9 × 20,000 chairs) $45,600
Fixed overhead rate ($1.30 × 1.9 × 20,000 chairs) $49,400
Cost of goods manufactured $943,000
Add: opening inventory $0
Less: ending inventory (610 chairs × ($12 + ($16 × 1.9) + ($1.20 × 1.9) + ($1.30 × 1.9) -$41,278.70
Cost of goods sold $901,721.3
