Coronado Company produces small gasoline-powered engines for model airplanes. Mr. Clemens, Coronados CFO, has presented you with the following cost information:

	Direct Materials Inventory, beginning		$	83,000
	Direct Materials Inventory, ending		$	122,000
	Work in Process Inventory, beginning		$	160,000
	Work in Process Inventory, ending		$	98,200
	Direct labor		$	760,000
	Direct materials purchases		$	947,000
	Insurance, factory		$	59,400
	Depreciation, factory		$	24,300
	Depreciation, executive offices		$	15,400
	Indirect labor		$	228,000
	Utilities, factory		$	18,900
	Utilities, executive offices		$	8,600
	Property taxes, factory		$	18,300
	Property taxes, executive offices		$	11,200

Using this cost information, prepare a cost of goods manufactured schedule for Mr. Clemens.