Gitano Products operates a job-order costing system and applies overhead cost to jobs on the basis of direct materials used in production (not on the basis of raw materials purchased). Its predetermined overhead rate was based on a cost formula that estimated $105,600 of manufacturing overhead for an estimated allocation base of $88,000 direct material dollars to be used in production. The company has provided the following data for the just completed year:

Purchase of raw materials	$ 133,000
Direct labor cost	$ 84,000
Manufacturing overhead costs:
Indirect labor	$ 94,900
Property taxes	$ 8,800
Depreciation of equipment	$ 16,000
Maintenance	$ 13,000
Insurance	$ 9,000
Rent, building	$ 37,000

	Beginning	Ending
Raw Materials	$ 23,000	$ 10,000
Work in Process	$ 47,000	$ 39,000
Finished Goods	$ 69,000	$ 56,000

3. Prepare a schedule of cost of goods manufactured for the year. Assume all raw materials are used in production as direct materials.