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

Direct Materials Inventory, beginning		$	87,000
	Direct Materials Inventory, ending		$	124,000
	Work in Process Inventory, beginning		$	174,000
	Work in Process Inventory, ending		$	96,000
	Direct labor		$	765,000
	Direct materials purchases		$	974,000
	Insurance, factory		$	54,900
	Depreciation, factory		$	28,300
	Depreciation, executive offices		$	10,200
	Indirect labor		$	233,000
	Utilities, factory		$	15,600
	Utilities, executive offices		$	8,500
	Property taxes, factory		$	18,800
	Property taxes, executive offices		$	15,400

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