Superior Company provided the following data for the year ended December 31 (all raw materials are used in production as direct materials):

Selling expenses	$ 212,000
Purchases of raw materials	$ 265,000
Direct labor	?
Administrative expenses	$ 154,000
Manufacturing overhead applied to work in process	$ 376,000
Actual manufacturing overhead cost	$ 359,000

Inventory balances at the beginning and end of the year were as follows:

	Beginning	Ending
Raw materials	$ 55,000	$ 31,000
Work in process	?	$ 26,000
Finished goods	$ 37,000	?

The total manufacturing costs added to production for the year were $680,000; the cost of goods available for sale totaled $730,000; the unadjusted cost of goods sold totaled $662,000; and the net operating income was $39,000. The companys underapplied or overapplied overhead is closed to Cost of Goods Sold.

Required:

Prepare schedules of cost of goods manufactured and cost of goods sold and an income statement. (Hint: Prepare the income statement and schedule of cost of goods sold first followed by the schedule of cost of goods manufactured.)

• Income Statement
• COGS Schedule
• COGM Schedule