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

Selling expenses	$	218,000
Purchases of raw materials	$	269,000
Direct labor		?
Administrative expenses	$	158,000
Manufacturing overhead applied to work in process	$	377,000
Actual manufacturing overhead cost	$	358,000

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

	Beginning			Ending
Raw materials	$	51,000		$	39,000
Work in process		?		$	32,000
Finished goods	$	37,000			?

The total manufacturing costs added to production for the year were $675,000; the cost of goods available for sale totaled $725,000; the unadjusted cost of goods sold totaled $663,000; and the net operating income was $32,000. The companys underapplied or overapplied overhead is closed to Cost of Goods Sold.

Required:

1) Prepare schedules of cost of goods manufactured

2) Prepare schedules of cost of goods sold

3) Prepare 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.)