The following cost data relate to the manufacturing activities of the Kookabuka Company during the most recent year:

manufacturing overhead costs incurred during the year:

property taxes1600

utilities, factory2600

indirect labour5100

depreciation, factory13,000

insurance, factory2500

total actual costs24,800

other costs incurred during the year:

purchases of raw materials15,000

direct labour cost22,000

inventories:

raw materials, beginning5000

raw materials, ending4400

work in process, beginning3500

work in process, ending4500

The company uses a predetermined overhead rate to charge overhead cost to production. The rate for the year just completed was $4.00 per machine hour; a total of 6,000 machine hours were recorded for the year, so $800 manufacturing overhead cost was underapplied.

What would a schedule of cost of goods manufactured for the year look like?