Wildhorse Corporation has the following cost records for the year ended December $31,2022$:

Indirect factory labour $$5,360$

Direct materials used $250,300$

Work in process $(1/1/2022)31,800$

Work in process $(12/31/2022)26,800$

Finished goods $(1/1/2022)35,800$

Finished goods $(12/31/2022)29,300$

Factory utilities $41,300$

Depreciation, factory equipment $34,400$

Direct labour $301,700$

Indirect materials $22,700$

Factory manager$$s salary $63,200$

Selling and administrative expenses $341,000$

Net sales $1,236,000$

Factory machinery rent $42,200$

Prepare a cost of goods manufactured schedule for $2022.$

Prepare Income statement sheet for $2022.$