Mooresville Corporation manufactures reproductions of eighteenth-century, classical-style furniture. It uses a job costing system that applies factory overhead on the basis of direct labor hours. Budgeted factory overhead for the year was $1,261,500, and management budgeted 87,000 direct labor hours. Mooresville had no Materials, Work-in-Process, or Finished Goods Inventory at the beginning of August. These transactions were recorded during August:

1. Purchased 5,000 square feet of oak on account at $26 per square foot.
2. Purchased 50 gallons of glue on account at $36 per gallon (indirect material).
3. Requisitioned 3,500 square feet of oak and 31 gallons of glue for production.
4. Incurred and paid payroll costs of $187,900. Of this amount, $46,000 were indirect labor costs; direct labor personnel earned $22 per hour.
5. Paid factory utility bill, $15,230 in cash.
6. Augusts insurance cost for the manufacturing property and equipment was $3,500. The premium had been paid in March.
7. Incurred $8,500 depreciation on manufacturing equipment for August.
8. Recorded $2,400 depreciation on an administrative asset.
9. Paid advertising expenses in cash, $5,500.
10. Incurred and paid other factory overhead costs, $13,500.
11. Incurred and paid miscellaneous selling and administrative expenses, $13,250.
12. Applied factory overhead to production on the basis of direct labor hours.
13. Produced completed goods costing $146,000 during the month.
14. Sales on account in August were $132,000. The Cost of Goods Sold was $112,000.

Required:

1 Prepare a schedule of Cost of Goods Manufactured

1b Prepare schedule of Cost of Goods Sold.

1c Prepare the income statement for August

Mooresville Corporation Statement of Cost of Goods Manufactured For the Month Ended August 31 Direct materials used Total direct materials available Direct materials used Total manufacturing costs incurred during year Total manufacturing costs to account for Cost of goods manufactured Actual overhead Total factory overhead Total applied overhead Mooresville Corporation Schedule of Cost of Goods Sold For the Month Ended August 31 Finished goods inventory beginning Cost of goods manufactured Total goods available for sale Finished goods inventory ending Cost of goods sold Adjusted cost of goods sold Mooresville Corporation Income Statement For the Month Ended August 31 Total selling & administrative expenses