Answer:
a. $195,000
b. $423,525
c. $412,125
d. $434,625
e. $665,375
f. $525 over-applied
Explanation:
a. Cost of direct materials used.
Cost of direct materials used = Opening Materials Inventory + Materials Purchase - Ending Materials Inventory - Indirect materials
= $42,000 + $198,000 - $30,000 - $15,000
= $195,000
b. Total manufacturing costs.
Total manufacturing costs = Variable Manufacturing Costs + Fixed Manufacturing Costs
Total manufacturing costs calculation
Direct materials $195,000
Direct Labor ($150,000 - $34,500) $115,500
Indirect materials $15,000
Indirect labor $34,500
Other overhead costs - applied ($115,500 x 55%) $63,525
Total Cost $423,525
c. Cost of goods manufactured.
Cost of goods manufactured = Opening Work In Process + Total manufacturing costs - Closing Work In Process
= $9,200 + $423,525 - $20,600
= $412,125
d. Cost of goods sold.
Cost of goods sold = Opening Finished Goods Inventory + Cost of goods manufactured - Closing Finished Goods Inventory
= $56,000 + $412,125 - $33,500
= $434,625
e. Gross profit.
Gross profit = Sales - Cost of goods sold
= $1,100,000 - $434,625
= $665,375
f. Overapplied or underapplied overhead
If Actual Overheads > Applied Overheads, we have under-applied overheads
and
If Applied Overheads > Actual Overheads, we have over-applied overheads
where,
Actual Overheads = $15,000 + $34,500 + $13,500 = $63,000
Applied Overheads = $63,525
Over-applied overheads = Applied Overheads - Actual Overheads
= $63,525 - $63,000
= $525
