125. The Daniels Tool & Die Corporation has been in existence for a little over three years; its
sales have been increasing each year as it has built a reputation. The company manufactures
dies to its customers’ specifications; as a consequence, a job order cost system is employed.
Factory overhead is applied to the jobs based on direct labor hours. Actual variable overhead is
the same as applied variable overhead. Overapplied or underapplied overhead is treated as an
adjustment to cost of goods sold. The company’s income statements for the last two years are
presented below.
Daniels Tool & Die Corporation
2015 – 2016 Comparative Income Statement
2015 2016
Sales $840,000 $1,015,000
Cost of goods sold
Finished goods, 1/1 25,000 18,000
Cost of goods manufactured 548,000 657,600
Total available 573,000 675,600
Finished goods 12/31 18,000 14,000
Cost of goods sold before overhead adjustment 555,000 661,600
Underapplied factory overhead 36,000 14,400
Cost of goods sold 591,000 676,000
Gross profit 249,000 339,000
Selling expenses 82,000 95,000
Administrative expenses 70,000 75,000
Total operating expenses 152,000 170,000
Operating income $97,000 $169,000
Daniels used the same predetermined overhead rate in applying overhead to production orders
in both 2015 and 2016. The rate was based on the following estimates:
Fixed factory overhead $25,000
Variable factory overhead $155,000
Direct labor hours 25,000
Direct labor costs $150,000
In 2015 and 2016, actual direct labor hours expended were 20,000 and 23,000, respectively. Raw
materials put into production were $292,000 in 2015 and $370,000 in 2016. Actual fixed overhead
was $37,400 for 2016 and $42,300 for 2015, and the planned direct labor rate was the direct labor
rate achieved.
For both years, all of the reported administrative costs were fixed, while the variable portion of
the reported selling expenses result from a commission of five percent of sales revenue.