Waterways Continuing Problem-8 (Part Level Submission)

When Waterways management met to review the year-end financial statements, the room was filled with excitement. Sales had been exceptional during the year and every department had exceeded the budget and last years sales totals. Several years ago Waterways had implemented a bonus system based on percentage of sales over budget, and the managers were expecting healthy cheques at the end of the year. Yet the plant manager, Ryan Smith, was stunned into silence when he read the bottom line on the income statement for manufacturing operations. It was showing a loss! He immediately approached the CFO asking for an explanation. Ryan wondered, Why did we go through all that trouble and inconvenience to adopt those cost-cutting measures when they had the opposite effect? One of those measures was to move toward lean manufacturing. The CFO retrieved the following information with respect to the top-selling line from the manufacturing operations for the last three years. Production on this line began on January 1, 2014:

		2014		2015		2016
Beginning inventory of finished units		0
Production in units		70,000		77,000		53,900
Sales in units		60,000		67,000		73,900
Selling price		$31		$31		$33
Direct material		$4		$4		$5
Direct labour		3		3		4
Variable manufacturing overhead		5		5		5
Variable selling and administration		6		6		6
Fixed manufacturing overhead		539,000		539,000		539,000
Fixed selling and administration		140,000		140,000		140,000

Waterways uses the absorption-costing method and accounts for inventory using FIFO.

Using the information provided, recreate Waterways statements for this division using condensed, three-year comparative income statements.

Using the information provided, recreate Waterways' statements for this division using condensed, three-year comparative income statements. WATERWAYS CORPORATION Absorption Costing Income Statement For the year ending December 31 2014 2015 2016 Sales 1,860,000 2,077,000 2,438,700 Cost of Goods Sold 0 Beginning Inventory, January 1 Add Cost of Goods Manufactured Cost of Goods Available for Sale Less Ending Inventory, Decemebr 31 Gross Profit Selling and Administration Expenses Operating Income / (Loss)