Assignment
Company Information:
Imperial Woodworking Ltd manufacture specialist wood furnitureand sell their products all over Saudi Arabia. The company was established three years ago in Jeddah and is performing well to date. Imperial woodworking Ltd have three main product lines; TV tables, dining table and chairs. The following financial information has been provided.
Financial Information:
|
TV tables
|
dining Tables
|
Chairs
|
|
Selling Price per unit
|
SAR 1,000
|
SAR 5,000
|
SAR 700
|
|
Direct Materials cost per 1 Kg of wood timber
|
SAR 50
|
SAR 50
|
SAR 50
|
|
Kg of wood timberrequired per unit
|
10
|
35
|
5
|
|
Direct Labour hour cost
|
SAR 30
|
SAR 30
|
SAR 30
|
|
Sales commission per item sold
|
SAR 10
|
SAR 15
|
SAR 5
|
|
Variable manufacturing overhead per unit
|
SAR 20
|
SAR 24
|
SAR 18
|
|
Number of labour hours per unit
|
3
|
4
|
2
|
|
Budgeted sales in units
|
300
|
200
|
450
|
Additional Information:
a) Other costs:
Production manager annual salary SAR 60,000
Annual marketing costs SAR 10,000- related to TV tables
General Expenses SAR 5,000
Annual Fixed manufacturing overhead (excluding depreciation) SAR10,000 (20% relates to TV tables)
b) Annual equipment depreciation SAR 10,000
c) The company had 8TV tables and 100kg of wood timber in stock at the end of September.
d) Company policy is to maintain 20% of the following months sales level as closing inventory for finished goods.
e) Company policy to maintain 25% of next months' production needs as closing inventory for direct materials.
f) Budgeted sales of TV tables for the next six months are as follows:
|
October
|
November
|
December
|
January
|
February
|
|
40
|
35
|
20
|
20
|
20
|
g) Cash collections on sales are as follows:
30% in the month of sale
70% in the month following sale
Receivables at the end of September were SAR 22,000
h) Cash payments on purchases are as follows:
60% in the month of purchase
40% in the following month
Payables at the end of September were SAR 6,000
i) The closing cash balance in September 2018 was SAR 40,000 and it is company policy to maintain cash at this level at the end of each month.
j) The company have access to a 4% bank loan of SAR 70,000
k) The company paid a dividend of SAR 40,000 in November
l) Cash of SAR 50,000 was invested in the company by a private investor in December.
Requirements:
Your group has been employed as the management accountants for Imperial Woodworking Ltd and have been asked to prepare a report to the board of directors outlining the following:
a) Using the information above, calculate the following:
i. Which product is performing the best?
ii. Calculate the overallbreak-even point in sales valuefor the company
iii. If the selling price of TV tables is increased to SAR 1,200 per unit, what would be the new overall profit?
iv. Refer to original data, what level of sales must the company achieve to make a profit of SAR 1,500,000?
v. The company is considering eliminating sales commission and increasing salaries by SAR40,000. Outline the implications of making this decision on the overall break-even point in sales value and the overall profit or loss for the company. Should the company proceed with this decision?
b) Using the information above, preparethe master budget forTV tables only for the quarter ending 31thDecember 2018. (55%)
- You are required to prepare the master budget for TV tables only, hence any costs that are shared with the other products should be ignored.
Format your assignment according to the following formatting requirements:
1. The answer should be typed, double spaced, using Times New Roman font (size 12), with one-inch margins on all sides.
2. The response also include a cover page containing the title of the assignment, the student's name, the course title, and the date. The cover page is not included in the required page length.
3. Also Include a reference page. The Citations and references should follow APA format. The reference page is not included in the required page length.