Gold Star Rice, Limited, of Thailand exports Thai rice throughout Asia. The company grows three varieties of rice-White, Fragrant, and Loonzain Budgeted sales by product and in total for the coming month are shown below: Product White 48% Fragrant 20% $ 326,400 97,920 $ 228,480 Percentage of total sales Sales Variable expenses Contribution margin Fixed expenses Net operating income Dollar sales to break-even - Fixed expenses + CM ratio- $224,120+ 0.52-$431,000 As shown by these data, net operating income is budgeted at $129,480 for the month and the estimated break-even sales is $431,000. Assume actual sales for the month total $680,000 as planned; however, actual sales by product are White, $217,600; Fragrant, $272,000, and Loonzain, $190,400. Loonzain 32% 100% $ 136,000 30% 108,800 70% $ 27,200 100% $217,600 80% 119,680 20% $ 97,920 Total 100% Required: 1. Prepare a contribution format income statement for the month based on the actual sales data. 2. Compute the break-even point in dollar sales for the month based on your actual data. 100% $ 680,000 55% 326,400 45% 353,600 224,120 $ 129,480 100% 48% 52%
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Please do both requirements without image in solution thanku



Step by step
Solved in 3 steps with 2 images









