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%
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%
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
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.
Question
Please do both requirements without image in solution thanku
Transcribed Image Text: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:
Percentage of total sales.
Sales
Variable expenses
Contribution margin
Fixed expenses
Net operating income
White
48%
$ 326,400
97,920
$ 228,480
Fragrant
20%
100% $136,000
30% 108,800
70% $ 27,200
Product
Loonzain
32%
100% $217,600
80% 119,680
$ 97,920
20%
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%
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.
Transcribed Image Text:Required 1 Required 2
Prepare a contribution format income statement for the month based on the actual sales data.
Gold Star Rice, Limited
Contribution Income Statement
Percentage of total sales
White
%
%
%
%
Fragrant
%
Product
%
%
%
Loonzain
%
%
%
Total
%
%
%
%
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education