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 i Required 1 Required 2 Percentage of total sales Sales Variable expenses Contribution margin White 48% Fixed expenses Net operating income $ 331,200 99,360 $ 231,840 Complete this question by entering your answers in the tabs below. $ White 32% 100% 30% 701 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. 0 Prepare a contribution format income statement for the month based on the actual sales data. Gold Star Rice, Limited Contribution Income Statement Fragrant 20% $ 138,000 110,400 $ 27,600 Dollar sales to break-even Fixed expenses/CM ratio $225,680/0.52 $434,000 As shown by these data, net operating income is budgeted at $133,120 for the month and the estimated break-even sales is $434,000. Assume that actual sales for the month total $690,000 as planned; however, actual sales by product are: White, $220,800; Fragrant, $276,000; and Loonzain, $193,200. 100 % % 100 % $ Fragrant 40% 0 Product Product % % 0% S 100% $ 220,000 80% 121,440 201 $ 99,360 < Required 1 Loonzain 32% Loonzain 28 % 0 % % 0% 100% 55% 45% Required 2 > $ www $ 690,000 331,200 358,800 225,680 $ 133,120 Total 100 % Total 100% 0 0 % % 100% 48% 52% 0%
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 i Required 1 Required 2 Percentage of total sales Sales Variable expenses Contribution margin White 48% Fixed expenses Net operating income $ 331,200 99,360 $ 231,840 Complete this question by entering your answers in the tabs below. $ White 32% 100% 30% 701 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. 0 Prepare a contribution format income statement for the month based on the actual sales data. Gold Star Rice, Limited Contribution Income Statement Fragrant 20% $ 138,000 110,400 $ 27,600 Dollar sales to break-even Fixed expenses/CM ratio $225,680/0.52 $434,000 As shown by these data, net operating income is budgeted at $133,120 for the month and the estimated break-even sales is $434,000. Assume that actual sales for the month total $690,000 as planned; however, actual sales by product are: White, $220,800; Fragrant, $276,000; and Loonzain, $193,200. 100 % % 100 % $ Fragrant 40% 0 Product Product % % 0% S 100% $ 220,000 80% 121,440 201 $ 99,360 < Required 1 Loonzain 32% Loonzain 28 % 0 % % 0% 100% 55% 45% Required 2 > $ www $ 690,000 331,200 358,800 225,680 $ 133,120 Total 100 % Total 100% 0 0 % % 100% 48% 52% 0%
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 help me
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 i
Required 1 Required 2
Percentage of total sales
Sales
Variable expenses
Contribution margin
Fixed expenses
Net operating income
White
48%
$
$ 331,200
99,360
$ 231,840
White
32%
0
100%
30%
701
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.
Complete this question by entering your answers in the tabs below.
Prepare a contribution format income statement for the month based on the actual sales data.
Gold Star Rice, Limited
Contribution Income Statement
100 %
%
100 % $
Fragrant
20%
$ 138,000
110,400
$ 27,600
Dollar sales to break-even = Fixed expenses/CM ratio = $225,680/0.52= $434,000
As shown by these data, net operating income is budgeted at $133,120 for the month and the estimated break-even sales is $434,000.
Assume that actual sales for the month total $690,000 as planned; however, actual sales by product are: White, $220,800; Fragrant,
$276,000; and Loonzain, $193,200.
Fragrant
40 %
0
Product
Product
100%
80%
201
%
%
0% S
< Required 1
$ 220,800
121,440
$ 99,360
Loonzain
32%
Loonzain
28 %
0
%
%
0%
100%
55%
45%
Required 2 >
$
www
$ 690,000
331,200
358,800
225,680
$ 133,120
Total
100 %
Total
100%
0
0
%
%
100%
48%
52%
0%
Transcribed Image Text: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.
Complete this question by entering your answers in the tabs below.
Required 1 Required 2
Compute the break-even point in dollar sales for the month based on your actual data. (Do not round intermediate
calculations. Round your answer to the nearest whole dollar amount.)
Break-even point in dollar sales
< Required 1
Required 2 >
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
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