Question
In: Accounting
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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 Fragrant Loonzain Total Percentage of total sales 48 % 20 % 32 % 100 % Sales $ 321,600 100 % $ 134,000 100 % $ 214,400 100 % $ 670,000 100 % Variable expenses 96,480 30 % 107,200 80 % 117,920 55 % 321,600 48 % Contribution margin $ 225,120 70 % $ 26,800 20 % $ 96,480 45 % 348,400 52 % Fixed expenses 226,720 Net operating income $ 121,680 Dollar sales to break-even = Fixed expenses = $226,720 = $436,000 CM ratio 0.52 As shown by these data, net operating income is budgeted at $121,680 for the month and the estimated break-even sales is $436,000. Assume that actual sales for the month total $670,000 as planned. Actual sales by product are: White, $214,400; Fragrant, $268,000; and Loonzain, $187,600. Required: 1. Prepare a contribution format income statement for the mon,th based on the actual sales data. 2. Compute the break-even point in dollar sales for the month based on your actual data.
Solutions
Expert Solution
Answer:
1.)
| Gold Star Rice, Ltd. | ||||
| Contribution Margin Income Statement | ||||
| For Year Ended December 31,20XX | ||||
| Product | White | Fragrant | Loonzain | Total |
| Sales | 214400.00 | 268000.00 | 187600.00 | 670000.00 |
| Variable expenses | 64320.00 | 214400.00 | 103180.00 | 381900.00 |
| Contribution margin | 150080.00 | 53600.00 | 84420.00 | 288100.00 |
| Fixed expenses | 226720.00 | |||
| Net Income | 61380.00 |
Working:
| Gold Star Rice, Ltd. | ||||
| Contribution Margin Income Statement | ||||
| For Year Ended December 31,20XX | ||||
| Product | White | Fragrant | Loonzain | Total |
| Sales | 214400 | 268000 | 187600 | 670000 |
| Variable expenses | =214400*0.3 | =268000*0.8 | =187600*0.55 | =64630+214400+103180 |
.
2.)
Break-even point in dollar sales:
break-even point in dollar sales = Fixed Cost ÷ Contribution margin ratio
Fixed Costs = $226,720
Contribution Margin ratio = Contribution Margin ÷ Sales
= 288100 ÷ 670000
= 43% or .43
Therefore,
Break-even point in dollar sales = $266,720 ÷ .43
Break-even point in dollar sales = $6,20,279.07
ekkarill92 answered 1 year agoRelated Solutions
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48
%
20
%
32
%
100
%
Sales
$
364,800
100
%
$
152,000
100
%
$
243,200
100
%
$
760,000
100
%
Variable expenses
109,440
30
%
121,600
80
%
133,760
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48
%
20
%
32
%
100
%
Sales
$
316,800
100
%
$
132,000
100
%
$
211,200
100
%
$
660,000
100
%
Variable expenses
95,040
30
%
105,600
80
%
116,160
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48
%
20
%
32
%
100
%
Sales
$
292,800
100
%
$
122,000
100
%
$
195,200
100
%
$
610,000
100
%
Variable expenses
87,840
30
%
97,600
80
%
107,360
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
20
%
52
%
28
%
100
%
Sales
$
150,000
100
%
$
390,000
100
%
$
210,000
100
%
$
750,000
100
%
Variable expenses
108,000
72
%
78,000
20
%
84,000
40
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48
%
20
%
32
%
100
%
Sales
$
336,000
100
%
$
140,000
100
%
$
224,000
100
%
$
700,000
100
%
Variable expenses
100,800
30
%
112,000
80
%
123,200
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total
sales
48
%
20
%
32
%
100
%
Sales
$
350,400
100
%
$
146,000
100
%
$
233,600
100
%
$
730,000
100
%
Variable expenses
105,120
30
%
116,800
80
%
128,480
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48
%
20
%
32
%
100
%
Sales
$
379,200
100
%
$
158,000
100
%
$
252,800
100
%
$
790,000
100
%
Variable expenses
113,760
30
%
126,400
80
%
139,040
55
%...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties...
Gold Star Rice, Ltd., 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 Fragrant Loonzain Total
Percentage of total sales 48 % 20 % 32 % 100 % Sales $ 379,200 100
% $ 158,000 100 % $ 252,800 100 % $ 790,000 100 % Variable expenses
113,760 30 % 126,400 80 % 139,040 55 %...
Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total sales
48%
20%
32%
100%
Sales
$
3,40,800
100%
$
1,42,000
100%
$
2,27,200
100%
$
710,000
100%...
Problem 5-21 Sales Mix; Multiproduct Break-Even Analysis [LO5-9] Gold Star Rice, Ltd., of Thailand exports Thai...
Problem 5-21 Sales Mix; Multiproduct Break-Even Analysis
[LO5-9]
Gold Star Rice, Ltd., 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
Fragrant
Loonzain
Total
Percentage of total
sales
48
%
20
%
32
%
100
%
Sales
$
331,200
100
%
$
138,000
100
%
$
220,800
100
%
$
690,000
100
%
Variable expenses
99,360...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Task 3: Research Project (5 marks) You’re investigating a case involving a 2 GB drive that...
- 2. Do you agree with Nietzsche’s claim that “every elevation of the type ‘man’ has hitherto...
- Question: The function predictAnswer should be made based on the following. Your answer must be able...
- A 2.5 mm -diameter sphere is charged to -4.5 nC . An electron fired directly at...
- On June 30, 2017, Wisconsin, Inc., issued $158,250 in debt and 19,400 new shares of its...
- The Ivanhoe Department of Transportation has issued 25-year bonds that make semiannual coupon payments at a...
- Task 1: Investigating Hashing software and the basic usage (total 9 marks) In this task, you...
ADVERTISEMENT