Answered step by step
Verified Expert Solution
Link Copied!
Question
1 Approved Answer

Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties of riceFragrant, White, and Loonzain. Budgeted sales by product

Gold Star Rice, Ltd., of Thailand exports Thai rice throughout Asia. The company grows three varieties of riceFragrant, White, 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% 270,000 36%
Contribution margin $ 42,000 28% $ 312,000 80% $ 126,000 60% 480,000 64%
Fixed expenses 449,280
Net operating income $ 30,720

Dollar sales to break even =

Fixed expenses

=

$449,280

= $702,000
CM ratio 0.64

As shown by these data, net operating income is budgeted at $30,720 for the month and break even sales at $702,000.

Assume that actual sales for the month total $750,000 as planned. Actual sales by product are: White, $300,000; Fragrant, $180,000; and Loonzain, $270,000.

Required:
1.

Prepare a contribution format income statement for the month based on actual sales data.

how to find total percentage

Gold Star Rice, Ltd.
Contribution Income Statement
Product
White Fragrant Loonzain Total
Percentage of total % % % 100 %
Sales $300,000 100 % $180,000 100 % $270,000 100 % $750,000 100 %
Variable expenses 216,000 72 % 36,000 20 % 108,000 40 % 360,000 48 %
Contribution margin $84,000 28 % $144,000 80 % $162,000 60 % 390,000 52 %
Fixed expenses 449,280
Net operating loss

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image
Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting A Business Perspective

Authors: Roger H. Hermanson, James Don Edwards, Michael W. Maher

7th Edition

0075615851, 978-0075615859

More Books

Students explore these related Accounting questions