Question
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
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 riceWhite, 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 | 30 | % | 110,400 | 80 | % | 121,440 | 55 | % | 331,200 | 48 | % | ||||||||
| Contribution margin | $ | 231,840 | 70 | % | $ | 27,600 | 20 | % | $ | 99,360 | 45 | % | 358,800 | 52 | % | |||||
| Fixed expenses | 229,840 | |||||||||||||||||||
| Net operating income | $ | 128,960 | ||||||||||||||||||
| Dollar sales to break-even | = | Fixed expenses | = | $229,840 | = $442,000 |
| CM ratio | 0.52 |
As shown by these data, net operating income is budgeted at $128,960 for the month and the estimated break-even sales is $442,000.
Assume that actual sales for the month total $690,000 as planned. Actual sales by product are: White, $220,800; Fragrant, $276,000; and Loonzain, $193,200.
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.
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 riceWhite, 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 | 30 | % | 110,400 | 80 | % | 121,440 | 55 | % | 331,200 | 48 | % | ||||||||
| Contribution margin | $ | 231,840 | 70 | % | $ | 27,600 | 20 | % | $ | 99,360 | 45 | % | 358,800 | 52 | % | |||||
| Fixed expenses | 229,840 | |||||||||||||||||||
| Net operating income | $ | 128,960 | ||||||||||||||||||
| Dollar sales to break-even | = | Fixed expenses | = | $229,840 | = $442,000 |
| CM ratio | 0.52 |
As shown by these data, net operating income is budgeted at $128,960 for the month and the estimated break-even sales is $442,000.
Assume that actual sales for the month total $690,000 as planned. Actual sales by product are: White, $220,800; Fragrant, $276,000; and Loonzain, $193,200.
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
Prepare a contribution format income statement for the month based on the actual sales data.
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Compute the break-even point in dollar sales for the month based on your actual data. (Round your answer to the nearest whole dollar amount.)
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started