Question

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 $ 360,000 100 % $ 150,000 100 % $ 240,000 100 % $ 750,000 100 % Variable expenses 108,000 30 % 120,000 80 % 132,000 55 % 360,000 48 % Contribution margin $ 252,000 70 % $ 30,000 20 % $ 108,000 45 % 390,000 52 % Fixed expenses 225,160 Net operating income $ 164,840 Dollar sales to break-even = Fixed expenses = $225,160 = $433,000 CM ratio 0.52 As shown by these data, net operating income is budgeted at $164,840 for the month and the estimated break-even sales is $433,000. Assume that actual sales for the month total $750,000 as planned. Actual sales by product are: White, $240,000; Fragrant, $300,000; and Loonzain, $210,000. 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.

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

Gold Star Rice, Ltd.

Contribution Income Statement

Product

White

Fragrant

Loonzain

Total

Percentage of total sales

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

%

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.)

Break-even point in dollar sales

Answer 1