BYP 5-3 (Continued)
Fixed expenses
Cost of goods sold …………………… $200,000
Selling expenses ………………………. 162,400
X = ($1,047,000 ÷ $1,575,000)X + $452,400
X = .66X + $452,400
(c) Sales [384,000 (1) X ($5.00 – $.25)] …………… $1,824,000
Variable expenses
Cost of goods sold
(384,000 X $2.50) …………………………... $960,000
Selling expenses (384,000 X $.59) ……… 226,560
Administrative expenses
(384,000 X $.25) ……………………………. 96,000
(1) Sales volume = 240,000 X 160% = 384,000
X = ($1,282,560 ÷ $1,824,000)X + $492,400
(d) Peri’s plan should be accepted. It produces a higher net income and
a lower break-even point than Paul’s plan.