Answers
Solution:
Budgeted Sales for next year = $3,900,000 * 95% = $3,705,000
Variable cost for next year = ($540,000 + $450,000 + $295,000 + $790,000)* 110% = $2,282,500
Fixed costs = ($800,000 + $290,000) + $65,000 = $1,155,000
Operating profit for next year = Sales - Variable costs - Fixed costs
= $3,705,000 - $2,282,500 - $1,155,000 = $267,500
Hence 2nd option is correct.
.