Kankakee Cosmetics Company is planning a one-month campaign for December to promote sales of one of its two cosmetics products. A total of $139,897 has been budgeted for advertising, contests, redeemable coupons, and other promotional activities. The following data have been assembled for their possible usefulness in deciding which of the products to select for the campaign:

1		Moisturizer	Perfume
2	Unit selling price	$55.39	$59.46
3	Unit production costs:
4	Direct materials	$9.08	$13.93
5	Direct labor	3.03	4.93
6	Variable factory overhead	3.07	4.90
7	Fixed factory overhead	6.09	4.00
8	Total unit production costs	$21.27	$27.76
9	Unit variable selling expenses	16.10	14.90
10	Unit fixed selling expenses	12.07	5.90
11	Total unit costs	$49.44	$48.56
12	Operating income per unit	$5.95	$10.90

No increase in facilities would be necessary to produce and sell the increased output. It is anticipated that 22,000 additional units of moisturizer or 20,000 additional units of perfume could be sold from the campaign without changing the unit selling price of either product.

Required:

1.

Prepare a differential analysis as of November 2 to determine whether to promote moisturizer (Alternative 1) or perfume (Alternative 2). Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. For those boxes in which you must enter subtracted or negative numbers use a minus sign. If there is no amount or an amount is zero, enter "0". A colon (:) will automatically appear if required. Answers in red are incorrect, please provide correct answers.

Score: 63/125 Differential Analysis Promote Moisturizer (Alternative 1) or Promote Perfume (Alternative 2) November 2 Promote Differential Effect Promote Perfume Moisturizer on Income (Alternative 1) (Alternative 2) Altrnative 2) $29,380.00 3Revenues 4 Costs: 5 Direct materials 6 Direct labor 7 Variable factory overhead 8 Variable selling expenses 9 Sales promotion 10 Income (loss) $1,218,580.00 $1,189,200.00 199,760.00 6,660.00 67,540.00 354,200.00 139,987.00 $390,433.00 78,840.00 31,940.00 30,460.00 (56,200.00) 0.00 276,013.00 (114,420.00) 278,600.00 98,600.00 98,000.00 298,000.00 139,987.00