Perez Company is considering the addition of a new product to its cosmetics line. The company has three distinctly different options: a skin cream, a bath oil, or a hair coloring gel. Relevant information and budgeted annual income statements for each of the products follow.
| Relevant Information |
| Skin Cream | | Bath Oil | | Color Gel |
Budgeted sales in units (a) | | 124,000 | | | | 204,000 | | | | 84,000 | |
Expected sales price (b) | $ | 7 | | | $ | 6 | | | $ | 13 | |
Variable costs per unit (c) | $ | 2 | | | $ | 3 | | | $ | 9 | |
Income statements | | | | | | | | | | | |
Sales revenue (a b) | $ | 868,000 | | | $ | 1,224,000 | | | $ | 1,092,000 | |
Variable costs (a c) | | (248,000 | ) | | | (612,000 | ) | | | (756,000 | ) |
Contribution margin | | 620,000 | | | | 612,000 | | | | 336,000 | |
Fixed costs | | (465,000 | ) | | | (465,000 | ) | | | (104,000 | ) |
Net income | $ | 155,000 | | | $ | 147,000 | | | $ | 232,000 | |
|
Required: Determine the margin of safety as a percentage for each product. (Round your answers to whole percentage values.)
|
| | Skin Cream | Bath Oil | Color Gel | Margin of safety | | % | | % | | % | |
Prepare revised income statements for each product, assuming a 20 percent increase in the budgeted sales volume.
|
| PEREZ COMPANY | Income Statements | | Skin Cream | Bath Oil | Color Gel | Sales revenue | | | | Variable costs | | | | Contribution margin | | | | Fixed cost | | | | Net income | | | | |
For each product, determine the percentage change in net income that results from the 20 percent increase in sales. (Round your answers to whole percentage values.)
|
| | Skin Cream | Bath Oil | Color Gel | Percentage change in net income | | % | | % | | % | |
|
| | | Assuming that management is pessimistic and risk averse, which product should the company add to its cosmetics line? | | Assuming that management is optimistic and risk aggressive, which product should the company add to its cosmetics line? | | |