Walton 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 138,000 218,000 10 2 Color Gel 98,000 16 10 Budgeted sales in units (a) Expected sales price (6) Variable costs per unit (c) Income statements Sales revenue (a x b) Variable costs (a X c) Contribution margin Fixed costs Net income $1,380,000 (276,000) 1,104,000 (912,000) $ 192,000 $1,962,000 (872,000) 1,090,000 (950,000) $ 140,000 $1,568,000 (980,000) 588,000 (198,000) $ 390,000 Required: a. Determine the margin of safety as a percentage for each product. b. Prepare revised income statements for each product, assuming a 20 percent increase in the budgeted sales volume. c. For each product, determine the percentage change in net income that results from the 20 percent increase in sales. d. Which product has the highest operating leverage? e. Assuming that management is pessimistic and risk averse, which product should the company add to its cosmetics line? f. Assuming that management is optimistic and risk aggressive, which product should the company add to its cosmetics line? Complete this question by entering your answers in the tabs below. Reg A Reg B Reg C1 Reqs C2 to E 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 % % % ReqA ReqB > Reg A Reg B Reg C1 Reqs C2 to E Prepare revised income statements for each product, assuming a 20 percent increase in the budgeted sales volume. WALTON COMPANY Income Statements Skin Cream Bath Oil Color Gel Sales revenue Variable costs Contribution margin Fixed cost Net income Req A Req B Reg C1 Reqs C2 to E 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 Reg A Req B Req c1 Reqs C2 to E Which product has the highest operating leverage? 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?
