Question

In: Accounting

Zachary Company is considering the addition of a new product to its cosmetics line. The company...

Zachary 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) 140,000 220,000 100,000
Expected sales price (b) $ 7 $ 7 $ 15
Variable costs per unit (c) $ 2 $ 4 $ 11
Income statements
Sales revenue (a × b) $ 980,000 $ 1,540,000 $ 1,500,000
Variable costs (a × c) (280,000 ) (880,000 ) (1,100,000 )
Contribution margin 700,000 660,000 400,000
Fixed costs (585,000 ) (585,000 ) (136,000 )
Net income $ 115,000 $ 75,000 $ 264,000

  
Required:

Determine the margin of safety as a percentage for each product.

Prepare revised income statements for each product, assuming a 20 percent increase in the budgeted sales volume.

For each product, determine the percentage change in net income that results from the 20 percent increase in sales.

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?

Solutions

Expert Solution

1. Margin of safety %:

Skin Cream

Bath Oil

Color Gel

a

Expected sales price

7

7

15

b

Variable cost per unit

2

4

11

c

Difference (a - b)

5

3

4

d

Fixed costs

585000

585000

136000

e

Margin of safety Units (d / c)

117000

195000

34000

f

Budgeted sales in units

1,40,000

2,20,000

1,00,000

g

Budgeted sales (f * a)

9,80,000

15,40,000

15,00,000

h

Margin of safety revenue (e * a)

8,19,000

13,65,000

5,10,000

i

Difference (g - h)

1,61,000

1,75,000

9,90,000

j

Margin of safety % (i / g *100)

16.43%

11.36%

66.00%

2. Revised income statement after 20% increase in sales:

Skin Cream

Bath Oil

Color Gel

a

Budgeted sales in units

1,40,000

2,20,000

1,00,000

b

New Budgeted Sales (a * 1.20)

168000

264000

120000

c

Expected sales price

7

7

15

d

Variable cost per unit

2

4

11

Income Statements

e

Sales Revenue (b * c)

1176000

1848000

1800000

f

Variable Costs (b * d)

336000

1056000

1320000

g

Contribution margin (e - f)

840000

792000

480000

h

Fixed costs

585000

585000

136000

i

Net Income (g - h)

255000

207000

344000

3. Percentage change in net income:

Skin Cream

Bath Oil

Color Gel

Net Income

115000

75000

264000

Net Income after 20% inc in sales

255000

207000

344000

Percentage change in net income

221.74%

276.00%

130.30%

4. Bath Oil has the highest operating leverage as shown below:

Skin Cream

Bath Oil

Color Gel

a

Contribution margin

700000

660000

400000

b

Fixed Costs

585000

585000

136000

c

Net Income (a - b)

115000

75000

264000

d

Operating leverage ( a / c)

6.09

8.80

1.52

5. Assuming that the management is pessimistic and risk averse, the company will add Color Gel to its cosmetics line as it has the highest margin of safety percentage (66%) or lowest margin of safety units (34000) due to very low fixed costs compared to others.

6. Assuming the management is optimistic and risk aggressive, the company will add will add Bath Oil to its cosmetics line as it has the highest operating leverage (8.8) and also the percentage increase in net income due to increase in sales (276%) is highest.


Related Solutions

Zachary Company is considering the addition of a new product to its cosmetics line. The company...
Zachary 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) 140,000 220,000 100,000 Expected sales price (b) $ 7 $ 7 $ 15 Variable costs per unit (c) $ 2 $ 4...
Walton Company is considering the addition of a new product to its cosmetics line. The company...
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 Color Gel Budgeted sales in units (a) 138,000 218,000 98,000 Expected sales price (b) $ 10 $ 9 $ 16 Variable costs per unit (c) $ 2 $ 4...
Vernon Company is considering the addition of a new product to its cosmetics line. The company...
Vernon 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) 136,000 216,000 96,000 Expected sales price (b) $ 9 $ 7 $ 15 Variable costs per unit (c) $ 2 $ 4...
Solomon Company is considering the addition of a new product to its cosmetics line. The company...
Solomon 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) 130,000 210,000 90,000 Expected sales price (b) $ 10 $ 9 $ 15 Variable costs per unit (c) $ 2 $ 4...
Baird Company is considering the addition of a new product to its cosmetics line. The company...
Baird 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) 104,000 184,000 64,000 Expected sales price (b) $ 9 $ 4 $ 11 Variable costs per unit (c) $ 2 $ 1...
Rooney Company is considering the addition of a new product to its cosmetics line. The company...
Rooney 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) 128,000 208,000 88,000 Expected sales price (b) $ 9 $ 7 $ 14 Variable costs per unit (c) $ 2 $ 4...
Rundle Company is considering the addition of a new product to its cosmetics line. The company...
Rundle 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) 126,000 206,000 86,000 Expected sales price (b) $ 8 $ 6 $ 13 Variable costs per unit (c) $ 2 $ 4...
A Company is considering a new product line to supplement its range line. It is anticipated...
A Company is considering a new product line to supplement its range line. It is anticipated that the new product line will involve cash investment of $700,000 at time 0 and $1.0 million in year 1. After-tax cash inflows of $500,000 are expected in year 2, $300,000 in year 3, $700,000 in year 4, and $400,000 each year thereafter through year 10. Though the product line might be viable after year 10, the company prefers to be conservative and end...
Briarcliff Stove Company is considering a new product line to supplement its range line. It is...
Briarcliff Stove Company is considering a new product line to supplement its range line. It is anticipated that the new product line will involve cash investment of $700,000 at time 0 and $1.0 million in year 1. After tax cash inflows of $250,000 are expected in year 2, $300,000 in year 3, $350,000 in year 4, and $400,000 each year thereafter through year 6. Though the product line might be viable after year 6, the company prefers to be conservative...
Shrieves Casting Company is considering adding a new line to its product mix, and the company...
Shrieves Casting Company is considering adding a new line to its product mix, and the company hires you, a recently business school graduate, to conduct capital budgeting analysis. The production line would be set up in unused space in Shrieves' main plant. The machinery’s invoice price would be approximately $200,000; another $10,000 in shipping charges would be required; and it would cost an additional $30,000 to install the equipment. The machinery has an economic life of 4 years, and would...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT