Using the following data for Bright Futures Company, prepare a balance sheet in report form as of August 31. Telephone expense $1,150
Cash 3,000
Accounts payable 1,540
Jason Bright, drawing 800
Fees Earned 15,700
Rent expense 1,400
Supplies 140
Accounts receivable 1,500
Computer equipment 20,000
Jason Bright, capital (August 1) 14,320
Wages expense 4,800
Utilities expense 750
Notes payable 2,400
Office expense 420

Fanning 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. skin cream bath oil color gel budgeted sales in units (a) 110,000 190,000 70,000 expected sales price (b) $8 $4 $11 variable costs per unit (c) $2 $2 $7 income statements sales revenue (a × b) $880,000 $760,000 $770,000 variable costs (a × c) (220,000) (380,000) (490,000) contribution margin 660,000 380,000 280,000 fixed costs (432,000) (240,000) (76,000) net income $228,000 $140,000 $204,000 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) assuming that management is pessimistic and risk averse, which product should the company add to its cosmetics line? (e) assuming that management is optimistic and risk aggressive, which product should the company add to its cosmetics line?