Morning Sky, Inc. (MSI), manufactures and sells computer games. The company has several product lines based on the age range of the target market. MSI sells both individual games as well as packaged sets. All games are in CD format, and some utilize accessories such as steering wheels, electronic tablets, and hand controls. To date, MSI has developed and manufactured all the CDs itself as well as the accessories and packaging for all of its products. The gaming market has traditionally been targeted at teenagers and young adults; however, the increasing affordability of computers and the incorporation of computer activities into junior high and elementary school curriculums has led to a significant increase in sales to younger children. MSI has always included games for younger children but now wants to expand its business to capitalize on changes in the industry. The company currently has excess capacity and is investigating several possible ways to improve profitability. MSI's educational products are currently sold without any supplemental materials. The company is considering the inclusion of instructional materials such as an overhead slide presentation, potential test questions, and classroom bulletin board materials for teachers. A summary of the expected costs and revenues for MSI's two options follows: CD Only 38,000 units $ 33.00 CD with Instructional Materials 38,000 units $ $ 49.00 Estimated demand Estimated sales price Estimated cont per unit Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Unit manufacturing cost. Additional development cost $ 6.25 8.50 8.50 9.00 $ 32.25 $ B.75 12.50 11.75 9.00 $ 42.00 $105,000 Required: 1. Based on the given data, compute the increase or decrease in profit that would result if instructional materials were added to the CDs. . 2. Should MSI add the instructional materials or sell the CDs without them? 3-a. Suppose that the higher price of the CDs with instructional materials is expected to reduce demand to 20,000 units. Complete the table given below based on Requirement 1 and 2 data. 3-b. Should MSI add the instructional materials or sell the CDs without them? CD Only 38,000 units $ 33.00 Materials 38,000 units $ 49.00 Estimated demand Estimated sales price Estimated cost per unit. Direct materials Direct Labor Variable manufacturing overhead Fixed manufacturing overhead Unit manufacturing cont. Additional development cost $ 6.25 8.50 8.50 9.00 $32.25 $ B.75 12.50 11.75 9.00 $ 42.00 $105,000 Required: 1. Based on the given data, compute the increase or decrease in profit that would result if instructional materials were added to the CDs. 2. Should MSI add the instructional materials or sell the CDs without them? 3-a. Suppose that the higher price of the CDs with instructional materials is expected to reduce demand to 20,000 units. Complete the table given below based on Requirement 1 and 2 data. 3-b. Should MSI add the instructional materials or sell the CDs without them? Complete this question by entering your answers in the tabs below. Req 1 Reg 2 Reg 3A Req 3B Based on the given data, compute the increase or decrease in profit that would result if instructional materials were added to the CDs. CD Only IS Sales Revenue Variable Costs Contribution Margin Additional Development Costs Differential Profit (Loss) CD with Instructional Incremental Materials 1,862,000 $ 608,000 (1.149,500) (268,000) 712,500 x $ 342,000 (105,000) (105,000) 607,500 X $ 237,000 1,254,000 $ (283,500) 370,500S 0 D 370,500S IS IS - - - -- MAL $ 33.00 $ 49.00 www. Estimated males price Estimated cost per unit Direct materials Direct labor Variable manufacturing overhead Pixed manufacturing overhead Unit manufacturing cost Additional development coat $ 6.25 8.50 B.50 9.00 S 32.25 $ 8.75 12.50 11.75 9.00 $ 42.00 $105,000 Required: 1. Based on the given data, compute the increase or decrease in profit that would result of instructional materials were added to the CDs 2. Should MSI add the instructional materials or sell the CDs without them? 3-a. Suppose that the higher price of the CDs with instructional materials is expected to reduce demand to 20,000 units. Complete the table given below based on Requirement 1 and 2 data. 3-b. Should MSI add the instructional materials or sell the CDs without them? Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Req 3A Req3B Suppose that the higher price of the CDs with instructional materials is expected to reduce demand to 20,000 units. Complete the table given below based on Requirement 1 and 2 data. CD Only $ 1.254,000 $ Sales Revenue Variable Costs CD with Instructional Incremental Materials 980,000$ (274,000) (605,000) 278,500 X 375,000 $ 4,500 (105.000) (105,000) 270,000 $ (100,500) $ Contribution Margin Additional Development Costs Differential Profit (Loss) (883,500) 370,500 $ 0 370,500 g $ $