using excel. P&Ty

A contribution format income statement for the most recent year for Big Bear Consumer Electronics Inc. is shown below. Total Department $320,000 100% 236,000 74% AM/FM radios $270,000 100% 216.000 80% HD radios $50,000 100% 20.000 40% 84,000 26% 54,000 20% 30,000 60% Sales Less variable expenses Contribution Margin Less Traceable Fixed Expenses Segment Margin Less Common Fixed Expenses Net Operating Income 15,000 10,000 5,000 10% 69,000 40,000 $44.000 16% $25.000 50% $29.000 PROBLEM BACKGROUND: Shortly after graduating with a business degree from Bridgewater State University, you are hired as an assistant to the District Manager of a national consumer electronics chain During your first day on the job, you attend a meeting regarding product lines carried by the chain. You leam about a fairly new innovation called HD high definition) radio This product allows consumers to listen to not only traditional AM and FM bands, but PROBLEM Your boss (the District Manager) has authorized you to spend $10,000 for advertising for one of your chain's local stores, promoting one of their product lines. A Marketing Research class at Bridgewater State University conducted a study indicating that the additional advertising would increase sales of the AMFM radios by $50,000 and increase sales of the HD radios by only $45,000 The local store manager (who never took a course in Managerial Accounting) argues that the advertising budget should be spent on the AM/FM radios because it will result in more sales dollars. The store manager also argues that the AM/FM radio line's total sales are substantially higher than the HD line, therefore as the biggest selling item, it should receive all advertising allotments. REQUIRED: a) Using Excel, prepare new segmented income statements (including the new sales and cost data) based upon your recommendation (hint: on what line would the $10,000 of dedicated advertising appear?) You should submit 3 segmented income statements. The first being the original data on front of this page, the second, assuming the advertising is spent on AM/FM and the third assuming the advertising is spent on HD radios b) Determine which product line (AM/FM radios or HD radios) you will spend the $10,000 of advertising on Show your work, justifying this decision, based upon a cost benefit analysis. What would you tell the store manager? Include a short memo to your boss (the District Manager) explaining your decision c) What form of media would you recommend using to advertise your chosen product line? (explain why) d) Are there any "implicit considerations that should enter the decision on which product line to promote