Connelly Inc., a manufacturer of quality electric ice cream makers, has experienced a steady growth in sales over the past few years. Because her business has grown, Jan DeJaney, the president, believes she needs an aggressive advertising campaign next year to maintain the companys growth. To prepare for the growth, the accountant prepared the following data for the current year:

Variable costs per ice cream maker
Direct labor	$	17.00
Direct materials		20.50
Variable overhead		8.50
Total variable costs	$	46.00
Fixed costs
Manufacturing	$	108,500
Selling		63,000
Administrative		450,000
Total fixed costs	$	621,500
Selling price per unit	$	85
Expected sales (units)		36,000

Required:

1. If the costs and sales price remain the same, what is the projected operating profit for the coming year? $782,500

2. What is the breakeven point in units for the coming year? 15,936 units

3. Jan has set the sales target for 40,800 ice cream makers, which she thinks she can achieve by an additional fixed selling expense of $248,600 for advertising. All other costs remain as per the data in the above table. What will be the operating profit if the additional $248,600 is spent on advertising and sales rise to 40,800 units? $721,100

4-a. What will be the new breakeven point if the additional $248,600 is spent on advertising? 22,310 units

4-b. Prepare a contribution income statement at the new breakeven point.

4-c. What is the percentage change in both fixed costs and in the breakeven point? 40% for both

5. If the additional $248,600 is spent for advertising in the next year, what is the sales level (in units) needed to equal the current years operating profit at 36,000 units? 42,374 Units

I just need help with Req 4B - it is an income statement like so:

Sales Revenue _____

Less: Variable Costs _____

Contribution Margin _____

Less: Fixed Costs _____

Original Amount _____

Incremental Amount _____

Operating Profit _____