Faxmatic, Inc., produces memory enhancement kits for fax machines. Sales have been very erratic, with some months showing a profit and some months showing a loss. The company's contribution format income statement for the most recent month is given below:

Sales (22,000 units at $105 per unit)	$	2,310,000
Variable expenses		1,386,000
Contribution margin		924,000
Fixed expenses		945,000
Net operating loss	$	(21,000)
Refer to the original data. The president is convinced that a 10% reduction in the selling price, combined with an increase of $115,000 in the monthly advertising budget, will double unit sales. What will the new contribution format income statement look like if these changes are adopted?