I need help with calculating the numbers in this problem. I have been stuck on it for days. I apologize if my formatting isn't the best, this is the first time I've posted a question.

Case 1 A Saved Help Save & Exit Submit You received partial credit in the previous attempt. Check my work View previous attempt Miller Cereals is a small milling company that makes a single brand of cereal. Recently, a business school intern recommended that the company introduce a second cereal in order to "diversify the product portfolio." Currently, the company shows an operating profit that is 20 percent of sales. With the single product, other costs were twice the cost of rent. 10 points The intern estimated that the incremental profit of the new cereal would only be 4.5 percent of the incremental revenue, but it would still add to total profit. On his last day, the intern told Miller's marketing manager that his analysis was on the company laptop in a spreadsheet with a file name, New Product.xlsx. The intern then left for a 12-month walkabout in the outback of Australia and cannot be reached eBook Print References When the marketing manager opened the file, it was corrupted and could not be opened. She then found an early incomplete) copy on the company's backup server. The incomplete spreadsheet is shown as follows. The marketing manager then called a cost management accountant in the controller's office and asked for help in reconstructing the analysis. Required: As the management accountant, fill in the blank cells. (Do not round intermediate calculations. Round your final answers to the nearest whole number. Enter all amounts as positive values.) Miller Cereals Projected Income Statement For One Year Statue Oue: Increaca Alternative CHEEKY VOIN : Status Quo: Single Product $ 155,000 For One Year % Increase (Decrease) 40 % Alternative: Two Products $ 217,000 Difference $ 62,000 Sales revenue 42,000 19,000 61,000 61,000 10 % Costs Material Labor Rent Depreciation Utilities Other Total costs Operating profit 0 % % 8,200 5,200 1,100 4,748 8,200 | 4,100 9,496 124,000 31,000 $ $ $ $ 183,210 33,790 59,210 2,790 91% $