The Jasper Corporation plans to spend an additional $400,000 promoting its product Juice in the next year. Assume all the other variable and period costs would remain the same as in the previous year. Calculate the total amount of revenue from the sale of Juice that the company would need to fully recover the cost of this product. A. O 17,744,060 B. O 17,118,651 CO 13,649,277 DO 13,168,193 E.O 22,254,247 Balance Sheet Assets Cash $ 5,158,862 Accounts Receivable $ 6,337,927 Inventory $ 5,396,075 Total Current Assets $ 16,892,865 Plant And Equipment $ 5,882,854 Accumulated Depreciation $ 6,975,140 Total Fixed Assets $ 12,857,994 Total Assets $ 29,750,859 Liabilities & Owners' Equity Accounts Payable $ 7,194,195 Current Debt $ 6,095,218 Long Term Debt $7,137,434 Total Liabilities $ 20,426,847 Common Stock $6,826,881 Retained Earnings $ 2,497,131 Total Equity $9,324,012 Total Liabilities And Equity $ 29,750,859 Cash Flow Sheet Starting Cash $ 1,030,351 Cash From Operations $ 1,450,272 Net Income (Loss) Adjustment For Non-Cash items Depreciation $ 2,700,650 $ 26,187 Extraordinary gains/losses/writeoffs Changes in current assets and liabilities Accounts Payable $ 65,770 Inventory $ 96,246 Accounts Receivable $ 80,485 Net Cash From Operations $ 4,419,610 Cash From Investing Plant Improvements $ (457,746) Net Cash From Investing $ (457,746) Cash From Financing Dividends Paid $ (31,297) Common Stock Sales $- Common Stock Purchases S (96,396) Bond Sales $ 521,873 Bond Purchases S- Change in Current Debt $ 221,802 Net Cash From Financing $ 615,982 Net Change in Cash $ 4,577,846 Closing Cash Postion $ 5,608,197 Income Statement Juice Jump Total Sales $ 22,666,105 $ 23,627,135 $ 46,293,239 Variable Costs Direct Labor Cost $ 8,956,120 $ 9,335,854 $ 18,291,974 Direct Material Cost $ 7,756,573 $ 8,085,447 $ 15,842,020 Interest Costs $ 129,616 $ 18,837,758 $ 19,636,468 $ 38,474,226 Total Variable Costs Contribution Margin $ 3,828,347 $ 3,990,666 $ 7,819,013 Period Costs Depreciation $ 1,322,293 $ 1,378,357 $ 2,700,650 SG&A R&D Cost $ 260,972 $ 272,037 $ 533,010 Promotion Budget $336,707 $ 350,983 $ 687,690 Sales Budget $325,115 $ 338,899 $ 664,014 Administrative Overhead $ 246,285 $ 256,727 $ 503,012 $ 2,491,372 $ 2,597,004 $ 5,088,376 Total Period Costs Net Margin Other (Fees/Write-offs/Bonuses/Relocation) $ 1,336,975 $ 1,393,662 $ 2,730,637 $ 324,300 EBIT $ 2,406,337 Tax $ 796,853 Profit Sharing Cost $ 29,597 Net Profit $ 1,450,272