Help Davenport Services provides basic marketing and public relations services in a town in the southeast. Lately, the growth in the business has been relatively flat and the managers have been considering new services that might improve their prospects. The sales manager has suggested that adding some "enhanced" services (more personalized attention to the client, greater media access, and so on) might be the approach to pursue. He put together the analysis and was about to present it when he suddenly quit. You have been asked to reconstruct the analysis. The last known spreadsheet with the analysis is shown as follows. You recall that in the last meeting the sales manager estimated that Davenport would probably have to hire some additional employees to do the extra work. He estimated that would add about $21,615 to the monthly labor costs. Required: Fill in the blank cells. (Enter all amounts as positive values.) DAVENPORT SERVICES Projected Income Statement For the Month Status Quo: % Increase Alternative: Current Services Enhanced (Decrease) Difference. Services % $ 451,860 Sales revenue Costs Equipment lease $ 100,200 10% $ 110,220 10.020 Labor 96 93,665 Rent 20 % 15,600 Depreciation 20,200 5% Utilities 55,200 Other 20,200 Total costs Operating profit $ 95,700 $ 24,000