Oriole Willis is the advertising manager for Bargain Shoe Store. She is currently working on a major promotional campaign. Her ideas include the installation of a new lighting system and increased display space that will add $ 39,000 in fixed costs to the $ 423,000 currently spent. In addition, Oriole is proposing that a 5% price decrease ($ 60 to $ 57) will produce a 20% increase in sales volume ( 20,000 to 24,000). Variable costs will remain at $ 36 per pair of shoes. Management is impressed with Orioles ideas but concerned about the effects that these changes will have on the break-even point and the margin of safety.

Prepare a CVP income statement for current operations and after Orioles changes are introduced.

sales current new

variable expense

contribution margin

net income