Sheridan Company had sales in 2021 of $1,710,000 on 60,000 units. Variable costs totaled $1,026,000, and fixed costs totaled $570,000. A new raw material is available that will decrease the unit variable costs by 20% (or $3.42). However, to process the new raw material, fixed operating costs will increase by $114,000. Management feels that one half of the decline in the unit variable costs should be passed on to customers in the form of a sales price reduction. The marketing department expects that this sales price reduction will result in a 5% increase in the number of units sold.

(A) Prepare a projected CVP income statement for 2022, assuming the changes have not been made. (Round per unit cost to 2 decimal places, e.g. 5.25 and all other answers to 0 decimal places, e.g. 1,225.)

B) Prepare a projected CVP income statement for 2022, assuming that changes are made as described