Santana Rey expects second quarter 2022 net income of Business Solutions's line of computer furniture to...

Transcribed Image Text:

Santana Rey expects second quarter 2022 net income of Business Solutions's line of computer furniture to be the same as the first quarter's net income (reported below) without any changes in strategy. Sales were 148 desk units (sales price of $1,250) and 88 chairs (sales price of $500). BUSINESS SOLUTIONS-Computer Furniture Segment Segment Income Statement* For Quarter Ended March 31, 2022 Sales+ Cost of goods sold + $ 229,000 133,000 96,000 Gross profit Selling, general, and administrative expenses Sales commissions (10%) Advertising expenses General and administrative expenses Net income $ 22,900 11,800 23,600 * Reflects activity only related to the computer furniture segment. Sales: (148 $1,250) + (88 $500) = $229,000. + Cost of goods sold: (148 $750) + (88 $250) = $133,000. 58,300 $ 37,700 Santana believes that sales will total 198 desks and 147 chairs for the next quarter if selling prices are reduced to $1,150 for desks and $450 for chairs and advertising expenses are increased to $17,040 for the quarter. Product costs per unit and amounts of all other expenses will not change. Required: 1. Prepare a budgeted income statement for the computer furniture segment for the quarter ended June 30, 2022, that shows the results from implementing the proposed changes. 2. Do the proposed changes increase or decrease budgeted net income for the quarter? Santana Rey expects second quarter 2022 net income of Business Solutions's line of computer furniture to be the same as the first quarter's net income (reported below) without any changes in strategy. Sales were 148 desk units (sales price of $1,250) and 88 chairs (sales price of $500). BUSINESS SOLUTIONS-Computer Furniture Segment Segment Income Statement* For Quarter Ended March 31, 2022 Sales+ Cost of goods sold + $ 229,000 133,000 96,000 Gross profit Selling, general, and administrative expenses Sales commissions (10%) Advertising expenses General and administrative expenses Net income $ 22,900 11,800 23,600 * Reflects activity only related to the computer furniture segment. Sales: (148 $1,250) + (88 $500) = $229,000. + Cost of goods sold: (148 $750) + (88 $250) = $133,000. 58,300 $ 37,700 Santana believes that sales will total 198 desks and 147 chairs for the next quarter if selling prices are reduced to $1,150 for desks and $450 for chairs and advertising expenses are increased to $17,040 for the quarter. Product costs per unit and amounts of all other expenses will not change. Required: 1. Prepare a budgeted income statement for the computer furniture segment for the quarter ended June 30, 2022, that shows the results from implementing the proposed changes. 2. Do the proposed changes increase or decrease budgeted net income for the quarter?