EZ Video Company is a manufacturer of video-conferencing products. Regular units are manufactured to meet marketing projections, and specialised units are made after an order is received. Maintaining the video-conferencing equipment is an important area of customer satisfaction. With the recent downturn in the computer industry, the video-conferencing equipment segment has suffered, leading to a decline in EZ Video's financial performance. The following income statement shows results for this year. (Click the icon to view the income statement.) EZ Video's management team is in the process of preparing the budget for next year and is studying the following information: (Click the icon to view the information.) Prepare a budgeted income statement for the year ending December 31, next year. (Round your answers to the nearest whole euro.) Data table Revenues: Equipment Maintenance contracts Total revenues Cost of goods sold Gross margin Operating costs Marketing Distribution Customer maintenance Administration Total operating costs Operating income 9,000 1,600 10,600 4,500 6,100 680 170 1,300 930 3,080 3,020 Print Done - More info 1. Selling prices of equipment are expected to increase by 10% as the economic recovery begins. The selling price of each maintenance contract is expected to remain unchanged from this year. 2. Equipment sales in units are expected to increase by 8%, with a corresponding 8% growth in units of maintenance contracts. 3. Cost of each unit sold is expected to increase by 3% to pay for the necessary technology and quality improvements. 4. Marketing costs are expected to increase by 280,000, but administration costs are expected to remain at this year levels. 5. Distribution costs vary in proportion to the number of units of equipment sold. 6. Two maintenance technicians are to be hired at a total cost of 140,000, which covers wages and related travel costs. The objective is to improve customer service and shorten response time. 7. There is no beginning or ending inventory of equipment. Print Done - X Revenues: Equipment Budgeted Income Statement for next year (in thousands) Maintenance contracts Total revenues Cost of goods sold Gross margin Operating costs Marketing Distribution Customer maintenance Administration Total operating costs Operating income m