Santana Rey expects second quarter $2022$ net income of Business Solutions's line of computer furniture to be the some ds the tirs: quarter's net income $($reported below$)$ without any changes in strategy. Sales were $150$ desk units $($sales price of $$1,250)$ and $90$ chairs $($soles price of $$500).$

Reflects activity only related to the computer furniture segment.

$$ Soles: $(150$$$1,250)+(90$$$500)=$$$232,500.$

$$ Cost of goods sold: $(150$$$750)+(90$$$250)=$$$135,000.$

Santana believes that sales will total $201$ desks and $150$ 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 $$17,400$ for the querter Product costs per unit and omounts of all other expenses will not change.

Required:

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?

Complelte this question by entering your answers in the talbs below.

Required $1$

Prepare a budgeted income statement for the computer furniture segment for the quarter ended June $30,2022,$ that shows the results trem implementing the propased change.