SUCCESS SYSTEMS Segment Income Statement For Quarter Ended March 31,2014 Salest Cost of goods sold Gross profit . Expenses $180,000 115,000 65,000 8,000 9,000 18,000 45,000 Other fixed expenses. Total expenses Reflects revenue and expense activity only related to the computer fumiture segment , Revenue: (120 desks X $1.250) + (60 chairs x S500-$150.000 + S30.000 = $180,000 Cost of goods sold: ( 120 desks X $750) + (60 chars $2501+ SI0,000 $115,000 Adria Lopez believes that sales will increase each month for the next three months (April, 48 desks, 32 chairs; May, 52 desks, 35 chairs June, 56 desks, 38 chairs) if selling prices are reduced to $1,150 for desks and $450 for chairs, and advertising expenses are increased by 10% and remain at that level for all three months. The products' variable cost will remain at $750 for desks and $250 for chairs. The sales staff will continue to earn a 10% commission, the fixed manufacturing costs per month will remain at $10,000 and other fixed expenses will remain at S6,000 per month. Required 1. Prepare budgeted income statements for each of the months of April, May, and June that show the Check Budgeted income (lossl: expected results from implementing the proposed changes. Use a three-column format, with one col- April, 660); May, $945 umn for each month. 2. Use the budgeted income statements from part 1 to recommend whether Adria Lopez should imple- ment the proposed changes. Explain