Howard Cooper, the president of Fanning Computer Services, needs your help. He wonders about the potential effects on the firms net income if he changes the service rate that the firm charges its customers. The following basic data pertain to fiscal year 2019.

Howard Cooper, the president of Fanning Computer Services, needs your help. He wonders about the potential effects on the firm's net income if he changes the service rate that the firm charges its customers. The following basic data pertain to fiscal year 2019. Standard rate and variable costs Service rate per hour Labor cost Overhead cost Selling, general, and administrative cost Expected fixed costs Facility maintenance Selling, general, and administrative $ 84.00 39.00 6.30 4.00 $520,000 147,000 a. Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 39,000 hours of services in 2019. b. A marketing consultant suggests to Mr. Cooper that the service rate may affect the number of service hours that the firm can achieve. According to the consultant's analysis, if Fanning charges customers $79 per hour, the firm can achieve 48,000 hours of services. Prepare a flexible budget using the consultant's assumption. c. The same consultant also suggests that if the firm raises its rate to $89 per hour, the number of service hours will decline to 33,000. Prepare a flexible budget using the new assumption. Complete this question by entering your answers in the tabs below. Required A Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 39,000 hours of services in 2019. FANNING COMPUTER SERVICES Pro Forma Income Statement Master Budget Variable costs: Fixed costs: Complete this question by entering your answers in the tabs below. Required A Required B Required C A marketing consultant suggests to Mr. Cooper that the service rate may affect the number of service hours that the firm can achieve. According to the consultant's analysis, if Fanning charges customers $79 per hour, the firm can achieve 48,000 hours of services. Prepare a flexible budget using the consultant's assumption. FANNING COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs: Complete this question by entering your answers in the tabs below. Required A Required B Required C The same consultant also suggests that if the firm raises its rate to $89 per hour, the number of service hours will decline to 33,000. Prepare a flexible budget using the new assumption. FANNING COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs