Howard Cooper, the president of Munoz 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 82.00 37.00 6.40 3.40 $518,000 141,000 Required: a. Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 37,000 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 Munoz charges customers $77 per hour, the firm can achieve 46,000 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 $87 per hour, the number of service hours will decline to 29,000. Prepare a flexible budget using the new assumption. MUNOZ COMPUTER SERVICES Pro Forma Income Statement Master Budget Variable costs: Services revenue Labor cost Overhead cost 37,000 1,369,000 236,800 125,800 $ (1,768,600) Selling, general, and administrative costs Fixed costs: $ (1,768,600) A marketing consultant suggests to Mr. Cooper that the service rate may achieve. According to the consultant's analysis, if Munoz charges custome of services. Prepare a flexible budget using the consultant's assumption. MUNOZ COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs: The same consultant also suggests that if the firm raises its rate to $ 29,000. Prepare a flexible budget using the new assumption. MUNOZ COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs