Howard Cooper, the president of Munoz 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.

Standard rate and variable costs
Service rate per hour	$	82.00
Labor cost		35.00
Overhead cost		6.80
Selling, general, and administrative cost		4.10
Expected fixed costs
Facility maintenance	$	524,000
Selling, general, and administrative		149,000

Required:

1. 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.

2. 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 consultants analysis, if Munoz charges customers $77 per hour, the firm can achieve 46,000 hours of services. Prepare a flexible budget using the consultants assumption.

3. The same consultant also suggests that if the firm raises its rate to $87 per hour, the number of service hours will decline to 31,000. Prepare a flexible budget using the new assumption.

a.

MUNOZ COMPUTER SERVICES
Pro Forma Income Statement
Master Budget
not attempted	not attempted
Variable costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0
Fixed costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0

b.

MUNOZ COMPUTER SERVICES
Pro Forma Income Statement
Flexible Budget
not attempted	not attempted
Variable costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0
Fixed costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0

c.

MUNOZ COMPUTER SERVICES
Pro Forma Income Statement
Flexible Budget
not attempted	not attempted
Variable costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0
Fixed costs:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	$0