Howard Cooper, the president of Stuart 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	$	81.00
Labor cost		32.00
Overhead cost		6.50
Selling, general, and administrative cost		3.80
Expected fixed costs
Facility maintenance	$	519,000
Selling, general, and administrative		146,000

Required:

1. Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 38,000 hours of services in 2019.

   STUART COMPUTER SERVICES
   Pro Forma Income Statement
   Master Budget
   Variable costs:
   	$0
   Fixed costs:
   	$0

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 Stuart charges customers $76 per hour, the firm can achieve 47,000 hours of services. Prepare a flexible budget using the consultants assumption.

   STUART COMPUTER SERVICES
   Pro Forma Income Statement
   Flexible Budget
   Variable costs:
   	$0
   Fixed costs:
   	$0

3. The same consultant also suggests that if the firm raises its rate to $86 per hour, the number of service hours will decline to 36,000. Prepare a flexible budget using the new assumption.

   STUART COMPUTER SERVICES
   Pro Forma Income Statement
   Flexible Budget
   Variable costs:
   	$0
   Fixed costs:
   	$0