Howard Cooper, the president of Thornton 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 1. $ Standard rate and variable costs Service rate per hour Labor cost Overhead coat Selling, general, and administrative coat Expected fixed costs Facility maintenance Selling, general, and administrative 86.00 30.00 6.40 4.30 $522,000 142,000 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 Year 1. 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 Thornton charges customers $81 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 $91 per hour, the number of service hours will decline to 31,000. Prepare a flexible budget using the new assumption Complete this question by entering your answers in the tabs below. Required A Required B Required C 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 Year 1. THORNTON COMPUTER SERVICES Pro Forma Income Statement Master Budget Variable costs Fixed costs: 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 Year 1. 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 Thornton charges customers $81 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 $91 per hour, the number of service hours will decline to 31,000. Prepare a flexible budget using the new assumption. 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 Thornton charges customers $81 per hour, the firm can achieve 46,000 hours of services. Prepare a flexible budget using the consultant's assumption. THORNTON COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs Fixed costs Required: a. Prepare the proforma Income statement that would appear in the master budget If the firm expects to provide 37,000 hours of services In Year 1. b. A marketing consultant suggests to Mr. Cooper that the service rate may affect the number of service hours that the firm can achleve. According to the consultant's analysis, if Thornton charges customers $81 per hour, the firm can achleve 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 $91 per hour, the number of service hours will decline to 31,000. Prepare a flexible budget using the new assumption. 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 $91 per hour, the number of service hours will decline to 31,000. Prepare a flexible budget using the new assumption. THORNTON COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs