Howard Cooper, the president of Walton 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 83.00 33.00 7.10 4.30 147,000 Required: a. Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 41,000 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 Walton charges customers $78 per hour, the firm can achieve 50,000 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 $88 per hour, the number of service hours will decline to 34,000. Prepare a flexible budget using the new assumption Required A Required B Required C Prepare the pro forma income statement that would appear in the master budget if the firm expects of services in 2019. WALTON COMPUTER SERVICES Pro Forma Income Statement Master Budget Variable costs: Fixed costs: - Required A Required B > Required A Required B Required 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 Walton charges customers $78 per hour, the firm can achieve 50,000 hours of services. Prepare a flexible budget using the consultant's assumption. WALTON 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 $88 per hour, the number of service hours will decline to 34,000. Prepare a flexible budget using the new assumption. WALTON COMPUTER SERVICES Pro Forma Income Statement Flexible Budget Variable costs: Fixed costs