Refer to the AccuTax Inc. exhibit One of the partners is planning to retire at the end of the year. May Higgins, the sole remaining partner, plans to add a manager at an annual salary of $91,200. She expects the manager to work, on average, 45 hours a week for 45 weeks per year. She plans to change the required staff time for each hour spent to complete a tax return to the following: Simple Individual Return Partner Manager Senior consultant Consultant Business Return 0.4 hour 0.1 hour 0.5 hour Complex Individual Return 0.07 hour 0.13 hour 0.40 hour 0.40 hour 0.2 hour 0.8 hour The manager is salaried and earns no overtime pay. Senior consultants are salaried but receive time and a half for any overtime worked. The firm plans to keep all the senior consultants and adjust the number of consultants as needed including employing part- time consultants, who also are paid on an hourly basis. Higgins has also decided to have five supporting staff at $59,500 each. All other operating data remain unchanged. The manager will share 10% of any profit over $600,000 before bonus. Required: 1. What is the budgeted total cost for overtime hours worked by senior consultants? 2. How many full-time consultants should be budgeted? 3. Determine the manager's total compensation and total pretax operating income for the firm, assuming that the revenues from preparing tax returns remain unchanged. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 What is the budgeted total cost for overtime hours worked by senior consultants? Budgeted total cost for overtime (Required 1 Required 2 > Accu Tax Inc. Budgeted Operating Income For the Year ended December 31, 2019 Revenue Payroll expenses Partner Manager Senior consultants-base pay Senior consultantspay for overtime hours Consultants-Full-time ConsultantsPart-time Support staff General and administrative expenses Operating income before bonus to manager Less: Manager's bonus Operating income before taxes Total compensation for the manager: Salary Bonus 0 $ 0 Total 0 As an example. Accu Tax Inc. provides tax services to will fires and individuals. It expects to have the following revenues from preparing tax returns for the year ended December 31, 2019: Tax returns for business tims $1,000,000 Individual tax returns: Simple retums $1,640,000 Complex returns 1.200,000 2.840,000 Total revenues $3.840,000 The firm has 2 partners, & senior consultants, and 20 consultants. On average, a partner works 50 hours a week and is paid $250.000 a year. Both senior consultants and consultants are expected to work 40 hours a week and are paid. respectively. 590,000 and $60.000 year. The annual compensation for supporting stall is $10,000 per full-time equivalent. The number of supporting staff varies with the size of the firm. In general, one supporting staff person is needed for every 2 partners, one for every 4 senior costants, and one for every 10 consultants. After allowing for vacation, sickness, and continuing education days, the weeks per year available to work with clients are 40 weeks for each partner. 45 weeks for each wnior consultant, and 48 week for each consultant. All partners and senior consultants are full-time professional start members. The firm estimates the following required proportions of professional staff times for each hour spent to complete each of the three different classifi- cations of tax returns: Business Return Simple Individual Complex Individual Partner 40% 10% Senior consultant 60% 10% 40% Consultant 90% 50% General and administrative expenses are estimated as SIS0.000 per year, plus 10% of the tal payroll. The firm charges $250 per hour for business returns, $100 per hour for individ- ual returns with complicated tax matters, and S50 per hour for simple individual tax returns. The budgeted revenue and the total hours for each of the returns for the coming year areas follows: Budgeted Revenue Hourly Charge Rate Required Hours Business returns $1.000.000 $250 4.000 Individual returns Simple return 1,640,000 50 32,800 Complex returns 1.200.000 100 12.000 Total $3,740.000 AAROO The following table shows the professional staff requirements for the budgeted revenue: Total Hours Partner Senior Consultant Consultant Business returns 4,000 1.600 2,400 Complex individual returns 12.000 1.200 4,800 6.000 Simple individual returns 32,800 3,280 29,520 Total hours 48.800 2.800 10.480 35.520 Hours per week (given) SO 40 40 Equivalent number of work weeks Weeks per year professional Stafrigiven 40 45 43 Number of professional start members needed 1.4 185 The buyet show that Aceu Tax has sufficient professional staff to support the expected activity. Assuming Accu Tax plans no change in personnel and maintains the same staff level, its budgetting in will be shown in Exhibit 10.18 ACCUTAX INC. Budgeted Operating income For the Year Ended December 31, 2019 Havenue $ 3.840.000 Payroll expenses Partners 2x $250.000 - $500.000 Senior Consultants XS 90.000 720.000 Consultants 20 x 5 GO.000 = 1 200 000 Supporting start 5X$ 40.000 200.000 2.620.000 General and administrative $150.000+ (10% $2.620.000) 412.000 expensas Operating income BOBODO EXHIBIT 10.13 Budgeted Operating Income with No Change in Staffing