Exercise $13-46($Algo$)$ Budgeting in a Service Organization $($LO $13-5,6)$

Mansfield Information Systems $($MIS$)$ is an IT support firm. Managers and staff are billed to clients on an hourly basis. The senior administrative staff does not directly provide client support. Because of the clientele of MIS, there is significant fluctuation from month to month.

Managers are billed to clients at a rate of $$870$ per hour and staff at a rate of $$435$ per hour. Managers are paid $$380$ per hour worked $($including nonbillable time$),$ and staff are paid $$215$ per hour. The current plan calls for managers to bill $970$ hours in November and $790$ hours in December. Staff are expected to bill $6,440$ hours in November and $5,140$ hours in December. Managers will work a total of $1,460$ hours in both months, and staff will work a total of $8,140$ hours in November and $7,700$ hours in December.

Other monthly costs $($all fixed$)$ are $$758,500$ selling, general, and administrative, $$158,500$ in depreciation, and $$267,000$ in marketing.

Required:

Prepare a budgeted income statement for Mansfield Information Systems for November and December $($separately$).$