Question

Thome and Crede, CPAs, are preparing their service revenue (sales) budget for the coming year (2020). The practice is divided into three departments: auditing, tax, and consulting. Billable hours for each department, by quarter, are provided below. Department Quarter 1 Quarter 2 Quarter 3 Quarter 4 Auditing 2,520 1,780 2,180 2,650 Tax 3,240 2,770 2,250 2,660 1,670 Consulting 1,670 1,670 1,670 Average hourly billing rates are auditing $82, tax $92, and consulting $103. Prepare the service revenue (sales) budget for 2020 by listing the departments and showing for each quarter and the year in total, billable hours, billable rate, and total revenue. THOME AND CREDE, CPAS Service Revenue Budget Quarter 1 Quarter 2 Dept. Billable Hours Billable Rate Total Rev. Billable Hours Billable Rate Auditing Тах Consulting Totals

Answer 1

Quarter 2 Billable Billable Dept. Total Rev. Rate Hours Auditing Tax Lifticisi Sales Revenue Budget Quarter 3 Billable Billable Total Rev. Hours Rate 2,180 $ 82 $ 178,760 2,250 $ 92 $ 207,000 1,670 $ 103 $ 172,010 $ 557,770 Quarter 1 Billable Billable Total Rev. Hours Rate 2,520 $ 82 $ 206,640 3,240 $ 92 $ 298,080 1,670 $ 103 $ 172,010 $ 676,730 1,780 $ 82 $145,960 2,770 $ 92 $254,840 1,670 $ 103 $172,010 $572,810 Quarter 4 Billable Billable Total Rev. Hours Rate 2,650 $ 82 $ 217,300 2,660 $ 92 $ 244,720 1,670 $ 103 $ 172,010 $ 634,030 Year Billable Billable Total Rev. Hours Rate 9,130$ 82 $ 748,660 10,920 $ 92 $ 1,004,640 6,680 $ 103 $ 688,040 $ 2,441,340 Total Total Rev = Billable Hours * Billable Rate Billable Hours (Year) = Total of all quarters billable hours