Exercise 23-3

Thome and Crede, CPAs, are preparing their service revenue (sales) budget for the coming year (2017). 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 2,300 1,700 2,100 2,500 Tax 3,100 2,500 2,100 2,600 Consulting 1,600 1,600 1,600 1,600

Average hourly billing rates are auditing $81, tax $91, and consulting $101. Prepare the service revenue (sales) budget for 2017 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 Sales Revenue Budget December 31, 2017 For the Quarter Ending December 31, 2017 For the Year Ending December 31, 2017 Quarter 1 Quarter 2 Dept. Billable Hours Billable Rate Total Rev. Billable Hours Billable Rate Total Rev. Auditing $ $ $ $ Tax Consulting Totals $ $

THOME AND CREDE, CPAs Sales Revenue Budget For the Quarter Ending December 31, 2017 For the Year Ending December 31, 2017 December 31, 2017 Quarter 3 Quarter 4 Dept. Billable Hours Billable Rate Total Rev. Billable Hours Billable Rate Total Rev. Auditing $ $ $ $ Tax Consulting Totals $ $

THOME AND CREDE, CPAs Sales Revenue Budget December 31, 2017 For the Quarter Ending December 31, 2017 For the Year Ending December 31, 2017 Year Dept. Billable Hours Billable Rate Total Rev. Auditing $ $ Tax Consulting Totals $