Coronado, CPAs, are preparing their service revenue (sales) budget for 2022. Their practice is divided into three departments: auditing, tax, and consulting. Billable hours for each department, by quarter, are as follows:
Department
Quarter 1: 2,200
Quarter 2: 2,900
Quarter 3: 1,600
Quarter 4: 2,100
Quarter 1: 2,500
Quarter 2: 2,700
Quarter 3: 1,800
Quarter 4: 2,200
Average hourly billing rates are $60 for auditing, $72 for tax, and $80 for consulting services.
Prepare the service revenue (sales) budget for 2022 by listing the departments and showing the billable hours, billable rate, and total revenue for each quarter and the year in total.
CORONADO, CPAs Service Revenue For the Year Ending December 31, 2022
Quarter Auditing:
1
2
Billable hours
Rate
Total revenue
Quarter Tax:
1
2
3
Billable hours
Rate
Total revenue
Quarter Consulting:
1
2
3
Billable hours
Rate
Total revenue
Total revenue: [to be calculated]