Professional Fees Earned Budget for a Service Company

Rollins and Cohen, CPAs, offer three types of services to clients: auditing, tax, and small business accounting. Based on experience and projected growth, the following billable hours have been estimated for the month ending January 31, 20Y7:

	Billable Hours
Audit Department:
	Staff	38,100
	Partners	5,700
Tax Department:
	Staff	29,000
	Partners	3,600
Small Business Accounting Department:
	Staff	5,300
	Partners	700

The average billing rate for staff is $125 per hour, and the average billing rate for partners is $245 per hour.

Prepare a professional fees earned budget for Rollins and Cohen, CPAs, for the month ending January 31, 20Y7.

	Billable Hours	Hourly Rate	Total Revenue
Audit Department:
Staff	fill in the blank 1	$fill in the blank 2	$fill in the blank 3
Partners	fill in the blank 4	fill in the blank 5	fill in the blank 6
Total	fill in the blank 7		$fill in the blank 8
Tax Department:
Staff	fill in the blank 9	$fill in the blank 10	$fill in the blank 11
Partners	fill in the blank 12	fill in the blank 13	fill in the blank 14
Total	fill in the blank 15		$fill in the blank 16
Small Business Accounting Department:
Staff	fill in the blank 17	$fill in the blank 18	$fill in the blank 19
Partners	fill in the blank 20	fill in the blank 21	fill in the blank 22
Total	fill in the blank 23		$fill in the blank 24
Total professional fees earned			$fill in the blank 25