Kimble and Sanchez, 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 year ending December 31, 2008:

 

Billable Hours

Audit Department:

 

Staff

34,500

Partners

5,200

Tax Department:

 

Staff

27,700

Partners

4,150

Small Business Accounting Department:

 

Staff

22,800

Partners

6,300

The average billing rate for staff is $120 per hour, and the average billing rate for partners is $240 per hour. Prepare a professional fees earned budget for Kimble and Sanchez, CPAs, for the year ending December 31, 2008, using the following column headings and showing the estimated professional fees by type of service rendered:

Billable Hours

Hourly Rate

Total Revenue