E9-2 Edington Electronics Inc.

E9-3 Thome and Crede

XQ-103 XQ-104 Quarter 1
Quarter 1 Auditing
Units 20000 Units 12000 Units Billable Hours 2300
x Selling Price 15 25 Billing rate 80
Total Sales 300000 300000 Total revenue 184000

Quarter 2 Tax
Units 22000 Units 15000 Units Billable Hours 3000
x Selling Price 15 25 Billing rate 90
Total Sales 330000 375000 Total revenue 270000

TOTAL 630000 675000 Consulting

Billable Hours 1500
Billing rate 110
Total revenue 165000
619000
Quarter 2 Quarter 3 Quarter 4 Year

1600 2000 2400 8300

80 80 80 80
128000 160000 192000 664000

2200 2000 2500 9700

90 90 90 90
198000 180000 225000 873000

1500 1500 1500 6000

110 110 110 110
165000 165000 165000 660000
491000 505000 582000 2197000