Sunland Landscaping Inc. is preparing its budget for the first quarter of 2022. The next step is to prepare a cash receipts schedule and
a cash payments schedule. The following information has been collected:
1. Clients usually pay 50% of their fee in the month when the service is provided, 40% the next month, and 10% in the second
month after receiving the service.
2. Actual service revenues for 2021 and expected service revenues for 2022 are as follows: November 2021, $88,000;
December 2021, $69,000; January 2022, $109,000; February 2022, $119,000; and March 2022, $129,000.
3. The company pays for purchases of landscaping supplies (direct materials) 60% in the month of purchase and 40% the
following month. Actual purchases for 2021 and expected purchases for 2022 are: December 2021, $14,000; January
2022, $12,000; February 2022, $16,000; and March 2022, $18,000.