C D 1 Okay.Co 2 3 January 4 February 5 March 6 April 8 May 9 Schedule of Sales Revenue 10 11 Budgeted sales (units)=(A) 12 Selling price per unit =(B) 13 Total sales (A)(B) 14 5 SCHEDULE OF EXPECTED CASH COLLECTIONS 16 17 18 Accounts receivable beginning balance 19 January sales 201 21 January Febuary 22 Febuary sales 2021 8,800 units 6,100 units 8.200 units 5,400 units 6,200 units January Febuary March 8,800 S 57.00 $ 6,100 57.00 $ 8,200 57.00 S 467 400.00 $ 501 600 00 S 347.700.00 $ Quarter April 23,100 57.00 $ May 5.400 6.200 57.00 $ 57.00 801,600 $ 307 800.00 $ 353,400 00 January Febuary March Quarter $ 300,960.00 $ 175 560 00 476,520 S 208.620.00 121,695 330,315