Green Landscaping Inc. is preparing its budget for the first quarter of 2020. The next step in the budgeting process is to prepare a cash receipts schedule and a cash payments schedule. To that end the following information has been collected.

Clients usually pay 60% of their fee in the month that service is performed, 30% the month after, and 10% the second month after receiving service.

Actual service revenue for 2019 and expected service revenues for 2020 are November 2019, $91,690; December 2019, $82,770; January 2020, $101,930; February 2020, $121,930; and March 2020, $134,390.

Purchases of landscaping supplies (direct materials) are paid 60% in the month of purchase and 40% the following month. Actual purchases for 2019 and expected purchases for 2020 are December 2019, $18,090; January 2020, $17,410; February 2020, $20,720; and March 2020, $21,570.

(a)

Prepare the following schedules for each month in the first quarter of 2020 and for the quarter in total:

(1) Expected collections from clients.

GREEN LANDSCAPING INC. Schedule of Expected Collections From Clients For the Quarter Ending March 31, 2020 Determine the following balances at March 31, 2020 : (1) Accounts receivable $ (2) Accounts payable $