Lily Landscaping Inc. is preparing its budget for the first quarter of 2022. 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 2021 and expected service revenues for 2022 are November 2021. $88,000; December 2021, $99,000; January 2022, $110,000; February 2022, $132,000; and March 2022. $154,000. Purchases of landscaping supplies (direct materials) are paid 60% in the month of purchase and 40% the following month. Actual purchases for 2021 and expected purchases for 2022 are December 2021, $15,400; January 2022, $13,200; February 2022, $16,500; and March 2022, $19,800. (a) Prepare the following schedules for each month in the first quarter of 2022 and for the quarter in total: (1) Expected collections from clients. LILY LANDSCAPING INC. Schedule of Expected Collections From Clients For the Quarter Ending March 31, 2022: