Schedule of cash collections of accounts receivable

Pampered Pal Inc., a pet supplies distributor, was organized on January $1.$ Projected sales for each

of the first three months of operations are as follows:

All sales are on account. Collections are expected as follows: $58\%$ of sales are expected to be

collected in the month of the sale, $38\%$ in the month following the sale, and the remainder in the

second month following the sale.

Prepare a schedule indicating cash collections from sales for January, February, and March.

Pampered Pal Inc.

Schedule of Cash Collections from Sales

For the Three Months Ending March $31$

Line Item Description January February March

January sales on account:

Collected in January $

Collected in February

$

Collected in March

$

February sales on account:

Collected in February

Collected in March

March sales on account:

Collected in March

Total cash collected