Question

Schedule of Cash Collections of Accounts Receivable

Furry Friends Supplies Inc., a pet wholesale supplier, was organized on May 1. Projected sales for each of the first three months of operations are as follows:

May	$380,000
June	470,000
July	690,000

All sales are on account. 50 percent of sales are expected to be collected in the month of the sale, 39% 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 May, June, and July.

Furry Friends Supplies Inc.
Schedule of Collections from Sales
For the Three Months Ending May 31
	May	June	July
May sales on account:
Collected in May
Collected in June
Collected in July
June sales on account:
Collected in June
Collected in July
July sales on account:
Collected in July
Total cash collected

Answer 1

Furry Friends Supplies Inc
Schedule of collection from sales
For the three months Ending May 31
	May	June	July
May sales on account
Collected in May	$380,000*50% = $190,000
Collected in June		$380,000*39% = $148,200
Collected in July			$380,000*11% = $41,800
June sales on account
Collected in June		$470,000*50% = $235,000
Collected in July			$470,000*39% = $183,300
July sales on account
Collected in July			$690,000*50% = $345,000
Total cash collected	$                                   190,000	$                                   383,200	$                                   570,100