Cannily Ltd, a retailer of handbags, is preparing a budget for the quarter ended 31 December 2021. Cannily estimates that approximately 70% of handbag sales will be received in cash and the rest will be on credit (non-cash). Of the credit sales, 20% of the money will be received in the month of sale, 40% will be received the following month and 38% will be received 2 months after sale. Approximately 2% of credit sales are never collected and are written off.

The actual sales for the previous quarter ended 31 September 2021 were as follows.

July	$33 620
August	34 770
September	40 180

The budgeted sales for the December quarter are as follows:

October	$42 640
November	43 950
December	45 920

Required (show your working): Calculate budgeted cash receipts for the quarter ended 31 December 2021

(