Pharoah Company has budgeted monthly sales revenue for the first 6 months of 2022 as follows:

		Budgeted Sales Revenues
January		$63,000
February		76,000
March		82,000
April		76,000
May		63,000
June		16,000

Past experience has indicated that 80% of sales each month are on credit and that collection of credit sales occurs as follows: 60% in the month of sale, 30% in the month following the sale, and 5% in the second month following the sale. The other 5% is uncollectible. Prepare a schedule which shows expected cash receipts from sales for the months of April, May, and June 2022. (Do not leave any answer field blank. Enter 0 for amounts.)

PHAROAH COMPANY Expected Cash Receipts from Sales For the Months of April, May and June 2022
Collection of sales		April		May		June
Collection of February sales
Credit Sales		$enter a dollar amount		$enter a dollar amount		$enter a dollar amount
Cash Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Collection of March sales
Credit Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Cash Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Collection of April sales
Credit Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Cash Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Collection of May sales
Credit Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Cash Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Collection of June sales
Credit Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Cash Sales		enter a dollar amount		enter a dollar amount		enter a dollar amount
Total cash receipts		$enter a total amount for this column		$enter a total amount for this column		$enter a total amount for this column