Please draft a budgeted receipt schedule from debtors for the period of $1$ January $2023$ to $30$ June $2023.$ Month of $2023$ Budgeted total sales:

$1.$January $140000$

$2.$February $132000$

$3.$March $128000$

$4.$April $115000$

$5.$May $120000$

$6.$June $150000$

Additional information:

Total sales for September $2022,$ October $2022,$ November $2022$ and December $2022$ were R$120000,$ R$128000$ and R$134000$ and R$140000$ respectively. The goods sold on credit were $60\%$ of actual sales.

Customers will pay their debt as follows:

$0\%$ in the first month after the month of sale

$60\%$ in the second month after the month of sale

$30\%$ in the third month after the month of sale

$10\%$ in the fourth month after the month of saleB