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

Budgeted Sales Revenues

January $70,000

February 70,000

March 94,000

April 87,000

May 72,000

June 31,000

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.)

SUNLAND COMPANY Expected Cash Receipts from Sales For the Months of April, May and June 2022 Collection of sales April Collection of February sales Credit Sales Cash Sales Collection of March sales Credit Sales Cash Sales Collection of April sales Credit Sales Cash Sales Collection of May sales Credit Sales Cash Sales Collection of June sales Credit Sales Cash Sales Total cash receipts $ $ $ $ May $ June