The budgeted credit sales are as follows:

December last year $$200,000$

January $$180,000$

February $$300,000$

March $$120,000$

Collection:

Month of the sale $80\%$

Month following the sale $20\%$

Estimated cash receipts

January February March

Last month's sales

Current month's sales

Total