Using the following data of WeforU Sales, calculate the budgeted receipts from accounts receivable for July ,August and September 2030.

	ACTUAL	ESTIMATED
	May	June	July	Aug	Sep
Credit Sales	105000	90000	92000	106000	87000

Credit sales are normally settled according to the following pattern: 20 per cent in the month of the sale, 50 per cent in the month following the sale and the remainder in the second month following the sale.