X-Tel budgets sales of $114,000 for April, $138,000 for May, and $84,000 for June. In addition, sales are 50% cash and 50% on credit. All credit sales are collected in the month following the sale. The April 1 balance in accounts receivable is $20,000. Prepare a schedule of budgeted cash receipts for April, May, and June. X-TEL Cash Receipts Budget For April, May, and June Cash receipts from: Total budgeted cash receipts April May June