X-Tel budgets sales of $78,000 for Apri, $150,000 for May, and $102,000 for Jine: In addition, sales are 50% cash and 50% on credit. All credit sales are collected in the monat following the sale. The April 1 balance an accounts receivable is $20,000. Prepare a scherdule of budgeted cash receipts for Apri, May, and June