X-Tel budgets sales of $96,000 for April, $144,000 for May, and $102,000 for June. Sales are 50% cash and 50% on credit. All credit sales are collected in the month following the sale. Total sales for March were $12,000. Prepare a schedule of cash recelpts from sales for April, May, and June