The budget director of Heather's Florist has prepared the following sales budget. The company had $360,000 in accounts receivable on July 1. Heather's Florist normally collects 100 percent of accounts receivable in the month following the month of sale. Required a. Complete the schedule of cash receipts by filling in the missing amounts. b. Determine the amount of accounts receivable the company will report on its third quarter pro forma balance sheet. Complete this question by entering your answers in the tabs below. Required A Required B Complete the schedule of cash receipts by filling in the missing amounts. July August September Sales Budget Cash sales 79,000 67,000 89,000 Sales on account 88,000 104,000 130,600 Total budgeted sales $ 167,000 171,000 219,600 Schedule of Cash Receipts Current cash sales + Plus: Collections from accounts receivable Total budgeted collections $ 439,000 $ 155,000 $ 193,000