The budget director of Heathers Florist has prepared the following sales budget. The company had $380,000 in accounts receivable on July 1. Heathers Florist normally collects 100 percent of accounts receivable in the month following the month of sale.

Required

Complete the schedule of cash receipts by filling in the missing amounts.

Determine the amount of accounts receivable the company will report on its third quarter pro forma balance sheet.