Ellis Sport Shop Projects the Following Sales $$\begin{array} { c c c } \text { April } & \text { May } & \text { June } \\\$ 75,000 & \$ 95,000 & \$ 100,000\end{array}$$

Ellis Sport Shop projects the following sales: $$\begin{array} { c c c } \text { April } & \text { May } & \text { June } \\\$ 75,000 & \$ 95,000 & \$ 100,000\end{array}$$ Seventy percent of Ellis' sales are on credit, with 60% of receivables collected in the month after the sale and the rest of receivables collected in the second month after the sale. February sales were $60,000, and March sales were $70,000. In the past, Ellis' bad debt percentage has been 0 and is expected to continue.
a) Prepare a monthly schedule of cash receipts for April-June.
b) What is the balance of receivables at the end of June?