Office World Inc. has "cash and carry" customers and credit customers. Office World estimates that 25% of monthly sales are to cash customers, while the remaining sales are to credit customers. Of the credit customers, 25% pay their accounts in the month of sale, while the remaining 75% pay their accounts in the month following the month of sale. Projected sales for the next three months of 2016 are as follows:

August $109,000

September 136,000

October 199,000

The Accounts Receivable balance on July 31, 2016, was $73,000.

Prepare a schedule of cash collections from sales for August, September, and October. Round all calculations to the nearest whole dollar.

Office World Inc.

Schedule of Collections from Sales

For the Three Months Ending October 31, 2016

August September October

Receipts from cash sales:

Cash sales $

$

$

July sales on account:

Collected in August

August sales on account:

Collected in August

Collected in September

September sales on account:

Collected in September

Collected in October

October sales on account:

Collected in October

Total cash receipts $

$

$