Scottsdale Co. has actual sales for July and August and forecast sales for September, October, November, and December as follows:

Actual:
July	$	97,200
August		104,100
Forecast:
September		114,300
October		93,400
November		121,800
December		107,000

Based on past experience, it is estimated that 23% of a months sales are collected in the month of sale, 54% are collected in the month following the sale, and 7% are collected in the second month following the sale.

Required:

Calculate the estimated cash receipts for September, October, and November.

Explanation:

	July				August				September				October				November
Actual sales	$	97,200			$	104,100
Sales forecast									$	114,300			$	93,400			$	121,800
Cash collections:
23% of sales made in the current month									$	26,289			$	21,482			$	28,014
54% of prior month's sale										56,214				61,722				50,436
7% of second prior month's sales										6,804				7,287				8,001
Total cash collections									$	89,307			$	90,491			$	86,451