The marketing department has estimated sales as follows for the remainder of

the year: $($Actual sales in June were $5,000$ units$)$

July $8,000$ October

August $15,000$ November

September $12,000$ December

The selling price of a SUPER DUPER widget is $$35$ and all sales are on account.

Based on past experience, sales are collected in the following pattern:

$40\%$ in the month of sale

$55\%$ in month following the sale

$5\%$ are never collected $($uncollectible$)\backslash$table$[[$Sales Budget,,,,,Total$],[3$rd Quarter,June,July,August,September,$3$rd Quarter$],[$Sales in Units,$5,000,8,000,15,000,12,000,35,000],[$Selling Price per Unit,$35,35,35,35,35],[$Total Sales in $$,175,000,280,000,525,000,420,000,1,225,000$