In the coming year, Urayse, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $11.25 to retailers throughout the country. All sales will be made on account. An expected 65% of sales will be collected within the quarter of the sale, and another 30% in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget for the coming year is as follows:

Required
Prepare Urayse, Inc.'s cash receipts budget for the coming year.

1st Quarter 25,000 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales units 40,000 50,000 80,000