Please help with the annual column and the bad debts column

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: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales units 25,000 40,000 50,000 80,000 Prepare Urayse, Inc.'s, cash receipts budget for the coming year. (Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.) Sales Budget er 2nd Quarter 3rd Quarter 4th Quarter Annual 25,000 40,000 50,000 80,000 11.25 11.25 $ 11.25 $ 11.25 $ 281250 $ 450000 $ 562500 $ 900000 $ Cash Receipts Budget er 2nd Quarter 3rd Quarter 4th Quarter Bad Debts 2812.50 $ 84375 $ $ $ 292500 135000 365625 168750 585000 $2812.50 $ 376875 $ 500625 $ 753750 $