A company with annual sales of $22,000,000 is considering changing its payment terms from net 40 to net 30 to encourage customers to pay more promptly. The company forecasts that customers would respond by paying on day 32 rather than day 44 as at present (assume a 360 day year) but would decrease their purchases by $400,000 per year. The company also forecasts that its idle cash balance would decrease by $80,000 and administrative costs would be reduced by $30,000 per year. The company's variable costs average 62% of sales, it is in the 35% marginal tax bracket, and it has an 8% cost of capital.

Part A: Calculate the incremental cash flows from accepting this proposal, and organize your cash flows into a cash flow spreadsheet.

So I've already got incremental cash done and have started on the spereadsheet but am not sure where i get some of the items like hte bad debt, s there is none listed. heres the speadsheet in question

Cash Flow spreadsheet	Year 0	Year 1 -
Investment	22000000	21600000
Accounts Recievable	26888888	1920000
Other working capital
Operating cash flows
Contribution from sales
Bad Debts
Discounts
Administrative costs
Tax -- changed income
net cash flows