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

Budgeted sales units

1st Quarter: 25,000

2nd Quarter: 40,000

3rd Quarter:50,000

4th Quarter: 80,000

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