please use 1st photo inputs to complete the 3rd photo cash receipts budget. 2nd photo is done but may be necessary for some computations. please show work. thank you

Sales Budget \begin{tabular}{|c|c|c|c|c|c|c|c|c|} \hline 2 & & & & & & & & \\ \hline 3 & & Quarter 1 & Quarter 2 & & Quarter 3 & & Quarter 4 & Year \\ \hline 4 & & r2 & & & & & & - \\ \hline 5 & Expected unit sales & 20,000 & 24,000 & & 28,800 & & 34,560 & 107,360 \\ \hline 6 & & & & & & & & \\ \hline 7 & Unit selling price & 50 & 50 & & 50 & & 50 & 50 \\ \hline 8 & & & & & + & & & \\ \hline 9 & Total sales & 1,000,000 & 1,200,000 & & 1,440,000 & & 1,728,000 & 5,368,000 \\ \hline 10 & & & & 3 & & & & \\ \hline 11 & & & & & +1 & log2 & & \\ \hline 12 & & 33= & & +1 & & 3= & = & \\ \hline \end{tabular} Cash Receipts Budget 1! 16 17 18 Accounts receivable, beginning 19 Quarter 1 sales Quarter 2 sales Quarter 3 sales Quarter 4 sales Total cash receipts