Cash Receipts Budget and Accounts Receivable Aging Schedule Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the following sales: Quarter 1 $4,620,000 5,580,000 Quarter 2 Quarter 3 Quarter 4 5,120,000 7,880,000 In Shalimar's experience, 10 percent of sales are paid in cash. Of the sales on account, 65 percent are collected in the quarter of sale, 25 percent are collected in the quarter following the sale, and 7 percent are collected in the second quarter after the sale. The remaining 3 percent are never collected. Total sales for the third quarter of the current year are $5,590,000 and for the fourth quarter of the current year are $7,440,000. Required: 1. Calculate cash sales and credit sales expected in the last two quarters of the current year, and in each quarter of next year. Quarter Cash Sales Credit Sales 3, current year 559,000 5,031,000 4, current year 744,000 6,696,000 1, next year 462,000 4,158,000 2, next year 558,000 5,022,000 3, next year 512,000 4,608,000 4, next year 788,000 7,092,000 2. Construct a cash receipts budget for Shalimar Company for each quarter of the next year, showing the cash sales and the cash collections from credit sales. If an amount is zero, enter "0". Shalimar Company Cash Receipts Budget For the Coming Year Quarter 2 Quarter 1 Quarter 3 Quarter 4 Cash sales 462,000 558,000 512,000 788,000 Received on account from: Quarter 3, current year 352,170 Quarter 4, current year 1,674,000 468,720 Quarter 1, next year 2,702,700 1,039,500 291,060 Quarter 2, next year 3,264,300 1,255,500 351,540 Quarter 3, next year 2,995,200 1,152,000 Quarter 4, next year Total cash receipts $ 3. What if the recession led Shalimar's top management to assume that in the next year 10 percent of credit sales would never be collected? The expected payment percentages in the quarter of sale and the quarter after sale are assumed to be the same. How would that affect cash received in each quarter? Construct a revised cash budget using the new assumption. Shalimar Company Cash Receipts Budget For the Coming Year Quarter Quarter 1 2 Quarter 3 Quarter 4 Cash sales Received on account from: Quarter 4, current year Quarter 1, next year Quarter 2, next year Quarter 3, next year Quarter 4, next year Total cash receipts