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 Quarter 2 Quarter 3 Quarter $4,680,000 6,060,000 4,760,000 8,530,000 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 $5,750,000 and for the fourth quarter of the current year are $6,980,000. 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 3. current year 4, current year 1, next year 2. next year Cash Sales 5,750,000 6,980,000 Credit Sales 4, next year 3. 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" Cash sales Shalimar Company Cash Receipts Budget Received on account from For the Coming Year Quarter 3, current year Quarter Anment. Quarter 1 Quarter 2 Quarter 3 Quarter 4