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 $4,740,000 Quarter 2 5,410,000 Quarter 3 6,690,000 Quarter 4 8,030,000 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 we $5,320,000 and for the fourth quarter of the current year are 57,570,000. 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 4,738,000 3, current year 6,813,000 4, current year 532,000 757,000 474,000 541,000 669,000 4,266,000 1, next year 2, next year 4,869,000 1,021,900 / 3, next year 803,000 7,227,000 4. next year 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" Shalimar Company Cash Receipts Budget For the Coming Year Quarter 1 Quarter 2 Quarte 3 Quarter 474.000 541,000 669.000 303,000 Cash sales Received on account from Quarter 3, current year Quarter 4, current year Quarter 1. next year Quarter 2, next year Quarter 3, next year 10 Quarter 4 next year Total cash recipes 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 1 Quarter Quarter 3 Quarter 4 Cash sales 47,400 541.000 669.000 3,000 Received on account from: Quarter 4, current year Quarter 1, next year Quarter 2, next year Quarter 3. not year Total cash reco