Nerdzy Computer Company Cost of Goods Sold Budget For the Year Ended December 31, 2021 Q1 Q2 Q3 Q4 Total Beg. Inventory, Laptops produced & sold Total Budgeted cost of goods sold elling & Admin Budget Salaries Expense Rent Expense Insurance Expense Depreciation Expense Total Budgeted S&A Expense Supplies Expense Nerdzy Computer Company Selling & Administrative Expense Budget For the Year Ended December 31, 2021 Q1 Q2 chedule of Cash Receipts dule of Cash Receipts from Customers Total Sales Cash Receipts from Customers: A/R Balance, December 31 2020 Q1 Cash Sales Q1 Credit Sales, Collected in Q1 Q1 Credit Sales, Collected in Q2 Q2 Cash Sales Q2 Credit Sales, Collected in Q2 Q2 Credit Sales, Collected in Q3 Q3 Cash Sales Q3 Credit Sales, Collected in Q3 Q3 Credit Sales, Collected in Q4 Q4 Cash Sales Q4 Credit Sales, Collected in Q4 Total Cash receipts from customers Q3 Q4 Total Q1 Q2 Q3 Q4 Total