Answer:
Shalimar Company
Cash Sales and Credit Sales:
a) Last two quarters of the current year:
Current Year Quarter 3 Quarter 4
Budgeted Sales $4,900,000 $6,850,000
Cash (10%) 490,000 685,000
Credit (90%) 4,410,000 6,165,000
b) Each quarter of the next year:
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Budgeted
Sales $4,600,000 $5,100,000 $5,000,000 $7,600,000
Cash (10%) 460,000 510,000 500,000 760,000
Credit
Sales (90%) 4,140,000 4,590,000 4,500,000 6,840,000
Explanation:
a) Data and Calculations:
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Budgeted
Sales $4,600,000 $5,100,000 $5,000,000 $7,600,000
Cash (10%) 460,000 510,000 500,000 760,000
Credit
Sales (90%) 4,140,000 4,590,000 4,500,000 6,840,000
Current Year Quarter 3 Quarter 4
Budgeted Sales $4,900,000 $6,850,000
Cash (10%) 490,000 685,000
Credit (90%) 4,410,000 6,165,000