In: Finance
Q1 |
Q2 |
Q3 |
Q4 |
|||||||||
Sales |
$ |
1,705 |
,000 |
$ |
1,765 |
,000 |
$ |
2,115 |
,000 |
$ |
2,135 |
,000 |
Collection Period = 58 days
Collection in Current Quarter’s Sales = (90 - Collection Period)
/ 90
Collection in Current Quarter’s Sales = (90 - 58) / 90
Collection in Current Quarter’s Sales = 32 / 90
Collection in Current Quarter’s Sales = 16 / 45
Collection from Previous Quarter’s Sales = 1 - Collection in
Current Quarter’s Sales
Collection from Previous Quarter’s Sales = 1 - 16 / 45
Collection from Previous Quarter’s Sales = 29 / 45
Collection in 1st Quarter = Beginning Accounts Receivable + (16
/ 45) * 1st Quarter’s Sales
Collection in 1st Quarter = $1,030,000 + (16 / 45) *
$1,705,000
Collection in 1st Quarter = $1,030,000 + $606,222
Collection in 1st Quarter = $1,636,222
Collection in 2nd Quarter = (29 / 45) * 1st Quarter’s Sales +
(16 / 45) * 2nd Quarter’s Sales
Collection in 2nd Quarter = (29 / 45) * $1,705,000 + (16 / 45) *
$1,765,000
Collection in 2nd Quarter = $1,098,778 + $627,556
Collection in 2nd Quarter = $1,726,334