Answer:
Net cash flow $1,210
Explanation:
Budgeted nonthly sales $5,000
Constant monthly purchase 50%
Other payments: 25%
Sales Month, Next Month
Payment pattern: 40% 60%
Discount: 2%
Last month; Current month; Next month
CASH BUDGET:
Sales $5,000 $5,000 $5,000
Collections (same month's sales)
[ 0.40 ×$5,000 ×(1- 0.02) ] $1,960
Collections (last month's sales)
( 0.60 ×$5,000 ) $3,000
Total collections $4,960
Purchases payments 2,500
Add Other payments 1,250
Total payments $3,750
Net cash flow $1,210
(Total collections $4,960-Total payments $3,750 )