Cash disbursements schedule
Cash disbursements schedule: the supporting budget schedule that times budgeted purchases and operating expenses into the months cash actually leaves, applying supplier payment terms and excluding non-cash charges like depreciation.
See it move
April's cash disbursements combine 50% of March's €40,000 purchases, €20,000, with 50% of April's own €55,000 purchases, €27,500, for €47,500 of purchase payments. Adding €12,000 of cash operating expenses — April's €15,000 accrual figure minus €3,000 of non-cash depreciation — brings total April disbursements to €59,500.
The formula
Variables
- Cash disbursed in month t (€)
- Payment rate in month of purchase (%)
- Purchases in month t (€)
- Payment rate in the month following purchase (%)
- Purchases in the prior month (€)
- Cash operating expenses paid in month t (€)
Gives the cash actually paid out in a month for purchases made that month and the month before, plus that month's cash operating expenses net of non-cash charges such as depreciation.
Check yourself
A distributor budgets purchases of €70,000 in May and €90,000 in June. Suppliers are paid 40% in the month of purchase and 60% the month after. June's accrual-based operating expenses total €20,000, of which €5,000 is depreciation. What are the firm's total budgeted cash disbursements for June?