Worked example
A service business with $50,000 of weekly collections and a $25,000 payment in week 6
A service business starts the quarter with $100,000 in the bank. It expects $50,000 of customer collections a week against $22,000 of payroll, $18,000 of other operating cash, and $3,000 of debt payments. A $25,000 one-time payment, such as an equipment deposit, falls in week 6. These are the prefilled inputs in the calculator.
Inputs
| Opening cash | $100,000 |
|---|---|
| Weekly customer collections | $50,000 |
| Weekly payroll and benefits | $22,000 |
| Other weekly operating cash | $18,000 |
| Weekly debt payments | $3,000 |
| One-time outflow | $25,000 in week 6 |
| Collections scenario | 0% |
Calculator output
| Week 6 ending cash | $117,000 |
|---|---|
| Lowest week | $107,000 (week 1) |
| Ending cash, week 13 | $166,000 |
| 13-week change | $66,000 |
Each normal week nets $7,000 ($50,000 in, $43,000 out), so 13 weeks add $91,000 before the $25,000 payment. Move the collections slider to 20% lower and the same inputs show $36,000 of ending cash, with the low point in week 13: the business burns $3,000 a week and the forecast shows it before the bank balance does.
