$35,957.55 profit, yet a $25,160 cash shortfall
Lumbridge Services is a fictional maintenance business in Newcastle, NSW. Moving one $44,000 customer receipt from 14 October to 28 November 2026 leaves quarterly profit before income tax unchanged at $35,957.55 while the daily cash balance falls to −$25,160.00 on 6 November. All amounts are AUD and every figure is fictional.
| Forecast measure | On time | 45 days late |
|---|---|---|
| Profit before income tax | $35,957.55 | $35,957.55 |
| Lowest daily closing cash | $16,800.00 on 7 October | −$25,160.00 on 6 November |
| December closing cash | $67,320.00 | $67,320.00 |
Read the full worked example: the business, the assumptions, the working behind both cases, the workbook download, reproduction commands and limits.
This is a maintainer-prepared demonstration. Its calculations have technical verification records. No client outcome, forecast accuracy or time saving has been measured.