What this demonstration does.
The example forecasts 12 monthly cash balances from opening cash, month-one receipts, a constant monthly receipts-growth rate, base monthly payments and an additional monthly cost starting in month four. Receipts are assumed to be collected in the month shown.
What the demonstration leaves out.
It is not a full financial model or a business-specific forecast. It excludes separate collection delays, tax, capital expenditure, financing, seasonal payments, price changes and working-capital schedules. Figures are rounded for display; calculations use unrounded balances.
From an example to your own model.
A bespoke project starts with your actual opening position, operating drivers and intended use. The assumptions, level of detail, supporting schedules and review process are agreed to suit that question. You can enquire without submitting the calculator inputs.