Tool · Small businesses in Los Angeles, CA
13-week cash flow runway and burn rate simulator.
Enter beginning cash, projected weekly inflows, and weekly operating expenses. The simulator shows weekly ending cash, burn rate, runway to your cushion, and the first week you may hit a cash crunch. It is for small businesses in Los Angeles, CA — not a single industry. It is a sketch that makes the case for a rolling forecast, not a substitute for one built from your books.
Cash crunch: week 9. The account goes negative (-$1,500) if these numbers hold.
- Weekly burn
- $5,500
- Monthly burn
- $23,833
- Runway to cushion
- 5.1 weeks
- Week 13 ending cash
- -$23,500
Copper dashed line is your minimum cash cushion. Dots turn copper when you breach it.
Thirteen-week cash calendar
| Week | In | Out | Net | Ending cash |
|---|---|---|---|---|
| 1 | $24,000 | $29,500 | -$5,500 | $42,500 |
| 2 | $24,000 | $29,500 | -$5,500 | $37,000 |
| 3 | $24,000 | $29,500 | -$5,500 | $31,500 |
| 4 | $24,000 | $29,500 | -$5,500 | $26,000 |
| 5 | $24,000 | $29,500 | -$5,500 | $20,500 |
| 6 | $24,000 | $29,500 | -$5,500 | $15,000 |
| 7 | $24,000 | $29,500 | -$5,500 | $9,500 |
| 8 | $24,000 | $29,500 | -$5,500 | $4,000 |
| 9 | $24,000 | $29,500 | -$5,500 | -$1,500 |
| 10 | $24,000 | $29,500 | -$5,500 | -$7,000 |
| 11 | $24,000 | $29,500 | -$5,500 | -$12,500 |
| 12 | $24,000 | $29,500 | -$5,500 | -$18,000 |
| 13 | $24,000 | $29,500 | -$5,500 | -$23,500 |
Educational only. Not tax, legal, or investment advice. Not a client engagement. How we build a live 13-week cash forecast · Method guide.
Why a static cash number is not a forecast
The bank balance is a fact about yesterday. A 13-week cash flow forecast is a calendar of what will hit the account next — including slow collections that are common for small businesses in Los Angeles, CA, and payroll that does not flex when a customer pays in 47 days. If week 4 inflows drop and week 6 has a lump expense, the crunch date moves. That is dynamic forecasting. This tool exists so you can feel that move before you hire, lease, or take a deposit-heavy job.
Who this is for
Owners of small businesses in Los Angeles, CA, typically about $500k to $5M+ in revenue, who can fill in cash, collections, and weekly costs. We do not specialize in HVAC, construction, or any other vertical. If the sketch shows a crunch inside two months, the next step is a controller-built model, not another industry template.
Questions owners ask about cash runway
If the crunch is inside eight weeks, do not wait for a prettier spreadsheet.
Book a strategy session. We will tell you whether the books can support a real 13-week forecast this month — for a small business in Los Angeles, CA.