| Week | Projected in | Projected out | Net | Running balance |
|---|---|---|---|---|
| This week of Sep 7 |
$2,273 A/R $22.68 · booked $2,250 |
$636 parts $636 |
$1,637 | $1,637 |
| Week 2 of Sep 14 |
$0 — |
$0 — |
$0 | $1,637 |
| Week 3 of Sep 21 |
$0 — |
$0 — |
$0 | $1,637 |
| Week 4 of Sep 28 |
$658 A/R $657.84 |
$184 parts $184 |
$474 | $2,111 |
| Week 5 of Oct 5 |
$689 A/R $689 |
$193 parts $193 |
$496 | $2,607 |
| Week 6 of Oct 12 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 7 of Oct 19 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 8 of Oct 26 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 9 of Nov 2 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 10 of Nov 9 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 11 of Nov 16 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 12 of Nov 23 |
$0 — |
$0 — |
$0 | $2,607 |
| Week 13 of Nov 30 |
$0 — |
$0 — |
$0 | $2,607 |