๐ฐ Cash Liquidity & Runway
Ending Cash
$28,400
As of month end
Minimum Cash Balance
$15,000
Your safety target
Months of Runway
6.2
At current burn rate
Monthly Cash Change
+$2,400
vs last month
๐ Operations Sales & Cost Efficiency
Monthly Sales
$42,000
โ 4.2% vs last month
Average Check
$28.50
1,473 transactions
Sales Growth (YOY)
+6.8%
Compared to same month last year
29.2%
Labor Cost
bench ~30%
57.7%
Prime Cost
bench ~55-60%
12.3%
Other Expenses
bench ~15%
๐ Prime Cost = Food & Beverage + Labor
$24,234
57.7% of sales
โ
Healthy Range
Within target of 55-60%
๐ณ Liquidity Working Capital
Accounts Payable
$8,200
Supplier bills owed
Accounts Receivable
$5,400
Catering & B2B
Inventory
$6,800
Food & beverage stock
CC Settlement Timing
2 days
Average delay
๐ฆ Financing Debt & Distributions
Monthly Debt Service
$2,800
Loan payments
Remaining Debt
$48,500
Principal outstanding
Owner Distributions
$1,500
Withdrawals this month
๐
Monthly Trend Last 12 months
๐ Sales & Cash
๐ Prime Cost Trend
| Month |
Sales |
Food Cost % |
Labor % |
Prime Cost % |
Ending Cash |
Runway (mo) |
| Mar 2026 | $38,200 | 30.2% | 31.5% | 61.7% | $22,100 | 4.8 |
| Apr 2026 | $39,800 | 29.8% | 30.8% | 60.6% | $23,800 | 5.1 |
| May 2026 | $40,500 | 29.1% | 30.2% | 59.3% | $25,200 | 5.5 |
| Jun 2026 | $41,200 | 28.7% | 29.8% | 58.5% | $26,800 | 5.9 |
| Jul 2026 | $41,800 | 28.3% | 29.5% | 57.8% | $27,600 | 6.1 |
| Aug 2026 | $42,000 | 28.5% | 29.2% | 57.7% | $28,400 | 6.2 |
โ
Numbers saved to your browser
Use ๐พ Save Month to download a JSON file. Upload multiple files at once to build your history.