☰ Menu
Fluxora.
Search recordsHelpSYNTHETIC DEMOD
Your synthetic workspace is separate from other visitor sessions. Expires after 24 hours; clearing browser cookies loses access. Use synthetic data only.
Model status
Current connection

AI not connected — disconnected; deterministic tools available

Connection details →
Cash planning / Planning workspace

Plan Comparison

Explore labelled fixture plans and their feasibility constraints.

Page guide

Supplier consent status

no supplier acceptance recorded — Plan B variants are infeasible until the counterparty accepts via the Action History workflow. Consent is never pre-granted.

Feasibility under hypothetical terms is not authorization to execute. A proposed supplier extension is shown conditionally; recorded terms change only through the Action History workflow (explicit acceptance event).

Recorded forecast — current terms actual schedule

Lowest projected balance USD 6,000.00 on 2026-10-28
First floor-breach date none
Worst shortfall vs floor USD 0.00
Closing balance USD 6,000.00

This is the forecast under recorded terms — what is actually scheduled. Plans below are hypothetical until executed through Action History.

Plan A — early partial collection feasible under hypothetical terms

Request USD 5,000 on 22 October 2026 with the remaining USD 3,000 on 5 November 2026. Payroll and all outflow dates stay unchanged.

What the plan changes

Projected receipt conditional — not cash
conditional on client paying the advance
USD 5,000.00 on 2026-10-22
Projected receipt conditional — not cash
conditional on client paying the remainder
USD 3,000.00 on 2026-11-05

Required actions & permissions

  • Client agreement to the advance (simulated counterparty)

Cost, disruption & conditional balances

Altered obligations0
Direct costUSD 0.00
Total date shift (days)0
Conditional minimum balanceUSD 3,000.00
Conditional closing balanceUSD 6,000.00

Evaluation reasons

  • All per-currency floors respected; no protected obligation moved; required consents present.

Assumptions

  • Conditional on collection: projected receipts are not cash on hand. Actual balances are unchanged until receipts are observed and recorded.
  • Intraday ordering unknown: outflows are applied before inflows on the same day (conservative). End-of-day balances are unaffected.
  • Conditional on collection: projected receipts are not cash on hand. Actual balances are unchanged until receipts are observed and recorded.

When this plan fails

Fails if the client does not pay the USD 5,000 advance by 22 October 2026, or pays less. The forecast is conditional on collection — actual cash is unchanged until a receipt is recorded.

Review 1 draft request(s)

Review terms first. Draft creation does not make this plan feasible or establish approval, consent or payment.

Plan B (supplier move only) — insufficient infeasible

Move the USD 4,500 supplier payment to 6 November 2026.

What the plan changes

Amend supplier-001 (currently 2026-10-25)
move to 2026-11-06
Consent: missing — no explicit acceptance event
USD 4,500.00

Required actions & permissions

  • Counterparty acceptance via an explicit runtime event (owner approval alone is insufficient)

Cost, disruption & conditional balances

Altered obligations1
Direct costUSD 0.00
Total date shift (days)12
Conditional minimum balance—
Conditional closing balance—

Evaluation reasons

  • supplier-001 date change requires an explicit counterparty acceptance event recorded at runtime; owner approval alone is insufficient and consent is never pre-granted. (cited: None)

Assumptions

  • Conditional on the supplier's acceptance (no explicit acceptance event recorded yet); owner approval alone cannot change the supplier's terms.

When this plan fails

Fails without the supplier's explicit acceptance, and is insufficient even with it: the minimum stays at USD 2,500, below the USD 3,000 floor.

Review 1 draft request(s)

Review terms first. Draft creation does not make this plan feasible or establish approval, consent or payment.

Plan B — supplier move plus ops deferral infeasible

Move the USD 4,500 supplier payment to 6 November 2026 (counterparty acceptance required) and defer USD 500 of the 1,500 operations payment to 6 November 2026 (owner approval required), keeping USD 1,000 on 28 October.

What the plan changes

Amend supplier-001 (currently 2026-10-25)
move to 2026-11-06
Consent: missing — no explicit acceptance event
USD 4,500.00
Amend ops-001 (currently 2026-10-28)
split: USD 1,000.00 on 2026-10-28, USD 500.00 on 2026-11-06
Approval evidence: ev-ops-budget
USD 1,500.00

Required actions & permissions

  • Counterparty acceptance via an explicit runtime event (owner approval alone is insufficient)
  • Owner approval (up to USD 500.00 deferrable)

Cost, disruption & conditional balances

Altered obligations2
Direct costUSD 0.00
Total date shift (days)15
Conditional minimum balance—
Conditional closing balance—

Evaluation reasons

  • supplier-001 date change requires an explicit counterparty acceptance event recorded at runtime; owner approval alone is insufficient and consent is never pre-granted. (cited: None)

Assumptions

  • Conditional on the supplier's acceptance (no explicit acceptance event recorded yet) and the owner's approval of the ops deferral; owner approval alone cannot change the supplier's terms.
  • Conditional on collection: projected receipts are not cash on hand. Actual balances are unchanged until receipts are observed and recorded.

When this plan fails

Fails if the supplier rejects the move, or the owner does not approve the USD 500 ops deferral. Recorded terms change only through the Action History workflow.

Review 2 draft request(s)

Review terms first. Draft creation does not make this plan feasible or establish approval, consent or payment.

Capped advance of 4000 feasible under hypothetical terms

Client advances at most 4000 on 2026-10-22; no payment dates change.

What the plan changes

Projected receipt conditional — not cash
conditional on client paying the advance
USD 4,000.00 on 2026-10-22

Required actions & permissions

  • Client agreement to the advance (simulated counterparty)

Cost, disruption & conditional balances

Altered obligations0
Direct costUSD 0.00
Total date shift (days)0
Conditional minimum balanceUSD 6,000.00
Conditional closing balanceUSD 6,000.00

Evaluation reasons

  • All per-currency floors respected; no protected obligation moved; required consents present.

Assumptions

  • Conditional on collection: projected receipts are not cash on hand. Actual balances are unchanged until receipts are observed and recorded.
  • Intraday ordering unknown: outflows are applied before inflows on the same day (conservative). End-of-day balances are unaffected.
  • Conditional on collection: projected receipts are not cash on hand. Actual balances are unchanged until receipts are observed and recorded.

When this plan fails

Insufficient by design: a USD 4,000 advance alone leaves the minimum at USD 2,000, missing the floor by USD 1,000.

Review 1 draft request(s)

Review terms first. Draft creation does not make this plan feasible or establish approval, consent or payment.