13-Week Cash Flow Forecast

---

name: thirteen-week-cash-flow version: 1.0.0 author: PrecisionLedger description: > Build and maintain a rolling 13-week cash flow forecast — the gold standard for short-term liquidity management used by CFOs, turnaround advisors, and lenders. Produces a week-by-week cash receipts and disbursements model, variance tracking against actuals, borrowing base calculations, covenant monitoring, and executive cash dashboards. Use when managing tight liquidity, preparing for a credit facility, navigating distress, or when the board/lender demands weekly cash visibility. NOT for: long-range (12-36 month) strategic planning (use startup-financial-model), annual budgeting, tax cash flow projections, or real-time bank balance monitoring (connect to banking API for that). tags: - cash-flow - treasury - liquidity - forecasting - cfo - turnaround - lender - working-capital

---

13-Week Cash Flow Forecast Skill

The 13-week cash flow (13WCF) is the operating room monitor of finance — it tells you exactly how much oxygen (cash) you have left, week by week. This skill builds, maintains, and analyzes 13WCFs for any business size.

---

When to Use This Skill

Trigger phrases:

"Build a 13-week cash flow"

"How's our short-term liquidity?"

"Lender is asking for a weekly cash forecast"

"We need to manage cash tightly"

"Board wants a cash dashboard"

"Are we going to make payroll next month?"

"We're in a cash crunch — model it out"

"Variance analysis on our cash forecast"

NOT for:

Annual budget models → use a full 3-statement model or startup-financial-model

Long-range (12-36 month) forecasts → use startup-financial-model

Tax cash planning → requires tax-specific skill

Real-time bank data syncing → connect to banking/QBO APIs

Accounts payable automation → use invoice-automation or qbo-automation

Cap table or equity cash modeling → use cap-table-manager

---

Why 13 Weeks?

The 13-week horizon (one quarter) is the standard because:

Lenders require it during credit facility draws and covenant testing

Distressed situations demand weekly visibility, not monthly guesses

Payroll, rent, and debt service are predictable within this window

AR/AP cycles (30-60-90 day terms) fully play out in 13 weeks

Operationally actionable — you can actually influence week 2-8 outcomes

---

Model Structure

Two Approaches

1. Direct Method (Preferred for Distress / Tight Liquidity) Track actual cash in and cash out at the bank — receipts and disbursements. Most accurate for near-term. Does not reconcile to GAAP net income.

2. Indirect Method (For Stable Businesses) Start from P&L and adjust for non-cash items and working capital changes. Better for businesses with predictable accrual-to-cash conversion.

For most 13WCF use cases, use the direct method.

---

Direct Method Structure

BEGINNING CASH BALANCE
─────────────────────
CASH RECEIPTS:
  + Customer Payments / Collections (AR)
  + Cash Sales
  + Other Receipts (grants, tax refunds, asset sales)
  = Total Cash Receipts
CASH DISBURSEMENTS:
  - Payroll & Payroll Taxes
  - Accounts Payable (vendor payments)
  - Rent / Lease Payments
  - Debt Service (principal + interest)
  - Utilities & Operating Costs
  - Insurance Premiums
  - Tax Payments (estimated quarterly, payroll taxes)
  - Capital Expenditures
  - Other Disbursements
  = Total Cash Disbursements
NET CASH FLOW = Total Receipts - Total Disbursements
ENDING CASH BALANCE = Beginning Cash + Net Cash Flow
─────────────────────────────────────────────────────
CREDIT FACILITY:
  Beginning Revolver Balance
  + Draws
  - Repayments
  = Ending Revolver Balance
LIQUIDITY:
  Available Cash (Ending Balance)
  + Available Revolver Capacity
  = Total Liquidity

---

Week-by-Week Build Process

Step 1: Anchor on Opening Balance

Pull the actual bank balance as of the forecast start date.
Use cleared balance, not book balance (reconcile first).
Note: include all accounts (operating, payroll, reserve).

Step 2: Build Collections Forecast (AR Receipts)

The hardest part — converting AR to cash by week:

AR Aging as of today:
  0-30 days: $X → collect at [DSO-adjusted timing]
  31-60 days: $X → collect with risk haircut
  61-90 days: $X → apply collection probability %
  90+ days: $X → apply risk factor (often 50-70% discount)
Collection Timing Model:
  Invoice Date | Invoice Amount | Expected Pay Date | Week # | Amount
For recurring customers:
  Track historical pay timing (e.g., customer pays net 45 on average)
  Apply that pattern forward to open invoices
For new sales / pipeline:
  Week of billing + customer payment terms = collection week

Collections Spreadsheet Template:

Customer | Invoice # | Invoice Date | Due Date | Amount | Probability | Expected Week | Forecasted Receipt
---------|-----------|--------------|----------|--------|-------------|---------------|-------------------
Acme     | INV-1042  | 2026-03-01   | 3/31     | 5,000  | 95%         | Week 3        | 4,750
Beta Co  | INV-1041  | 2026-02-15   | 3/17     | 12,000 | 100%        | Week 1        | 12,000
...

Step 3: Build Disbursements Schedule

Map every known outflow to a specific week:

Fixed/Recurring (easy to schedule):

Payroll:         Week 2, 4, 6, 8, 10, 12 (bi-weekly example)
Rent:            Week 1 (1st of month)
Debt service:    Week X (per loan schedule)
Insurance:       Week X (monthly or quarterly)
Software subs:   Week X (auto-billing dates)

Variable (AP-driven):

Vendor payments = AP aging + payment terms + cash position management
  - Which vendors can be stretched? (net 45 → pay net 60)
  - Which have early pay discounts? (2/10 net 30)
  - Which are critical suppliers (must pay on time)?
AP Payment Priority Stack:
  Tier 1 (pay on time, always): Payroll, payroll taxes, critical vendors
  Tier 2 (pay per terms): Standard trade payables
  Tier 3 (stretch if needed): Non-critical, relationship-based payables

One-Time / Lumpy:

Tax payments: quarterly estimated taxes (dates known)
CapEx:        per purchase order / contract milestone
Legal:        per retainer or invoice

Step 4: Assemble the 13 Weeks

          | Wk 1 | Wk 2 | Wk 3 | Wk 4 | Wk 5 | ... | Wk 13
          |------|------|------|------|------|-----|------
Beg Cash  |  500 |  420 |  385 |  610 |  540 | ... |   X
Receipts  |  200 |  350 |  400 |  180 |  290 | ... |   X
Disbursem | (280)| (385)| (175)| (250)| (310)| ... |  (X)
Net Flow  |  (80)| (35) |  225 |  (70)|  (20)| ... |   X
End Cash  |  420 |  385 |  610 |  540 |  520 | ... |   X

Step 5: Revolver / Credit Line Integration

If the company has a revolver or line of credit:
  Minimum cash cushion target: $X (covenant or management decision)
  
  Draw logic:
    If Ending Cash < Minimum → Draw from revolver to cover gap
    If Ending Cash > Minimum + buffer → Repay revolver
  
  Revolver capacity check:
    Borrowing base = AR eligible × advance rate (typically 80%)
    Available = Borrowing Base - Outstanding Balance
    
  Week-by-week:
    Ending Cash (pre-revolver) + Draw - Repayment = Ending Cash (post-revolver)

---

Variance Analysis

The 13WCF is only useful if you track actuals vs. forecast weekly.

Weekly Variance Report Format

Week [X] Variance Analysis — [Date]
RECEIPTS:
  Forecast: $XXX,XXX
  Actual:   $XXX,XXX
  Variance: $X,XXX [F/U] — [explanation]
DISBURSEMENTS:
  Forecast: $XXX,XXX
  Actual:   $XXX,XXX
  Variance: $X,XXX [F/U] — [explanation]
ENDING CASH:
  Forecast: $XXX,XXX
  Actual:   $XXX,XXX
  Variance: $X,XXX [F/U]
KEY VARIANCES:
  1. Collections short $15k — Beta Co delayed payment to next week (confirmed)
  2. Payroll $2k under — headcount timing (one hire pushed to Week 8)
  3. AP $8k over — emergency HVAC repair not in forecast
ROLL-FORWARD NOTE:
  Beta Co $15k pushed to Week [Y]
  Revolver draw increased by $10k to maintain minimum

F = Favorable (more cash), U = Unfavorable (less cash)

Trend Signals to Watch

🔴 RED FLAGS:
  - Ending cash below minimum 2+ consecutive weeks
  - Collections consistently 20%+ below forecast
  - Revolver utilization increasing each week (borrowing to fund operations)
  - Weeks where disbursements exceed receipts by >50%
🟡 YELLOW FLAGS:
  - Single-week collection shortfall (customer timing issue)
  - Forecast accuracy below 85% for 2+ weeks
  - Growing AP balance (stretching payables unsustainably)
🟢 GREEN:
  - Forecast accuracy >90%
  - Ending cash growing week-over-week
  - Revolver balance declining

---

Lender / Investor Reporting Package

When submitting 13WCF to lenders, include:

Cover Memo:
  - Period covered (13 weeks from X to Y)
  - Opening cash balance (reconciled)
  - Key assumptions (collection timing, payroll dates, AP strategy)
  - Liquidity summary: lowest cash point, when, and amount
  - Borrowing base availability
  - Covenant compliance status
Exhibits:
  1. 13WCF Model (week-by-week table)
  2. AR Aging and Collections Detail
  3. AP Aging and Payment Schedule
  4. Borrowing Base Certificate (if applicable)
  5. Week-over-week variance summary (if rolling update)

---

Covenant Monitoring

Many credit facilities include liquidity covenants. Track weekly:

Common Covenants:
  Minimum Liquidity:     Cash + Available Revolver ≥ $X
  Minimum Cash Balance:  Bank balance ≥ $X at week end
  Springing Covenant:    Triggers additional restrictions if cash < $X
  
Covenant Dashboard:
  Covenant            | Threshold | Current | Headroom | Status
  -------------------|-----------|---------|----------|--------
  Min Liquidity       | $500k     | $620k   | $120k    | ✅ Pass
  Min Cash            | $200k     | $385k   | $185k    | ✅ Pass
  Revolver Usage      | ≤85%      | 62%     | 23%      | ✅ Pass
  
Early Warning: Flag when headroom < 25% of threshold

---

Structured JSON Output

When producing 13WCF output for export or integration:

{
  "forecast_meta": {
    "company": "Acme Corp",
    "start_date": "2026-03-16",
    "end_date": "2026-06-07",
    "currency": "USD",
    "opening_cash": 420000,
    "method": "direct",
    "generated": "2026-03-16"
  },
  "weeks": [
    {
      "week_num": 1,
      "week_start": "2026-03-16",
      "week_end": "2026-03-22",
      "beginning_cash": 420000,
      "receipts": {
        "ar_collections": 180000,
        "cash_sales": 15000,
        "other": 0,
        "total": 195000
      },
      "disbursements": {
        "payroll": 0,
        "accounts_payable": 85000,
        "rent": 22000,
        "debt_service": 0,
        "taxes": 0,
        "other": 12000,
        "total": 119000
      },
      "net_cash_flow": 76000,
      "ending_cash_pre_revolver": 496000,
      "revolver_draw": 0,
      "revolver_repayment": 50000,
      "ending_cash": 446000,
      "revolver_balance": 200000,
      "total_liquidity": 846000,
      "covenant_min_liquidity": 500000,
      "covenant_headroom": 346000,
      "covenant_status": "pass"
    }
  ],
  "summary": {
    "lowest_cash_week": 4,
    "lowest_cash_amount": 285000,
    "total_receipts_13wk": 2100000,
    "total_disbursements_13wk": 1850000,
    "ending_cash_week13": 670000,
    "max_revolver_balance": 350000,
    "forecast_accuracy_target": 0.90
  }
}

---

Step-by-Step Workflow

When a user asks for a 13WCF:

Step 1: Intake

□ Opening bank balance (as of today, cleared)
□ AR aging report (all open invoices)
□ AP aging report (all open payables)
□ Payroll schedule (dates and amounts)
□ Loan schedule (debt service dates)
□ Known large one-time items (rent, tax payments, CapEx)
□ Credit facility details (limit, outstanding, borrowing base)
□ Minimum cash threshold (management target or covenant)
□ Any known collection risks (disputed invoices, slow customers)

Step 2: Build Collections

Map each AR invoice to expected collection week

Apply probability haircuts for aging invoices

Add new sales pipeline if known

Step 3: Build Disbursement Schedule

Fixed: map every recurring payment to exact week

Variable: apply AP aging + payment priority to determine pay weeks

One-time: calendar all known lumpy items

Step 4: Assemble Model

Week-by-week table: beginning cash → receipts → disbursements → ending cash

Add revolver mechanics if applicable

Calculate total liquidity and covenant positions

Step 5: Stress Test

What if collections are 20% lower than forecast?

What if a large customer (>15% of receipts) delays 2 weeks?

What if payroll increases 10% (bonus, new hire)?

Identify the "cliff" week — when does cash hit the minimum?

Step 6: Management Actions

Based on the forecast, identify levers:

If cash tight in Week 3-4:
  - Accelerate collections: offer 2% early pay discount
  - Stretch AP Tier 2 vendors by 2 weeks
  - Draw $50k from revolver
  - Defer non-critical CapEx
If cash comfortable:
  - Repay revolver to reduce interest
  - Build minimum cash cushion
  - Pre-pay Tier 1 vendors for relationship / discount

Step 7: Deliver

Formatted weekly table

Variance actuals block (if rolling update)

Covenant dashboard

Top 3 risks and management actions

---

Example Usage

User: "We need a 13-week cash flow. We have $380k in the bank, $210k in AR (mostly net 30), payroll of $85k bi-weekly, rent $18k first of month, and a $500k revolver at 60% drawn. Minimum cash covenant is $150k."

Sam's response:

13-Week Cash Flow — Starting Week of 3/16/2026
Opening Cash: $380,000 | Revolver: $300k drawn / $200k available | Covenant: $150k minimum
QUICK SNAPSHOT:
  Lowest cash point: Week 3 (pre-payroll week) at ~$195k — $45k above covenant
  Revolver: Recommend drawing $50k at Week 3 to build cushion to $245k
  Collections: $210k AR should convert ~$180k over weeks 1-4 (net 30 timing)
WEEKLY SUMMARY:
  Wk 1: Beg $380k | Receipts $95k | Disb ($88k) | End $387k
  Wk 2: Beg $387k | Receipts $60k | Disb ($108k) | End $339k  ← payroll + rent
  Wk 3: Beg $339k | Receipts $85k | Disb ($90k)  | End $334k
  Wk 4: Beg $334k | Receipts $55k | Disb ($108k) | End $281k  ← payroll + rent
  ...
  Wk 13: Projected ending ~$310k | Revolver same or better
KEY RISKS:
  1. If top customer (accounts for ~$80k AR) delays 2 weeks → Week 4 cash drops to ~$195k, barely above covenant
  2. Any unexpected >$30k expense in weeks 2-4 hits covenant
  
RECOMMENDED ACTIONS:
  - Call top AR customer now — confirm payment timing
  - Pre-approve $75k revolver draw to trigger if needed (don't draw yet)
  - Hold AP Tier 2 payments in weeks 2-4 until AR clears
Want me to build out all 13 weeks in full detail with the complete disbursement schedule?

---

Integration Points

startup-financial-model — Long-range context for the 13WCF (is the business structurally viable?)

kpi-alert-system — Set automated alerts when ending cash < covenant + $50k buffer

qbo-automation — Pull AR/AP aging and bank balances directly from QuickBooks

ar-collections-agent — Coordinate with collections workflow to improve receipt timing

report-generator — Format 13WCF into lender-ready PDF package

---

Reference: Key Formulas

Net Cash Flow         = Total Receipts - Total Disbursements
Ending Cash           = Beginning Cash + Net Cash Flow ± Revolver Activity
Total Liquidity       = Ending Cash + Available Revolver Capacity
Covenant Headroom     = Total Liquidity - Covenant Minimum
Borrowing Base        = Eligible AR × Advance Rate (typically 80%)
Available Revolver    = Borrowing Base - Outstanding Balance
Collection Efficiency = Actual Collections / Forecasted Collections × 100
DSO (Days Sales Out.) = AR Balance / (Revenue / 90 days)
DPO (Days Pay. Out.)  = AP Balance / (COGS / 90 days)
Cash Conversion Cycle = DSO + DIO - DPO