Example

13-Week Cash Flow Forecast Example

A 40-person e-commerce company in Leeds with £2.8M revenue. The business is profitable but cash-tight due to inventory purchasing cycles. The finance team runs a weekly 13-week cash forecast to ensure the company never drops below its £50k minimum cash threshold.

Example data

Financial model

Cash Flow
Wk 1
Wk 2
Wk 3
Wk 4
Wk 5
Opening Balance
£185k
£142k
£168k
£131k
£156k
Customer Receipts
£62k
£78k
£45k
£85k
£58k
Other Income
£3k
£1k
£2k
£1k
£3k
Supplier Payments
(£68k)
(£28k)
(£52k)
(£30k)
(£65k)
Payroll
--
(£25k)
--
(£25k)
--
Other Payments
(£40k)
--
(£32k)
(£6k)
(£12k)
Closing Balance
£142k
£168k
£131k
£156k
£140k
Customer Receipts

Receipt timing is lumpy because key retail customers pay on 30-day terms. Week 4 shows a large receipt from a quarterly settlement with the largest customer.

Payroll

Payroll runs fortnightly, hitting in weeks 2 and 4. This is the most predictable outflow and anchors the cash forecast.

Closing Balance

The lowest projected balance is £131k in week 3, comfortably above the £50k threshold. The forecast gives 13 weeks of advance warning if that changes.

Formulas

Key formulas

fxClosing Balance = Opening + Total Receipts - Total Payments

The fundamental cash equation. Each week's closing balance becomes the next week's opening balance, creating a chain of cash visibility.

fxCustomer Receipts = Invoiced Revenue * Collection Rate by Week

Receipts are modelled based on invoice aging. Typically 40% collected within 7 days, 35% at 14 days, 20% at 30 days, and 5% at 60+ days.

fxMinimum Cash Alert = IF(Closing < £50k, "ALERT", "OK")

A conditional check ensures the team is alerted if projected cash drops below the £50k minimum threshold at any point in the 13-week window.

Analysis

What makes this example good

Weekly granularity catches short-term cash pinch points that monthly forecasts miss
Opening/closing chain ensures mathematical integrity across the forecast
Separate lines for receipts and payments by category aid in variance analysis
Minimum cash threshold provides an early warning system
Payroll timing explicitly modelled as the most predictable major outflow

Customisation

How to adapt for your business

1

Add a VAT payments row if quarterly VAT is material to your cash position

2

Include a credit facility drawdown line if you have a revolving credit facility

3

Break customer receipts into segments (retail, wholesale, online) for better forecasting

4

Add a "worst case" scenario row that delays all receipts by 7 days

5

Extend to 26 weeks if your business has longer cash conversion cycles

Common variations

  • --Daily cash forecast for the first 4 weeks, weekly thereafter
  • --13-week forecast with separate tabs for each major customer
  • --Cash flow forecast integrated with P&L forecast for full visibility
  • --Multi-currency cash forecast for businesses with international operations

FAQ

Frequently asked questions

Thirteen weeks equals one quarter. It provides enough forward visibility to manage working capital and plan for large payments (e.g., quarterly VAT, rent deposits) while being short enough that the forecast remains reasonably accurate.

Build this in Grove FP in 10 minutes

No credit card required. Set up in minutes. 30-day money-back guarantee.