Cashflow Forecast — Eastwood Industrial Unit

Forecast cash in
£55,425
Receipts & receivables over the window
Forecast cash out
£13,306
Costs payable on terms
Projected closing balance
£60,800
From £18,681 opening
Lowest projected balance
£5,375
Funding low point — Jun 26

Retention

5% withheld per valuation, capped at 3% of the contract sum. Released in two halves at practical completion and end of defects.

Total held
£4,642
Outstanding £2,321 · released £2,321
First moiety
£2,321
Released 24/12/2025
Second moiety
£2,321
Due 24/12/2026

Monthly cashflow

Cash in (payments received and outstanding notified sums, then forecast valuations) versus cash out (costs paid on terms), with the running cash position. Past months are actuals; future months are forecast.

Month Cash in Cash out Movement Net Cumulative
Jun 26 £13,306
-£13,306 £5,375
Jul 26
£0 £5,375
Aug 26 £53,104
£53,104 £58,479
Sep 26 forecast
£0 £58,479
Oct 26 forecast
£0 £58,479
Nov 26 forecast
£0 £58,479
Dec 26 forecast £2,321
£2,321 £60,800
Jan 27 forecast
£0 £60,800
Feb 27 forecast
£0 £60,800
Mar 27 forecast
£0 £60,800
Apr 27 forecast
£0 £60,800
May 27 forecast
£0 £60,800