Cashflow Forecast — Helensburgh Primary School

Forecast cash in
£265,132
Receipts & receivables over the window
Forecast cash out
£202,923
Costs payable on terms
Projected closing balance
£62,209
From £0 opening
Lowest projected balance
-£4,181
Funding low point — Sep 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
£0
Outstanding £0 · released £0
First moiety
£0
Awaiting practical completion date
Second moiety
£0
Awaiting practical completion date

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
£0 £0
Jul 26
£0 £0
Aug 26
£0 £0
Sep 26 forecast £4,181
-£4,181 -£4,181
Oct 26 forecast £33,142 £24,843
£8,299 £4,118
Nov 26 forecast £33,142 £24,843
£8,299 £12,417
Dec 26 forecast £33,142 £24,843
£8,299 £20,715
Jan 27 forecast £33,142 £24,843
£8,299 £29,014
Feb 27 forecast £33,142 £24,843
£8,299 £37,313
Mar 27 forecast £33,142 £24,843
£8,299 £45,611
Apr 27 forecast £33,142 £24,843
£8,299 £53,910
May 27 forecast £33,142 £24,843
£8,299 £62,209