Cashflow Forecast — Larbert Sports Hall

Forecast cash in
£880,697
Receipts & receivables over the window
Forecast cash out
£696,196
Costs payable on terms
Projected closing balance
£184,501
From £0 opening
Lowest projected balance
£0
No dip projected

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
£27,139
Outstanding £27,139 · released £0
First moiety
£13,570
Awaiting practical completion date
Second moiety
£13,570
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 £272,821
£272,821 £272,821
Jul 26 £255,451 £200,546
£54,905 £327,726
Aug 26 £223,699
-£223,699 £104,027
Sep 26 forecast £279,509 £137,404
£142,105 £246,132
Oct 26 forecast £72,915 £134,547
-£61,631 £184,501
Nov 26 forecast
£0 £184,501
Dec 26 forecast
£0 £184,501
Jan 27 forecast
£0 £184,501
Feb 27 forecast
£0 £184,501
Mar 27 forecast
£0 £184,501
Apr 27 forecast
£0 £184,501
May 27 forecast
£0 £184,501