Cashflow Forecast — Helensburgh Health Centre

Forecast cash in
£115,886
Receipts & receivables over the window
Forecast cash out
£88,600
Costs payable on terms
Projected closing balance
£27,286
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
£2,971
Outstanding £2,971 · released £0
First moiety
£1,486
Awaiting practical completion date
Second moiety
£1,486
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 £56,457 £44,300
£12,157 £12,157
Sep 26 forecast £59,429 £44,300
£15,129 £27,286
Oct 26 forecast
£0 £27,286
Nov 26 forecast
£0 £27,286
Dec 26 forecast
£0 £27,286
Jan 27 forecast
£0 £27,286
Feb 27 forecast
£0 £27,286
Mar 27 forecast
£0 £27,286
Apr 27 forecast
£0 £27,286
May 27 forecast
£0 £27,286