Cashflow Forecast — Renfrew Retail Park

Forecast cash in
£87,996
Receipts & receivables over the window
Forecast cash out
£62,662
Costs payable on terms
Projected closing balance
£25,334
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
£2,701
Outstanding £1,350 · released £1,350
First moiety
£1,350
Released 26/07/2026
Second moiety
£1,350
Due 26/07/2027

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 £1,350
£1,350 £1,350
Aug 26 £42,119 £788
£41,331 £42,681
Sep 26 forecast £44,527 £61,874
-£17,347 £25,334
Oct 26 forecast
£0 £25,334
Nov 26 forecast
£0 £25,334
Dec 26 forecast
£0 £25,334
Jan 27 forecast
£0 £25,334
Feb 27 forecast
£0 £25,334
Mar 27 forecast
£0 £25,334
Apr 27 forecast
£0 £25,334
May 27 forecast
£0 £25,334