You are on page 1of 1

Project: Lot 1, Employer Accommodation

Subject: Cash Flow projection


Date: September 10th,2011

Ref

Advance
Cash Out-flow
Breakdown of Works Sections
Builders' Works
9 Storm water drain channel
12 General site filling and Landscaping

2nd payment

3rd payment

4th payment
Nov 25,2010

5th payment
Jan 28,2011

Outstanding as
6th payment at April 19,2011
April 14,2011

7th payment
April 29,2011

8th payment
June 20,2011

10th payment
July 22,2011

1,039,025.00
120,000.00

362,430.00
770,000.00

1,400,000.00

Reqd. Cost of
Executions
5,891,214.71
3,200,000.00

1,039,025.00
2,830,000.00

TOTAL APPROVED

1,401,455.00

You might also like