Upload
roshan-nuwanthika-de-silva
View
245
Download
2
Embed Size (px)
Citation preview
7/27/2019 Sample Cash Flow Construction projects
1/6
Contract Sum AED
Mobilization Advance (10% of Contract Sum)
Payments to the Contractor 60 days after receiving the Application from the Contractor
Retention Maximum (10% of Contract sum)
Retention (release) 50% of total after issuance of TOC, balance 50% after issuance of Completion certifica
Item Description Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10
1 Cash inflow (Forecasted)
1.1 Preliminaries 100,000.00 150,000.00 200,000.00 250,000.00 250,000.00 250,000.00
1.2 Measured Works 250,000.00 1,000,000.00 2,500,000.00 4,500,000.00 6,000,000.00 7,500,000.00
1.3 Variations - - - 500,000.00 1,500,000.00 2,500,000.00
1.4 Claims - - - - 500,000.00 150,000.00
1.5 Mobilization Advance 1,695,387.80 - - - - -
1.6 Release of retention - - - - - -
1.7 Monthly Cash inflow 2,045,387.80 1,150,000.00 2,700,000.00 5,250,000.00 8,250,000.00 10,400,000.00
1.8 Cumulative Cash inflow 2,045,387.80 3,195,387.80 5,895,387.80 11,145,387.80 19,395,387.80 29,795,387.80
1.9 Retention (10% of Value of
Works) / Monthly 204,538.78 115,000.00 270,000.00 525,000.00 825,000.00 1,040,000.001.10 Retention (10% of Value of
Works) / Cum 204,538.78 319,538.78 589,538.78 1,114,538.78 1,939,538.78 2,979,538.78
1.11 Nett Cash inflow (Monthly) 1,840,849.02 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,360,000.00
1.12 Nett Cash inflow (Cum) 1,840,849.02 2,875,849.02 5,305,849.02 10,030,849.02 17,455,849.02 26,815,849.02
2 Cash ouflow (Forecasted)
2.1 Cost of Staff 85,000.00 127,500.00 170,000.00 212,500.00 212,500.00 212,500.00
2.2 Cost of labour 100,000.00 400,000.00 1,000,000.00 2,000,000.00 3,200,000.00 4,060,000.00
2.3 Cost of plant 70,000.00 230,000.00 540,000.00 1,050,000.00 1,650,000.00 2,080,000.00
2.4 Cost of material 100,000.00 400,000.00 1,000,000.00 2,000,000.00 3,200,000.00 4,060,000.00
2.5 Cost of sub contractors - - 250,000.00 500,000.00 600,000.00 350,000.00
2.6 er cos s an s nsurances 500,000.00 - - - - -
2.7 Overheads 34,200.00 46,300.00 118,400.00 230,500.00 354,500.00 430,500.00
2.8 Monthly Cash outflow 889,200.00 1,203,800.00 3,078,400.00 5,993,000.00 9,217,000.00 11,193,000.002.9 umu a ve as ou ow 889,200.00 2,093,000.00 5,171,400.00 11,164,400.00 20,381,400.00 31,574,400.00
3 Contractor's Forecasted Project
margin (Cumulative) - Value 951,649.02 782,849.02 134,449.02 (1,133,550.98) (2,925,550.98) (4,758,550.98)
3.1 Contractor's Forecasted Project
margin (Cumulative) - % 51.70% 27.22% 2.53% -11.30% -16.76% -17.75%
4 Payments from Employer (Cum) 1,840,849.02 1,840,849.02 2,875,849.02 5,305,849.02
4.1 Payments from Employer (Nett) 1,840,849.02 - 1,035,000.00 2,430,000.00
16,953,878.00
1,695,387.80
1,695,387.80
7/27/2019 Sample Cash Flow Construction projects
2/6
Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10
Payments from Employer (Cum) 1,840,849.02 1,840,849.02 2,875,849.02 5,305,849.02 10,030,849.0 17,455,849.0 26
Payments from Employer (Nett) 1,840,849.02 - 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,
Cost of sub contractors - - 250,000.00 500,000.00 600,000.00 350,000.00 1,000,000.00 50,000.00 2
Nett Cash inflow (Cum) 1,840,849.02 2,875,849.02 5,305,849.02 10,030,849.0 17,455,849.0 26,815,849.0 32,485,849.0 35,104,849.0 36
Cumulative Cash outflow 889,200.00 2,093,000.00 5,171,400.00 11,164,400.0 20,381,400.0 31,574,400.0 39,179,400.0 42,265,600.0 43
Nett Cash inflow (Monthly) 1,840,849.02 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,360,000.00 5,670,000.00 2,619,000.00 1,
Monthly Cash outflow 889,200.00 1,203,800.00 3,078,400.00 5,993,000.00 9,217,000.00 11,193,000.0 7,605,000.00 3,086,200.00 1,
0
5000000
10000000
15000000
20000000
25000000
30000000
35000000
40000000
45000000
50000000
Value-AED(Millions)
CASH FLOW FORECAS
FOR A CONTRA
7/27/2019 Sample Cash Flow Construction projects
3/6
7/27/2019 Sample Cash Flow Construction projects
4/6
Contract Sum AED
Mobilization Advance (20% of Contract Sum)
Payments to the Contractor 60 days after receiving the Application from the Contractor
Retention Maximum (10% of Contract sum)
Retention (release) 50% of total after issuance of TOC, balance 50% after issuance of Completion certifica
Item Description Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10
1 Cash inflow (Forecasted)
1.1 Preliminaries 100,000.00 150,000.00 200,000.00 250,000.00 250,000.00 250,000.00
1.2 Measured Works 250,000.00 1,000,000.00 2,500,000.00 4,500,000.00 6,000,000.00 7,500,000.00
1.3 Variations - - - 500,000.00 1,500,000.00 2,500,000.00
1.4 Claims - - - - 500,000.00 150,000.00
1.5 Mobilization Advance 10,000,000.00 - - - - -
1.6 Release of retention - - - - - -
1.7 Monthly Cash inflow 10,350,000.00 1,150,000.00 2,700,000.00 5,250,000.00 8,250,000.00 10,400,000.00
1.8 Cumulative Cash inflow 10,350,000.00 11,500,000.00 14,200,000.00 19,450,000.00 27,700,000.00 38,100,000.00
1.9 Retention (10% of Value of
Works) / Monthly 1,035,000.00 115,000.00 270,000.00 525,000.00 825,000.00 1,040,000.001.10 Retention (10% of Value of
Works) / Cum 1,035,000.00 1,150,000.00 1,420,000.00 1,945,000.00 2,770,000.00 3,810,000.00
1.11 Nett Cash inflow (Monthly) 9,315,000.00 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,360,000.00
1.12 Nett Cash inflow (Cum) 9,315,000.00 10,350,000.00 12,780,000.00 17,505,000.00 24,930,000.00 34,290,000.00
2 Cash ouflow (Forecased)
2.1 Cost of Staff 85,000.00 127,500.00 170,000.00 212,500.00 212,500.00 212,500.00
2.2 Cost of labour 100,000.00 400,000.00 1,000,000.00 2,000,000.00 3,200,000.00 4,060,000.00
2.3 Cost of plant 70,000.00 230,000.00 540,000.00 1,050,000.00 1,650,000.00 2,080,000.00
2.4 Cost of material 100,000.00 400,000.00 1,000,000.00 2,000,000.00 3,200,000.00 4,060,000.00
2.5 Cost of sub contractors - - 250,000.00 500,000.00 600,000.00 350,000.00
2.6 er cos s an s nsurances 500,000.00 - - - - -
2.7 Overheads 34,200.00 46,300.00 118,400.00 230,500.00 354,500.00 430,500.00
2.8 Monthly Cash outflow 889,200.00 1,203,800.00 3,078,400.00 5,993,000.00 9,217,000.00 11,193,000.002.9 umu a ve as ou ow 889,200.00 2,093,000.00 5,171,400.00 11,164,400.00 20,381,400.00 31,574,400.00
3 Contractor's Forecasted Project
margin (Cumulative) - Value 8,425,800.00 8,257,000.00 7,608,600.00 6,340,600.00 4,548,600.00 2,715,600.00
3.1 Contractor's Forecasted Project
margin (Cumulative) - % 90.45% 79.78% 59.54% 36.22% 18.25% 7.92%
4 Payments from Employer (Cum) 9,315,000.00 9,315,000.00 10,350,000.00 12,780,000.00
4.1 Payments from Employer (Nett) 9,315,000.00 - 1,035,000.00 2,430,000.00
50,000,000.00
10,000,000.00
5,000,000.00
7/27/2019 Sample Cash Flow Construction projects
5/6
Jan-10 Feb-10 Mar-10 Apr-10 May-10 Jun-10 Jul-10 Aug-10
Payments from Employer (Cum) 9,315,000.00 9,315,000.00 10,350,000.0 12,780,000.0 17,505,000.0 24,930,000.0 34
Payments from Employer (Nett) 9,315,000.00 - 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,
Cost of sub contractors - - 250,000.00 500,000.00 600,000.00 350,000.00 1,000,000.00 50,000.00 2
Nett Cash inflow (Cum) 9,315,000.00 10,350,000.0 12,780,000.0 17,505,000.0 24,930,000.0 34,290,000.0 39,960,000.0 42,579,000.0 43
Cumulative Cash outflow 889,200.00 2,093,000.00 5,171,400.00 11,164,400.0 20,381,400.0 31,574,400.0 39,179,400.0 42,265,600.0 43
Nett Cash inflow (Monthly) 9,315,000.00 1,035,000.00 2,430,000.00 4,725,000.00 7,425,000.00 9,360,000.00 5,670,000.00 2,619,000.00 1,0
Monthly Cash outflow 889,200.00 1,203,800.00 3,078,400.00 5,993,000.00 9,217,000.00 11,193,000.0 7,605,000.00 3,086,200.00 1,
0
10000000
20000000
30000000
40000000
50000000
60000000
Value-AED(Millions)
CASH FLOW FORECAS
FOR A CONTRA
7/27/2019 Sample Cash Flow Construction projects
6/6