Final account build-up
The agreed contract value: original sum, agreed variations and the final close-out adjustments.
| Original contract sum | £154,743 |
| Agreed variations | +£13,289 |
| Remeasurement adjustment | +£1,083 |
| Loss & expense / claims | +£3,869 |
| Contra-charges / deductions | -£774 |
| Agreed final account | £172,210 |
Settlement position
What's been certified, paid and retained against the final account.
| Applied to date | £168,032 |
| Certified to date | £166,407 |
| Paid to date (net) | £108,661 |
| Retention held | £4,642 |
| — released | £2,321 |
| — outstanding | £2,321 |
| Final payment due now | £58,906 |
Reconciliation vs CVR forecast
The agreed final account against the forecast out-turn from Cost Value Reconciliation.
| CVR forecast value | £168,032 |
| Agreed final account | £172,210 |
| Variance vs forecast | +£4,178 |
| Forecast out-turn cost | £106,638 |
| Final margin | £65,572 · 38.1% |