Final Account — Wishaw Care Home

Export PDF CVR
Final account
Draft
£848,830
Not yet agreed
Received to date
£384,255
Paid £384,255 + retention released £0
Outstanding
£464,575
Final payment £444,351 + retention £20,224
Final margin
£149,480 · 17.6%
Tender baseline 29.7%

Final account build-up

The agreed contract value: original sum, agreed variations and the final close-out adjustments.

Original contract sum £832,694
Agreed variations +£3,645
Remeasurement adjustment +£17,487
Loss & expense / claims +£0
Contra-charges / deductions -£4,996
Agreed final account £848,830

Settlement position

What's been certified, paid and retained against the final account.

Applied to date £409,806
Certified to date £404,479
Paid to date (net) £384,255
Retention held £20,224
— released £0
— outstanding £20,224
Final payment due now £444,351

Reconciliation vs CVR forecast

The agreed final account against the forecast out-turn from Cost Value Reconciliation.

CVR forecast value £832,694
Agreed final account £848,830
Variance vs forecast +£16,135
Forecast out-turn cost £699,350
Final margin £149,480 · 17.6%