Final Account — Hamilton Student Residences

Export PDF CVR
Final account
Draft
£246,480
Not yet agreed
Received to date
£57,136
Paid £57,136 + retention released £0
Outstanding
£189,344
Final payment £181,867 + retention £7,477
Final margin
£75,690 · 30.7%
Tender baseline 21.4%

Final account build-up

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

Original contract sum £249,221
Agreed variations +£0
Remeasurement adjustment -£1,495
Loss & expense / claims +£0
Contra-charges / deductions -£1,246
Agreed final account £246,480

Settlement position

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

Applied to date £171,963
Certified to date £170,785
Paid to date (net) £57,136
Retention held £7,477
— released £0
— outstanding £7,477
Final payment due now £181,867

Reconciliation vs CVR forecast

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

CVR forecast value £249,221
Agreed final account £246,480
Variance vs forecast -£2,741
Forecast out-turn cost £170,790
Final margin £75,690 · 30.7%