| Description | Code | Budget | Committed | Actual | Forecast | FFC | Variance |
|---|---|---|---|---|---|---|---|
| 0Substructure | $6,100,000 | $5,975,000 | $4,220,000 | - | $6,130,000 | -$30,000 | |
| 1Earthworks & pilingCost | 02-100 | $1,840,000 | $1,795,000 | $1,240,000 | $580,000 | $1,820,000 | +$20,000 |
| 1Concrete structureCost | 03-200 | $4,260,000 | $4,180,000 | $2,980,000 | $1,330,000 | $4,310,000 | -$50,000 |
| 0Superstructure | $5,595,000 | $5,030,000 | $2,970,000 | - | $5,600,000 | -$5,000 | |
| 1Structural steelCost | 05-400 | $2,115,000 | $2,090,000 | $1,850,000 | $240,000 | $2,090,000 | +$25,000 |
| 1Facade & claddingCost | 07-500 | $3,480,000 | $2,940,000 | $1,120,000 | $2,390,000 | $3,510,000 | -$30,000 |
| 0Fit-out & services | $8,170,000 | $6,490,000 | $2,750,000 | - | $8,185,000 | -$15,000 | |
| 1Fit-out & finishesCost | 09-600 | $2,930,000 | $1,610,000 | $340,000 | $2,565,000 | $2,905,000 | +$25,000 |
| 1Building servicesCost | 15-700 | $5,240,000 | $4,880,000 | $2,410,000 | $2,870,000 | $5,280,000 | -$40,000 |
| Project total | $19,865,000 | $17,495,000 | $9,940,000 | $9,975,000 | $19,915,000 | -$50,000 |