2.1 Project Budget History

Date

Description

Base Date $m

Current $m

Contractor

Notes

2.1 Project Budget History

 

 

 

 

Mar 07

Original Approved Phase 1 & Phase 2

3,728.2

 

3,728.2

 

 

Phase 1
Mar 07

Original Approved Phase 1

3,545.8

 

3,545.8

 

 

Jul 08

Phase 1 Real Variation - Transfers

(33.3)

(33.3)

 

 

1

May 11

Real Variation -

 

 

 

 

 

May 11

Budget Transfer to Phase 2

(99.0)

(99.0)

 

 

2

 

Real Variation -

 

 

 

 

 

May 11

Real Cost Decrease

(107.2)

(107.2)

 

 

3

Jun 11

Phase 1 Price Indexation

 

 

367.3

 

4

 

Phase 1 Exchange
Variation

 

 

(372.6)

 

 

 

Total Budget

3,306.3

 

3,301.0

 

 

Phase 2

 

 

 

 

 

 

Mar 07

Original Approved Phase 2

182.4

 

182.4

 

 

Jun 11

Budget transfer from
Phase 1

99.0

99.0

 

 

2

Jun 11

Phase 2 Price Indexation

 

 

23.9

 

4

Jun 11

Phase 2 Exchange
Variation

 

 

(27.8)

 

 

Jun 11

Total Budget

281.4

 

277.5

 

 

 

 

 

 

 

 

 

Jun 11

Total Budget Phase 1 & Phase 2

3,587.7

 

3,578.5