Estimate $m

Actual $m

Variance $m

Variance Factor

Explanation

FMS

Variance is due to indices and price variation being higher that estimated.

Overseas Industry

Local Industry

Brought Forward

Cost Savings

2.7

FOREX Variation

Commonwealth Delays

38.9

41.6

2.7

Total Variance