The estimated or forecast total cost in each category is the current best estimate of costs based on progress and any changes since the budget was formed.
I won't quarrel with your estimate of costs; it seems reasonable enough.
It was too big for the site; there was not enough seating; and, most notably, there was no estimate of cost.