Smart Security & Access for Court Buildings
Add to watchlist4,200 cameras and smart entry gates across court buildings, with a central monitoring room and automatic visitor ID checks.
Budget (BAC)
Actual cost
84% of budget
Progress
Planned 90%
Estimate at completion
SAR +4.7M
SPI · CPI
Forecast finish
45 days behind baseline
ExecutionPhase 7 of 11
Next gate:Monitoring & Control5 August 2026
- Idea · CompleteIdea · Complete
- Gate into «Feasibility»DecisionGoDate30 August 2024Feasibility · CompleteFeasibility · Complete
- Gate into «Initiation»DecisionGoDate18 December 2024Initiation · CompleteInitiation · Complete
- Gate into «Planning»DecisionGoDate16 February 2025Planning · CompletePlanning · Complete
- Gate into «Approval»DecisionConditional goDate19 March 2025Approval · CompleteApproval · Complete
- Gate into «Procurement»DecisionGoDate7 April 2025Procurement · CompleteProcurement · Complete
- Gate into «Execution»DecisionGoDate27 May 2025Execution · Current phaseExecution · Current phase
- Gate into «Monitoring & Control»DecisionNot held yetDate5 August 2026Monitoring & Control · Not startedMonitoring & Control · Not started
- Gate into «Handover»DecisionNot held yetHandover · Not startedHandover · Not started
- Gate into «Closure»DecisionNot held yetClosure · Not startedClosure · Not started
- Gate into «Benefits Realization»DecisionNot held yetBenefits Realization · Not startedBenefits Realization · Not started
Finance & earned value
The full budget structure, cost broken down by eight dimensions, cash flow with its S-curve, and earned-value indicators with an automatic end-of-project forecast.
Budget anatomy
The approved SAR 74M split into spent, committed and left, with the estimate at completion
- Actual spendSAR 62.2M
- Committed, not spentSAR 6.6M
- Allotted, uncommittedSAR 3M
- Contingency availableSAR 2.2M
Budget
- Original budgetwhen the first baseline was approved
- SAR 74M
- Approved budgetafter approved change requests
- SAR 74M
- Current budgetavailable to spend now
- SAR 74M
- Revised budgetif the pending changes are approved
- SAR 74M
Commitments
- Commitmentssigned contracts and purchase orders
- SAR 68.8M
- Contracts1 active contract
- SAR 61.5M
- Purchase orders0 orders
- SAR 7.3M
- Remaining budgetapproved less actual
- SAR 11.8M
Spend & outlook
- Actual costincluding accruals
- SAR 62.2M
- Accrualswork done, not yet invoiced
- SAR 2.5M
- Estimate at completionthe PM’s bottom-up forecast
- SAR 78.7M
- ContingencySAR 1.5M drawn of SAR 3.7M
- SAR 2.2M
Budget bridge
From the original to the revised request
- Total
- Increase
- Decrease
Contingency draw-downs
SAR 1.5M drawn of SAR 3.7M
- Covering realised delivery risks2026-08-29SAR 1.5M
Cost breakdown structure
Every dimension adds up to the same totals
| Item | BudgetSAR M | CommittedSAR M | ActualSAR M | EACSAR M | VarianceSAR M | Consumption |
|---|---|---|---|---|---|---|
| 1Management & governance | 4.31 | 4.72 | 4.72 | 4.72 | −0.42 | |
| 2Design & permits | 8.61 | 9.45 | 9.45 | 9.45 | −0.83 | |
| 3Civil works | 27.28 | 29.91 | 29.91 | 29.91 | −2.64 | |
| 4MEP works | 21.53 | 19.79 | 18.11 | 22.03 | −0.49 | |
| 5Handover | 10.05 | 4.93 | 0.00 | 11.50 | −1.45 | |
| Unallocated contingency | 2.22 | 0.00 | 0.00 | 1.11 | +1.11 | |
| Total | 74.00 | 68.80 | 62.19 | 78.72 | −4.72 |
Budget split
WBS
SAR 74M
Budget
- Management & governanceSAR 4.3M6%
- Design & permitsSAR 8.6M12%
- Civil worksSAR 27.3M37%
- MEP worksSAR 21.5M29%
- HandoverSAR 10M14%
- Unallocated contingencySAR 2.2M3%
Cash flow
Planned, committed, actual and forecast
Spend per period
SAR millions
- Planned
- Actual
- Forecast
Cumulative S-curve
Cumulative to close
- Actual, then forecast
- Planned, cumulative
- Committed, cumulative
Earned value management
At the data date 2026-10-28
Planned value, earned value and actual cost
- Planned value
- Earned value
- Actual cost
- Estimate at completion
- Budget at completion
0.79
Off track
Schedule performance index
SPI = EV ÷ PV
0.94
Watch
Cost performance index
CPI = EV ÷ AC
Finish by earned schedule
2027-07-18+260
SPI(t) 0.71 against the approved finish 2026-10-31
- Planned valuePV
- SAR 74M
- The value of the work that should be done by today.
- PV
- Earned valueEV
- SAR 58.5M
- The value of the work actually done, at plan prices.
- EV = % complete × BAC
- Actual costAC
- SAR 62.2M
- What has actually been spent on the work done.
- AC
- Budget at completionBAC
- SAR 74M
- The approved budget for the whole project.
- BAC
- Cost varianceCV
- −3.73 SAR M
- Earned less actual; negative means paying more than the value.
- CV = EV − AC
- Schedule varianceSV
- −15.54 SAR M
- Earned less planned; negative means behind, in value.
- SV = EV − PV
- Cost performance indexCPI
- 0.94
- Value produced per riyal spent; under 1 is an overrun.
- CPI = EV ÷ AC
- Schedule performance indexSPI
- 0.79
- Work done over work planned; under 1 is behind.
- SPI = EV ÷ PV
- Estimate at completionEAC
- SAR 78.7M
- What the project will cost when it finishes, as forecast.
- EAC = BAC ÷ CPI
- Estimate to completeETC
- SAR 16.5M
- What is still to be spent to completion.
- ETC = EAC − AC
- Variance at completionVAC
- −4.72 SAR M
- Budget less the estimate; negative is an overrun.
- VAC = BAC − EAC
- To-complete performance indexTCPI
- 1.32
- The cost efficiency the rest must reach to stay on budget.
- TCPI = (BAC − EV) ÷ (BAC − AC)
Automatic end-of-project forecast
Four ways to estimate the final cost, and the date earned schedule points to
- At today’s cost performanceSAR 78.7M
- If the rest goes to planSAR 77.7M
- At cost and schedule performanceSAR 83.1M
- The PM’s bottom-up estimateSAR 78.7M
- To stay within SAR 74M, cost performance on the rest must rise to 1.32 — above what has been achieved.
Estimate at completion at that performance
SAR 78.7M
Variance at completion: −4.72 SAR M