Al-Jouf Administrative Court Rehabilitation
Add to watchlistRehabilitating the Al-Jouf administrative court building — courtrooms, MEP systems and accessible entrances.
Budget (BAC)
Actual cost
35% of budget
Progress
Planned 35%
Estimate at completion
SPI · CPI
Forecast finish
On baseline
ExecutionPhase 7 of 11
Next gate:Monitoring & Control21 June 2027
- Idea · CompleteIdea · Complete
- Gate into «Feasibility»DecisionGoDate25 April 2025Feasibility · CompleteFeasibility · Complete
- Gate into «Initiation»DecisionConditional goDate13 August 2025Initiation · CompleteInitiation · Complete
- Gate into «Planning»DecisionGoDate12 October 2025Planning · CompletePlanning · Complete
- Gate into «Approval»DecisionGoDate17 November 2025Approval · CompleteApproval · Complete
- Gate into «Procurement»DecisionGoDate8 December 2025Procurement · CompleteProcurement · Complete
- Gate into «Execution»DecisionGoDate4 February 2026Execution · Current phaseExecution · Current phase
- Gate into «Monitoring & Control»DecisionNot held yetDate21 June 2027Monitoring & 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 42M split into spent, committed and left, with the estimate at completion
- Actual spendSAR 14.8M
- Committed, not spentSAR 21.2M
- Allotted, uncommittedSAR 4.7M
- Contingency availableSAR 1.3M
Budget
- Original budgetwhen the first baseline was approved
- SAR 42M
- Approved budgetafter approved change requests
- SAR 42M
- Current budgetavailable to spend now
- SAR 42M
- Revised budgetif the pending changes are approved
- SAR 42M
Commitments
- Commitmentssigned contracts and purchase orders
- SAR 36M
- Contracts1 active contract
- SAR 33M
- Purchase orders0 orders
- SAR 3M
- Remaining budgetapproved less actual
- SAR 27.2M
Spend & outlook
- Actual costincluding accruals
- SAR 14.8M
- Accrualswork done, not yet invoiced
- SAR 593K
- Estimate at completionthe PM’s bottom-up forecast
- SAR 41.2M
- ContingencySAR 840K drawn of SAR 2.1M
- SAR 1.3M
Budget bridge
From the original to the revised request
- Total
- Increase
- Decrease
Contingency draw-downs
SAR 840K drawn of SAR 2.1M
- Covering realised delivery risks2026-08-29SAR 840K
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 | 2.44 | 2.47 | 2.47 | 2.47 | −0.03 | |
| 2Design & permits | 4.89 | 4.94 | 4.94 | 4.94 | −0.05 | |
| 3Civil works | 15.48 | 13.98 | 7.41 | 15.40 | +0.09 | |
| 4MEP works | 12.22 | 9.96 | 0.00 | 12.09 | +0.13 | |
| 5Handover | 5.70 | 4.65 | 0.00 | 5.64 | +0.06 | |
| Unallocated contingency | 1.26 | 0.00 | 0.00 | 0.63 | +0.63 | |
| Total | 42.00 | 36.00 | 14.82 | 41.18 | +0.82 |
Budget split
WBS
SAR 42M
Budget
- Management & governanceSAR 2.4M6%
- Design & permitsSAR 4.9M12%
- Civil worksSAR 15.5M37%
- MEP worksSAR 12.2M29%
- HandoverSAR 5.7M14%
- Unallocated contingencySAR 1.3M3%
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
- Forecast
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
0.64
Off track
Schedule performance index
SPI = EV ÷ PV
1.02
On track
Cost performance index
CPI = EV ÷ AC
Finish by earned schedule
2028-05-28+241
SPI(t) 0.75 against the approved finish 2027-09-30
- Planned valuePV
- SAR 23.6M
- The value of the work that should be done by today.
- PV
- Earned valueEV
- SAR 15.1M
- The value of the work actually done, at plan prices.
- EV = % complete × BAC
- Actual costAC
- SAR 14.8M
- What has actually been spent on the work done.
- AC
- Budget at completionBAC
- SAR 42M
- The approved budget for the whole project.
- BAC
- Cost varianceCV
- +0.30 SAR M
- Earned less actual; negative means paying more than the value.
- CV = EV − AC
- Schedule varianceSV
- −8.50 SAR M
- Earned less planned; negative means behind, in value.
- SV = EV − PV
- Cost performance indexCPI
- 1.02
- Value produced per riyal spent; under 1 is an overrun.
- CPI = EV ÷ AC
- Schedule performance indexSPI
- 0.64
- Work done over work planned; under 1 is behind.
- SPI = EV ÷ PV
- Estimate at completionEAC
- SAR 41.2M
- What the project will cost when it finishes, as forecast.
- EAC = BAC ÷ CPI
- Estimate to completeETC
- SAR 26.4M
- What is still to be spent to completion.
- ETC = EAC − AC
- Variance at completionVAC
- +0.82 SAR M
- Budget less the estimate; negative is an overrun.
- VAC = BAC − EAC
- To-complete performance indexTCPI
- 0.99
- 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 41.2M
- If the rest goes to planSAR 41.7M
- At cost and schedule performanceSAR 56M
- The PM’s bottom-up estimateSAR 41.2M
- The performance needed on the rest is below what has been achieved; the budget holds.
Estimate at completion at that performance
SAR 41.2M
Variance at completion: +0.82 SAR M