Solar Power for SCA Buildings & Centres
Add to watchlist6 MW of rooftop and carport solar across 14 SCA buildings and centres, the largest a ground array at the Tabuk site.
Budget (BAC)
Actual cost
57% of budget
Progress
Estimate at completion
SPI · CPI
Forecast finish
On baseline
ExecutionStage 4 of 5
Next gate:Closure26 February 2027
- Pre-start · CompletePre-start · Complete
- Gate into «Initiation»DecisionGoDate1 January 2025Initiation · CompleteInitiation · Complete
- Gate into «Planning»DecisionConditional goDate2 March 2025Planning · CompletePlanning · Complete
- Gate into «Execution»DecisionGoDate6 July 2025Execution · Current stageExecution · Current stage
- Gate into «Closure»DecisionNot held yetDate26 February 2027Closure · Not startedClosure · 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 96M split into spent, committed and left, with the estimate at completion
- Actual spendSAR 55.1M
- Committed, not spentSAR 31.4M
- Allotted, uncommittedSAR 6.6M
- Contingency availableSAR 2.9M
Budget
- EstimatedManualFrom the project proposal — not from the finance systemthe proposal’s cost before approval
- SAR 95M
- Original budgetwhen the first baseline was approved
- SAR 96M
- Approved budgetafter approved change requests
- SAR 96M
- Current budgetavailable to spend now
- SAR 96M
- Revised budgetif the pending changes are approved
- SAR 96M
Commitments
- CommitmentsSyncedFrom the nightly finance-system syncsigned contracts and purchase orders
- SAR 86.5M
- Contracts1 active contract
- SAR 81M
- Purchase orders3 orders
- SAR 5.5M
- Remaining budgetapproved less actual
- SAR 40.9M
Spend & outlook
- Actual costSyncedFrom the nightly finance-system syncincluding accruals
- SAR 55.1M
- Accrualswork done, not yet invoiced
- SAR 2.2M
- Estimate at completionManualThe project manager’s estimate — not from the finance systemthe PM’s bottom-up forecast
- SAR 95.1M
- ContingencySAR 1.9M drawn of SAR 4.8M
- SAR 2.9M
Estimated vs approved budget
What the project proposal estimated before approval, against today’s approved budget and the estimate at completion
- Approved is SAR 1M (1.1%) above the estimate
- The estimate at completion is SAR 50K (0.1%) above the estimate
From the «project proposal & feasibility study» approved at the approval gate on 2024-12-17 · The gap between estimated and approved comes from the scope update and the change requests approved after the approval gate.
ERP link — data readiness
The link keys are ready for the finance-system sync; Munjaz follows the project and does not replace the accounting system
- Cost centreCC-71010
- WBS elements5 elements · P-2026-010.01 …
- Purchase orders3 synced · 0 manual
- Invoices & certificates10 posted · 0 in approval
Where each figure comes from
- EstimatedManualFrom the project proposal — not from the finance system
- CommitmentsSyncedFrom the nightly finance-system sync
- Actual costSyncedFrom the nightly finance-system sync
- Estimate at completionManualThe project manager’s estimate — not from the finance system
Once the link is live, synced figures are read from the finance system; manual updates stay available to the same roles and are logged.
Purchase-order registerManual edit log
Every manual update — who, when, why and from which source
No manual edits on this project
All its figures come from the finance-system sync. Finance & procurement — and the project manager, for the estimate at completion — can update them by hand.
Budget bridge
From the original to the revised request
- Total
- Increase
- Decrease
Contingency draw-downs
SAR 1.9M drawn of SAR 4.8M
- Covering realised delivery risks2026-08-29SAR 1.9M
Purchase orders
- PO-2026-0796Operating spares and consumablesSAR 1.4MSAR 206K paid
- PO-2026-0683Energy audit, measurement and verificationSAR 1.7MSAR 743K paid
- PO-2025-0570Smart energy meters and metering devicesSAR 2.5MSAR 2.5M paid
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 | 5.59 | 5.70 | 5.70 | 5.70 | −0.12 | |
| 2Design & permits | 11.17 | 11.41 | 11.41 | 11.41 | −0.23 | |
| 3Civil works | 35.39 | 36.12 | 36.12 | 36.12 | −0.73 | |
| 4MEP works | 27.94 | 22.81 | 1.90 | 27.54 | +0.39 | |
| 5Handover | 13.04 | 10.47 | 0.00 | 12.84 | +0.20 | |
| Unallocated contingency | 2.88 | 0.00 | 0.00 | 1.44 | +1.44 | |
| Total | 96.00 | 86.50 | 55.13 | 95.05 | +0.95 |
Budget split
WBS
SAR 96M
Budget
- Management & governanceSAR 5.6M6%
- Design & permitsSAR 11.2M12%
- Civil worksSAR 35.4M37%
- MEP worksSAR 27.9M29%
- HandoverSAR 13M14%
- Unallocated contingencySAR 2.9M3%
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
0.67
Off track
Schedule performance index
SPI = EV ÷ PV
1.01
On track
Cost performance index
CPI = EV ÷ AC
Finish by earned schedule
2028-03-02+307
SPI(t) 0.72 against the approved finish 2027-04-30
- Planned valuePV
- SAR 83M
- The value of the work that should be done by today.
- PV
- Earned valueEV
- SAR 55.7M
- The value of the work actually done, at plan prices.
- EV = % complete × BAC
- Actual costAC
- SAR 55.1M
- What has actually been spent on the work done.
- AC
- Budget at completionBAC
- SAR 96M
- The approved budget for the whole project.
- BAC
- Cost varianceCV
- +0.55 SAR M
- Earned less actual; negative means paying more than the value.
- CV = EV − AC
- Schedule varianceSV
- −27.34 SAR M
- Earned less planned; negative means behind, in value.
- SV = EV − PV
- Cost performance indexCPI
- 1.01
- Value produced per riyal spent; under 1 is an overrun.
- CPI = EV ÷ AC
- Schedule performance indexSPI
- 0.67
- Work done over work planned; under 1 is behind.
- SPI = EV ÷ PV
- Estimate at completionEAC
- SAR 95.1M
- What the project will cost when it finishes, as forecast.
- EAC = BAC ÷ CPI
- Estimate to completeETC
- SAR 39.9M
- What is still to be spent to completion.
- ETC = EAC − AC
- Variance at completionVAC
- +0.95 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 95.1M
- If the rest goes to planSAR 95.4M
- At cost and schedule performanceSAR 114.7M
- The PM’s bottom-up estimateSAR 95.1M
- The performance needed on the rest is below what has been achieved; the budget holds.
Estimate at completion at that performance
SAR 95M
Variance at completion: +0.95 SAR M