SAMPLE PROJECT · Invented data, read-only · Back to xpcspine.com
XPC Spine PM3-REBUILDPaper Machine 3 Press and Dryer Section Rebuild
Help

Project manager ?

Cost and schedule performance by cost account at the schedule data date, 2026-10-20.

Live from the boards updates by itself

Source: live_event · every saved change on the project
Budget at completion (revised)
$32,365,300
original $32,365,300 · approved changes $0
Source: cost_account, change_order
Forecast at completion
$33,143,800
Variance at completion -$778,500
Source: cost_account
CPI calculated
0.89
Source: cost_account, activity · EV / AC over 56 of 56 accounts
SPI calculated
1.00
Source: cost_account, activity · EV / PV over 56 of 56 accounts
Committed
$31,547,300
Source: cost_account

Earned value by cost account calculated

AccountTradeBudgetPVEVACCVSVCPISPIForecastVAC
COMM-10.1-A20
10.1 · A20 · 1 activity with progress
COMM $225,000$0$0$0 $0$0MISSINGMISSING$225,000$0
COMM-9-A20
9 · A20 · 4 activities with progress
COMM $375,000$0$0$0 $0$0MISSINGMISSING$375,000$0
CONC-7.1-A10
7.1 · A10 · 1 activity with progress
CONC $150,000$0$0$0 $0$0MISSINGMISSING$150,000$0
EI-2.2-A90
2.2 · A90 · 1 activity with progress
EI $766,700$766,700$766,700$812,700 -$46,000$00.941.00$766,700$0
EI-4.2-A30
4.2 · A30 · 1 activity with progress
EI $460,000$460,000$460,000$487,600 -$27,600$00.941.00$460,000$0
EI-5.1-A30
5.1 · A30 · 1 activity with progress
EI $38,300$0$0$0 $0$0MISSINGMISSING$38,300$0
EI-8.2-A30
8.2 · A30 · 1 activity with progress
EI $115,000$0$0$0 $0$0MISSINGMISSING$115,000$0
INSUL-8.1-A30
8.1 · A30 · 1 activity with progress
INSUL $340,000$0$0$0 $0$0MISSINGMISSING$340,000$0
MECH-2.1-A90
2.1 · A90 · 1 activity with progress
MECH $189,400$189,400$189,400$200,800 -$11,400$00.941.00$189,400$0
MECH-6.2-A30
6.2 · A30 · 5 activities with progress
MECH $270,600$0$0$0 $0$0MISSINGMISSING$270,600$0
MILL-2.1-A90
2.1 · A90 · 1 activity with progress
MILL $383,900$383,900$383,900$406,900 -$23,000$00.941.00$383,900$0
MILL-3.5-A80
3.5 · A80 · 1 activity with progress
MILL $204,700$0$0$0 $0$0MISSINGMISSING$204,700$0
MILL-4.1-A80
4.1 · A80 · 1 activity with progress
MILL $128,000$128,000$128,000$135,700 -$7,700$00.941.00$128,000$0
MILL-5.1-A20
5.1 · A20 · 2 activities with progress
MILL $51,200$0$0$0 $0$0MISSINGMISSING$51,200$0
MILL-5.3-A20
5.3 · A20 · 13 activities with progress
MILL $332,700$0$0$0 $0$0MISSINGMISSING$332,700$0
MILL-5.4-A20
5.4 · A20 · 6 activities with progress
MILL $153,500$0$0$0 $0$0MISSINGMISSING$153,500$0
MILL-5.5-A30
5.5 · A30 · 14 activities with progress
MILL $358,300$0$0$0 $0$0MISSINGMISSING$358,300$0
MILL-5.6-A20
5.6 · A20 · 14 activities with progress
MILL $358,300$0$0$0 $0$0MISSINGMISSING$358,300$0
MILL-7.2-A20
7.2 · A20 · 14 activities with progress
MILL $358,300$0$0$0 $0$0MISSINGMISSING$358,300$0
MILL-7.3-A30
7.3 · A30 · 14 activities with progress
MILL $358,300$0$0$0 $0$0MISSINGMISSING$358,300$0
MILL-7.4-A20
7.4 · A20 · 13 activities with progress
MILL $332,700$0$0$0 $0$0MISSINGMISSING$332,700$0
MILL-7.5-A20
7.5 · A20 · 6 activities with progress
MILL $153,500$0$0$0 $0$0MISSINGMISSING$153,500$0
MILL-8.3-A30
8.3 · A30 · 1 activity with progress
MILL $51,200$0$0$0 $0$0MISSINGMISSING$51,200$0
MILL-9-A20
9 · A20 · 1 activity with progress
MILL $25,600$0$0$0 $0$0MISSINGMISSING$25,600$0
PIPE-2.2-A90
2.2 · A90 · 1 activity with progress
PIPE $404,100$404,100$404,100$428,300 -$24,200$00.941.00$404,100$0
PIPE-4.2-A80
4.2 · A80 · 1 activity with progress
PIPE $673,500$673,500$673,500$713,900 -$40,400$00.941.00$673,500$0
PIPE-5.1-A30
5.1 · A30 · 1 activity with progress
PIPE $53,900$0$0$0 $0$0MISSINGMISSING$53,900$0
PIPE-8.1-A30
8.1 · A30 · 2 activities with progress
PIPE $188,600$0$0$0 $0$0MISSINGMISSING$188,600$0
PMGT-1.1-A90
1.1 · A90 · 3 activities with progress
PMGT $500,400$500,400$500,400$530,400 -$30,000$00.941.00$500,400$0
PMGT-1.2-A90
1.2 · A90 · 2 activities with progress
PMGT $472,600$472,600$472,600$501,000 -$28,400$00.941.00$472,600$0
PMGT-10.2-A90
10.2 · A90 · 4 activities with progress
PMGT $1,000,900$0$0$0 $0$0MISSINGMISSING$1,000,900$0
PMGT-2.1-A90
2.1 · A90 · 1 activity with progress
PMGT $1,251,100$1,251,100$1,251,100$1,326,200 -$75,100$00.941.00$1,251,100$0
PMGT-3.1-A80
3.1 · A80 · 2 activities with progress
PMGT $4,504,000$1,665,115$1,734,040$3,403,900 -$1,669,860$68,9250.511.04$4,684,200-$180,200
PMGT-3.2-A80
3.2 · A80 · 2 activities with progress
PMGT $3,836,700$3,836,700$3,836,700$4,066,900 -$230,200$00.941.00$3,990,200-$153,500
PMGT-3.3-A80
3.3 · A80 · 2 activities with progress
PMGT $5,282,400$5,282,400$5,282,400$5,599,300 -$316,900$00.941.00$5,493,700-$211,300
PMGT-3.4-A80
3.4 · A80 · 3 activities with progress
PMGT $5,838,500$5,838,500$5,838,500$6,188,800 -$350,300$00.941.00$6,072,000-$233,500
PMGT-4.1-A90
4.1 · A90 · 2 activities with progress
PMGT $55,600$27,800$27,800$29,500 -$1,700$00.941.00$55,600$0
PMGT-5.1-A20
5.1 · A20 · 1 activity with progress
PMGT $27,800$0$0$0 $0$0MISSINGMISSING$27,800$0
QAQC-10.2-A90
10.2 · A90 · 1 activity with progress
QAQC $77,800$0$0$0 $0$0MISSINGMISSING$77,800$0
QAQC-2.3-A90
2.3 · A90 · 1 activity with progress
QAQC $46,700$46,700$46,700$49,500 -$2,800$00.941.00$46,700$0
QAQC-3.1-A80
3.1 · A80 · 1 activity with progress
QAQC $31,100$0$0$0 $0$0MISSINGMISSING$31,100$0
QAQC-3.2-A80
3.2 · A80 · 1 activity with progress
QAQC $38,900$38,900$38,900$41,200 -$2,300$00.941.00$38,900$0
QAQC-8.1-A30
8.1 · A30 · 1 activity with progress
QAQC $7,800$0$0$0 $0$0MISSINGMISSING$7,800$0
QAQC-8.4-A20
8.4 · A20 · 1 activity with progress
QAQC $7,800$0$0$0 $0$0MISSINGMISSING$7,800$0
RIG-2.1-A90
2.1 · A90 · 1 activity with progress
RIG $530,800$530,800$530,800$562,600 -$31,800$00.941.00$530,800$0
RIG-4.3-A20
4.3 · A20 · 1 activity with progress
RIG $88,500$88,500$88,500$93,800 -$5,300$00.941.00$88,500$0
RIG-5.2-A10
5.2 · A10 · 2 activities with progress
RIG $221,200$0$0$0 $0$0MISSINGMISSING$221,200$0
RIG-7.1-A10
7.1 · A10 · 2 activities with progress
RIG $309,600$0$0$0 $0$0MISSINGMISSING$309,600$0
SCAF-4.1-A80
4.1 · A80 · 1 activity with progress
SCAF $435,700$435,700$435,700$461,800 -$26,100$00.941.00$435,700$0
SCAF-5.1-A20
5.1 · A20 · 1 activity with progress
SCAF $87,100$0$0$0 $0$0MISSINGMISSING$87,100$0
SCAF-8.4-A20
8.4 · A20 · 1 activity with progress
SCAF $87,100$0$0$0 $0$0MISSINGMISSING$87,100$0
SURV-2.1-A20
2.1 · A20 · 1 activity with progress
SURV $41,700$41,700$41,700$44,200 -$2,500$00.941.00$41,700$0
SURV-4.3-A20
4.3 · A20 · 1 activity with progress
SURV $31,200$31,200$31,200$33,100 -$1,900$00.941.00$31,200$0
SURV-6.1-A20
6.1 · A20 · 1 activity with progress
SURV $10,400$0$0$0 $0$0MISSINGMISSING$10,400$0
SURV-7.1-A10
7.1 · A10 · 1 activity with progress
SURV $20,800$0$0$0 $0$0MISSINGMISSING$20,800$0
SURV-8.3-A20
8.3 · A20 · 1 activity with progress
SURV $20,800$0$0$0 $0$0MISSINGMISSING$20,800$0
Source: cost_account, change_order, activity · budget = cost report budget + approved change orders allocated to the account · PV = budget × planned share of the linked activities' durations elapsed at 2026-10-20 · EV = budget × their average percent complete · CV = EV − AC · SV = EV − PV · VAC = budget − forecast · activities link on WBS, area and trade

Trades with no cost source

Every trade has cost accounts.

Source: cost_account

Delays

0 logged

Client delay report

Source: delay, schedule_slip

Next milestones

2027-01-10 Machine down: last paper off the reel PMGT

2027-02-14 Paper on the reel COMM

2027-03-14 Project turned over PMGT

Source: activity