e-Learning Platform & Computer Labs for Raqqa Schools
Add to watchlistComputer labs in 30 schools in Raqqa city and an e-learning platform with the national curriculum, plus teacher training.
Budget (BAC)
Actual cost
4% of budget
Progress
Estimate at completion
SPI · CPI
Forecast finish
On baseline
PlanningStage 3 of 5
Next gate:Execution4 November 2026
- Pre-start · CompletePre-start · Complete
- Gate into «Initiation»DecisionConditional goDate17 June 2026Initiation · CompleteInitiation · Complete
- Gate into «Planning»DecisionGoDate16 August 2026Planning · Current stagePlanning · Current stage
- Gate into «Execution»DecisionNot held yetDate4 November 2026Execution · Not startedExecution · Not started
- Gate into «Closure»DecisionNot held yetClosure · 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 SYP 187.5M split into spent, committed and left, with the estimate at completion
- Actual spendSYP 7.5M
- Committed, not spentSYP 15M
- Allotted, uncommittedSYP 159.4M
- Contingency availableSYP 5.6M
Budget
- EstimatedManualFrom the project proposal — not from the finance systemthe proposal’s cost before approval
- SYP 187.5M
- Original budgetwhen the first baseline was approved
- SYP 187.5M
- Approved budgetafter approved change requests
- SYP 187.5M
- Current budgetavailable to spend now
- SYP 187.5M
- Revised budgetif the pending changes are approved
- SYP 187.5M
Commitments
- CommitmentsSyncedFrom the nightly finance-system syncsigned contracts and purchase orders
- SYP 22.5M
- Contracts0 active contracts
- SYP 0
- Purchase orders1 order
- SYP 22.5M
- Remaining budgetapproved less actual
- SYP 180M
Spend & outlook
- Actual costSyncedFrom the nightly finance-system syncincluding accruals
- SYP 7.5M
- Accrualswork done, not yet invoiced
- SYP 300K
- Estimate at completionManualThe project manager’s estimate — not from the finance systemthe PM’s bottom-up forecast
- SYP 187.5M
- ContingencySYP 3.8M drawn of SYP 9.4M
- SYP 5.6M
Estimated vs approved budget
What the project proposal estimated before approval, against today’s approved budget and the estimate at completion
- Approved equals the estimate
- The estimate at completion is SYP 0 (0.0%) below the estimate
From proposal DMD-2026-006 in the annual work plan — its estimated cost
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-51029
- WBS elements5 elements · P-2026-029.01 …
- Purchase orders1 synced · 0 manual
- Invoices & certificatesNo certificates
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
SYP 3.8M drawn of SYP 9.4M
- Covering realised delivery risks2026-08-29SYP 3.8M
Purchase orders
- PO-2026-0483Stakeholder workshops and interviewsSYP 22.5MSYP 0 paid
Cost breakdown structure
Every dimension adds up to the same totals
| Item | BudgetSYP M | CommittedSYP M | ActualSYP M | EACSYP M | VarianceSYP M | Consumption |
|---|---|---|---|---|---|---|
| 1Management & governance | 14.55 | 8.11 | 7.50 | 14.66 | −0.11 | |
| 2Analysis & design | 30.92 | 2.66 | 0.00 | 31.42 | −0.50 | |
| 3Build | 72.75 | 6.26 | 0.00 | 73.92 | −1.17 | |
| 4Testing & acceptance | 36.38 | 3.13 | 0.00 | 36.96 | −0.59 | |
| 5Launch & handover | 27.28 | 2.35 | 0.00 | 27.72 | −0.44 | |
| Unallocated contingency | 5.63 | 0.00 | 0.00 | 2.81 | +2.81 | |
| Total | 187.50 | 22.50 | 7.50 | 187.50 | +0.00 |
Budget split
WBS
SYP 187.5M
Budget
- Management & governanceSYP 14.6M8%
- Analysis & designSYP 30.9M16%
- BuildSYP 72.8M39%
- Testing & acceptanceSYP 36.4M19%
- Launch & handoverSYP 27.3M15%
- Unallocated contingencySYP 5.6M3%
Cash flow
Planned, committed, actual and forecast
Spend per period
SYP 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
0.49
Off track
Schedule performance index
SPI = EV ÷ PV
1.00
On track
Cost performance index
CPI = EV ÷ AC
Finish by earned schedule
2028-08-24+237
SPI(t) 0.68 against the approved finish 2027-12-31
- Planned valuePV
- SYP 15.5M
- The value of the work that should be done by today.
- PV
- Earned valueEV
- SYP 7.5M
- The value of the work actually done, at plan prices.
- EV = % complete × BAC
- Actual costAC
- SYP 7.5M
- What has actually been spent on the work done.
- AC
- Budget at completionBAC
- SYP 187.5M
- The approved budget for the whole project.
- BAC
- Cost varianceCV
- +0.00 SYP M
- Earned less actual; negative means paying more than the value.
- CV = EV − AC
- Schedule varianceSV
- −7.96 SYP M
- Earned less planned; negative means behind, in value.
- SV = EV − PV
- Cost performance indexCPI
- 1.00
- Value produced per pound spent; under 1 is an overrun.
- CPI = EV ÷ AC
- Schedule performance indexSPI
- 0.49
- Work done over work planned; under 1 is behind.
- SPI = EV ÷ PV
- Estimate at completionEAC
- SYP 187.5M
- What the project will cost when it finishes, as forecast.
- EAC = BAC ÷ CPI
- Estimate to completeETC
- SYP 180M
- What is still to be spent to completion.
- ETC = EAC − AC
- Variance at completionVAC
- +0.00 SYP M
- Budget less the estimate; negative is an overrun.
- VAC = BAC − EAC
- To-complete performance indexTCPI
- 1.00
- 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 performanceSYP 187.5M
- If the rest goes to planSYP 187.5M
- At cost and schedule performanceSYP 378.4M
- The PM’s bottom-up estimateSYP 187.5M
- The performance needed on the rest is below what has been achieved; the budget holds.
Estimate at completion at that performance
SYP 187.5M
Variance at completion: +0.00 SYP M