402025-00341
BIEN DONG 1 PROJECT
Internal Progress Report
Spent till
WE070510
(MHRS)
Remaining
Current
Budget
(MHRS)
Weight
Factor
Actual
Spent to
Date
(MHRS)
E1
Actual
Remaining
Spent after
Budget
WE070510
(MHRS)
(MHRS)
Estimate to Complete (MHRS)
Estimate at Completion
(MHRS)
Balance
@
Current
100%
Trend
Efficiency
L=E1+J
M=E1+K
15/Apr/11
Over / Under Budget
(MHRS)
Balance
@
Current
100%
Trend
Efficiency
N=(A+A1)-L O=(A+A1)-M
Progress
HCMC
Budget
Transfer
(MHRS)
Productivity
As of WE:
Earned
(MHRS)
A1
C=(A+A1)-B
E2
F=C-E2
H=C*G
I=H/E2
J=(100-G)*C/100
K=J/I
PROJECT MANAGEMENT
28,457
960
4,534
24,883
16.0
27,596
23,062
1,822
85.90%
21,374
0.9
3,509
3,785
31,104
31,381
(1,687)
PROCESS
23,670
2,400
8,474
17,596
11.3
20,593
12,119
5,477
92.95%
16,355
1.3
1,241
919
21,834
21,512
4,236
4,558
MECHANICAL
15,680
1,954
2,731
14,903
9.6
19,445
16,714
-1,811
92.75%
13,823
0.8
1,080
1,306
20,525
20,751
(2,891)
(3,117)
PIPING ENGG
7,905
2,000
1,045
8,860
5.7
11,201
10,156
-1,296
90.31%
8,001
0.8
859
1,090
12,059
12,290
(2,154)
(2,385)
PIPING DESIGN
29,214
9,000
3,937
34,277
22.1
32,791
28,854
5,424
87.78%
30,088
1.0
4,189
4,017
36,979
36,807
1,235
1,407
ELECTRICAL
11,656
4,710
2,061
14,305
9.2
16,849
14,788
-484
83.75%
11,980
0.8
2,324
2,869
19,173
19,718
(2,808)
(3,353)
INSTRUMENT
12,840
2,500
3,247
12,093
7.8
24,938
21,691
-9,598
79.84%
9,655
0.4
2,438
5,477
27,375
30,414
(12,035)
(15,074)
TELECOMMUNICATION
5,920
1,002
4,918
3.2
3,999
2,997
1,922
85.51%
4,205
1.4
713
508
4,711
4,506
1,209
1,414
STRUCTURAL
25,241
6,406
18,835
12.1
28,599
22,193
-3,358
79.78%
15,027
0.7
3,808
5,625
32,407
34,224
(7,166)
(8,983)
3,483
928
96.39%
4,251
1.2
159
130
4,090
4,061
768
797
156,054
-974
86.90%
134,760
0.9
20,319
25,727
210,258
215,665
(21,293)
(26,701)
Discipline
ARCHITECTURE
TOTAL
Current
Budget
(MHRS)
4,858
165,441
23,524
448
4,410
2.8
33,885
155,080
100.0
3,931
189,939
Note:
1. Hour allocated is only for RWP-KL and includes transfer of hours from HCMC
2. Actual progress by discipline is extracted from InControl for RWP-KL scope only; WP HCMC, IntecSEA & SRM excluded.
3. Productivity is calculated based on hour spent after WE 07 May 2010.
4. Hours are inclusive of Procurement and Construction Support with effect from WE 28 January 2011.
Balance
@
100% Efficiency
Current
Trend
(1,964)