Budget Group : Earned Value Management Examples ; 11/07/2013 |
Budget
| All | Alt. 0 | Alt. 1 |
Name
|
| EVM 01 Planned Budget | EVM 02 Actual Budget |
Date
|
| 08/07/2018 | 08/07/2018 |
Label
|
| A100 | A100 |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
R Plan Period
|
| 4,053,455.07 | 4,053,455.07 |
R Plan Full
|
| 4,053,455.07 | 4,053,455.07 |
R Plan Cumul
|
| 4,053,455.07 | 4,053,455.07 |
R Actual Period
|
| 0.00 | 676,909.93 |
R Actual Cumul
|
| 0.00 | 676,909.93 |
R Actual Period Change
|
| 0.00 | -3,376,545.14 |
R Actual Cumul Change
|
| 0.00 | -3,376,545.14 |
R Plan P Percent
|
| 0.00 | 16.70 |
R Plan C Percent
|
| 0.00 | 16.70 |
R Plan Full Percent
|
| 0.00 | 16.70 |
Output Q Plan Period
|
| 64.00 | 64.00 |
Output Q Plan Full
|
| 64.00 | 64.00 |
Output Q Plan Cumul
|
| 64.00 | 64.00 |
Output Q Actual Period
|
| 0.00 | 16.00 |
Output Q Actual Cumul
|
| 0.00 | 16.00 |
Output Q Actual Period Change
|
| 0.00 | -48.00 |
Output Q Actual Cumul Change
|
| 0.00 | -48.00 |
Output Q Plan P Percent
|
| 0.00 | 25.00 |
Output Q Plan C Percent
|
| 0.00 | 25.00 |
Output Q Plan Full Percent
|
| 0.00 | 25.00 |
Incent Plan Period
|
| 4,053,455.07 | 4,053,455.07 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Full
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Cumul
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Actual Period
|
| 0.00 | 2,000,000.00 |
Out Q Actual Cumul
|
| 0.00 | 2,000,000.00 |
Out Q Actual Period Change
|
| 0.00 | -2,000,000.00 |
Out Q Actual Cumul Change
|
| 0.00 | -2,000,000.00 |
Out Q Plan P Percent
|
| 0.00 | 50.00 |
Out Q Plan C Percent
|
| 0.00 | 50.00 |
Out Q Plan Full Percent
|
| 0.00 | 50.00 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
OC Plan Period
|
| 3,366.03 | 3,366.03 |
OC Plan Full
|
| 3,366.03 | 3,366.03 |
OC Plan Cumul
|
| 3,366.03 | 3,366.03 |
OC Actual Period
|
| 0.00 | 2,329.20 |
OC Actual Cumul
|
| 0.00 | 2,329.20 |
OC Actual Period Change
|
| 0.00 | -1,036.83 |
OC Actual Cumul Change
|
| 0.00 | -1,036.83 |
OC Plan P Percent
|
| 0.00 | 69.20 |
OC Plan C Percent
|
| 0.00 | 69.20 |
OC Plan Full Percent
|
| 0.00 | 69.20 |
AOH Plan Period
|
| 83.42 | 83.42 |
AOH Plan Full
|
| 83.42 | 83.42 |
AOH Plan Cumul
|
| 83.42 | 83.42 |
AOH Actual Period
|
| 0.00 | 57.72 |
AOH Actual Cumul
|
| 0.00 | 57.72 |
AOH Actual Period Change
|
| 0.00 | -25.70 |
AOH Actual Cumul Change
|
| 0.00 | -25.70 |
AOH Plan P Percent
|
| 0.00 | 69.19 |
AOH Plan C Percent
|
| 0.00 | 69.19 |
AOH Plan Full Percent
|
| 0.00 | 69.19 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 3,449.45 | 3,449.45 |
Total Plan Full
|
| 3,449.45 | 3,449.45 |
Total Plan Cumul
|
| 3,449.45 | 3,449.45 |
Total Actual Period
|
| 0.00 | 2,386.92 |
Total Actual Cumul
|
| 0.00 | 2,386.92 |
Total Actual Period Change
|
| 0.00 | -1,062.53 |
Total Actual Cumul Change
|
| 0.00 | -1,062.53 |
Total Plan P Percent
|
| 0.00 | 69.20 |
Total Plan C Percent
|
| 0.00 | 69.20 |
Total Plan Full Percent
|
| 0.00 | 69.20 |
Incent Plan Period
|
| 3,449.45 | 3,449.45 |
Incent Plan Full
|
| 3,449.45 | 3,449.45 |
Incent Plan Cumul
|
| 3,449.45 | 3,449.45 |
Incent Actual Period
|
| 0.00 | 2,386.92 |
Incent Actual Cumul
|
| 0.00 | 2,386.92 |
Incent Actual Period Change
|
| 0.00 | -1,062.53 |
Incent Actual Cumul Change
|
| 0.00 | -1,062.53 |
Incent Plan P Percent
|
| 0.00 | 69.20 |
Incent Plan C Percent
|
| 0.00 | 69.20 |
Incent Plan Full Percent
|
| 0.00 | 69.20 |
Net Plan Period
|
| 4,050,005.62 | 4,050,005.62 |
Net Plan Full
|
| 4,050,005.62 | 4,050,005.62 |
Net Plan Cumul
|
| 4,050,005.62 | 4,050,005.62 |
Net Actual Period
|
| 0.00 | 674,523.01 |
Net Actual Cumul
|
| 0.00 | 674,523.01 |
Net Actual Period Change
|
| 0.00 | -3,375,482.61 |
Net Actual Cumul Change
|
| 0.00 | -3,375,482.61 |
Net Plan P Percent
|
| 0.00 | 16.65 |
Net Plan C Percent
|
| 0.00 | 16.65 |
Net Plan Full Percent
|
| 0.00 | 16.65 |
Time Period
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013 Planned Time Period | 2013 Actual Time Period |
Date
|
| 12/31/2013 | 12/31/2013 12:00:00 AM |
Label
|
| none | none |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
R Plan Period
|
| 4,053,455.07 | 4,053,455.07 |
R Plan Full
|
| 4,053,455.07 | 4,053,455.07 |
R Plan Cumul
|
| 4,053,455.07 | 4,053,455.07 |
R Actual Period
|
| 0.00 | 676,909.93 |
R Actual Cumul
|
| 0.00 | 676,909.93 |
R Actual Period Change
|
| 0.00 | -3,376,545.14 |
R Actual Cumul Change
|
| 0.00 | -3,376,545.14 |
R Plan P Percent
|
| 0.00 | 16.70 |
R Plan C Percent
|
| 0.00 | 16.70 |
R Plan Full Percent
|
| 0.00 | 16.70 |
Output Q Plan Period
|
| 64.00 | 64.00 |
Output Q Plan Full
|
| 64.00 | 64.00 |
Output Q Plan Cumul
|
| 64.00 | 64.00 |
Output Q Actual Period
|
| 0.00 | 16.00 |
Output Q Actual Cumul
|
| 0.00 | 16.00 |
Output Q Actual Period Change
|
| 0.00 | -48.00 |
Output Q Actual Cumul Change
|
| 0.00 | -48.00 |
Output Q Plan P Percent
|
| 0.00 | 25.00 |
Output Q Plan C Percent
|
| 0.00 | 25.00 |
Output Q Plan Full Percent
|
| 0.00 | 25.00 |
Incent Plan Period
|
| 4,053,455.07 | 4,053,455.07 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Full
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Cumul
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Actual Period
|
| 0.00 | 2,000,000.00 |
Out Q Actual Cumul
|
| 0.00 | 2,000,000.00 |
Out Q Actual Period Change
|
| 0.00 | -2,000,000.00 |
Out Q Actual Cumul Change
|
| 0.00 | -2,000,000.00 |
Out Q Plan P Percent
|
| 0.00 | 50.00 |
Out Q Plan C Percent
|
| 0.00 | 50.00 |
Out Q Plan Full Percent
|
| 0.00 | 50.00 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
OC Plan Period
|
| 3,366.03 | 3,366.03 |
OC Plan Full
|
| 3,366.03 | 3,366.03 |
OC Plan Cumul
|
| 3,366.03 | 3,366.03 |
OC Actual Period
|
| 0.00 | 2,329.20 |
OC Actual Cumul
|
| 0.00 | 2,329.20 |
OC Actual Period Change
|
| 0.00 | -1,036.83 |
OC Actual Cumul Change
|
| 0.00 | -1,036.83 |
OC Plan P Percent
|
| 0.00 | 69.20 |
OC Plan C Percent
|
| 0.00 | 69.20 |
OC Plan Full Percent
|
| 0.00 | 69.20 |
AOH Plan Period
|
| 83.42 | 83.42 |
AOH Plan Full
|
| 83.42 | 83.42 |
AOH Plan Cumul
|
| 83.42 | 83.42 |
AOH Actual Period
|
| 0.00 | 57.72 |
AOH Actual Cumul
|
| 0.00 | 57.72 |
AOH Actual Period Change
|
| 0.00 | -25.70 |
AOH Actual Cumul Change
|
| 0.00 | -25.70 |
AOH Plan P Percent
|
| 0.00 | 69.19 |
AOH Plan C Percent
|
| 0.00 | 69.19 |
AOH Plan Full Percent
|
| 0.00 | 69.19 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 3,449.45 | 3,449.45 |
Total Plan Full
|
| 3,449.45 | 3,449.45 |
Total Plan Cumul
|
| 3,449.45 | 3,449.45 |
Total Actual Period
|
| 0.00 | 2,386.92 |
Total Actual Cumul
|
| 0.00 | 2,386.92 |
Total Actual Period Change
|
| 0.00 | -1,062.53 |
Total Actual Cumul Change
|
| 0.00 | -1,062.53 |
Total Plan P Percent
|
| 0.00 | 69.20 |
Total Plan C Percent
|
| 0.00 | 69.20 |
Total Plan Full Percent
|
| 0.00 | 69.20 |
Incent Plan Period
|
| 3,449.45 | 3,449.45 |
Incent Plan Full
|
| 3,449.45 | 3,449.45 |
Incent Plan Cumul
|
| 3,449.45 | 3,449.45 |
Incent Actual Period
|
| 0.00 | 2,386.92 |
Incent Actual Cumul
|
| 0.00 | 2,386.92 |
Incent Actual Period Change
|
| 0.00 | -1,062.53 |
Incent Actual Cumul Change
|
| 0.00 | -1,062.53 |
Incent Plan P Percent
|
| 0.00 | 69.20 |
Incent Plan C Percent
|
| 0.00 | 69.20 |
Incent Plan Full Percent
|
| 0.00 | 69.20 |
Net Plan Period
|
| 4,050,005.62 | 4,050,005.62 |
Net Plan Full
|
| 4,050,005.62 | 4,050,005.62 |
Net Plan Cumul
|
| 4,050,005.62 | 4,050,005.62 |
Net Actual Period
|
| 0.00 | 674,523.01 |
Net Actual Cumul
|
| 0.00 | 674,523.01 |
Net Actual Period Change
|
| 0.00 | -3,375,482.61 |
Net Actual Cumul Change
|
| 0.00 | -3,375,482.61 |
Net Plan P Percent
|
| 0.00 | 16.65 |
Net Plan C Percent
|
| 0.00 | 16.65 |
Net Plan Full Percent
|
| 0.00 | 16.65 |
Outcome
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013, Q1 RR Track Planned | 2013, Q1 RR Track Actual |
Date
|
| 03/30/2013 | 3/30/2013 12:00:00 AM |
Label
|
| A1010 | A1010 |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
R Plan Period
|
| 1,024,853.96 | 1,024,853.96 |
R Plan Full
|
| 4,053,455.06 | 4,053,455.06 |
R Plan Cumul
|
| 1,024,853.96 | 1,024,853.96 |
R Actual Period
|
| 0.00 | 338,201.81 |
R Actual Cumul
|
| 0.00 | 338,201.81 |
R Actual Period Change
|
| 0.00 | -686,652.15 |
R Actual Cumul Change
|
| 0.00 | -686,652.15 |
R Plan P Percent
|
| 0.00 | 33.00 |
R Plan C Percent
|
| 0.00 | 33.00 |
R Plan Full Percent
|
| 0.00 | 8.34 |
Output Q Plan Period
|
| 2.00 | 2.00 |
Output Q Plan Full
|
| 8.00 | 8.00 |
Output Q Plan Cumul
|
| 2.00 | 2.00 |
Output Q Actual Period
|
| 0.00 | 2.00 |
Output Q Actual Cumul
|
| 0.00 | 2.00 |
Output Q Actual Period Change
|
| 0.00 | 0.00 |
Output Q Actual Cumul Change
|
| 0.00 | 0.00 |
Output Q Plan P Percent
|
| 0.00 | 100.00 |
Output Q Plan C Percent
|
| 0.00 | 100.00 |
Output Q Plan Full Percent
|
| 0.00 | 25.00 |
Incent Plan Period
|
| 1,024,853.96 | 1,024,853.96 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 1,000,000.00 | 1,000,000.00 |
Out Q Plan Full
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Cumul
|
| 1,000,000.00 | 1,000,000.00 |
Out Q Actual Period
|
| 0.00 | 1,000,000.00 |
Out Q Actual Cumul
|
| 0.00 | 1,000,000.00 |
Out Q Actual Period Change
|
| 0.00 | 0.00 |
Out Q Actual Cumul Change
|
| 0.00 | 0.00 |
Out Q Plan P Percent
|
| 0.00 | 100.00 |
Out Q Plan C Percent
|
| 0.00 | 100.00 |
Out Q Plan Full Percent
|
| 0.00 | 25.00 |
Outcome
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013, Q2 RR Track Planned | 2013, Q2 RR Track Actual |
Date
|
| 06/30/2013 | 6/30/2013 12:00:00 AM |
Label
|
| A1010 | A1010 |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
R Plan Period
|
| 1,017,141.50 | 1,017,141.50 |
R Plan Full
|
| 4,053,455.06 | 4,053,455.06 |
R Plan Cumul
|
| 2,041,995.46 | 2,041,995.46 |
R Actual Period
|
| 0.00 | 338,708.12 |
R Actual Cumul
|
| 0.00 | 676,909.93 |
R Actual Period Change
|
| 0.00 | -678,433.38 |
R Actual Cumul Change
|
| 0.00 | -1,365,085.53 |
R Plan P Percent
|
| 0.00 | 33.30 |
R Plan C Percent
|
| 0.00 | 33.15 |
R Plan Full Percent
|
| 0.00 | 16.70 |
Output Q Plan Period
|
| 2.00 | 2.00 |
Output Q Plan Full
|
| 8.00 | 8.00 |
Output Q Plan Cumul
|
| 4.00 | 4.00 |
Output Q Actual Period
|
| 0.00 | 2.00 |
Output Q Actual Cumul
|
| 0.00 | 4.00 |
Output Q Actual Period Change
|
| 0.00 | 0.00 |
Output Q Actual Cumul Change
|
| 0.00 | 0.00 |
Output Q Plan P Percent
|
| 0.00 | 100.00 |
Output Q Plan C Percent
|
| 0.00 | 100.00 |
Output Q Plan Full Percent
|
| 0.00 | 50.00 |
Incent Plan Period
|
| 1,017,141.50 | 1,017,141.50 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 1,000,000.00 | 1,000,000.00 |
Out Q Plan Full
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Cumul
|
| 2,000,000.00 | 2,000,000.00 |
Out Q Actual Period
|
| 0.00 | 1,000,000.00 |
Out Q Actual Cumul
|
| 0.00 | 2,000,000.00 |
Out Q Actual Period Change
|
| 0.00 | 0.00 |
Out Q Actual Cumul Change
|
| 0.00 | 0.00 |
Out Q Plan P Percent
|
| 0.00 | 100.00 |
Out Q Plan C Percent
|
| 0.00 | 100.00 |
Out Q Plan Full Percent
|
| 0.00 | 50.00 |
Outcome
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013, Q3 RR Track Planned | 2013, Q3 RR Track Actual |
Date
|
| 09/30/2013 | 9/30/2013 12:00:00 AM |
Label
|
| A1010 | A1010 |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
R Plan Period
|
| 1,009,487.08 | 1,009,487.08 |
R Plan Full
|
| 4,053,455.06 | 4,053,455.06 |
R Plan Cumul
|
| 3,051,482.54 | 3,051,482.54 |
R Actual Period
|
| 0.00 | 0.00 |
R Actual Cumul
|
| 0.00 | 676,909.93 |
R Actual Period Change
|
| 0.00 | -1,009,487.08 |
R Actual Cumul Change
|
| 0.00 | -2,374,572.61 |
R Plan P Percent
|
| 0.00 | 0.00 |
R Plan C Percent
|
| 0.00 | 22.18 |
R Plan Full Percent
|
| 0.00 | 16.70 |
Output Q Plan Period
|
| 2.00 | 2.00 |
Output Q Plan Full
|
| 8.00 | 8.00 |
Output Q Plan Cumul
|
| 6.00 | 6.00 |
Output Q Actual Period
|
| 0.00 | 0.00 |
Output Q Actual Cumul
|
| 0.00 | 4.00 |
Output Q Actual Period Change
|
| 0.00 | -2.00 |
Output Q Actual Cumul Change
|
| 0.00 | -2.00 |
Output Q Plan P Percent
|
| 0.00 | 0.00 |
Output Q Plan C Percent
|
| 0.00 | 66.67 |
Output Q Plan Full Percent
|
| 0.00 | 50.00 |
Incent Plan Period
|
| 1,009,487.08 | 1,009,487.08 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 1,000,000.00 | 1,000,000.00 |
Out Q Plan Full
|
| 4,000,000.00 | 4,000,000.00 |
Out Q Plan Cumul
|
| 3,000,000.00 | 3,000,000.00 |
Out Q Actual Period
|
| 0.00 | 0.00 |
Out Q Actual Cumul
|
| 0.00 | 2,000,000.00 |
Out Q Actual Period Change
|
| 0.00 | -1,000,000.00 |
Out Q Actual Cumul Change
|
| 0.00 | -1,000,000.00 |
Out Q Plan P Percent
|
| 0.00 | 0.00 |
Out Q Plan C Percent
|
| 0.00 | 66.67 |
Out Q Plan Full Percent
|
| 0.00 | 50.00 |
Outcome
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013, Q4 RR Track Planned | 0.00 |
Date
|
| 12/31/2013 | 0.00 |
Label
|
| A1010 | 0.00 |
Benefits
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 0.00 |
Target
|
| benchmark | 0.00 |
R Plan Period
|
| 1,001,972.52 | 0.00 |
R Plan Full
|
| 4,053,455.06 | 0.00 |
R Plan Cumul
|
| 4,053,455.06 | 0.00 |
R Actual Period
|
| 0.00 | 0.00 |
R Actual Cumul
|
| 0.00 | 0.00 |
R Actual Period Change
|
| 0.00 | 0.00 |
R Actual Cumul Change
|
| 0.00 | 0.00 |
R Plan P Percent
|
| 0.00 | 0.00 |
R Plan C Percent
|
| 0.00 | 0.00 |
R Plan Full Percent
|
| 0.00 | 0.00 |
Output Q Plan Period
|
| 2.00 | 0.00 |
Output Q Plan Full
|
| 8.00 | 0.00 |
Output Q Plan Cumul
|
| 8.00 | 0.00 |
Output Q Actual Period
|
| 0.00 | 0.00 |
Output Q Actual Cumul
|
| 0.00 | 0.00 |
Output Q Actual Period Change
|
| 0.00 | 0.00 |
Output Q Actual Cumul Change
|
| 0.00 | 0.00 |
Output Q Plan P Percent
|
| 0.00 | 0.00 |
Output Q Plan C Percent
|
| 0.00 | 0.00 |
Output Q Plan Full Percent
|
| 0.00 | 0.00 |
Incent Plan Period
|
| 1,001,972.52 | 0.00 |
Incent Plan Full
|
| 0.00 | 0.00 |
Incent Plan Cumul
|
| 0.00 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |
Out Q Plan Period
|
| 1,000,000.00 | 0.00 |
Out Q Plan Full
|
| 4,000,000.00 | 0.00 |
Out Q Plan Cumul
|
| 4,000,000.00 | 0.00 |
Out Q Actual Period
|
| 0.00 | 0.00 |
Out Q Actual Cumul
|
| 0.00 | 0.00 |
Out Q Actual Period Change
|
| 0.00 | 0.00 |
Out Q Actual Cumul Change
|
| 0.00 | 0.00 |
Out Q Plan P Percent
|
| 0.00 | 0.00 |
Out Q Plan C Percent
|
| 0.00 | 0.00 |
Out Q Plan Full Percent
|
| 0.00 | 0.00 |
Operation
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013 Rail Road Maintenance, Q1 Planned | 2013 Rail Road Maintenance, Q1 Actual |
Date
|
| 03/30/2013 | 3/30/2013 12:00:00 AM |
Label
|
| 0120 | 0120 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
OC Plan Period
|
| 851.05 | 851.05 |
OC Plan Full
|
| 3,366.03 | 3,366.03 |
OC Plan Cumul
|
| 851.05 | 851.05 |
OC Actual Period
|
| 0.00 | 1,276.57 |
OC Actual Cumul
|
| 0.00 | 1,276.57 |
OC Actual Period Change
|
| 0.00 | 425.52 |
OC Actual Cumul Change
|
| 0.00 | 425.52 |
OC Plan P Percent
|
| 0.00 | 150.00 |
OC Plan C Percent
|
| 0.00 | 150.00 |
OC Plan Full Percent
|
| 0.00 | 37.93 |
AOH Plan Period
|
| 21.09 | 21.09 |
AOH Plan Full
|
| 83.42 | 83.42 |
AOH Plan Cumul
|
| 21.09 | 21.09 |
AOH Actual Period
|
| 0.00 | 31.64 |
AOH Actual Cumul
|
| 0.00 | 31.64 |
AOH Actual Period Change
|
| 0.00 | 10.55 |
AOH Actual Cumul Change
|
| 0.00 | 10.55 |
AOH Plan P Percent
|
| 0.00 | 150.02 |
AOH Plan C Percent
|
| 0.00 | 150.02 |
AOH Plan Full Percent
|
| 0.00 | 37.93 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 872.14 | 872.14 |
Total Plan Full
|
| 3,449.45 | 3,449.45 |
Total Plan Cumul
|
| 872.14 | 872.14 |
Total Actual Period
|
| 0.00 | 1,308.21 |
Total Actual Cumul
|
| 0.00 | 1,308.21 |
Total Actual Period Change
|
| 0.00 | 436.07 |
Total Actual Cumul Change
|
| 0.00 | 436.07 |
Total Plan P Percent
|
| 0.00 | 150.00 |
Total Plan C Percent
|
| 0.00 | 150.00 |
Total Plan Full Percent
|
| 0.00 | 37.93 |
Incent Plan Period
|
| 872.14 | 872.14 |
Incent Plan Full
|
| 3,449.45 | 3,449.45 |
Incent Plan Cumul
|
| 872.14 | 872.14 |
Incent Actual Period
|
| 0.00 | 1,308.21 |
Incent Actual Cumul
|
| 0.00 | 1,308.21 |
Incent Actual Period Change
|
| 0.00 | 436.07 |
Incent Actual Cumul Change
|
| 0.00 | 436.07 |
Incent Plan P Percent
|
| 0.00 | 150.00 |
Incent Plan C Percent
|
| 0.00 | 150.00 |
Incent Plan Full Percent
|
| 0.00 | 37.93 |
Operation
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013 Rail Road Maintenance, Q2 Planned | 2013 Rail Road Maintenance, Q2 Actual |
Date
|
| 06/30/2013 | 6/30/2013 12:00:00 AM |
Label
|
| 0120 | 0120 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
OC Plan Period
|
| 844.64 | 844.64 |
OC Plan Full
|
| 3,366.03 | 3,366.03 |
OC Plan Cumul
|
| 1,695.69 | 1,695.69 |
OC Actual Period
|
| 0.00 | 633.48 |
OC Actual Cumul
|
| 0.00 | 1,910.05 |
OC Actual Period Change
|
| 0.00 | -211.16 |
OC Actual Cumul Change
|
| 0.00 | 214.36 |
OC Plan P Percent
|
| 0.00 | 75.00 |
OC Plan C Percent
|
| 0.00 | 112.64 |
OC Plan Full Percent
|
| 0.00 | 56.74 |
AOH Plan Period
|
| 20.93 | 20.93 |
AOH Plan Full
|
| 83.42 | 83.42 |
AOH Plan Cumul
|
| 42.02 | 42.02 |
AOH Actual Period
|
| 0.00 | 15.70 |
AOH Actual Cumul
|
| 0.00 | 47.34 |
AOH Actual Period Change
|
| 0.00 | -5.23 |
AOH Actual Cumul Change
|
| 0.00 | 5.32 |
AOH Plan P Percent
|
| 0.00 | 75.01 |
AOH Plan C Percent
|
| 0.00 | 112.66 |
AOH Plan Full Percent
|
| 0.00 | 56.75 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 865.57 | 865.57 |
Total Plan Full
|
| 3,449.45 | 3,449.45 |
Total Plan Cumul
|
| 1,737.71 | 1,737.71 |
Total Actual Period
|
| 0.00 | 649.18 |
Total Actual Cumul
|
| 0.00 | 1,957.39 |
Total Actual Period Change
|
| 0.00 | -216.39 |
Total Actual Cumul Change
|
| 0.00 | 219.68 |
Total Plan P Percent
|
| 0.00 | 75.00 |
Total Plan C Percent
|
| 0.00 | 112.64 |
Total Plan Full Percent
|
| 0.00 | 56.74 |
Incent Plan Period
|
| 865.58 | 865.58 |
Incent Plan Full
|
| 3,449.45 | 3,449.45 |
Incent Plan Cumul
|
| 1,737.72 | 1,737.72 |
Incent Actual Period
|
| 0.00 | 649.18 |
Incent Actual Cumul
|
| 0.00 | 1,957.39 |
Incent Actual Period Change
|
| 0.00 | -216.40 |
Incent Actual Cumul Change
|
| 0.00 | 219.67 |
Incent Plan P Percent
|
| 0.00 | 75.00 |
Incent Plan C Percent
|
| 0.00 | 112.64 |
Incent Plan Full Percent
|
| 0.00 | 56.74 |
Operation
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013 Rail Road Maintenance, Q3 Planned | 2013 Rail Road Maintenance, Q3 Actual |
Date
|
| 09/30/2013 | 9/30/2013 12:00:00 AM |
Label
|
| 0120 | 0120 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 1 |
Target
|
| benchmark | actual |
OC Plan Period
|
| 838.29 | 838.29 |
OC Plan Full
|
| 3,366.03 | 3,366.03 |
OC Plan Cumul
|
| 2,533.98 | 2,533.98 |
OC Actual Period
|
| 0.00 | 419.14 |
OC Actual Cumul
|
| 0.00 | 2,329.19 |
OC Actual Period Change
|
| 0.00 | -419.15 |
OC Actual Cumul Change
|
| 0.00 | -204.79 |
OC Plan P Percent
|
| 0.00 | 50.00 |
OC Plan C Percent
|
| 0.00 | 91.92 |
OC Plan Full Percent
|
| 0.00 | 69.20 |
AOH Plan Period
|
| 20.78 | 20.78 |
AOH Plan Full
|
| 83.42 | 83.42 |
AOH Plan Cumul
|
| 62.80 | 62.80 |
AOH Actual Period
|
| 0.00 | 10.39 |
AOH Actual Cumul
|
| 0.00 | 57.73 |
AOH Actual Period Change
|
| 0.00 | -10.39 |
AOH Actual Cumul Change
|
| 0.00 | -5.07 |
AOH Plan P Percent
|
| 0.00 | 50.00 |
AOH Plan C Percent
|
| 0.00 | 91.93 |
AOH Plan Full Percent
|
| 0.00 | 69.20 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 859.07 | 859.07 |
Total Plan Full
|
| 3,449.45 | 3,449.45 |
Total Plan Cumul
|
| 2,596.78 | 2,596.78 |
Total Actual Period
|
| 0.00 | 429.53 |
Total Actual Cumul
|
| 0.00 | 2,386.92 |
Total Actual Period Change
|
| 0.00 | -429.54 |
Total Actual Cumul Change
|
| 0.00 | -209.86 |
Total Plan P Percent
|
| 0.00 | 50.00 |
Total Plan C Percent
|
| 0.00 | 91.92 |
Total Plan Full Percent
|
| 0.00 | 69.20 |
Incent Plan Period
|
| 859.06 | 859.06 |
Incent Plan Full
|
| 3,449.45 | 3,449.45 |
Incent Plan Cumul
|
| 2,596.78 | 2,596.78 |
Incent Actual Period
|
| 0.00 | 429.53 |
Incent Actual Cumul
|
| 0.00 | 2,386.92 |
Incent Actual Period Change
|
| 0.00 | -429.53 |
Incent Actual Cumul Change
|
| 0.00 | -209.86 |
Incent Plan P Percent
|
| 0.00 | 50.00 |
Incent Plan C Percent
|
| 0.00 | 91.92 |
Incent Plan Full Percent
|
| 0.00 | 69.20 |
Operation
| All | Alt. 0 | Alt. 1 |
Name
|
| 2013 Rail Road Maintenance, Q4 Planned | 0.00 |
Date
|
| 12/31/2013 | 0.00 |
Label
|
| 0120 | 0.00 |
Costs
| All | Alt. 0 | Alt. 1 |
Observations
|
| 1 | 0.00 |
Target
|
| benchmark | 0.00 |
OC Plan Period
|
| 832.05 | 0.00 |
OC Plan Full
|
| 3,366.03 | 0.00 |
OC Plan Cumul
|
| 3,366.03 | 0.00 |
OC Actual Period
|
| 0.00 | 0.00 |
OC Actual Cumul
|
| 0.00 | 0.00 |
OC Actual Period Change
|
| 0.00 | 0.00 |
OC Actual Cumul Change
|
| 0.00 | 0.00 |
OC Plan P Percent
|
| 0.00 | 0.00 |
OC Plan C Percent
|
| 0.00 | 0.00 |
OC Plan Full Percent
|
| 0.00 | 0.00 |
AOH Plan Period
|
| 20.62 | 0.00 |
AOH Plan Full
|
| 83.42 | 0.00 |
AOH Plan Cumul
|
| 83.42 | 0.00 |
AOH Actual Period
|
| 0.00 | 0.00 |
AOH Actual Cumul
|
| 0.00 | 0.00 |
AOH Actual Period Change
|
| 0.00 | 0.00 |
AOH Actual Cumul Change
|
| 0.00 | 0.00 |
AOH Plan P Percent
|
| 0.00 | 0.00 |
AOH Plan C Percent
|
| 0.00 | 0.00 |
AOH Plan Full Percent
|
| 0.00 | 0.00 |
CAP Plan Period
|
| 0.00 | 0.00 |
CAP Plan Full
|
| 0.00 | 0.00 |
CAP Plan Cumul
|
| 0.00 | 0.00 |
CAP Actual Period
|
| 0.00 | 0.00 |
CAP Actual Cumul
|
| 0.00 | 0.00 |
CAP Actual Period Change
|
| 0.00 | 0.00 |
CAP Actual Cumul Change
|
| 0.00 | 0.00 |
CAP Plan P Percent
|
| 0.00 | 0.00 |
CAP Plan C Percent
|
| 0.00 | 0.00 |
CAP Plan Full Percent
|
| 0.00 | 0.00 |
Total Plan Period
|
| 852.67 | 0.00 |
Total Plan Full
|
| 3,449.45 | 0.00 |
Total Plan Cumul
|
| 3,449.45 | 0.00 |
Total Actual Period
|
| 0.00 | 0.00 |
Total Actual Cumul
|
| 0.00 | 0.00 |
Total Actual Period Change
|
| 0.00 | 0.00 |
Total Actual Cumul Change
|
| 0.00 | 0.00 |
Total Plan P Percent
|
| 0.00 | 0.00 |
Total Plan C Percent
|
| 0.00 | 0.00 |
Total Plan Full Percent
|
| 0.00 | 0.00 |
Incent Plan Period
|
| 852.67 | 0.00 |
Incent Plan Full
|
| 3,449.45 | 0.00 |
Incent Plan Cumul
|
| 3,449.45 | 0.00 |
Incent Actual Period
|
| 0.00 | 0.00 |
Incent Actual Cumul
|
| 0.00 | 0.00 |
Incent Actual Period Change
|
| 0.00 | 0.00 |
Incent Actual Cumul Change
|
| 0.00 | 0.00 |
Incent Plan P Percent
|
| 0.00 | 0.00 |
Incent Plan C Percent
|
| 0.00 | 0.00 |
Incent Plan Full Percent
|
| 0.00 | 0.00 |