Activity Week in Which Activity Is Done Scheduled Duration
Activity Week in Which Activity Is Done Scheduled Duration
TOTAL 2120000
BCWP (Rs.) ACWP (Rs.) SV (Rs.) CV (Rs.) SPI CPI
35300 35300 0 0 1 1
70500 70500 0 0 1 1
130000 132200 0 -2200 1 0.9833585477
665000 672000 95000 -7000 1.1666666667 0.9895833333
467500 484800 42500 -17300 1.1 0.9643151815
244444.4444 264400 24444.4444 -19955.5556 1.1111111109 0.9245251301
157500 167500 17500 -10000 1.125 0.9402985075
60000 61400 0 -1400 1 0.9771986971
150000 161200 0 -11200 1 0.9305210918
81200 81200 0 0 1 1
54400 54400 0 0 1 1
169600 174800 21200 -5200 1.1428571429 0.9702517162
40071.42857 41500 7071.42857 -1428.57143 1.2142857142 0.965576592
2200 2200 0 0 1 1
WEEK 1 WEEK 2
ACTIVITY Planned This COST DURATION ACTIVITY
week
Roof Slab Shutter 35 Sqm 9592.8 1 Roof Slab Concret
First Floor Brick 5 Cum 11991 68.52 1 First Floor Brick
Second Floor Bric 20 Cum 47964 4 Second Floor Bric
Third Floor Brick 10 Cum 23982 2 Third Floor Brick
Forth Floor Brick
Sunshade 6 Cum 14389.2 2 Forth Floor Brick
Sunshade
Fabrication
Sunshade 0.3MT 13840 3460 7 Fabrication
Sunshade
Shuttering
Sunshade 15 Sqm 4111.2 7 Shuttering
Sunshade
Concreting 1 Cum 0 0 Concreting
125870.2 24
120000
-5870.2
WEEK 3
Planned This duration COST ACTIVITY Cost
week Ground Floor BW 0 0
35 Sqm 1 19185.6 First Floor Brick 1 11991
5 Cum 1 11991 Second Floor Bric 4 59964
20 Cum 5 59964 Third Floor Brick 3 35973
10 Cum 2 23982 Forth Floor Brick 2 14389.2
6 Cum 1 7194.6 Steel Fabrication 5 25350
0.3MT 5 9885.714286 Shuttering for c 3 16444.8
15 Sqm 0 0 Concreting
Sunshade for c 3 32889.6
1 Cum 5 548.16 Fabrication
Sunshade 7 13840
20 Shuttering
Sunshade 7 4111.2
Concreting 0 0
132751.0743 214952.8
WEEK 4
ACTIVITY cost
First Floor Brick 0 0
Second Floor Bric 1 14991
Third Floor Brick 4 47964
Forth Floor Brick 5 35973
Steel Fabrication 4 20280
Concreting for c 1 10963.2
Shear wall concr 1 21926.4
Concreting
Sunshade for L 1 14617.6
Fabrication
Sunshade 5 9885.714286
Shuttering
Sunshade 5 2936.571429
Concreting 0 0
179537.4857
653111.56