Assignment203.xlsx
Planned Value
| | May-15 | Jun-15 | Jul-15 | Aug-15 | Sep-15 | Oct-15 | Nov-15 | Dec-15 | Jan-16 | Feb-16 | Mar-16 | Apr-16 |
| Activity A | $4,000 |
| Activity B | | $2,000 |
| Activity C | | $5,000 | $5,000 |
| Activity D | | | $4,000 |
| Activity E | | | | $8,000 |
| Activity F | | | | | $4,000 |
| Activity G | | | | | $2,000 | $4,000 |
| Activity H | | | | | | | $8,000 |
| Activity I | | | | | | | $2,000 |
| Activity J | | | | | | | | $12,000 |
| Activity K | | | | | | | | | $6,000 |
| Activity L | | | | | | | | | | $5,000 |
| Activity M | | | | | | | | | | $7,000 |
| Activity N | | | | | | | | | | | $9,000 |
| Activity O | | | | | | | | | | | $7,000 | $6,000 |
| PV | $4,000 | $7,000 |
| Cumulative PV | $4,000 | $11,000 |
Actual Cost
| | May-15 | Jun-15 | Jul-15 | Aug-15 | Sep-15 | Oct-15 | Nov-15 | Dec-15 | Jan-16 | Feb-16 | Mar-16 | Apr-16 |
| Activity A | $4,000 |
| Activity B | | $3,000 |
| Activity C | | $6,000 | $4,000 | $2,000 |
| Activity D | | | | $3,000 | $2,000 |
| Activity E | | | | | | $6,000 | $3,000 |
| Activity F | | | | | | | $1,000 | $3,000 |
| Activity G | | | | | | | $3,000 | $3,000 |
| Activity H | | | | | | | | | $7,000 |
| Activity I | | | | | | | | | $2,000 |
| Activity J | | | | | | | | | $2,000 |
| Activity K |
| Activity L |
| Activity M |
| Activity N |
| Activity O |
| AC | $4,000 | $9,000 |
| Cumulative AC | $4,000 | $13,000 |
Completion
| | May-15 | Jun-15 | Jul-15 | Aug-15 | Sep-15 | Oct-15 | Nov-15 | Dec-15 | Jan-16 | Feb-16 | Mar-16 | Apr-16 |
| Activity A | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Activity B | | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Activity C | | 50% | 75% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Activity D | | | | 75% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Activity E | | | | | | 50% | 100% | 100% | 100% | 100% | 100% | 100% |
| Activity F | | | | | | | 25% | 100% | 100% | 100% | 100% | 100% |
| Activity G | | | | | | | 50% | 100% | 100% | 100% | 100% | 100% |
| Activity H | | | | | | | | | 100% | 100% | 100% | 100% |
| Activity I | | | | | | | | | 100% | 100% | 100% | 100% |
| Activity J | | | | | | | | | 25% |
| Activity K |
| Activity L |
| Activity M |
| Activity N |
| Activity O |
| EV | $4,000 | $7,000 |
| Cumulative EV | $4,000 | $11,000 |
Peterok
