Scribd
Upload
80 views7 pages

Project Example

The document outlines the tasks, durations, costs, and schedule for constructing an office building from January 14, 2022 to July 28, 2022. It includes 62 tasks related to structural work, architectural work, MEP work, and milestones. The total cost of the project is budgeted at $55,360. Monthly costs range from $1,581.88 to $11,424.31 with the total cumulative cost reaching $34,199.30 by the end of June 2022.

Uploaded by

36. Tengkea Ou
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
80 views7 pages

Project Example

The document outlines the tasks, durations, costs, and schedule for constructing an office building from January 14, 2022 to July 28, 2022. It includes 62 tasks related to structural work, architectural work, MEP work, and milestones. The total cost of the project is budgeted at $55,360. Monthly costs range from $1,581.88 to $11,424.31 with the total cumulative cost reaching $34,199.30 by the end of June 2022.

Uploaded by

36. Tengkea Ou
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 7

Activity ID Task name Duration Cost Start

1 Construction of office building $ 55,360.00 1/14/2022


2 Mile stone $ - 1/14/2022
3 Project Start Date $ - 1/14/2022
4 Project Finish Date $ - 7/28/2022
5 Mile stone 1 $ - 3/17/2022
6 Mile stone 2 $ - 5/5/2022
7 Mile stone 3 $ - 6/20/2022
8 Mile stone 4 $ - 6/30/2022
9 Mile stone 5 $ - 7/28/2022
10 Structural work $ 25,460.00 1/14/2022
11 Ground floor $ 7,600.00 1/14/2022
12 Foundation work 12 $ 1,200.00 1/14/2022
13 Beam work 10 $ 1,300.00 1/26/2022
14 Slab work 7 $ 4,500.00 2/5/2022
15 Column work 7 $ 600.00 2/12/2022
16 1st floor $ 7,630.00 2/19/2022
17 Beam work 13 $ 1,500.00 2/19/2022
18 Slab work 13 $ 5,000.00 3/4/2022
19 Column work 9 $ 650.00 3/18/2022
20 Stair work 6 $ 480.00 3/27/2022
21 2nd floor $ 10,230.00 3/27/2022
22 Beam work 13 $ 1,500.00 3/27/2022
23 Slab work 13 $ 5,000.00 4/9/2022
24 Column work 9 $ 650.00 4/27/2022
25 Stair work 6 $ 480.00 5/6/2022
26 Roof structure work 12 $ 1,400.00 5/12/2022
27 Roofing work 10 $ 1,200.00 5/26/2022
28 Architectural work $ 23,350.00 5/12/2022
29 Ground floor $ 7,250.00 5/12/2022
30 Masonary work 10 $ 1,100.00 5/12/2022
31 Plastering work 6 $ 900.00 5/21/2022
32 Door and window work 6 $ 1,150.00 5/24/2022
33 Floor tile work 6 $ 2,200.00 5/27/2022
34 Celling work 9 $ 700.00 5/30/2022
35 Painting work 6 $ 1,200.00 6/5/2022
36 1st floor $ 7,950.00 5/24/2022
37 Masonary work 12 $ 1,250.00 5/24/2022
38 Plastering work 10 $ 1,100.00 6/10/2022
39 Door and window work 6 $ 1,150.00 6/17/2022
40 Floor tile work 6 $ 2,200.00 6/21/2022
41 Celling work 9 $ 850.00 6/24/2022
42 Painting work 9 $ 1,400.00 6/28/2022
43 2nd floor $ 8,150.00 6/5/2022
44 Masonary work 14 $ 1,250.00 6/5/2022
45 Plastering work 10 $ 1,200.00 6/14/2022
46 Door and window work 6 $ 1,150.00 6/22/2022
47 Floor tile work 6 $ 2,200.00 6/25/2022
48 Celling work 9 $ 850.00 6/28/2022
49 Painting work 9 $ 1,500.00 7/2/2022
50 MEP work $ 6,550.00 5/12/2022
51 Electrical System $ 2,600.00 6/2/2022
52 Wiring work-GF 3 $ 300.00 6/2/2022
53 Wiring work-1st FL. 3 $ 300.00 6/27/2022
54 Wiring work-2nd FL. 3 $ 300.00 7/1/2022
55 Plug and switch works-GF,1st,and 2ndFl. 6 $ 500.00 7/11/2022
56 Lighting fixtures works-GF,1st,and 2ndFl. 6 $ 1,200.00 7/17/2022
57 Water system & AC $ 3,950.00 5/12/2022
58 Plumping work-GF 3 $ 250.00 5/12/2022
59 Plumping work-1st Fl. 3 $ 250.00 5/24/2022
60 Plumping work-2nd Fl. 3 $ 250.00 6/5/2022
61 Sanitary fixtures work-GF,1st,2nd Fl. 6 $ 1,000.00 7/11/2022
62 AC work-GF,1st,2nd Fl. 6 $ 2,200.00 7/23/2022
Finish Actual Start Actual Finish Actual Cost Start Finish
7/28/2022 1/14/2022 7/28/2022
7/28/2022 1/14/2022 7/28/2022
1/14/2022 1/14/2022 1/14/2022
7/28/2022 7/28/2022 7/28/2022
3/17/2022 3/17/2022 3/17/2022
5/5/2022 5/5/2022 5/5/2022
6/20/2022 6/20/2022 6/20/2022
6/30/2022 6/30/2022 6/30/2022
7/28/2022 7/28/2022 7/28/2022
6/4/2022 1/14/2022 6/4/2022 1/25/2022
2/18/2022 1/14/2022 2/18/2022
1/25/2022 $ 44,575.00 1/14/2022 1/25/2022
2/4/2022 $ 1,350.00 1/26/2022 2/4/2022
2/11/2022 $ 4,500.00 2/5/2022 2/11/2022
2/18/2022 $ 650.00 2/12/2022 2/18/2022
4/1/2022 2/19/2022 4/1/2022
3/3/2022 2/19/2022 3/3/2022
3/17/2022 3/4/2022 3/17/2022
3/26/2022 3/18/2022 3/26/2022
4/1/2022 3/27/2022 4/1/2022
6/4/2022 3/27/2022 6/4/2022
4/8/2022 3/27/2022 4/8/2022
4/26/2022 4/9/2022 4/26/2022
5/5/2022 4/27/2022 5/5/2022
5/11/2022 5/6/2022 5/11/2022
5/25/2022 5/12/2022 5/25/2022
6/4/2022 5/26/2022 6/4/2022
7/10/2022 5/12/2022 7/10/2022
6/10/2022 5/12/2022 6/10/2022
5/23/2022 5/12/2022 5/23/2022
5/26/2022 5/21/2022 5/26/2022
5/29/2022 5/24/2022 5/29/2022
6/1/2022 5/27/2022 6/1/2022
6/7/2022 5/30/2022 6/7/2022
6/10/2022 6/5/2022 6/10/2022
7/6/2022 5/24/2022 7/6/2022
6/4/2022 5/24/2022 6/4/2022
6/20/2022 6/10/2022 6/20/2022
6/23/2022 6/17/2022 6/23/2022
6/26/2022 6/21/2022 6/26/2022
7/2/2022 6/24/2022 7/2/2022
7/6/2022 6/28/2022 7/6/2022
7/10/2022 6/5/2022 7/10/2022
6/19/2022 6/5/2022 6/19/2022
6/24/2022 6/14/2022 6/24/2022
6/27/2022 6/22/2022 6/27/2022
6/30/2022 6/25/2022 6/30/2022
7/6/2022 6/28/2022 7/6/2022
7/10/2022 7/2/2022 7/10/2022
7/28/2022 5/12/2022 7/28/2022
7/22/2022 6/2/2022 7/22/2022
6/4/2022 6/2/2022 6/4/2022
6/29/2022 6/27/2022 6/29/2022
7/3/2022 7/1/2022 7/3/2022
7/16/2022 7/11/2022 7/16/2022
7/22/2022 7/17/2022 7/22/2022
7/28/2022 5/12/2022 7/28/2022
5/15/2022 5/12/2022 5/15/2022
5/26/2022 5/24/2022 5/26/2022
6/7/2022 6/5/2022 6/7/2022
7/16/2022 7/11/2022 7/16/2022
7/28/2022 7/23/2022 7/28/2022
11
2022
Jan Feb Mar Apr May Jun
Monthly Co $1,581.88 $6,357.07 $6,373.21 $3,547.66 $4,915.19 $11,424.31
Cum Cost $1,581.88 $7,938.94 $14,312.15 $17,859.81 $22,775.00 $34,199.31

S SCur
CurveveChar
Chart t(Cas
(Cash hfl flow)
ow)
44800
60000

7/28/2

50000
44750

40000
44700

30000
44650

20000
$14,311.73
44600
$11,424.31
10000
$6,357.07 $6,373.21
$4,915.19
$3,547.66
44550 $1,581.88
7/28/2022
0
Jan Feb Mar Apr May Jun Jul
'table of project'!# 'table of project'!# 'table of project'!# 'table of project'!#
'table of project'!# 'table of project'!#
Monthly Cost 'tableCum of project'!#
Cost
Jul Aug
$14,311.73 $6,848.96
$48,511.04 $55,360.00

hfl flow)
ow)

7/28/2022

$14,311.73
$11,424.31

$6,848.96
19

Jun Jul Aug


roject'!# 'table of project'!#
Cost
roject'!#

You might also like