Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

SCHEDULE & COST VA

REPORTING PERIOD: FROM YEKATIT 19.2004 TO YEKATIT 25.2004

PROJECT NAME
SITE/BLOCK

JIMMA UNIVERSITY UNIVERSITY KITTO FURDISSA .

Site All

1. SCHEDULE VARIANCE
Item
No.

SITE

Site 01

932,909.00

834,578.67

796,992.49

(98,330.33)

Site 02

813,631.00

505,770.28

490,999.88

(307,860.72)

Site 03

1,103,205.98

169,308.00

203,531.11

(933,897.98)

Machinery cost

Total

Budgeted Cost of Works


Scheduled (BCWS)

Budgeted Cost of Works


Performed (BCWP)

2,849,745.98

###

1,509,656.95

Page 2

Actual Cost of Works


Performed (ACWP)

182,379.42

1,673,902.90

Schedule Variance
(BCWP-BCWS)

(1,340,089.03)

DULE & COST VARIANCE

Schedule Performance Index


Cost Performance Index (CPI)
(SPI)
Cost Variance (BCWP-ACWP) (CPI)=(BCWP)/(ACWP)
(SPI)=(BCWP)/(BCWS)

37,586.18

1.05

0.89

14,770.40

1.03

0.62

(34,223.11)

0.83

0.15

0.90

0.53

(182,379.42)
(164,245.94)

Page 2

Cost-Schedule Index (CSI)=(CPI)x(SPI)

0.94
0.64
0.13

0.48

Page 2

You might also like