Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Weightage Budget Duration Day 1 Day 2

1) Task 1 5.0000% PHP 50,000.00 2 days


2.5000% 2.5000%
2) Task 2 10.0000% PHP 100,000.00 3 days
3.3333%
3) Task 3 10.0000% PHP 100,000.00 4 days

4) Task 4 20.0000% PHP 200,000.00 4 days

5) Task 5 25.0000% PHP 250,000.00 4 days

6) Task 6 15.0000% PHP 150,000.00 4 days

7) Task 7 10.0000% PHP 100,000.00 3 days

8) Task 8 5.0000% PHP 50,000.00 3 days

TOTAL 100.0000% PHP 1,000,000.00

Planned Period Progress 2.5000% 5.8333%


Planned Cumulative Progress 2.5000% 8.3333%

Planned Period Budget PHP 25,000.0000 PHP 58,333.3333


Planned Cumulative Budget PHP 25,000.0000 PHP 83,333.3333
Day 3 Day 4 Day 5 Day 6 Day 7 Day 8 Day 9 Day 10

3.3333% 3.3333%

2.5000% 2.5000% 2.5000% 2.5000%

5.0000% 5.0000% 5.0000% 5.0000%

6.2500% 6.2500% 6.2500% 6.2500%

3.7500% 3.7500% 3.7500% 3.7500%

3.3333% 3.3333% 3.3333%

1.6667% 1.6667%

5.8333% 10.8333% 13.7500% 17.5000% 15.0000% 13.3333% 8.7500% 5.0000%


14.1667% 25.0000% 38.7500% 56.2500% 71.2500% 84.5833% 93.3333% 98.3333%

PHP 58,333.3333 PHP 108,333.3333 PHP 137,500.0000 PHP 175,000.0000 PHP 150,000.0000 PHP 133,333.3333 PHP 87,500.0000 PHP 50,000.0000
PHP 141,666.6667 PHP 250,000.0000 PHP 387,500.0000 PHP 562,500.0000 PHP 712,500.0000 PHP 845,833.3333 PHP 933,333.3333 PHP 983,333.3333

120.0000%

100.0000%

80.0000%

60.0000%
Row 23

40.0000%

20.0000%

0.0000%
1 2 3 4 5 6 7 8 9 10 11
20.0000%

0.0000%
1 2 3 4 5 6 7 8 9 10 11
Day 11

1.6667%

1.6667%
100.0000%

PHP 16,666.6667
PHP 1,000,000.0000

You might also like