-PROJECT PROGRESS-
9,220,551
8,776,300
6,573,000
4,007,020
2,150,800
1,260,000
Cost
Cumulative Actual Cost Monthly Earned Cumulative Earned
Performance
Cost Value Variance Value Value
Index
480,000 97,009 1.20 577,009 577,009
1,450,000 277,909 1.19 1,150,900 1,727,909
4,110,080 318,229 1.08 2,700,400 4,428,309
7,980,080 828,304 1.10 4,380,075 8,808,384
16,480,980 1,128,304 1.07 8,800,900 17,609,284
26,381,300 788,684 1.03 9,560,700 27,169,984
34,681,770 1,488,714 1.04 9,000,500 36,170,484
50,582,530 -1,711,526 0.97 12,700,520 48,871,004
65,583,030 -4,743,026 0.93 11,969,000 60,840,004
88,158,030 -6,607,626 0.93 20,710,400 81,550,404
109,658,730 -8,834,661 0.92 19,273,665 100,824,069
127,637,730 -10,265,563 0.92 16,548,098 117,372,167
154,337,730 -21,732,163 0.86 15,233,400 132,605,567
178,216,370 -28,810,803 0.84 16,800,000 149,405,567
198,048,370 -29,892,803 0.85 18,750,000 168,155,567
218,269,841 -31,123,774 0.86 18,990,500 187,146,067
234,069,953 -30,223,474 0.87 16,700,412 203,846,479
253,849,953 -32,103,474 0.87 17,900,000 221,746,479
267,347,953 -29,660,774 0.89 15,940,700 237,687,179
278,637,953 -30,538,664 0.89 10,412,110 248,099,289
289,338,043 -25,538,754 0.91 15,700,000 263,799,289
8,000,250
10,564,900
7,587,000
6,455,800
7,721,000
4,900,000
Dec-20 Oct-21 Days Aug-22 J
Milestones and Main Activities Start Finish Duration
Completed
Project Overall 01-Jan-21 31-May-23 880 820
93%
93% 60 93% 7%
0 100% 0%
7 0% 100% 1