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'!#