G Google X Content X _ Project X Project X y! course| x y! whatsa x M Inbox (4 X C) In Brief X . What Is x . 8 Easy S X y! whatsa: X WhatsA X + V X web.whatsapp.com File Home Insert Page Layout Formulas Data Review View Help Acrobat Tell me what you want to do Share R & Cut AutoSum - Calibri - 11 - A" A ab Wrap Text Percentage Fill - AY O bookmarks a Copy - Paste BIU - - LA- Merge & Center - $ - % 9 4.0 .00 Conditional Format as Cell Insert Delete Format Clear * Sort & Find & Format Painter Formatting . Table . Styles Talking: Philip Hamilton Clipboard Font Alignment Number Styles Cells Editing P15 X V fix CV= Cart Integ C D G H Q 2 Milestones Project Manager Project Coordinator Coders Testers Team Dev 3 Date Resources Cost Resources Cost Resources Cost Resources Cost Daily Total Cost Baseline (PV) AC Coding Perf EV Notes 4 First day of Coding 23-Nov-21 T 0.5 $300 1 $320 12 $5,760 $25 $6,405 $ 6,405 $ 6,380 87.5% $5,660 Unplanned IT meeting, 1 hr 5 24-Nov-21 W 0.5 $300 $320 12 $5,760 $25 $6,405 $ 12,810 $ 13,156 89.6% $11,440 4 Coders receive training; 6 Coders stay late working 25-Nov-21 R 0.5 $300 $320 12 $5,760 $25 $6.405 S 19,215 19,636 103.1% $18,000 Rajesh is sick, sent home; pizza lunch for the team (S $300 $5,760 $6 405 26-Nov-21 F 0.5 $320 25,620 $ 26,216 110.0 $24,956 Sponsor breakfast! Great motivation by the PM. 8 SO 25,620 30,601 110.0% 27-Nov-21 S $28,124 12 Coders working today 4 hours (time-and-a-half); 9 SO 28-Nov-21 S 25,620 10 29-Nov-21 M 100.0% $34,503 The PC is getting engaged! Celebration meal at Aand 0.5 $300 $320 12 $5,760 $25 $0,405 32,025 37,381 11 30-Nov-21 T 0.5 $300 $320 12 $5,760 $25 $6,405 $ 38,430 S 44,961 28.1% $42,503 Gas leak! Coders make up the time plus an extra hou 12 1-Dec-21 W 0.5 $300 $320 12 $5,76 $25 $6,405 S 44,835 $ 52,541 96.4% $48,673 2 Jr Coders (Day 2); Coders late from lunch, repriman 2-Dec-21 R 0.5 $300 $320 12 $5,76 $25 $6,405 $ 51,240 $ 57.3% $52,593 Last day of coding; 7 Coders on loan - CODING IS FINI 13 End of Coding 55,661 14 Buffer Day 3-Dec-21 05 $300 $320 $960 $1,585 $ 52,825 15 4-Dec-21 SO $ $2,825 CV= ($3,068) $1.35 16 5-Dec-21 S SO $ 52,825 SV = 17 Hand-off to Testing 6-Dec-21 M 0.5 $300 $320 2 $960 $2,80 $4,385 $ 57,210 CPI= 0.945 SPI= 1.026 7-Dec-21 T 0.5 $300 $320 $2,8 $3,425 $ 50,635 8-Dec-21 W 0.5 $300 $320 $2,8 $3,440 $ 64,075 0.5 $300 $320 $2,8 $3,440 S 67,515 EAC(typical)= $ 82,456 9-Dec-21 R 21 End of Testing 10-Dec-21 F 05 $300 $320 $2,800 $3.440 $ 70,955 VAC(typical)= $ (4,546) 11-Dec-21 S So $ 70,955 %ofBAC= -5.8% 12-Dec-21 S So $ 70,955 + 24 Launch & Warranty Support 13-Dec-21 M $300 $320 $480 $280 $20 $1,400 S 72,355 80,978 0.5 EAC(atypical): $ 14-Dec-21 T 0.5 $300 $320 $480 $280 $20 $1,400 S 73,755 VAC(atypical) $ (3,068) 15-Dec-21 W 0.5 $300 $320 $480 $280 $1,385 S 75,140 %ofBAC= 3.9% 16-Dec-21 R 0.5 $300 $320 $480 $280 $1,385 76,525 Deale 28 Archiving Documents 17-Dec-21 F 0.5 $300 $320 $480 $280 $1,385 S 77,910 TCPI= 1.14 (Ctrl) - 18-Dec-21 SO 29 [END OF PROJECT] 77,910 HR Rates Team Gazelle Ostrich Springbok Oryx Bubalina Crocodile Cheetah + Select destination and press ENTER or choose Paste Average: 1400974.6% Count: 22 Sum: 15410721.0% + 70% 11:09 AM 9.C Cloudy ~ 37 ( 4) ENG 12/6/2021 6,380 87.5% 13,15 89.6% T meeting, 1 hr 19.636 103 1% beive training; 6 Coders stay late working ~ 0 0 07) ENG 21:31 Type here to search O 08-12-2021