Earned Value Excel Template Simplified.xlsm

PDG Blog Posting Tracking SheetWEEKLY BLOG POSTING SUBMISSIONGoal :Blog Posting Tracking SheetW1W2W3W4W5W6W7W8W9W10W11W12W13W14W15W16W17W18W19W20W21W22W23W24W25W26W27W28W29ERROR:#REF!2931008700Week Number6273100810026Week #1 hour$200.002EDC2-Nov9-Nov16-Nov23-Nov30-Nov7-Dec14-Dec21-Dec28-Dec4-Jan11-Jan18-Jan25-Jan1-Feb8-Feb15-Feb22-Feb1-Mar8-Mar15-Mar22-Mar29-Mar5-Apr12-Apr19-Apr26-AprIndividual PerformanceLDC16-Nov23-Nov30-Nov7-Dec14-Dec21-Dec28-Dec4-Jan11-Jan18-Jan25-Jan1-Feb8-Feb15-Feb22-Feb1-Mar8-Mar15-Mar22-Mar29-Mar5-Apr12-Apr19-Apr26-Apr26-Apr26-AprACWPBCWPBCWSBACSVCVSPICPIEAC 1EAC 2TCPI 1TCPI 2No.NoNameBlog Joining StatusW01W02W03W04W05W06W07W08W09W10W11W12W13W14W15W16W17W18W19W20W21W22W23W24W25W26W27W28W29Current Week #% Of Physical Progress To Date (Units accepted/Units Committed)Cumulative From Individual time cards (AC)From EV calculations (EV)From Cost Loaded Schedule (PV)Current Approved BAC=BCWP-BCWS = Schedule Variance=BCWP-ACWP = Cost Variance= BCWP / BCWS = SPI= BCWP / ACWP = CPIEAC (realistic) = ACWP+(BAC-BCWP)/CPIEAC (Best Practice) = ACWP+(BAC-BCWP)/(CPIXSPI)Using CPI EAC -EAC'= (BAC-BCWP)/(EAC-ACWP) Best Pracies EAC'= (BAC-BCWP)/(EAC-ACWP) 51Charles OkonkwoYes1111002 weeks behind schedule vs Early Dates; 0 Weeks behind vs Late Dates.716%$1,000$1,664$2,400$10,400-$736$6640.691.664,868$8,5721.281.152Joseph AdewaleYes1111111+1 weeks AHEAD of schedule vs Early Dates, +3 Weeks AHEAD of schedule vs Late Dates728%$2,400$2,912$2,400$10,400$512$5121.211.216,676$7,4861.281.473Tega ZiregbeYes1000005 weeks behind schedule vs Early Dates; 3 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT74%$800$416$2,400$10,400-$1,984-$3840.170.5215,577$111,5691.280.094Rotimi OjoYes1111001 week BEHIND schedule vs Early Dates, 1 Week AHEAD of schedule vs Late Dates716%$2,200$1,664$2,400$10,400-$736-$5360.690.7610,709$18,8591.280.525Livinus OnuhYes0RR0006 weeks behind schedule vs Early Dates; 4 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT70%$1,400$0$2,400$10,400-$2,400-$1,4000.000.00ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!6Folakemi FadahunsiYes111111+0 week AHEAD of schedule vs Early Dates, +2 Weeks AHEAD of schedule vs Late Dates724%$2,800$2,496$2,400$10,400$96-$3041.040.899,087$11,3261.280.937Stella Ngozi EkekeYes1111101 week BEHIND schedule vs Early Dates, 1 Week AHEAD of schedule vs Late Dates720%$2,800$2,080$2,400$10,400-$320-$7200.870.7410,904$15,7231.280.648John BwalaYes1011101 week BEHIND schedule vs Early Dates, 1 Week AHEAD of schedule vs Late Dates716%$2,200$1,664$2,400$10,400-$736-$5360.690.7610,709$18,8591.280.529Lucky EdjenekpoYes1111111+1 weeks AHEAD of schedule vs Early Dates, +3 Weeks AHEAD of schedule vs Late Dates728%$2,400$2,912$2,400$10,400$512$5121.211.216,676$7,4861.281.4710Nwachukwu ReginaldYes1111111+1 weeks AHEAD of schedule vs Early Dates, +3 Weeks AHEAD of schedule vs Late Dates728%$2,400$2,912$2,400$10,400$512$5121.211.216,676$7,4861.281.4711Adedoyin TalabiYes1111002 weeks behind schedule vs Early Dates; 0 Weeks behind vs Late Dates.716%$2,000$1,664$2,400$10,400-$736-$3360.690.839,736$17,1441.280.5812Eze Norbert O.Yes1R10004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$1,800$832$2,400$10,400-$1,568-$9680.350.4617,524$61,5121.280.1613Oge AniagbosoYes1100004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$1,000$832$2,400$10,400-$1,568-$1680.350.839,736$34,1731.280.2914Akinboade JideYes1000005 weeks behind schedule vs Early Dates; 3 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT74%$600$416$2,400$10,400-$1,984-$1840.170.6911,683$83,6771.280.12615Adesanya SegunYes1R00005 weeks behind schedule vs Early Dates; 3 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT74%$200$416$2,400$10,400-$1,984$2160.172.083,894$27,8921.280.36716Makinde JamesYes1000005 weeks behind schedule vs Early Dates; 3 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT74%$600$416$2,400$10,400-$1,984-$1840.170.6911,683$83,6771.280.12817Ajimmy MervynYes1100004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$800$832$2,400$10,400-$1,568$320.351.047,788$27,3381.280.36918Ukoko Gideon????0000006 weeks behind schedule vs Early Dates; 4 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT70%$0$0$2,400$10,400-$2,400$00.00ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!ERROR:#DIV/0!1019Okocha ChidiebereYes1100004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$800$832$2,400$10,400-$1,568$320.351.047,788$27,3381.280.361120Lashae DavisYes11R0004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$400$832$2,400$10,400-$1,568$4320.352.083,894$13,6691.280.721521Kentebe MaryYes1100004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$600$832$2,400$10,400-$1,568$2320.351.395,841$20,5041.280.4822Ugboma AsibeliYes1100004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$800$832$2,400$10,400-$1,568$320.351.047,788$27,3381.280.3623Iserhienrhien AustinYes1111111+1 weeks AHEAD of schedule vs Early Dates, +3 Weeks AHEAD of schedule vs Late Dates728%$3,400$2,912$2,400$10,400$512-$4881.210.869,457$10,6061.281.0424Okonweze HycienthYes1R10003 weeks behind schedule vs Early Dates; 1 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$1,600$832$2,400$10,400-$1,568-$7680.350.5215,577$54,6771.280.1825Stephon ChikezieYes1110003 weeks behind schedule vs Early Dates; 1 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT712%$1,800$1,248$2,400$10,400-$1,152-$5520.520.6911,683$27,1851.280.3626Rasheed I braheemYes1R10004 weeks behind schedule vs Early Dates; 2 Weeks behind vs Late Dates. IN VIOLATION OF CONTRACT78%$2,600$832$2,400$10,400-$1,568-$1,7680.350.3225,313$88,8501.280.11

17Physical % Complete (Units Accepted/Units Committed)92.31%61.54%53.85%38.46%26.92%19.23%26.67%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Team Performance Indices per WeekActual Cost of Work Performed
Fujitsu: [PDG] From of everyones Time CardsACWP (AC)$10,600.00$8,000.00$3,800.00$3,200.00$7,800.00$6,000.00$39,400Team Performance Indices Cumulative to dateBudgeted Cost of Work Performed
Fujitsu: [PDG] Physical % complete (number of reports submitted) X the Cumulative Planned Value (BCWS)

LUIS: Physical % complete is on weekly basis.Therefore BCWP = Physical % Complete X Weekly BCWS, then add the previous month to get Cumulative final BCWPBCWP (EV)9,6006,4005,6004,0002,8002,000$33,280Budgeted Cost of Work Scheduled
Fujitsu: [PDG] Cumulative Value from the Cost Loaded Schedule (BCWS)BCWS (PV)10,40010,40010,40010,40010,40010,400$62,400Budgeted Cost At CompletionBAC$270,400Schedule Variance(800)(4,000)(4,800)(6,400)(7,600)(8,400)-$29,120Cost Variance(1,000)(1,600)1,800800(5,000)(4,000)-$6,120Schedule Performance Index0.920.620.540.380.270.190.53Cost Performance Index0.910.801.471.250.360.330.84EAC using CPI$320,125EAC using CPI X SPI$565,759TCPI Using CPI EAC0.84TCPI Using CPI X SPI EAC0.45BEIHit/Miss???????????????

Control Manhours106.0080.0038.0032.0078.0060.000.000.000.000.000.000.000.000.00(26.00)(42.00)(6.00)46.00(18.00)(60.00)0.000.000.000.000.000.000.0010,600(2,600)(4,200)(600)4,600(1,800)(6,000)0000000

Verify this value against MS Project:9,600(3,200)(800)(1,600)(1,200)(800)(2,000)0000000

EACTCPIEAC (realistic) = ACWP+(BAC-BCWP)/CPI= (BAC-BCWP)/(EAC-ACWP)

EACTCPI(BAC-BCWP)/(SPI * CPI)= (BAC-BCWP)/(EAC-ACWP)

Week 6 Time CardPLEASE DO NOT DELETE SOMEONE ELSE'S HOURS.Weekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi1337.002Adesanya Oluwasegun0.03Ajimmy Mervyn0.04Akinboade Jide0.05Charles Okonkwo0.06Eze Norbert O.0.07Folake Fadahunsi1326.008Iserhienrhien Austin2125.009John Bwala336.0010Joseph Adewale35210.0011Kentebe Mary0.012Lashae Davis0.013Livinus Onuh325.0014Lucky Edjenekpo12227.0015Makinde James0.016Nnaemekam Chikezie0.017Nwachukwu Reginald12328.0018Oge Aniagboso0.019Okocha Chidiebere0101.0020Okonweze Hycienth123.0021Olusegun Ofuya0.022Rasheed I braheem224.0023Rotimi Ojo11114.0024Stella Ngozi Ekeke216312.0025Tega Ziregbe17412.0026Ugboma Asibeli0.027Ukoko Gideon0.0Total12.000.010.000.038.0030.0090.00

Week 5Time CardPLEASE DO NOT DELETE SOMEONE ELSE'S HOURS.Weekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi1337.00112Adesanya Oluwasegun0.0153Ajimmy Mervyn0.0174Akinboade Jide0.0145Charles Okonkwo123.0016Eze Norbert O.2248.00127Folake Fadahunsi1258.0068Iserhienrhien Austin1115513.00239John Bwala145.00810Joseph Adewale19414.00211Kentebe Mary0.02112Lashae Davis0.02013Livinus Onuh2428.00514Lucky Edjenekpo110213.00915Makinde James0.01616Nnaemekam Chikezie0.02517Nwachukwu Reginald233210.001018Oge Aniagboso0.01319Okocha Chidiebere0.01920Okonweze Hycienth0.02421Olusegun Ofuya0.022Rasheed I braheem1247.002623Rotimi Ojo1326.00424Stella Ngozi Ekeke0.0725Tega Ziregbe0.0326Ugboma Asibeli0.02227Ukoko Gideon0.018Total14.001.009.000.039.0039.00102.00

Week 4Time CardPLEASE DO NOT DELETE SOMEONE ELSE'S HOURS.Weekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi134.00112Adesanya Oluwasegun0.0153Ajimmy Mervyn0.0174Akinboade Jide0.0145Charles Okonkwo0.016Eze Norbert O.0.0127Folake Fadahunsi2226.0068Iserhienrhien Austin1114411.00239John Bwala0.0810Joseph Adewale221225.00211Kentebe Mary0.02112Lashae Davis0.02013Livinus Onuh112.00514Lucky Edjenekpo112215.00915Makinde James0.01616Nnaemekam Chikezie0.02517Nwachukwu Reginald12328.001018Oge Aniagboso0.01319Okocha Chidiebere0.01920Okonweze Hycienth0.02421Olusegun Ofuya0.022Rasheed I braheem0.02623Rotimi Ojo1326.00424Stella Ngozi Ekeke1539.00725Tega Ziregbe0.0326Ugboma Asibeli0.02227Ukoko Gideon0.018Total10.001.006.000.053.0016.0086.00

Week 3Time CardPLEASE DO NOT DELETE SOMEONE ELSE'S HOURS. SOMEONE DELETED MY HOURS LAST WEEK - FOLAKEMIWeekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi2529.00112Adesanya Oluwasegun0.0153Ajimmy Mervyn0.0174Akinboade Jide0.0145Charles Okonkwo0.016Eze Norbert O.1517.00127Folake Fadahunsi2619.0068Iserhienrhien Austin111339.00239John Bwala325.00810Joseph Adewale0.0211Kentebe Mary0.02112Lashae Davis0.02013Livinus Onuh0.0514Lucky Edjenekpo215219.00915Makinde James0.01616Nnaemekam Chikezie1124.002517Nwachukwu Reginald12328.001018Oge Aniagboso0.01319Okocha Chidiebere0.01920Okonweze Hycienth0.02421Olusegun Ofuya0.022Rasheed I braheem0.02623Rotimi Ojo11316.00424Stella Ngozi Ekeke17311.00725Tega Ziregbe0.0326Ugboma Asibeli0.02227Ukoko Gideon0.018Total12.001.004.000.051.0019.0087.00

Week 2Time Card

Weekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi0.0112Adesanya Oluwasegun0.0153Ajimmy Mervyn1240245.00174Akinboade Jide1113.00145Charles Okonkwo3317.0016Eze Norbert O.1225.00127Folake Fadahunsi1325.5068Iserhienrhien Austin111227.00239John Bwala33.00810Joseph Adewale2327.00211Kentebe Mary0.02112Lashae Davis2215.002013Livinus Onuh729.00514Lucky Edjenekpo115218.00915Makinde James0.01616Nnaemekam Chikezie1236.002517Nwachukwu Reginald2327.001018Oge Aniagboso1135.001319Okocha Chidiebere1326.001920Okonweze Hycienth1124.002421Olusegun Ofuya0.022Rasheed I braheem44.002623Rotimi Ojo13239.00424Stella Ngozi Ekeke3429.00725Tega Ziregbe0.0326Ugboma Asibeli2327.002227Ukoko Gideon0.018Total19.501.0011.000.0100.0040.00171.50

Time Card

Weekly -Time CardWeekly ReportMAP Tools & TechniqueSolve AssignmentsCompetitive Bid2.500 WORDS PAPERWeekly BlogTotal1Adedoyin Talabi2000327.00112Adesanya Oluwasegun1315.00153Ajimmy Mervyn2000327.00174Akinboade Jide2327.00145Charles Okonkwo2000327.0016Eze Norbert O.2226.00127Folake Fadahunsi1000427.0068Iserhienrhien Austin1110115.00239John Bwala2100328.00810Joseph Adewale2000327.00211Kentebe Mary1000235.502112Lashae Davis3115.002013Livinus Onuh11.00514Lucky Edjenekpo1000427.00915Makinde James200237.001616Nnaemekam Chikezie1000146.002517Nwachukwu Reginald2000327.001018Oge Aniagboso2327.001319Okocha Chidiebere2000327.001920Okonweze Hycienth2000147.002421Olusegun Ofuya0.022Rasheed I braheem33.002623Rotimi Ojo1000146.00424Stella Ngozi Ekeke2000439.00725Tega Ziregbe100012.00326Ugboma Asibeli1000326.002227Ukoko Gideon0.018Total39.002.001.000.056.5053.00151.50