Task %CompleteEV AC PV CV SVA 25 25 50 50 -25 -25Cumulative Totals 25 50 50 -25 -25

Task %CompleteEV AC PV CV SVA 50 50 100 100 -50 -50Cumulative Totals 50 100 100 -50 -50

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 0 0 0 100 0 -100C 0 0 0 150 0 -150Cumulative Totals 100 200 350 -100 -250

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 60 150 100 150 50 0C 50 225 200 300 25 -75Cumulative Totals 475 500 550 -25 -75

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 100 250 200 250 50 0C 100 450 400 450 50 0Cumulative Totals 800 800 800 0 0

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 100 250 200 250 50 0C 100 450 400 450 50 0D 75 150 100 100 50 50Cumulative Totals 950 900 900 50 50

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 100 250 200 250 50 0C 100 450 400 450 50 0D 100 200 150 200 50 0E 20 60 100 0 40 60F 5 15 50 0 -35 15Totals 1075 1100 1000 55 75

Task %CompleteEV AC PV CV SVA 100 100 200 100 -100 0B 100 250 200 250 50 0C 100 450 400 450 50 0D 100 200 150 200 50 0E 100 300 350 200 -50 100F 10 30 100 100 -70 -70Totals 1330 1400 1300 -70 30

EACf= 2105VACf= -105

Period EV AC PV SPI CPI PCI-B1 25 50 50 0.5 0.5 22 50 100 100 0.5 0.5 33 100 200 350 0.29 0.5 54 475 500 550 0.86 0.95 245 800 800 800 1 1 406 950 900 900 1.06 1.06 487 1075 1100 1000 1.08 0.98 548 1330 1400 1300 1.02 0.95 67

PART B:

Task Comlete %EV AC PV CV SVA 100 100 200 100 -100 0B 100 250 200 250 50 0C 100 450 400 450 50 0D 100 200 150 200 50 0E 100 300 350 200 -50 100F 100 300 500 300 -200 0G 100 200 150 200 50 0H 100 200 200 200 0 0Totals 2000 2150 2000 -150 0

EACre= 2150VACre= -150 One month behind schedule and 150000 overbudget

Year A B C1 2114 2000 16002 1762 1500 25603 1419 1125 15364 1057 844 9225 705 633 9226 352 475 460

sum of years 150% declining balance Modified accelerated Cost

D123312331233123312331233

Straight line depriciation

F=P(1+i)^n2500(1+.1)^50F=293478doing it again F=P(1+i)^n293478(1+.04)^-50F=41295.92

PW=A(P/A,I,n)ie=I'+f%+(I'*f%)ie=.03+.05+(.03).05ie=0.0815

PW=5000(P/A),0.0815,8)28570

PW=5000(P/A,.03,8)35100