Team A

Day Complete%Actual Cost

EV CV SV CPI
1 9.00% ### $9,000.00 -$500.00 ### 0.95
2 18.20% ### $18,200.00 -$1,100.00 ### 0.94
3 27.40% ### $27,400.00 -$2,000.00 -2600 0.93
4 37.40% ### $37,400.00 -$2,600.00 -2600 0.94
5 47.80% ### $47,800.00 -$3,800.00 -2200 0.93
Cumulative 6 59.00% ### $59,000.00 -$5,200.00 -1000 0.92

1 9.00% ### $9,000.00 -$500.00 ### 0.95

2 9.20% ### $9,200.00 -$600.00 -$800.00 0.94
3 9.40% ### $9,400.00 -$700.00 -600 0.93
4 9.80% ### $9,800.00 -$800.00 -200 0.92
5 10.40% ### $10,400.00 -$1,200.00 400 0.90
Daily 6 11.20% ### $11,200.00 -$1,400.00 1200 0.89

Team A Progress
1 Earned value to date $9000 against budgeted $10000
2 Earned value to date $18200 against budgeted $20000
3 Earned value to date $27400 against budgeted $30000
4 Earned value to date $37400 against budgeted $40000
5 Earned value to date $47800 against budgeted $50000
6 Earned value to date $59000 against budgeted $60000

Cost
1 Overbudget by $500
2 Overbudget by $1100
3 Overbudget by $2000
4 Overbudget by $2600
5 Overbudget by $3800
6 Overbudget by $5200

Schedule
1 Behind schedule by $1000 and 1.11111111111111 days.
2 Behind schedule by $1800 and 0.989010989010987 days.
3 Behind schedule by $2600 and 0.948905109489049 days.
4 Behind schedule by $2600 and 0.695187165775399 days.
5 Behind schedule by $2200 and 0.460251046025103 days.
6 Behind schedule by $1000 and 0.169491525423728 days.
eam A Tea
SPI Days to Complete
BAC EAC Complete%Actual Cost
EV
0.90 11.11 ### ### 9.00% ### $9,000.00
0.91 10.99 ### ### 17.80% ### $17,800.00
0.91 10.95 ### ### 27.30% ### $27,300.00
0.94 10.70 ### ### 37.40% ### $37,400.00
0.96 10.46 ### ### 46.30% ### $46,300.00
0.98 10.17 ### ### 56.80% ### $56,800.00

0.90 1.11 ### $10,555.56 9.00% ### $9,000.00

0.92 1.09 ### $10,652.17 8.80% ### $8,800.00
0.94 1.06 ### $10,744.68 9.50% ### $9,500.00
0.98 1.02 ### $10,816.33 10.10% ### $10,100.00
1.04 0.96 ### $11,153.85 8.90% ### $8,900.00
1.12 0.89 ### $11,250.00 10.50% ### $10,500.00

Progress
Earned value to date $9000 against budgeted $105
Earned value to date $17800 against budgeted $10
Earned value to date $27300 against budgeted $10
Earned value to date $37400 against budgeted $10
Earned value to date $46300 against budgeted $10
Earned value to date $56800 against budgeted $10

Cost
Overbudget by $500
Overbudget by $1100
Overbudget by $1800
Overbudget by $2600
Overbudget by $3600
Overbudget by $4900.00000000001

Schedule
Behind schedule by $1000 and 1.11111111111111
Behind schedule by $2200 and 1.23595505617977
Behind schedule by $2700 and 0.989010989010987
Behind schedule by $2600 and 0.695187165775399
Behind schedule by $3700 and 0.79913606911447
Behind schedule by $3200.00000000001 and 0.563
 Team B
CV SV CPI SPI Days to Complete
BAC EAC
-$500.00 ### 0.95 0.90 11.11 ### ###
### ### 0.94 0.89 11.24 ### ###
### -2700 0.94 0.91 10.99 ### ###
### -2600 0.94 0.94 10.70 ### ###
### -3700 0.93 0.93 10.80 ### ###
### -3200 0.92 0.95 10.56 ### ###

-$500.00 ### 0.95 0.90 1.11 ### ###

-$600.00 ### 0.94 0.88 1.14 ### ###
-$700.00 -500 0.93 0.95 1.05 ### ###
-$800.00 100 0.93 1.01 0.99 ### ###
### -1100 0.90 0.89 1.12 ### ###
### 500 0.89 1.05 0.95 ### ###

9000 against budgeted $1055555555.55556

17800 against budgeted $1060439560.43956
27300 against budgeted $1072992700.72993
37400 against budgeted $1069518716.57754
46300 against budgeted $1079497907.94979
56800 against budgeted $1088135593.22034

0000000001

000 and 1.11111111111111 days.

200 and 1.23595505617977 days.
700 and 0.989010989010987 days.
600 and 0.695187165775399 days.
700 and 0.79913606911447 days.
200.00000000001 and 0.563380281690142 days.