J30 X V fx # C D E G H M N 0 Q Week Task w TBC 1 AA AB AC $55,000 2 AD $15,000 $86,00 25,000 $15,000 6 8 $9.000 10 $54,000 13,000 $16,000 23,000 $12,000 $7,000 $13,000 $54,00 Total $7,000 $32,000 249,000 $8,00 Cumulative $15,000 $34,000 $28,000 77,000 $16,000 $30,000 $8,000 $15,000 $49,000 $19,000 $8,000 $38,000 $93,000 $123,000 $45,000 $142,000 $16,000 $187,000 $8,000 $203,000 $38,000 $211,000 $249,000 CAC Week Task 17,000 29,000 14,000 11,000 $ 14,000 $ 15,000 S 28,000 $ 16,000 7,000 7,000 Total Cumulative 17,000 40,000 17,000 5 28,000 $ 57,000 15,000 $ 85,000 $ 35,000 23,000 100,000 $ 135,000 $ CAC= 158,000 158,000 he sum of actual cost on each week CPC Week Task 25%/ 83% 12% 100% 28% 37% 519% 68% CEV Week Task TBC $55,000 $ 13,750 $86,000 45,650 $ 55,000 $54,000 10,320 $ 24,080 $ 31,820 $ 43,860 $ 58,480 $54,00 6 ,480 $ 10,260 Cumulative 13,750 $ 55,970 $ 79,080 $ 31,820 $ 50,340 $ 68,740 CEV/CAC 0.44 CEV - CAC (89,260) FCAC1 TBC / CPI $572,330.52 FCAC2 CAC + (TBC - CEV] 338,260.000 Problem 1 Chapter 07 HW Tables + Enter - + 76%