$\backslash$table$[[$TASK$,$JAN,FEB,MAR,APR,MAY,JUNE,PLAN,$\%$COMP,VALUE$],[$Staffing$,10,8,,,,,18,100,],[$Blueprinting$,,3,6,,,,9,160,],[$Prototype$,,,4,10,,,14,75,],[$Full Design,,,,$3,10,12,25,50,],[$Consultation$,,,,,3,35,38,20,],[$Transfer$,,,,,,12,12,10,],[$Monthly Planned,,,,,,,,,$],[$Cumulative$,,,,,,,,,],[$Monthly Actual,$14,17,3,10,9,48,,,],[$Cumul$.$ Actual,,,,,,,,,$]]$

Once you've filled in the table above:

Calculate the following:

Planned Value

$($PV$)$

Earned Value

$($EV$)$

Schedule Variance $($EV$-$PV$)$

Schedule Performance Index EV$/$PV$)$

Estimated Time to Completion $(\frac{1}{S}\frac{?}{PI})$ months

Actual Cost $($AC$)$

Cost Variance $($EV$-$AC$)$