After 2 months

Planned Value PV
Earned Value EV
Actual Cost AC
Cost variance CV
Schedule variance SV
Cost performance index CPI
Schedule performance index SPI
Estimate at complete EAC
VAC
Estimate to complete ETC
To-complete performance index TCPI
TCPI
 House 1 House 2
1 house = 25k

Month 1 Month 2

After 2 months
50
37.5
50
CV = EV - AC 37,5 - 50 -12.5
SV = EV - PV 37,5 - 50 -12.5
CPI = EV / AC 37,5/50 0.75
SPI = EV / PV 37,5/50 0.75
100 / 0,75 133.3333
33.333
ETC = EAC - AC 83.33333
(BAC – EV) / (BAC – AC) 1.25
(BAC – EV) / (EAC – AC) 0.75

BAC/CPI
EAC = AC + BAC – EV
EAC = AC + Est
House 3 House 4

Month 3 Month 4