$13\mathrm{.}7$ ?Using the data in the table below, complete the table by calculating the cumulative

planned and cumulative actual monthly budgets through the end of June. Complete the

earned value column on the right. Assume the project is planned for a $12-$ month duration

and $ $250,000$ ?budget.

Activity Jan Feb Mar Apr May Jun Plan $\%$ ?C Value

Staffing $8715100$ ?

Blueprinting $4610100$ ?

Prototype

?Development $281070$ ?

Full Design $38102167$ ?

Construction $2303225$ ?

Transfer $10100$ ?

Monthly Plan

Cumulative

Monthly Actual $1015614940$