Based on the following table, how would you interpret the project performance? Fill in the second table, specifying the formula, result, and meaning.

	A	B	C	D
Budgeted	60,000	120,000	50,000	60,000
Planned	80%	65%	40%	30%
Performed	88%	50%	50%	5%
Actual Costs	55,000	80,000	30,000	30,000

Metric	Formula	Result	Meaning
BAC	-
EV	% performed x budget
PV	% planned x budget
AC	Non applicable
CV	EV AC
SV	EV PV
CPI	EV / AC
SPI	EV / PV
EAC	BAC / CPI
VAC	BAC - EAC