Risk 1 Risk 2 Risk 3 Risk 4 Risk 5 Risk 6 Risk 7 Risk 8
Probablity 3 3 7 9 4 7 9 7
Impact 9 5 7 9 9 5 8 5
Risk impac 0.27 0.15 0.49 0.81 0.36 0.35 0.72 0.35
Low Low Medium High Medium Medium High Medium
36 100
BAC 4000000 12 33.33333
AC 1500000
Elapsed ti 12 Month
Original es 36 Months
time Elaps 33.33%
Work Comp 40.00%
PV 1333200
EV 1600000
SPI 1.20012
CPI 1.066667
BAC/CPI
EAC 3750000
EAC 3900000
EAC 3374813 2400000 1.280128 1874813