training time=
	IF THEN ELSE( Time>0 , training time look up(Time*normalizing factor),1)
	~	Month
	~		|

training time look up(
	[(0,0)-(100,10)],(0,0),(1,1),(6,2),(11,3),(21,4),(50,5),(100,5))
	~	Month
	~		|

month wages paid rate=
	IF THEN ELSE( project end=1 , 0 ,  (Project staff+Staff in training)*AVG WAGE FOR PROJECT STAFF\
		)
	~	dollars/Month
	~		|

productivity=
	productivity table lookup((Project staff+Staff in training)*tablelookup factor)
	~	Dmnl/person
	~		|

project end=
	IF THEN ELSE( INITIAL PROJECT LOAD+work additions cmulative-Project work completed<0.001\
		, 1 , 0 )
	~	Dmnl
	~		|

training rate=
	IF THEN ELSE( project end=1 , 0 , Staff in training/training time)
	~	person/Month
	~		|

Assignment rate=
	( IF THEN ELSE( (Project work to be done/available time)>(Project staff-project staff assigned to rework\
		),  IF THEN ELSE
	( (Project work to be done/available time)-(Project staff-project staff assigned to rework\
		)<Available staff,  (Project work to be done
	 /available time)-(Project staff-project staff assigned to rework ) , Available staff\
		 ) , 0 )*assignment rate normal)
	~	person/Month
	~		|

Staff in training= INTEG (
	Assignment rate-training rate,
		0)
	~	person
	~		|

Project staff= INTEG (
	training rate-availability rate-turnover,
		4)
	~	person
	~		|

Available staff= INTEG (
	+new hire rate-Assignment rate+availability rate,
		10)
	~	person
	~		|

tablelookup factor=
	1
	~	Dmnl/person
	~	to convert project staff to a numeric value
	|

Schedule Variance=
	IF THEN ELSE(Time>0 , Earned Value-Total Planned Value , 0 )
	~	dollars
	~		|

Cost Variance=
	IF THEN ELSE( Time>0 , Earned Value-Project staff wages , 0 )
	~	dollars
	~		|

rejection normal=
	0.05*schedule pressure factor*normalizing factor
	~	Dmnl/Month
	~	typically the rejection rate normal is 5%
	|

accumulation rate=
	(work additions+work obsoleted)*AVG WAGE FOR PROJECT STAFF
	~	dollars/Month
	~		|

additions accumulation rate=
	work additions
	~	(person*Month)/Month
	~		|

staff turnover normal=
	0.01*schedule pressure factor*normalizing factor
	~	Dmnl/Month
	~		|

CHANGE REQUEST TIME=
	19
	~	Month
	~	Change Request point during the project execution.
	|

PV for additions=
	"Planned Value -for changes per month"
	~	dollars/Month
	~		|

work obsoleted=
	IF THEN ELSE( Time=CHANGE REQUEST TIME, Project work completed*OBSOLESCENCE NORMAL ,\
		 0 )
	~	person*Month/Month
	~		|

"Planned Value -for changes per month"=
	(IF THEN ELSE( work additions>1, ((work additions+work obsoleted )*AVG WAGE FOR PROJECT STAFF\
		)/(SCHEDULED COMPLETION TIME
	-Time),0))/nrmalizing factor
	~	dollars/Month
	~		|

Planned Value for additions after change request=
	IF THEN ELSE( SCHEDULED COMPLETION TIME-Time>=0,   total value for additions and changes\
		-(SCHEDULED COMPLETION TIME-Time
	)*stored monthly charge*nrmalizing factor, total value for additions and changes)
	~	dollars
	~		|

"Planned Value-basecase"=
	(IF THEN ELSE( SCHEDULED COMPLETION TIME-Time>=0 ,(INITIAL PROJECT LOAD*AVG WAGE FOR PROJECT STAFF\
		)*(Time/SCHEDULED COMPLETION TIME
	),INITIAL PROJECT LOAD*AVG WAGE FOR PROJECT STAFF))
	~	dollars
	~		|

work additions=
	IF THEN ELSE( Time=CHANGE REQUEST TIME , INITIAL PROJECT LOAD*INCREASE IN WORK NORMAL\
		, 0 )
	~	person*Month/Month
	~		|

Project work to be done= INTEG (
	work additions-work flow,
		INITIAL PROJECT LOAD)
	~	person*Month
	~		|

stored monthly charge= INTEG (
	PV for additions,
		0)
	~	dollars
	~		|

Schedule Performance index=
	IF THEN ELSE( Time>0 , Earned Value/Total Planned Value,0)
	~	Dmnl
	~		|

Cost Performance Index=
	IF THEN ELSE( Time>0 ,Earned Value/Project staff wages,0)
	~	Dmnl
	~		|

Earned Value=
	Total Planned Value*(Project work completed/(INITIAL PROJECT LOAD+work additions cmulative\
		))
	~	dollars
	~		|

nrmalizing factor=
	1
	~	Dmnl/Month
	~		|

total value for additions and changes= INTEG (
	accumulation rate,
		0)
	~	dollars
	~		|

work additions cmulative= INTEG (
	additions accumulation rate,
		0)
	~	Month*person
	~		|

Total Planned Value=
	Planned Value for additions after change request+"Planned Value-basecase"
	~	dollars
	~		|

rework rate=
	IF THEN ELSE( "Project Work-In-Progress">2 ,"Project Work-In-Progress"*rejection normal\
		,0)
	~	person*Month/Month
	~		|

schedule pressure factor=
	schedule pressure tab lookup(available time/SCHEDULED COMPLETION TIME)
	~	Dmnl
	~		|

schedule pressure tab lookup(
	[(0,0.8)-(1,2)],(0,2),(0.1,1.8),(0.15,1.5),(0.25,1.25),(0.5,1.1),(1,1))
	~	Dmnl
	~		|

work acceptance rate=
	IF THEN ELSE( "Project Work-In-Progress"*acceptance normal>2, "Project Work-In-Progress"\
		*acceptance normal, "Project Work-In-Progress"*normalizing factor
	)
	~	(person*Month)/Month
	~		|

Project staff wages= INTEG (
	month wages paid rate,
		0)
	~	dollars
	~		|

AVG WAGE FOR PROJECT STAFF=
	5000
	~	dollars/(Month*person)
	~	average wages are taken at  $5,000/month for a project staff
	|

Project work completed= INTEG (
	work acceptance rate-work obsoleted,
		0)
	~	person*Month
	~		|

INITIAL PROJECT LOAD=
	100
	~	person*Month
	~		|

Rework identified= INTEG (
	+rework rate-rework processing rate+work obsoleted,
		0)
	~	person*Month
	~		|

INCREASE IN WORK NORMAL=
	0.2
	~	Dmnl/Month
	~		|

OBSOLESCENCE NORMAL=
	0.4
	~	Dmnl/Month
	~		|

availability rate=
	( IF THEN ELSE( (Project work to be done/available time)<(Project staff-project staff assigned to rework\
		),  (Project staff -project staff assigned to rework)-(Project work to be done/available time\
		) , 0 )*availability rate normal )
	~	person/Month
	~		|

normalizing factor=
	1
	~	Dmnl/Month
	~	to convert the work to be done to a rate, if need be.
	|

work flow=
	IF THEN ELSE( Project work to be done*normalizing factor>0.5, IF THEN ELSE( Project work to be done\
		*normalizing factor>(Project staff-project staff assigned to rework)*productivity*workflow normal\
		, (Project staff-project staff assigned to rework) * productivity*workflow normal, \
		Project work to be done*normalizing factor ), Project work to be done*normalizing factor\
		   )
	~	person*Month/Month
	~		|

rework processing rate=
	(IF THEN ELSE( Rework identified>1, IF THEN ELSE( project staff assigned to rework*productivity\
		*rework normal*(1/normalizing factor)<Rework identified , project staff assigned to rework\
		*productivity*rework normal*(1/normalizing factor),0), Rework identified))*normalizing factor
	~	(person*Month)/Month
	~		|

new hire rate=
	turnover+(IF THEN ELSE( Available staff<Project staff*0.1 , Project staff*0.1-Available staff\
		 , 0 )+IF THEN ELSE(( Project work to be done/available time)<(Project staff- project staff assigned to rework\
		), ((Project staff- project staff assigned to rework)-(Project work to be done/available time\
		)) , 0)) *hiring normal
	~	person/Month
	~	objective is to keep available staff numbers at 10% of the project staff \
		at all times
	|

acceptance normal=
	1-rejection normal
	~	Dmnl/Month
	~	typically, the acceptance rate is 1- the rejection rate
	|

assignment rate normal=
	1
	~	Dmnl/Month
	~		|

availability rate normal=
	1
	~	Dmnl/Month
	~		|

available time=
	IF THEN ELSE( SCHEDULED COMPLETION TIME-Time>0, SCHEDULED COMPLETION TIME-Time, 1)
	~	Month
	~	available time depending upon targetted completion time
	|

hiring normal=
	1
	~	Dmnl/Month
	~		|

productivity table lookup(
	[(0,0)-(100,1)],(0,0),(0.01,1),(1,1),(10,0.5455),(20,0.531),(30,0.5065),(40,0.472),(\
		50,0.4275),(60,0.373),(70,0.3085),(80,0.234),(90,0.1495),(100,0.055))
	~	Dmnl/person
	~		|

project staff assigned to rework=
	IF THEN ELSE( Rework identified/rework time<Project staff, Rework identified/rework time\
		, Project staff)
	~	person
	~	rework is given top priority
	|

"Project Work-In-Progress"= INTEG (
	rework processing rate+work flow-rework rate-work acceptance rate,
		0)
	~	person*Month
	~	work expressed in person-months
	|

rework normal=
	1
	~	person*Month/Month
	~		|

rework time=
	1
	~	Month
	~	all rework is considered as priority job
	|

SCHEDULED COMPLETION TIME=
	25
	~	Month
	~		|

turnover=
	IF THEN ELSE( Project staff>1, Project staff*staff turnover normal, 0)
	~	person/Month
	~		|

workflow normal=
	1
	~	person*Month/Month
	~		|

********************************************************
	.Control
********************************************************~
		Simulation Control Parameters
	|

FINAL TIME  = 40
	~	Month
	~	The final time for the simulation.
	|

INITIAL TIME  = 0
	~	Month
	~	The initial time for the simulation.
	|

SAVEPER  = 
        TIME STEP
	~	Month [0,?]
	~	The frequency with which output is stored.
	|

TIME STEP  = 1
	~	Month [0,?]
	~	The time step for the simulation.
	|

\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Project Dynamics 
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,75
10,1,Project work to be done,307,372,44,37,3,3,0,0,0,0,0,0
10,2,"Project Work-In-Progress",556,369,83,38,3,3,0,0,0,0,0,0
10,3,Project work completed,802,373,97,39,3,3,0,0,0,0,0,0
10,4,Rework identified,557,518,83,38,3,3,0,0,0,0,0,0
1,5,7,4,4,0,0,22,0,0,0,-1--1--1,,1|(611,463)|
1,6,7,2,100,0,0,22,0,0,0,-1--1--1,,1|(611,421)|
11,7,1164,611,441,8,6,33,3,0,0,2,0,0,0
10,8,rework rate,565,441,38,11,40,3,0,0,-1,0,0,0
1,9,11,2,4,0,0,22,0,0,0,-1--1--1,,1|(496,424)|
1,10,11,4,100,0,0,22,0,0,0,-1--1--1,,1|(496,466)|
11,11,1084,496,447,8,6,33,3,0,0,2,0,0,0
10,12,rework processing rate,440,447,48,19,40,3,0,0,-1,0,0,0
1,13,15,2,4,0,0,22,0,0,0,-1--1--1,,1|(440,371)|
1,14,15,1,100,0,0,22,0,0,0,-1--1--1,,1|(373,371)|
11,15,1180,402,371,6,8,34,3,0,0,1,0,0,0
10,16,work flow,402,390,33,11,40,3,0,0,-1,0,0,0
1,17,19,3,4,0,0,22,0,0,0,-1--1--1,,1|(691,369)|
1,18,19,2,100,0,0,22,0,0,0,-1--1--1,,1|(652,369)|
11,19,1036,672,369,6,8,34,3,0,0,1,0,0,0
10,20,work acceptance rate,672,400,55,19,40,3,0,0,-1,0,0,0
12,21,48,130,366,10,8,0,3,0,0,-1,0,0,0
1,22,24,1,4,0,0,22,0,0,0,-1--1--1,,1|(235,366)|
1,23,24,21,100,0,0,22,0,0,0,-1--1--1,,1|(167,366)|
11,24,48,201,366,6,8,34,3,0,0,1,0,0,0
10,25,work additions,201,385,47,11,40,3,0,0,-1,0,0,0
10,26,Available staff,240,-41,48,32,3,3,0,0,0,0,0,0
10,27,Project staff,530,103,48,32,3,3,0,0,0,0,0,0
12,28,48,75,-39,10,8,0,3,0,0,-1,0,0,0
1,29,31,26,4,0,0,22,0,0,0,-1--1--1,,1|(165,-41)|
1,30,31,28,100,0,0,22,0,0,0,-1--1--1,,1|(105,-41)|
11,31,48,132,-41,6,8,34,3,0,0,1,0,0,0
10,32,new hire rate,132,-22,41,11,40,3,0,0,-1,0,0,0
12,33,48,722,106,10,8,0,3,0,0,-1,0,0,0
1,34,36,33,4,0,0,22,0,0,0,-1--1--1,,1|(689,103)|
1,35,36,27,100,0,0,22,0,0,0,-1--1--1,,1|(616,103)|
11,36,48,660,103,6,8,34,3,0,0,1,0,0,0
10,37,turnover,660,122,27,11,40,3,0,0,-1,0,0,0
1,38,36,31,1,0,0,0,0,64,0,-1--1--1,,1|(425,-188)|
10,39,productivity,383,290,38,11,8,3,0,0,0,0,0,0
1,40,39,15,1,0,0,0,0,64,0,-1--1--1,,1|(376,329)|
1,41,27,15,1,0,0,0,0,64,0,-1--1--1,,1|(462,243)|
1,42,44,26,4,0,0,22,0,0,0,-1--1--1,,1|(240,102)|
1,43,44,27,100,0,0,22,0,0,0,-1--1--1,,1|(395,102)|
11,44,380,302,102,6,8,34,3,0,0,1,0,0,0
10,45,availability rate,302,121,47,11,40,3,0,0,-1,0,0,0
1,46,26,31,1,0,0,0,0,64,0,-1--1--1,,1|(180,-64)|
1,47,27,31,1,0,0,0,0,64,0,-1--1--1,,1|(351,89)|
1,48,27,44,1,0,0,0,0,64,0,-1--1--1,,1|(406,205)|
1,49,27,36,1,0,0,0,0,64,0,-1--1--1,,1|(606,72)|
10,50,staff turnover normal,861,-30,42,19,8,3,0,0,0,0,0,0
1,51,50,36,1,0,0,0,0,64,0,-1--1--1,,1|(771,-107)|
10,52,acceptance normal,747,294,59,11,8,3,0,0,0,0,0,0
1,53,52,19,1,0,0,0,0,64,0,-1--1--1,,1|(695,317)|
1,54,2,19,1,0,0,0,0,64,0,-1--1--1,,1|(615,318)|
1,55,2,7,1,0,0,0,0,64,0,-1--1--1,,1|(590,415)|
10,56,rejection normal,735,453,51,11,8,3,0,0,0,0,0,0
1,57,56,7,1,0,0,0,0,64,0,-1--1--1,,1|(668,463)|
10,58,productivity table lookup,181,249,55,19,8,3,0,0,0,0,0,0
1,59,58,39,1,0,0,0,0,64,0,-1--1--1,,1|(299,254)|
1,60,27,39,1,0,0,0,0,64,0,-1--1--1,,1|(452,267)|
10,61,project staff assigned to rework,719,228,61,19,8,3,0,0,0,0,0,0
1,62,4,61,1,0,0,0,0,64,0,-1--1--1,,1|(892,524)|
1,63,61,15,1,0,0,0,0,64,0,-1--1--1,,1|(493,246)|
1,64,56,52,1,0,0,0,0,64,0,-1--1--1,,1|(651,370)|
10,65,SCHEDULED COMPLETION TIME,124,534,54,28,8,3,0,0,0,0,0,0
10,66,available time,136,451,43,11,8,3,0,0,0,0,0,0
10,67,Time,237,506,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,68,67,66,1,0,0,0,0,64,0,-1--1--1,,1|(185,487)|
1,69,65,66,1,0,0,0,0,64,0,-1--1--1,,1|(92,487)|
1,70,39,11,1,0,0,0,0,64,0,-1--1--1,,1|(419,378)|
1,71,61,11,1,0,0,0,0,64,0,-1--1--1,,1|(480,295)|
1,72,27,61,0,0,0,0,0,64,0,-1--1--1,,1|(628,167)|
10,73,rework time,704,170,39,11,8,3,0,0,0,0,0,0
1,74,73,61,1,0,0,0,0,64,0,-1--1--1,,1|(710,186)|
1,75,1,15,1,0,0,0,0,64,0,-1--1--1,,1|(365,424)|
10,76,assignment rate normal,402,-141,41,27,8,3,0,0,0,0,0,0
10,77,availability rate normal,147,100,46,18,8,3,0,0,0,0,0,0
1,78,77,44,0,0,0,0,0,64,0,-1--1--1,,1|(237,100)|
1,79,66,44,1,0,0,0,0,64,0,-1--1--1,,1|(121,186)|
1,80,1,44,1,0,0,0,0,64,0,-1--1--1,,1|(275,166)|
1,81,61,44,1,0,0,0,0,64,0,-1--1--1,,1|(404,106)|
10,82,hiring normal,112,-144,41,11,8,3,0,0,0,0,0,0
1,83,82,31,1,0,0,0,0,64,0,-1--1--1,,1|(113,-78)|
10,84,workflow normal,362,492,54,11,8,3,0,0,0,0,0,0
1,85,84,15,1,0,0,0,0,64,0,-1--1--1,,1|(395,435)|
10,86,rework normal,381,523,47,11,8,3,0,0,0,0,0,0
1,87,86,11,1,0,0,0,0,64,0,-1--1--1,,1|(443,502)|
10,88,normalizing factor,482,571,55,11,8,3,0,0,0,0,0,0
1,89,88,15,1,0,0,0,0,64,0,-1--1--1,,1|(329,493)|
1,90,88,11,1,0,0,0,0,64,0,-1--1--1,,1|(430,490)|
1,91,4,11,1,0,0,0,0,64,0,-1--1--1,,1|(523,455)|
1,92,1,31,1,0,0,0,0,64,0,-1--1--1,,1|(281,237)|
1,93,66,31,1,0,0,0,0,64,0,-1--1--1,,1|(102,41)|
1,94,61,31,1,0,0,0,0,64,0,-1--1--1,,1|(531,270)|
1,95,67,24,1,0,0,0,0,64,0,-1--1--1,,1|(191,420)|
1,96,98,4,4,0,0,22,0,0,0,-1--1--1,,1|(738,520)|
1,97,98,3,100,0,0,22,0,0,0,-1--1--1,,1|(843,462)|
11,98,252,843,520,6,8,34,3,0,0,1,0,0,0
10,99,work obsoleted,843,548,47,20,40,3,0,0,-1,0,0,0
1,100,67,98,1,0,0,0,0,64,0,-1--1--1,,1|(572,631)|
10,101,INITIAL PROJECT LOAD,133,302,60,19,8,3,0,0,0,0,0,0
1,102,101,24,1,0,0,0,0,64,0,-1--1--1,,1|(139,340)|
10,103,INCREASE IN WORK NORMAL,259,303,64,19,8,3,0,0,0,0,0,0
1,104,103,24,1,0,0,0,0,64,0,-1--1--1,,1|(236,343)|
10,105,OBSOLESCENCE NORMAL,742,714,65,19,8,3,0,0,0,0,0,0
1,106,105,98,1,0,0,0,0,64,0,-1--1--1,,1|(865,599)|
1,107,3,98,1,0,0,0,0,64,0,-1--1--1,,1|(895,455)|
10,108,Project staff wages,850,-183,52,37,3,3,0,0,0,0,0,0
10,109,AVG WAGE FOR PROJECT STAFF,855,-116,62,19,8,3,0,0,0,0,0,0
12,110,48,655,-185,10,8,0,3,0,0,-1,0,0,0
1,111,113,108,4,0,0,22,0,0,0,-1--1--1,,1|(767,-185)|
1,112,113,110,100,0,0,22,0,0,0,-1--1--1,,1|(695,-185)|
11,113,48,731,-185,6,8,34,3,0,0,1,0,0,0
10,114,month wages paid rate,731,-158,42,19,40,3,0,0,-1,0,0,0
1,115,27,113,1,0,0,0,0,64,0,-1--1--1,,1|(630,-61)|
1,116,109,113,1,0,0,0,0,64,0,-1--1--1,,1|(757,-129)|
1,117,88,19,1,0,0,0,0,64,0,-1--1--1,,1|(649,554)|
10,118,schedule pressure factor,500,660,57,19,8,3,0,0,0,0,0,0
10,119,schedule pressure tab lookup,127,603,57,19,8,3,0,0,0,0,0,0
1,120,66,118,1,0,0,0,0,64,0,-1--1--1,,1|(251,582)|
1,121,119,118,1,0,0,0,0,64,0,-1--1--1,,1|(204,650)|
1,122,65,118,1,0,0,0,0,64,0,-1--1--1,,1|(247,626)|
1,123,118,56,1,0,0,0,0,64,0,-1--1--1,,1|(708,554)|
1,124,118,50,1,0,0,0,0,64,0,-1--1--1,,1|(912,496)|
1,125,88,56,1,0,0,0,0,64,0,-1--1--1,,1|(663,567)|
1,126,88,50,1,0,0,0,0,64,0,-1--1--1,,1|(912,511)|
10,127,CHANGE REQUEST TIME,128,666,58,19,8,3,0,0,0,0,0,0
1,128,127,24,1,0,0,0,0,64,0,-1--1--1,,1|(60,484)|
1,129,127,98,1,0,0,0,0,64,0,-1--1--1,,1|(526,697)|
10,130,tablelookup factor,367,219,57,11,8,3,0,0,0,0,0,0
1,131,130,39,1,0,0,0,0,64,0,-1--1--1,,1|(405,255)|
10,132,Staff in training,533,-51,49,33,3,3,0,0,0,0,0,0
1,133,135,132,4,0,0,22,0,0,0,-1--1--1,,1|(438,-40)|
1,134,135,26,100,0,0,22,0,0,0,-1--1--1,,1|(334,-40)|
11,135,332,386,-40,6,8,34,3,0,0,1,0,0,0
10,136,Assignment rate,386,-21,50,11,40,3,0,0,-1,0,0,0
1,137,139,27,4,0,0,22,0,0,0,-1--1--1,,1|(531,54)|
1,138,139,132,100,0,0,22,0,0,0,-1--1--1,,1|(531,4)|
11,139,524,531,32,8,6,33,3,0,0,4,0,0,0
10,140,training rate,576,32,37,11,40,3,0,0,-1,0,0,0
1,141,76,136,0,0,0,0,0,64,0,-1--1--1,,1|(394,-80)|
10,142,training time,744,32,38,11,8,3,0,0,0,0,0,0
1,143,142,140,1,0,0,0,0,64,0,-1--1--1,,1|(664,5)|
1,144,26,135,1,0,0,0,0,64,0,-1--1--1,,1|(314,-86)|
1,145,27,136,0,0,0,0,0,64,0,-1--1--1,,1|(450,35)|
1,146,132,140,1,0,0,0,0,64,0,-1--1--1,,1|(508,-1)|
1,147,1,136,0,0,0,0,0,64,0,-1--1--1,,1|(347,169)|
1,148,61,136,1,0,0,0,0,64,0,-1--1--1,,1|(627,-150)|
10,149,available time,253,-140,52,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,150,149,136,0,0,0,0,0,64,0,-1--1--1,,1|(313,-86)|
1,151,132,113,1,0,0,0,0,64,0,-1--1--1,,1|(590,-204)|
1,152,132,39,1,0,0,0,0,64,0,-1--1--1,,1|(399,152)|
10,153,training time look up,860,90,39,19,8,3,0,0,0,0,0,0
10,154,Time,707,-60,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,155,154,142,1,0,0,0,0,64,0,-1--1--1,,1|(762,-31)|
1,156,153,142,1,0,0,0,0,64,0,-1--1--1,,1|(769,78)|
10,157,normalizing factor,862,40,41,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,158,157,142,1,0,0,0,0,64,0,-1--1--1,,1|(755,28)|
10,159,work additions cmulative,1031,-30,53,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,160,INITIAL PROJECT LOAD,1055,425,65,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,161,project end,932,200,37,11,8,3,0,0,0,0,0,0
1,162,159,161,1,0,0,0,0,64,0,-1--1--1,,1|(1032,118)|
1,163,160,161,1,0,0,0,0,64,0,-1--1--1,,1|(1070,340)|
1,164,3,161,1,0,0,0,0,64,0,-1--1--1,,1|(841,249)|
1,165,161,139,1,0,0,0,0,64,0,-1--1--1,,1|(723,77)|
1,166,161,113,1,0,0,0,0,64,0,-1--1--1,,1|(888,-237)|
1,167,101,1,0,0,0,0,0,0,1,-1--1--1,,1|(214,334)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Earned Value Tracking
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,75
10,1,SCHEDULED COMPLETION TIME,492,349,54,28,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,2,INITIAL PROJECT LOAD,492,410,65,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,3,work additions,492,296,56,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,4,Time,492,260,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,5,AVG WAGE FOR PROJECT STAFF,492,500,67,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,6,"Planned Value-basecase",770,365,51,19,8,3,0,0,0,0,0,0
1,7,4,6,1,0,0,0,0,64,0,-1--1--1,,1|(645,285)|
1,8,1,6,1,0,0,0,0,64,0,-1--1--1,,1|(646,335)|
1,9,2,6,1,0,0,0,0,64,0,-1--1--1,,1|(651,401)|
1,10,5,6,1,0,0,0,0,64,0,-1--1--1,,1|(657,456)|
10,11,work obsoleted,492,454,59,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,12,"Planned Value -for changes per month",242,366,60,19,8,3,0,0,0,0,0,0
1,13,4,12,1,0,0,0,0,64,0,-1--1--1,,1|(355,284)|
1,14,3,12,1,0,0,0,0,64,0,-1--1--1,,1|(354,312)|
1,15,1,12,1,0,0,0,0,64,0,-1--1--1,,1|(358,347)|
1,16,11,12,1,0,0,0,0,64,0,-1--1--1,,1|(363,426)|
1,17,5,12,1,0,0,0,0,64,0,-1--1--1,,1|(360,456)|
10,18,stored monthly charge,116,258,40,20,3,3,0,0,0,0,0,0
12,19,48,269,257,10,8,0,3,0,0,-1,0,0,0
1,20,22,18,4,0,0,22,0,0,0,-1--1--1,,1|(178,257)|
1,21,22,19,100,0,0,22,0,0,0,-1--1--1,,1|(236,257)|
11,22,48,207,257,6,8,34,3,0,0,1,0,0,0
10,23,PV for additions,207,276,52,11,40,3,0,0,-1,0,0,0
1,24,12,23,0,0,0,0,0,64,0,-1--1--1,,1|(225,323)|
10,25,nrmalizing factor,192,424,51,11,8,3,0,0,0,0,0,0
10,26,Planned Value for additions after change request,109,495,69,28,8,3,0,0,0,0,0,0
1,27,18,26,1,0,0,0,0,64,0,-1--1--1,,1|(83,371)|
1,28,4,26,1,0,0,0,0,64,0,-1--1--1,,1|(133,398)|
1,29,1,26,1,0,0,0,0,64,0,-1--1--1,,1|(266,475)|
10,30,total value for additions and changes,89,160,43,28,3,3,0,0,0,0,0,0
12,31,48,269,172,10,8,0,3,0,0,-1,0,0,0
1,32,34,30,4,0,0,22,0,0,0,-1--1--1,,1|(166,171)|
1,33,34,31,100,0,0,22,0,0,0,-1--1--1,,1|(235,171)|
11,34,48,206,171,6,8,34,3,0,0,3,0,0,0
10,35,accumulation rate,206,152,55,11,40,3,0,0,-1,0,0,0
1,36,5,34,1,0,0,0,0,64,0,-1--1--1,,1|(311,342)|
1,37,11,34,1,0,0,0,0,64,0,-1--1--1,,1|(352,267)|
1,38,3,34,1,0,0,0,0,64,0,-1--1--1,,1|(350,217)|
1,39,30,26,1,0,0,0,0,64,0,-1--1--1,,1|(43,279)|
10,40,Total Planned Value,290,582,44,19,8,3,0,0,0,0,0,0
1,41,26,40,1,0,0,0,0,64,0,-1--1--1,,1|(196,553)|
1,42,6,40,1,0,0,0,0,64,0,-1--1--1,,1|(560,556)|
10,43,Earned Value,718,578,43,11,8,3,0,0,0,0,0,0
1,44,2,43,1,0,0,0,0,64,0,-1--1--1,,1|(650,493)|
10,45,Project work completed,492,602,47,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,46,45,43,1,0,0,0,0,64,0,-1--1--1,,1|(601,585)|
10,47,Schedule Performance index,146,694,60,19,8,3,0,0,0,0,0,0
1,48,40,47,1,0,0,0,0,64,0,-1--1--1,,1|(223,633)|
1,49,43,47,1,0,0,0,0,64,0,-1--1--1,,1|(441,683)|
10,50,Cost Performance Index,844,694,58,19,8,3,0,0,0,0,0,0
10,51,Project staff wages,492,696,44,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,52,43,50,0,0,0,0,0,64,0,-1--1--1,,1|(770,627)|
1,53,51,50,1,0,0,0,0,64,0,-1--1--1,,1|(672,704)|
1,54,4,47,1,0,0,0,0,64,0,-1--1--1,,1|(226,466)|
1,55,4,50,1,0,0,0,0,64,0,-1--1--1,,1|(785,498)|
10,56,work additions cmulative,792,169,41,24,3,3,0,0,0,0,0,0
12,57,48,627,170,10,8,0,3,0,0,-1,0,0,0
1,58,60,56,4,0,0,22,0,0,0,-1--1--1,,1|(725,170)|
1,59,60,57,100,0,0,22,0,0,0,-1--1--1,,1|(662,170)|
11,60,48,694,170,6,8,34,3,0,0,1,0,0,0
10,61,additions accumulation rate,694,197,56,19,40,3,0,0,-1,0,0,0
11,62,828,694,170,6,8,2,3,0,0,3,0,0,0
1,63,62,60,4,0,0,22,0,0,0,-1--1--1,,1|(694,170)|
1,64,62,60,100,0,0,22,0,0,0,-1--1--1,,1|(694,170)|
1,65,3,62,1,0,0,0,0,64,0,-1--1--1,,1|(638,242)|
1,66,56,43,1,0,0,0,0,64,0,-1--1--1,,1|(849,311)|
1,67,40,43,1,0,0,0,0,64,0,-1--1--1,,1|(502,646)|
1,68,25,12,1,0,0,0,0,64,0,-1--1--1,,1|(228,387)|
1,69,25,26,1,0,0,0,0,64,0,-1--1--1,,1|(139,473)|
10,70,Cost Variance,656,784,46,11,8,3,0,0,0,0,0,0
10,71,Schedule Variance,363,783,59,11,8,3,0,0,0,0,0,0
1,72,4,70,1,0,0,0,0,64,0,-1--1--1,,1|(644,548)|
1,73,43,70,1,0,0,0,0,64,0,-1--1--1,,1|(719,690)|
1,74,51,70,1,0,0,0,0,64,0,-1--1--1,,1|(552,744)|
1,75,4,71,1,0,0,0,0,64,0,-1--1--1,,1|(359,559)|
1,76,40,71,1,0,0,0,0,64,0,-1--1--1,,1|(302,715)|
1,77,43,71,1,0,0,0,0,64,0,-1--1--1,,1|(588,680)|
///---\\\
:GRAPH GRAPH
:TITLE GRAPH
:SCALE
:VAR Project work completed
:VAR Rework identified
:VAR Project work to be done
:L<%^E!@
9:PM_t19
15:0,0,0,0,0,0
19:75,0
27:2,
5:Project work completed
24:0
25:0
26:0