To determine the status of the project, the schedule variance and cost variance (or, alternatively, the cost performance index (CPI) and schedule performance index (SPI)) must be calculated.
The earned value (EV), which is the actual work completed in the scenario described, is stated as $100,000. The planned value (PV), which is the value of work planned to be completed at this point in the scenario, is stated as $115,000. The actual cost (AC), which is the portion of the project budget you have spent so far in the scenario described, is 12% of the budget of $1,000,000 which is $120,000. The calculations of the cost variance (CV) and the schedule variance (SV) are shown below:
CV = EV - AC = $100,000 - $120,000 = -$20,000
SV = EV - PV = $100,000 - $115,000 = -$15,000
Both the schedule variance and the cost variance are negative at this point in the project. Therefore, at the project status meeting, you should report that the project is not performing well both in terms of cost and schedule.
Alternatively, you can calculate the CPI and the SPI:
CP| = EV / AC = $100,000 / $120,000 = 0.83
SPI = EV / PV = $100,000 / $115,000 = 0.87