Earliest Event Schedule

id
Activity Name
1-2
D
2-3
H
3-6
F
1-3
1-6
1-5
1-4
2-6
4-5
5-6

Predecessors
Nil
D
A,H

1
20000
0

2
20000
0

3
20000
0

Nil
Nil
Nil
Nil
D
E
C,I
Total
Total
Total PW
Interest at 3% per month
Interest
Interest PW
Total Amount
Total + Intrst
Present Worth = Rs.488,689

15000
10000
10000
12000

15000
10000
10000
12000

15000
10000
10000
12000

67000
65049
2010
1951
69010
67000

67000
63154
2010
1895
69010
65049

67000
61314
2010
1839
69010
63154

1
20000
0

2
20000
0

3
20000
0
60000

A
B
C
E
G
I
J

Earliest Event Schedule
id
Activity Name
1-2
D
2-3
H
3-6
F
1-3
1-6
1-5
1-4
2-6
4-5
5-6

Predecessors
Nil
D
A,H

Nil
Nil
Nil
Nil
D
E
C,I
Total
Total
Total PW
Interest at 3% per month
Interest
Interest PW
Total Amount
Total + Intrst
Present Worth = Rs.452,672

50000

A
B
C
E
G
I
J

40000
30000
20000
10000

20000
19417
600
583
20600
20000

20000
18852
600
566
20600
19417

20000 1
18303
600
549
20600
18852

2

3

Earliest Event Schedule
id
Activity Name
1-2
D
2-3
H
3-6
F
1-3
1-6
1-5
1-4
2-6
4-5
5-6

Predecessors
Nil
D
A,H

1
20000
0

2
20000
0

3
20000
0

Nil
Nil
Nil
Nil
D
E
C,I
Total
Total
Total PW
Interest at 3% per month
Interest
Interest PW
Total Amount
Total + Intrst
Present Worth = Rs.488,689

15000
10000
10000
12000

15000
10000
10000
12000

15000
10000
10000
12000

67000
65049
2010
1951
69010
67000

67000
63154
2010
1895
69010
65049

67000
61314
2010
1839
69010
63154

A
B
C
E
G
I
J

60000

4
20000
0

5
20000
0

6
20000
0

10000
10000
12000

10000

10000

7
20000
0

8
20000
0

9
20000
0

10

11

12

0
30000

0
30000

0
30000

5000

5000

3000
38000
28276
1140
848
39140
29124

3000
38000
27452
1140
824
39140
28276

30000
21041
900
631
30900
21673

10

11

12

0
30000

0
30000

80000
15000
Series1
1000060000
10000
10000
10000

10000
10000

1000

1000

1000

1000

1000

52000
46201
1560
1386
53560
47587

31000
26741
930
802
31930
27543

31000
25962
930
779
31930
26741

21000
17075
630
512
21630
17587

21000
16578
630
497
21630
17075

21000
16095
630
483
21630
16578

4
20000
0

5
20000
0

6
20000
0

7
20000
0

8
20000
0

9
20000
0

120000
0

30000

100000

50000

15000

40000

15000

30000

12000

20000

12000

12000

10000
1 20000
2 3

4 32000
5 6

17770
600
533
20600
18303

27603
960
828
32960
28432

732000
8 9

26799
960
804
32960
27603

40000

12000

20000

1000

1000

1000

10
11 12 47000
13 14 15 36000
47000

51000
37949
1530
1138
52530
39087

51000
36843
1530
1105
52530
37949

38215
1410
1146
48410
39362

37102
1410
1113
48410
38215

27591
1080
828
37080
28419

1

2

1000
3

4

51000
35770
1530
1073
52530
36843

5

6

7

4
20000
0

5
20000
0

6
20000
0

10000
10000
12000

10000

10000

52000
46201
1560
1386
53560
47587

7
20000
0

8
20000
0

9
20000
0

1000

1000

1000

1000

1000

31000
26741
930
802
31930
27543

31000
25962
930
779
31930
26741

21000
17075
630
512
21630
17587

21000
16578
630
497
21630
17075

21000
16095
630
483
21630
16578

10

11

12

0
30000

0
30000

0
30000

5000

5000

3000
38000
28276
1140
848
39140
29124

3000
38000
27452
1140
824
39140
28276

30000
21041
900
631
30900
21673

13

14

15

0
30000

0
30000

0
30000

30000
20429
900
613
30900
21041

30000
19834
900
595
30900
20429

30000
19256
900
578
30900
19834

13

14

15

0
30000

0
30000

0
30000

10000
10000

10000

10000

5000

5000

1000
3

4

5

6

7

51000
34729
1530
1042
52530
35770

8

3000
3000
10 11 12 13 14 15
48000
48000
31734
30809
1440
1440
952
924
49440
49440
32686
31734
9

Series3
Series2
Series1

13

14

15

0
30000

0
30000

0
30000

30000
20429
900
613
30900
21041

30000
19834
900
595
30900
20429

30000
19256
900
578
30900
19834