Chart Title

$450,000.00

$400,000.00

$350,000.00

$300,000.00

$250,000.00

$200,000.00

$150,000.00

$100,000.00

$50,000.00

$0.00
3 12 21 30 3 9 48 5 7 66 75 84 93 0 2 11 2 0 29 38 4 7 56 6 5 7 4 83 9 2 01 1 0 19 28
1 1 1 1 1 1 1 1 1 1 1 2 2 2 2

Inicio Temprano Inicio Tardio Nivelado

 Inicio Temprano
$450,000.00

$400,000.00

$350,000.00

$300,000.00

$250,000.00

$200,000.00
$

$150,000.00

$100,000.00

$50,000.00

$0.00
3 15 27 39 51 63 75 87 99 11 1 12 3 13 5 147 159 171 183 19 5 20 7 21 9 231

Dias
 Inicio Tardio
$450,000.00

$400,000.00

$350,000.00

$300,000.00

$250,000.00

$200,000.00
$

$150,000.00

$100,000.00

$50,000.00

$0.00
3 15 27 39 51 63 75 87 99 11 1 12 3 13 5 14 7 15 9 17 1 18 3 19 5 20 7 21 9 231

Dias
 Nivelado
$450,000.00

$400,000.00

$350,000.00

$300,000.00

$250,000.00

$200,000.00
$

$150,000.00

$100,000.00

$50,000.00

$-
3 15 27 39 51 63 75 87 99 11 1 1 23 135 14 7 15 9 1 71 183 19 5 2 07 219 231

Dias
PERT/Cost Analysis for Planta Procesadora de camaron (Using Crash Time)

9/10/2017 Project Time Cost Schedul Cost Schedul Total Cost Total Cost
17:01:03 in day Based on ES Based on LS Based on ES Based on LS nivelado
1 3 $206.25 $206.25 $206.25 $206.25 $ 206.25
2 6 $135.89 $135.89 $342.14 $342.14 $ 342.14
3 9 $75 $75 $417.14 $417.14 $ 417.14
4 12 $482.27 $382.27 $899.41 $799.41 $ 849.41
5 15 $200 $125 $1,099.41 $924.41 $ 1,011.91
6 18 $200 $150 $1,299.41 $1,074.41 $ 1,186.91
7 21 $223 $223 $1,522.41 $1,297.41 $ 1,409.91
8 24 $256.30 $256.30 $1,778.71 $1,553.71 $ 1,666.21
9 27 $114.97 $114.97 $1,893.68 $1,668.68 $ 1,781.18
10 30 $886.13 $214.98 $2,779.80 $1,883.66 $ 2,331.73
11 33 $937.66 $273.96 $3,717.46 $2,157.62 $ 2,937.54
12 36 $868.68 $179.98 $4,586.14 $2,337.60 $ 3,461.87
13 39 $670.68 $166.97 $5,256.82 $2,504.57 $ 3,880.70
14 42 ### $394.54 ### $2,899.11 $ 62,508.23
15 45 $1,017.88 $216.42 ### $3,115.53 $ 63,125.38
16 48 $324.75 $216.42 ### $3,331.96 $ 63,395.97
17 51 $379.38 $216.42 ### $3,548.38 $ 63,693.87
18 54 $393.73 $216.42 ### $3,764.81 $ 63,998.95
19 57 $338.09 $216.42 ### $3,981.23 $ 64,276.21
20 60 $366.42 $216.42 ### $4,197.66 $ 64,567.64
21 63 $365.09 $216.42 ### $4,414.08 $ 64,858.39
22 66 $505.08 $216.42 ### $4,630.51 $ 65,219.15
23 69 $843.30 $670.17 ### $5,300.68 $ 65,975.89
24 72 $1,017.04 $897.04 ### $6,197.72 $ 66,932.93
25 75 $1,017.04 $897.04 ### $7,094.77 $ 67,889.98
26 78 $1,017.04 $897.04 ### $7,991.81 $ 68,847.02
27 81 $1,017.04 $897.04 ### $8,888.86 $ 69,804.07
28 84 $9,177.03 $9,057.03 ### $17,945.89 $ 78,921.10
29 87 $13,383.03 $13,137.03 ### $31,082.92 $ 92,181.13
30 90 $13,157.03 $13,137.03 ### $44,219.95 $ 105,328.17
31 93 $13,137.03 $13,137.03 ### $57,356.97 $ 118,465.19
32 96 $6,102.73 $6,102.73 ### $63,459.70 $ 124,567.92
33 99 $2,585.58 $2,585.58 ### $66,045.29 $ 127,153.51
34 102 $2,585.58 $2,585.58 ### $68,630.88 $ 129,739.09
35 105 $8,623.41 $8,623.41 ### $77,254.28 $ 138,362.49
36 108 $4,112.76 $4,112.76 ### $81,367.04 $ 142,475.25
37 111 $1,857.43 $1,857.43 ### $83,224.47 $ 144,332.68
38 114 $1,857.43 $1,857.43 ### $85,081.90 $ 146,190.10
39 117 $1,857.43 $1,857.43 ### $86,939.33 $ 148,047.53
40 120 $1,857.43 $1,857.43 ### $88,796.76 $ 149,904.95
41 123 $1,857.43 $1,857.43 ### $90,654.19 $ 151,762.38
42 126 $1,857.43 $1,857.43 ### $92,511.62 $ 153,619.80
43 129 $3,749.95 $3,749.95 ### $96,261.57 $ 157,369.76
44 132 $4,696.21 $4,696.21 ### ### $ 162,065.97
45 135 $4,696.21 $4,696.21 ### $105,654 $ 166,762.19
46 138 $54.15 $169.48 ### ### $ 166,874.00
47 141 $54.15 $207.88 ### ### $ 167,005.01
48 144 $54.15 $207.89 ### ### $ 167,136.03
49 147 $54.15 $207.90 ### ### $ 167,267.05
50 150 $2,262 $2,415.75 ### ### $ 169,605.92
51 153 $2,262 $2,492.63 ### ### $ 171,983.23
52 156 $2,262 $2,405.54 ### ### $ 174,317.00
53 159 $947.29 $1,089.26 ### ### $ 175,335.27
54 162 $335.64 $505.77 ### ### $ 175,755.98
55 165 $427.05 $560.22 ### ### $ 176,249.61
56 168 $6,107.40 $6,257.40 ### ### $ 182,432.01
57 171 $7,947.97 $8,064.64 ### ### $ 190,438.32
58 174 $11,629.12 $11,917.78 ### ### $ 202,211.77
59 177 $11,629.12 $11,852.58 ### ### $ 213,952.62
60 180 $11,629.12 $11,940.77 ### ### $ 225,737.57
61 183 $11,629.12 $11,915.77 ### ### $ 237,510.01
62 186 $249.95 $628.25 ### ### $ 237,949.10
63 189 $149.97 $699.58 ### ### $ 238,373.88
64 192 $88,037.07 ### ### ### $ 362,342.05
65 195 $418.30 $44,495.85 ### ### $ 384,799.13
66 198 $209.65 $361.65 ### ### $ 385,084.78
67 201 $232.66 $166 ### ### $ 385,284.11
68 204 $900 $900 ### ### $ 386,184.11
69 207 $633.33 $633.33 ### ### $ 386,817.46
70 210 $399.99 $300 ### ### $ 387,167.46
71 213 $881.65 $756.61 ### ### $ 387,986.60
72 216 $300 $579.98 ### ### $ 388,426.58
73 219 $420 $751.65 ### ### $ 389,012.41
74 222 $480 $871.65 ### ### $ 389,688.24
75 225 $333.32 $908.32 ### ### $ 390,309.05
76 228 $456.66 $1,264.99 ### ### $ 391,169.88
77 231 $150 $324.99 ### ### $ 391,407.38