Ch.

10 - Project Management with PERT/CPM

Contents:
Template for PERT Three-Estimate Approach
Reliable Construction Co. Project Scheduling Problem with Time-Cost Trade-offs
Template for PERT/Cost
Reliable's Cost Schedule Using Earliest Start Times
Reliable's Cost Schedule Using Latest Start Times

Click on the tab below to select the worksheet of your choice.

 PROBLEMA 1
Tareas PrecedenciaTiempo normCosto normal
A - 3 $ 180.00 Time Estimates
B A 4 $ 500.00 Activity Precedents o
C A 6 $1,200.00 A A 3.92156863
D A 2 $ 150.00 B A 5.88235294
E B-C-D 6 $ 760.00 C A 1.96078431
F B-C 4 $ 500.00 D B-C-D 5.88235294
G F 5 $ 190.00 E B-C 3.92156863
H F 2 $ 300.00 F F 4.90196078
I H-E 7 $ 620.00 G F 1.96078431
J G 4 $ 400.00 H H-E 6.8627451
K - 21 $4,200.00 I G 3.92156863
L I-J-K 2 $ 120.00 J - 20.5882353
K I-J-K 1.96078431
L 0 0
 Maximum
Time Estimates Cost Time
m p Normal Crash Reduction
4 4.08 $ 500.00 $ 510.00 1
6 6.12 $ 1,200.00 $ 1,224.00
2 2.04 $ 150.00 $ 153.00 1
6 6.12 $ 760.00 $ 775.20
4 4.08 $ 500.00 $ 510.00
5 5.1 $ 190.00 $ 193.80
2 2.04 $ 300.00 $ 306.00
7 7.14 $ 620.00 $ 632.40
4 4.08 $ 400.00 $ 408.00
21 21.42 $ 4,200.00 $ 4,284.00
2 2.04 $ 120.00 $ 122.40 2
0 0 $ - $ -
Template for PERT Three-Estimate Approach
Time Estimates On Mean
Activity Precedents o m p m s2 Critical Path
A - 2.97 3 3.03 3 1E-04 * Mean Critical
B A 3.96 4 4.04 4 0 * Path Data
C A 5.941 6 6.06 6 0 * m = 66.0010891 Results
D A 1.98 2 2.02 2 4E-05 * s2 = 0.0072169
E B-C-D 5.941 6 6.06 6 0 *
F B-C 3.96 4 4.04 4 0 * P(T<=d) = 0
G F 4.95 5 5.05 5 0 * where
H F 1.98 2 2.02 2 4E-05 * d= 21
I H-E 6.931 7 7.07 7 0.001 *
J G 3.96 4 4.04 4 0 *
K - 20.79 21 21.21 21 0.005 *
L I-J-K 1.98 2 2.02 2 4E-05 *
Reliable Construction Co. Project Scheduling Problem with Time-Cost Trade-offs
Maximum Crash Cost
Time Cost Time per Week Start Time Finish
Activity Normal Crash Normal Crash Reduction saved Time Reduction Time
A 3 2.9412 $180 $184 0.0588245 $61 3 3 3.00005
B 4 3.9216 $500 $510 0.0784327 $127 4 4 4.000066 Finish Time = 16
C 6 5.8825 $1200 $1224 0.117649 $204 6 6 6.000099 Total Cost = $1410
D 2 1.9608 $150 $153 0.0392163 $76 2 2 2.000033
E 6 5.8825 $760 $775 0.117649 $129 6 0 12.0001
F 4 3.9216 $500 $510 0.0784327 $127 4 0 8.000066
G 5 4.902 $190 $194 0.0980408 $39 5 0 10.00008
H 2 1.9608 $300 $306 0.0392163 $153 2 0 4.000033
I 7 6.8629 $620 $632 0.1372572 $90 7 0 14.00012
J 4 3.9216 $400 $408 0.0784327 $102 4 0 8.000066
K 21 20.589 $4200 $4284 0.4117715 $204 21 21 21.00035
L 2 1.9608 $120 $122 0.0392163 $61 2 0 4.000033
Template for PERT/Cost
Estimated
Duration Estimated Start Cost Per Week Week Week Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3 4 5 6
A 3.0000495 $180 3 $60 0 0 0 59.999 59.999 59.999
B 4.000066 $500 4 $125 0 0 0 0 124.998 124.998
C 6.000099 $1,200 6 $200 0 0 0 0 0 0
D 2.000033 $150 2 $75 0 0 74.9988 74.9988 0 0
E 6.000099 $760 6 $127 0 0 0 0 0 0
F 4.000066 $500 4 $125 0 0 0 0 124.998 124.998
G 5.0000825 $190 5 $38 0 0 0 0 0 37.9994
H 2.000033 $300 2 $150 0 0 149.998 149.998 0 0
I 7.0001155 $620 7 $89 0 0 0 0 0 0
J 4.000066 $400 4 $100 0 0 0 0 99.9983 99.9983
K 21.000347 $4,200 21 $200 0 0 0 0 0 0
L 2.000033 $120 2 $60 0 0 59.999 59.999 0 0

Weekly Project Cost 0 0 284.995 344.994 409.993 447.993

Cumulative Project Cost 0 0 284.995 629.99 1039.98 1487.98

Data
Results
 Week Week Week Week Week Week Week Week Week Week Week Week Week
7 8 9 10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0 0 0 0
124.998 124.998 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 199.997 199.997 199.997 199.997 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
126.665 126.665 126.665 126.665 126.665 126.665 0 0 0 0 0 0 0
124.998 124.998 0 0 0 0 0 0 0 0 0 0 0
37.9994 37.9994 37.9994 37.9994 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 88.57 88.57 88.57 88.57 88.57 88.57 88.57 0 0 0 0 0
99.9983 99.9983 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0

714.655 803.225 453.231 453.231 415.231 415.231 88.57 88.57 0 0 0 0 0

2202.63 3005.86 3459.09 3912.32 4327.55 4742.78 4831.35 4919.92 4919.92 4919.92 4919.92 4919.92 4919.92
Week Week Week Week Week Week Week Week Week Week Week Week Week
20 21 22 23 24 25 26 27 28 29 30 31 32
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997
0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997
4919.92 4919.92 5119.92 5319.91 5519.91 5719.91 5919.9 6119.9 6319.9 6519.89 6719.89 6919.89 7119.88
 Week Week Week Week Week Week Week Week Week Week Week Week Week
33 34 35 36 37 38 39 40 41 42 43 44 45
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0

199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0 0 0
7319.88 7519.88 7719.87 7919.87 8119.87 8319.86 8519.86 8719.86 8919.85 9119.85 9119.85 9119.85 9119.85
Reliable's Cost Schedule Using Earliest Start Times
Estimated
Duration Estimated Start Cost Per Week Week Week Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3 4 5 6
A 3.0000495 $180 3 $60 0 0 0 59.999 59.999 59.999
B 4.000066 $500 4 $125 0 0 0 0 124.998 124.998
C 6.000099 $1,200 6 $200 0 0 0 0 0 0
D 2.000033 $150 2 $75 0 0 74.9988 74.9988 0 0
E 6.000099 $760 6 $127 0 0 0 0 0 0
F 4.000066 $500 4 $125 0 0 0 0 124.998 124.998
G 5.0000825 $190 5 $38 0 0 0 0 0 37.9994
H 2.000033 $300 2 $150 0 0 149.998 149.998 0 0
I 7.0001155 $620 7 $89 0 0 0 0 0 0
J 4.000066 $400 4 $100 0 0 0 0 99.9983 99.9983
K 21.000347 $4,200 21 $200 0 0 0 0 0 0
L 2.000033 $120 2 $60 0 0 59.999 59.999 0 0

Weekly Project Cost 0 0 284.995 344.994 409.993 447.993

Cumulative Project Cost 0 0 284.995 629.99 1039.98 1487.98

Data
Results
 Week Week Week Week Week Week Week Week Week Week Week Week Week
7 8 9 10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0 0 0 0
124.998 124.998 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 199.997 199.997 199.997 199.997 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
126.665 126.665 126.665 126.665 126.665 126.665 0 0 0 0 0 0 0
124.998 124.998 0 0 0 0 0 0 0 0 0 0 0
37.9994 37.9994 37.9994 37.9994 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 88.57 88.57 88.57 88.57 88.57 88.57 88.57 0 0 0 0 0
99.9983 99.9983 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0

714.655 803.225 453.231 453.231 415.231 415.231 88.57 88.57 0 0 0 0 0

2202.63 3005.86 3459.09 3912.32 4327.55 4742.78 4831.35 4919.92 4919.92 4919.92 4919.92 4919.92 4919.92
Week Week Week Week Week Week Week Week Week Week Week Week Week
20 21 22 23 24 25 26 27 28 29 30 31 32
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997
0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997
4919.92 4919.92 5119.92 5319.91 5519.91 5719.91 5919.9 6119.9 6319.9 6519.89 6719.89 6919.89 7119.88
 Week Week Week Week Week Week Week Week Week Week Week Week Week
33 34 35 36 37 38 39 40 41 42 43 44 45
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0

199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0 0 0
7319.88 7519.88 7719.87 7919.87 8119.87 8319.86 8519.86 8719.86 8919.85 9119.85 9119.85 9119.85 9119.85
Reliable's Cost Schedule Using Latest Start Times
Estimated
Duration Estimated Start Cost Per Week Week Week Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3 4 5 6
A 3.0000495 $180 0 $60 59.999 59.999 59.999 0 0 0
B 4.000066 $500 1 $125 0 124.998 124.998 124.998 124.998 0
C 6.000099 $1,200 2 $200 0 0 199.997 199.997 199.997 199.997
D 2.000033 $150 3 $75 0 0 0 74.9988 74.9988 0
E 6.000099 $760 4 $127 0 0 0 0 126.665 126.665
F 4.000066 $500 5 $125 0 0 0 0 0 124.998
G 5.0000825 $190 6 $38 0 0 0 0 0 0
H 2.000033 $300 7 $150 0 0 0 0 0 0
I 7.0001155 $620 8 $89 0 0 0 0 0 0
J 4.000066 $400 9 $100 0 0 0 0 0 0
K 21.000347 $4,200 10 $200 0 0 0 0 0 0
L 2.000033 $120 11 $60 0 0 0 0 0 0

Weekly Project Cost 59.999 184.997 384.994 399.993 526.658 451.659

Cumulative Project Cost 59.999 244.996 629.99 1029.98 1556.64 2008.3
Data
Results
 Week Week Week Week Week Week Week Week Week Week Week Week Week
7 8 9 10 11 12 13 14 15 16 17 18 19
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
126.665 126.665 126.665 126.665 0 0 0 0 0 0 0 0 0
124.998 124.998 124.998 0 0 0 0 0 0 0 0 0 0
37.9994 37.9994 37.9994 37.9994 37.9994 0 0 0 0 0 0 0 0
0 149.998 149.998 0 0 0 0 0 0 0 0 0 0
0 0 88.57 88.57 88.57 88.57 88.57 88.57 88.57 0 0 0 0
0 0 0 99.9983 99.9983 99.9983 99.9983 0 0 0 0 0 0
0 0 0 0 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997
0 0 0 0 0 59.999 59.999 0 0 0 0 0 0

489.659 639.656 528.229 353.232 426.564 448.564 448.564 288.567 288.567 199.997 199.997 199.997 199.997
2497.96 3137.61 3665.84 4019.08 4445.64 4894.2 5342.77 5631.34 5919.9 6119.9 6319.9 6519.89 6719.89
 Week Week Week Week Week Week Week Week Week Week Week Week Week
20 21 22 23 24 25 26 27 28 29 30 31 32
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0
0 0 0 0 0 0 0 0 0 0 0 0 0

199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 199.997 0
6919.89 7119.88 7319.88 7519.88 7719.87 7919.87 8119.87 8319.86 8519.86 8719.86 8919.85 9119.85 9119.85
Week Week Week Week Week Week Week Week Week Week Week Week Week
33 34 35 36 37 38 39 40 41 42 43 44 45
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0
9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85 9119.85
PROBLEMA 2:
 Time Estimates Cost
Activity Precedents o m p Normal
A - 1.96078431 2 2.04 $50000
B A 3.92156863 4 4.08 $9200
C B-H 0.98039216 1 1.02 $3600
D - 5.88235294 6 6.12 $4000
E G 2.94117647 3 3.06 $2500
F E 4.90196078 5 5.1 $5100
G D 1.96078431 2 2.04 $1400
H G 1.96078431 2 2.04 $6020
I D 2.94117647 3 3.06 $1200
J I 3.92156863 4 4.08 $7150
K D 2.94117647 3 3.06 $1000
L J-K 4.90196078 5 5.1 $2500
M C-L 1.96078431 2 2.04 $2000
 Maximum
Cost Time
Crash Reduction
$51000 1
$9384
$3672 1
$4080
$2550
$5202
$1428
$6140
$1224
$7293
$1020 2
$2550
$2040
h. 10 - Project Management with PERT/CPM

Contents:
Template for PERT Three-Estimate Approach
Reliable Construction Co. Project Scheduling Problem with Time-Cost Trade-offs
Template for PERT/Cost
Reliable's Cost Schedule Using Earliest Start Times
Reliable's Cost Schedule Using Latest Start Times

Click on the tab below to select the worksheet of your choice.

Template for PERT Three-Estimate Approach
Time Estimates On Mean
Activity Precedents o m p m s2 Critical Path
A - 1.96078431 2 2.04 2.00013072 0.00017431
B A 3.92156863 4 4.08 4.00026144 0.00069724
C B-H 0.98039216 1 1.02 1.00006536 4.3577E-05 *
D - 5.88235294 6 6.12 6.00039216 0.00156878 *
E G 2.94117647 3 3.06 3.00019608 0.0003922 *
F E 4.90196078 5 5.1 5.0003268 0.00108943 *
G D 1.96078431 2 2.04 2.00013072 0.00017431 *
H G 1.96078431 2 2.04 2.00013072 0.00017431 *
I D 2.94117647 3 3.06 3.00019608 0.0003922 *
J I 3.92156863 4 4.08 4.00026144 0.00069724
K D 2.94117647 3 3.06 3.00019608 0.0003922
L J-K 4.90196078 5 5.1 5.0003268 0.00108943 *
M C-L 1.96078431 2 2.04 2.00013072 0.00017431 *
 Mean Critical
Path Data
m = 29.0018954 Results
s2 = 0.00509854

P(T<=d) = 0
where
d= 21
Reliable Construction Co. Project Scheduling Problem with Time-Cost Trade-offs
Maximum Crash Cost
Time Cost Time per Week Start
Activity Normal Crash Normal Crash Reduction saved Time
A 2.00013072 1.96091247 $50000 $51000 0.03921825 $25498 2
B 4.00026144 3.92182494 $9200 $9384 0.0784365 $2346 4
C 1.00006536 0.98045623 $3600 $3672 0.01960912 $3672 1
D 6.00039216 5.88273741 $4000 $4080 0.11765475 $680 6
E 3.00019608 2.9413687 $2500 $2550 0.05882737 $850 3
F 5.0003268 4.90228117 $5100 $5202 0.09804562 $1040 5
G 2.00013072 1.96091247 $1400 $1428 0.03921825 $714 2
H 2.00013072 1.96091247 $6020 $6140 0.03921825 $3070 2
I 3.00019608 2.9413687 $1200 $1224 0.05882737 $408 3
J 4.00026144 3.92182494 $7150 $7293 0.0784365 $1823 4
K 3.00019608 2.9413687 $1000 $1020 0.05882737 $340 3
L 5.0003268 4.90228117 $2500 $2550 0.09804562 $510 5
M 2.00013072 1.96091247 $2000 $2040 0.03921825 $1020 2
Trade-offs

Time Finish
Reduction Time
0 4.00013072
4 4.00026144
0 2.00006536 Finish Time = 16
0 12.0003922 Total Cost = $4680
0 6.00019608
0 10.0003268
0 4.00013072
0 4.00013072
0 6.00019608
1 7.00026144
1 5.00019608
0 10.0003268
0 4.00013072
Template for PERT/Cost
Estimated
Duration Estimated Start Cost Per Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3
A 2.00013072 $50,000 2 $24,998 0 0 24998.3661
B 4.00026144 $9,200 4 $2,300 0 0 0
C 1.00006536 $3,600 1 $3,600 0 3599.76472 0
D 6.00039216 $4,000 6 $667 0 0 0
E 3.00019608 $2,500 3 $833 0 0 0
F 5.0003268 $5,100 5 $1,020 0 0 0
G 2.00013072 $1,400 2 $700 0 0 699.954251
H 2.00013072 $6,020 2 $3,010 0 0 3009.80328
I 3.00019608 $1,200 3 $400 0 0 0
J 4.00026144 $7,150 4 $1,787 0 0 0
K 3.00019608 $1,000 3 $333 0 0 0
L 5.0003268 $2,500 5 $500 0 0 0
M 2.00013072 $2,000 2 $1,000 0 0 999.934645

Weekly Project Cost 0 3599.76472 29708.0583

Cumulative Project Cost 0 3599.76472 33307.823

Data
Results
 Week Week Week Week Week Week Week Week Week
4 5 6 7 8 9 10 11 12
24998.3661 0 0 0 0 0 0 0 0
0 2299.84968 2299.84968 2299.84968 2299.84968 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 666.623097 666.623097 666.623097 666.623097 666.623097 666.623097
833.278871 833.278871 833.278871 0 0 0 0 0 0
0 0 1019.93334 1019.93334 1019.93334 1019.93334 1019.93334 0 0
699.954251 0 0 0 0 0 0 0 0
3009.80328 0 0 0 0 0 0 0 0
399.973858 399.973858 399.973858 0 0 0 0 0 0
0 1787.38318 1787.38318 1787.38318 1787.38318 0 0 0 0
333.311548 333.311548 333.311548 0 0 0 0 0 0
0 0 499.967322 499.967322 499.967322 499.967322 499.967322 0 0
999.934645 0 0 0 0 0 0 0 0

31274.6226 5653.79714 7173.6978 6273.75662 6273.75662 2186.52376 2186.52376 666.623097 666.623097

64582.4456 70236.2427 77409.9405 83683.6971 89957.4538 92143.9775 94330.5013 94997.1244 95663.7475
 Week Week Week Week Week Week Week Week Week
13 14 15 16 17 18 19 20 21
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
22 23 24 25 26 27 28 29 30
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
31 32 33 34 35 36 37 38 39
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week
40 41 42 43 44 45
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
Reliable's Cost Schedule Using Earliest Start Times
Estimated
Duration Estimated Start Cost Per Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3
A 2.00013072 $50,000 2 $24,998 0 0 24998.3661
B 4.00026144 $9,200 4 $2,300 0 0 0
C 1.00006536 $3,600 1 $3,600 0 3599.76472 0
D 6.00039216 $4,000 6 $667 0 0 0
E 3.00019608 $2,500 3 $833 0 0 0
F 5.0003268 $5,100 5 $1,020 0 0 0
G 2.00013072 $1,400 2 $700 0 0 699.954251
H 2.00013072 $6,020 2 $3,010 0 0 3009.80328
I 3.00019608 $1,200 3 $400 0 0 0
J 4.00026144 $7,150 4 $1,787 0 0 0
K 3.00019608 $1,000 3 $333 0 0 0
L 5.0003268 $2,500 5 $500 0 0 0
M 2.00013072 $2,000 2 $1,000 0 0 999.934645

Weekly Project Cost 0 3599.76472 29708.0583

Cumulative Project Cost 0 3599.76472 33307.823

Data
Results
 Week Week Week Week Week Week Week Week Week
4 5 6 7 8 9 10 11 12
24998.3661 0 0 0 0 0 0 0 0
0 2299.84968 2299.84968 2299.84968 2299.84968 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 666.623097 666.623097 666.623097 666.623097 666.623097 666.623097
833.278871 833.278871 833.278871 0 0 0 0 0 0
0 0 1019.93334 1019.93334 1019.93334 1019.93334 1019.93334 0 0
699.954251 0 0 0 0 0 0 0 0
3009.80328 0 0 0 0 0 0 0 0
399.973858 399.973858 399.973858 0 0 0 0 0 0
0 1787.38318 1787.38318 1787.38318 1787.38318 0 0 0 0
333.311548 333.311548 333.311548 0 0 0 0 0 0
0 0 499.967322 499.967322 499.967322 499.967322 499.967322 0 0
999.934645 0 0 0 0 0 0 0 0

31274.6226 5653.79714 7173.6978 6273.75662 6273.75662 2186.52376 2186.52376 666.623097 666.623097

64582.4456 70236.2427 77409.9405 83683.6971 89957.4538 92143.9775 94330.5013 94997.1244 95663.7475
 Week Week Week Week Week Week Week Week Week
13 14 15 16 17 18 19 20 21
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
22 23 24 25 26 27 28 29 30
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
31 32 33 34 35 36 37 38 39
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week
40 41 42 43 44 45
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
Reliable's Cost Schedule Using Latest Start Times
Estimated
Duration Estimated Start Cost Per Week Week Week Week
Activity (weeks) Cost Time of Its Duration 1 2 3
A 2.00013072 $50,000 0 $24,998 24998.3661 24998.3661 0
B 4.00026144 $9,200 1 $2,300 0 2299.84968 2299.84968
C 1.00006536 $3,600 2 $3,600 0 0 3599.76472
D 6.00039216 $4,000 3 $667 0 0 0
E 3.00019608 $2,500 4 $833 0 0 0
F 5.0003268 $5,100 5 $1,020 0 0 0
G 2.00013072 $1,400 6 $700 0 0 0
H 2.00013072 $6,020 7 $3,010 0 0 0
I 3.00019608 $1,200 8 $400 0 0 0
J 4.00026144 $7,150 9 $1,787 0 0 0
K 3.00019608 $1,000 10 $333 0 0 0
L 5.0003268 $2,500 11 $500 0 0 0
M 2.00013072 $2,000 12 $1,000 0 0 0

Weekly Project Cost 24998.3661 27298.2158 5899.6144

Cumulative Project Cost 24998.3661 52296.5819 58196.1963
Data
Results
 Week Week Week Week Week Week Week Week Week
4 5 6 7 8 9 10 11 12
0 0 0 0 0 0 0 0 0
2299.84968 2299.84968 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
666.623097 666.623097 666.623097 666.623097 666.623097 666.623097 0 0 0
0 833.278871 833.278871 833.278871 0 0 0 0 0
0 0 1019.93334 1019.93334 1019.93334 1019.93334 1019.93334 0 0
0 0 0 699.954251 699.954251 0 0 0 0
0 0 0 0 3009.80328 3009.80328 0 0 0
0 0 0 0 0 399.973858 399.973858 399.973858 0
0 0 0 0 0 0 1787.38318 1787.38318 1787.38318
0 0 0 0 0 0 0 333.311548 333.311548
0 0 0 0 0 0 0 0 499.967322
0 0 0 0 0 0 0 0 0

2966.47278 3799.75165 2519.8353 3219.78956 5396.31397 5096.33357 3207.29037 2520.66858 2620.66205

61162.6691 64962.4208 67482.2561 70702.0456 76098.3596 81194.6932 84401.9835 86922.6521 89543.3142
 Week Week Week Week Week Week Week Week Week
13 14 15 16 17 18 19 20 21
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
1787.38318 0 0 0 0 0 0 0 0
333.311548 0 0 0 0 0 0 0 0
499.967322 499.967322 499.967322 499.967322 0 0 0 0 0
999.934645 999.934645 0 0 0 0 0 0 0

3620.59669 1499.90197 499.967322 499.967322 0 0 0 0 0

93163.9109 94663.8128 95163.7801 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
22 23 24 25 26 27 28 29 30
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week Week Week Week
31 32 33 34 35 36 37 38 39
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475
 Week Week Week Week Week Week
40 41 42 43 44 45
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0

0 0 0 0 0 0
95663.7475 95663.7475 95663.7475 95663.7475 95663.7475 95663.7475