Professional Documents
Culture Documents
CURVA S
Taller de Aplicacin
Mediante este taller usted aprender a realizar el control de obra, los costos, la programacin, a
travs del mtodo de la curva S, utilizando la informacin de su proyecto y la valiosa ayuda del
programa MS Project.
Pgina 1
Pgina 2
NOTA
Los recursos mquina 1 y mquina 2 se pagaran a diario, para ello bastar con digitar en la columna tasa
estndar 250/d y el programa escribe 250.00/da.
EXCAVACION DE ZANJAS
CONCRETO EN LA BASE
ACERO Fy 4200
ENCOFRADO DE ALAS
EXCAVACION DE ZANJAS
ACERO Fy 4200
ENCOFRADO
AGUA
PIEDRA
CHANCADA 1/2"
ARENA GRUESA
CEMENTO
MADERA
MAQUINA 1
ACERO
PEON
DESCRIPCION
MAQUINA 2
OPERARIO
2.- Regresamos a la vista Gantt e ingresamos los recursos a cada una de las tareas de acuerdo al siguiente
cuadro:
200
10
10
400
20
20
500
25
25
MOVIMIENTO DE TIERRAS
INICIO
1500
1500
FIN
REPRESA 1 NORTE
INICIO R1
1
15000
15000
4
FIN R1
REPRESA 2 SUR
INICIO R2
Pgina 3
EXCAVACION DE ZANJAS
ACERO Fy 4200
ENCOFRADO
1
20000
20000
600
30
30
Duracin
Costo
Trabajo
55 das
25 das
INICIO
0 das
10 das
20 das
10 das
10 das
FIN
0 das
ESTRUCTURAS
CANAL
30 das
25 das
INICIO
0 das
EXCAVACION DE ZANJAS
5 das
CONCRETO EN LA BASE
5 das
ACERO Fy 4200
5 das
ENCOFRADO DE ALAS
5 das
5 das
FIN
0 das
REPRESA 1 NORTE
25 das
INICIO R1
0 das
EXCAVACION DE ZANJAS
10 das
ACERO Fy 4200
10 das
ENCOFRADO
10 das
10 das
FIN R1
0 das
REPRESA 2 SUR
30 das
INICIO R2
0 das
EXCAVACION DE ZANJAS
15 das
ACERO Fy 4200
15 das
ENCOFRADO
15 das
15 das
FIN R2
0 das
Pgina 4
12
4.- Se observa en estas columnas el costo y las horas de trabajo del proyecto y de cada una de las tareas. El
costo del proyecto asciende a S/.388,340.00
5.- Nos dirigimos a la tabla de costos de la vista diagrama Gantt.
Pgina 5
SEGUNDA PARTE
Simularemos a continuacin avances quincenales de obra para encontrar los costos acumulados y la
valorizacin.
1. Establecer una lnea base (men Proyecto Programacin establecer lnea base).
En la columna Previsto aparecen los costos de las tareas, estos son los mismos de la columna costo
total porque no hemos realizado ninguna modificacin.
2. Simulamos avance de obra al 15 de junio, (men Proyecto Estado Actualizar Proyecto al 15 de
junio).
3.
4.
Obsrvese que el 15 de junio el avance de obra tiene un costo de S/.15,240.00 y un costo restante
de S/.373,100.00.
Ahora simularemos avances los 15 y fines de mes:
a. 15 de Junio
b. 30 de Junio
c. 15 de Julio
d. 31 de Julio
e. y 17 de Agosto.
Pgina 6
DESCRIPCION
Proyecto 1
Costo total
S/. 388,340.00
01-jun
30-jun
15-jul
31-jul
17-ago
S/. 15,240.00
S/. 32,004.00
S/. 79,014.67
S/. 294,032.34
S/. 388,340.00
S/. 38,100.00
S/. 15,240.00
S/. 32,004.00
S/. 38,100.00
S/. 38,100.00
S/. 38,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 15,240.00
S/. 7,620.00
S/. 15,240.00
S/. 15,240.00
S/. 15,240.00
S/. 15,240.00
S/. 7,620.00
S/. 0.00
S/. 4,572.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 0.00
S/. 4,572.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 350,240.00
S/. 0.00
S/. 0.00
S/. 40,914.67
S/. 255,932.34
S/. 350,240.00
S/. 33,310.00
S/. 0.00
S/. 0.00
S/. 5,692.00
S/. 20,026.00
S/. 33,310.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 2,960.00
S/. 0.00
S/. 0.00
S/. 2,960.00
S/. 2,960.00
S/. 2,960.00
CONCRETO EN LA BASE
S/. 6,830.00
S/. 0.00
S/. 0.00
S/. 2,732.00
S/. 6,830.00
S/. 6,830.00
ACERO Fy 4200
S/. 6,960.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,960.00
S/. 6,960.00
ENCOFRADO DE ALAS
S/. 5,460.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,276.00
S/. 5,460.00
S/. 11,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 11,100.00
MOVIMIENTO DE TIERRAS
INICIO
CORTE DE MATERIAL SUELTO
CORTE DE MATERIAL SEMIROCOSO
RELLENO CON MATERIAL PROPIO
RELLENO CON MATERIAL
SELECCIONADO
FIN
ESTRUCTURAS
CANAL
INICIO
S/. 0.00
15-jun
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 135,050.00
S/. 0.00
S/. 0.00
S/. 18,278.00
S/. 113,213.00
S/. 135,050.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 8,420.00
S/. 0.00
S/. 0.00
S/. 5,894.00
S/. 8,420.00
S/. 8,420.00
ACERO Fy 4200
S/. 61,920.00
S/. 0.00
S/. 0.00
S/. 12,384.00
S/. 61,920.00
S/. 61,920.00
ENCOFRADO
S/. 46,920.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 37,536.00
S/. 46,920.00
S/. 17,790.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,337.00
S/. 17,790.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 181,880.00
S/. 0.00
S/. 0.00
S/. 16,944.67
S/. 122,693.34
S/. 181,880.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 12,630.00
S/. 0.00
S/. 0.00
S/. 5,894.00
S/. 12,630.00
S/. 12,630.00
ACERO Fy 4200
S/. 82,880.00
S/. 0.00
S/. 0.00
S/. 11,050.67
S/. 71,829.34
S/. 82,880.00
ENCOFRADO
S/. 62,880.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 33,536.01
S/. 62,880.00
S/. 23,490.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,698.00
S/. 23,490.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
REPRESA 1 NORTE
INICIO R1
EXCAVACION DE ZANJAS
FIN R1
REPRESA 2 SUR
INICIO R2
FIN R2
5.
Pgina 7
CURVA S
S/.450,000.00
S/.400,000.00
S/.388,340.00
S/.350,000.00
S/.300,000.00
S/.294,032.34
S/.250,000.00
S/.200,000.00
S/.150,000.00
S/.100,000.00
S/.79,014.67
S/.50,000.00
S/.0.00
6.
7.
8.
S/.0.00
01-jun
S/.15,240.00
16-jun
S/.32,004.00
01-jul
16-jul
31-jul
15-ago
De la misma forma que encontramos los costos quincenales, se puede encontrar la cantidad de
materiales quincenales que utilizamos.
Para ello nos ubicamos en la fila 1 del proyecto y volvemos al 0% en el avance de obra.
En la vista diagrama de Gantt avanzamos al 15 de junio y luego vamos a la vista hoja de recursos y a
la tabla de trabajo.
9.
En esta tabla se observa el porcentaje de avance de los recursos y en la columna Real la cantidad de
recursos usados en el avance de la obra.
10. De la misma forma se procede para el resto de quincenas y hacemos un nuevo cuadro en la hoja de
clculo, para luego insertar un grfico con la curva S de cada material.
Pgina 8
Trabajo
15-jun
30-jun
15-jul
31-jul
17-ago
ACERO
36,500.01 KG
0 KG
0 KG
5,666.67 KG
33,833.33 KG
36,500.01 KG
MADERA
36,500.01 P2
0 P2
0 P2
0 P2
23,566.67 P2
36,500.01 P2
1,700 M3
0 M3
0 M3
80 M3
470 M3
1,700 M3
ARENA GRUESA
85 M3
0 M3
0 M3
4 M3
23.5 M3
85 M3
85 M3
0 M3
0 M3
4 M3
23.5 M3
85 M3
AGUA
33 M3
0 M3
0 M3
1.6 M3
9.1 M3
33 M3
CEMENTO
Series1,
36,500.01
Kilogramos
30000
20000
10000
0
15-jun
30-jun
15-jul
30-jul
14-ago
P2
30000
20000
Series1
10000
0
15-jun
30-jun
15-jul
30-jul
14-ago
Pgina 9
1200
1000
Series1
800
600
400
200
0
15-jun
30-jun
15-jul
30-jul
14-ago
11. Con los datos anteriores se puede construir una tabla valorizada quincenal_
a. Insertar una columna adicional por quincena.
b. La quincena del 15 de junio es el costo acumulado.
c. La quincena del 30 de junio es costo acumulado del 30 de junio menos el costo acumulado al 15
de junio.
d. Las quincenas siguientes son similares a la ltima.
Pgina 10
15-jun
DESCRIPCION
30-jun
15-jul
31-jul
17-ago
Costo total
ACUMULADO
QUINCENA
ACUMULADO
QUINCENA
ACUMULADO
QUINCENA
ACUMULADO
QUINCENA
ACUMULADO
QUINCENA
S/. 388,340.00
S/. 15,240.00
S/. 15,240.00
S/. 32,004.00
S/. 16,764.00
S/. 79,014.67
S/. 47,010.67
S/. 294,032.34
S/. 215,017.67
S/. 388,340.00
S/. 94,307.66
S/. 38,100.00
S/. 15,240.00
S/. 15,240.00
S/. 32,004.00
S/. 16,764.00
S/. 38,100.00
S/. 6,096.00
S/. 38,100.00
S/. 0.00
S/. 38,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 15,240.00
S/. 7,620.00
S/. 7,620.00
S/. 15,240.00
S/. 7,620.00
S/. 15,240.00
S/. 0.00
S/. 15,240.00
S/. 0.00
S/. 15,240.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 0.00
S/. 4,572.00
S/. 4,572.00
S/. 7,620.00
S/. 3,048.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 0.00
S/. 4,572.00
S/. 4,572.00
S/. 7,620.00
S/. 3,048.00
S/. 7,620.00
S/. 0.00
S/. 7,620.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 350,240.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 40,914.67
S/. 40,914.67
S/. 255,932.34
S/. 215,017.67
S/. 350,240.00
S/. 94,307.66
S/. 33,310.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,692.00
S/. 5,692.00
S/. 20,026.00
S/. 14,334.00
S/. 33,310.00
S/. 13,284.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 2,960.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,960.00
S/. 2,960.00
S/. 2,960.00
S/. 0.00
S/. 2,960.00
S/. 0.00
CONCRETO EN LA BASE
S/. 6,830.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 2,732.00
S/. 2,732.00
S/. 6,830.00
S/. 4,098.00
S/. 6,830.00
S/. 0.00
ACERO Fy 4200
S/. 6,960.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 6,960.00
S/. 6,960.00
S/. 6,960.00
S/. 0.00
ENCOFRADO DE ALAS
S/. 5,460.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,276.00
S/. 3,276.00
S/. 5,460.00
S/. 2,184.00
S/. 11,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 11,100.00
S/. 11,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 135,050.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 18,278.00
S/. 18,278.00
S/. 113,213.00
S/. 94,935.00
S/. 135,050.00
S/. 21,837.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 8,420.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,894.00
S/. 5,894.00
S/. 8,420.00
S/. 2,526.00
S/. 8,420.00
S/. 0.00
ACERO Fy 4200
S/. 61,920.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 12,384.00
S/. 12,384.00
S/. 61,920.00
S/. 49,536.00
S/. 61,920.00
S/. 0.00
ENCOFRADO
S/. 46,920.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 37,536.00
S/. 37,536.00
S/. 46,920.00
S/. 9,384.00
S/. 17,790.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,337.00
S/. 5,337.00
S/. 17,790.00
S/. 12,453.00
Proyecto 1
MOVIMIENTO DE TIERRAS
INICIO
CORTE DE MATERIAL SUELTO
CORTE DE MATERIAL SEMIROCOSO
FIN
ESTRUCTURAS
CANAL
INICIO
Pgina 11
FIN R1
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 181,880.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 16,944.67
S/. 16,944.67
S/. 122,693.34
S/. 105,748.67
S/. 181,880.00
S/. 59,186.66
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 12,630.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,894.00
S/. 5,894.00
S/. 12,630.00
S/. 6,736.00
S/. 12,630.00
S/. 0.00
ACERO Fy 4200
S/. 82,880.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 11,050.67
S/. 11,050.67
S/. 71,829.34
S/. 60,778.67
S/. 82,880.00
S/. 11,050.66
ENCOFRADO
S/. 62,880.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 33,536.01
S/. 33,536.01
S/. 62,880.00
S/. 29,343.99
S/. 23,490.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,698.00
S/. 4,698.00
S/. 23,490.00
S/. 18,792.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
REPRESA 2 SUR
INICIO R2
FIN R2
Pgina 12
TERCERA PARTE
En esta tercera parte modificaremos los costos de los recursos y los compararemos con el costo del proyecto
previsto.
12. Una vez establecida la lnea base, se modificar los costos de algunos recursos y la duracin de
algunas tareas.
13. En la vista Hoja de recursos / Tabla de entrada cambiamos los costos de los recursos de trabajo
como se muestra a continuacin.
14. Una vez realizados los cambios nos ubicamos en la vista diagrama de Gantt / Tabla costo y observe
los cambios efectuados.
Pgina 13
15. Verifique que la columna de costo real este en cero. Ahora simulamos un avance al 15 de junio.
16. Del mismo modo que realizo simulaciones quincenales, repita ahora con estos nuevos costos.
Pgina 14
DESCRIPCION
Proyecto 1
Costo total
15-jun
30-jun
15-jul
31-jul
17-ago
S/. 427,505.00
S/. 18,160.00
S/. 47,216.00
S/. 98,542.67
S/. 323,576.74
S/. 427,505.00
S/. 54,480.00
S/. 18,160.00
S/. 47,216.00
S/. 54,480.00
S/. 54,480.00
S/. 54,480.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 9,080.00
S/. 9,080.00
S/. 9,080.00
S/. 9,080.00
S/. 9,080.00
S/. 9,080.00
S/. 18,160.00
S/. 9,080.00
S/. 18,160.00
S/. 18,160.00
S/. 18,160.00
S/. 18,160.00
S/. 13,620.00
S/. 0.00
S/. 9,988.00
S/. 13,620.00
S/. 13,620.00
S/. 13,620.00
S/. 13,620.00
S/. 0.00
S/. 9,988.00
S/. 13,620.00
S/. 13,620.00
S/. 13,620.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 373,025.00
S/. 0.00
S/. 0.00
S/. 44,062.67
S/. 269,096.74
S/. 373,025.00
S/. 35,150.00
S/. 0.00
S/. 0.00
S/. 6,444.00
S/. 21,322.00
S/. 35,150.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 3,520.00
S/. 0.00
S/. 0.00
S/. 3,520.00
S/. 3,520.00
S/. 3,520.00
CONCRETO EN LA BASE
S/. 7,310.00
S/. 0.00
S/. 0.00
S/. 2,924.00
S/. 7,310.00
S/. 7,310.00
ACERO Fy 4200
S/. 7,120.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 7,120.00
S/. 7,120.00
ENCOFRADO DE ALAS
S/. 5,620.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 3,372.00
S/. 5,620.00
S/. 11,580.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 11,580.00
MOVIMIENTO DE TIERRAS
INICIO
CORTE DE MATERIAL SUELTO
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 150,415.00
S/. 0.00
S/. 0.00
S/. 19,476.00
S/. 121,541.40
S/. 150,415.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 15,060.00
S/. 0.00
S/. 0.00
S/. 7,028.00
S/. 15,060.00
S/. 15,060.00
ACERO Fy 4200
S/. 63,364.00
S/. 0.00
S/. 0.00
S/. 12,448.00
S/. 62,914.40
S/. 63,364.00
ENCOFRADO
S/. 48,363.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 37,792.00
S/. 48,363.00
S/. 23,628.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,775.00
S/. 23,628.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 187,460.00
S/. 0.00
S/. 0.00
S/. 18,142.67
S/. 126,233.34
S/. 187,460.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
EXCAVACION DE ZANJAS
S/. 15,060.00
S/. 0.00
S/. 0.00
S/. 7,028.00
S/. 15,060.00
S/. 15,060.00
ACERO Fy 4200
S/. 83,360.00
S/. 0.00
S/. 0.00
S/. 11,114.67
S/. 72,245.34
S/. 83,360.00
ENCOFRADO
S/. 63,360.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 33,792.01
S/. 63,360.00
S/. 25,680.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 5,136.00
S/. 25,680.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
REPRESA 1 NORTE
INICIO R1
FIN R1
REPRESA 2 SUR
INICIO R2
FIN R2
17. Con los valores de costos totales de la primera programacin y la que acabamos de hacer, generar
una grfica de curva S planificada y de costo total (real).
Pgina 15
427,505.00
400000
388,340.00
350000
323,576.74
294,032.34
300000
250000
programado
200000
costo total
150000
100000
98,542.67
79,014.67
50000
0
0
01-jun
18,160.00
15,240.00
16-jun
47,216.00
32,004.00
01-jul
16-jul
31-jul
15-ago
En esta nueva grfica se observa que con los cambios realizados, la curva de costo total (nueva
programacin), en las dos primeras quincenas, se ha desplazado hacia arriba generando un gasto superior a
lo previsto.
En la tercera quincena y cuarta quincena no ocurre ningn ajuste y se muestra el constante aumento de
gastos no previstos, se prosigue hasta el final de la obra generando finalmente una diferencia de (427,505
388,340=39,165) ms de lo previsto.
Pgina 16