Ejemplo Curva S

Presupuesto

Duración (semanas)

Item

Descripción

1.01

Actvidad 1

S/.

10,000.00

3

1.02

Actvidad 2

S/.

35,000.00

2

1.03

Actvidad 3

S/.

45,000.00

5

1.04

Actvidad 4

S/.

15,000.00

1

1.05

Actvidad 5

S/.

17,500.00

2

1.06

Actvidad 6

S/.

47,800.00

4

1.07

Actvidad 7

S/.

12 125,000.00

7

1.08

Actvidad 8

S/.

5,000.00

1

1.09

Actvidad 9

S/.

13,450.00

2

1.10

Actvidad 10

S/.

25,000.00

3

1.11

Actvidad 11

S/.

44,000.00

6

1.12

Actvidad 12

S/.

17,800.00

3

1.13

Actvidad 13

S/.

34,500.00

4

1.14

Actvidad 14

S/.

64,300.00

5

1.15

Actvidad 15

S/.

1,500.00

1

1.16

Actvidad 16

S/.

20,000.00

2

1.17

Actvidad 17

S/.

50,000.00

7

1.18

Actvidad 18

S/.

10 100,000.00

8

1.19

Actvidad 19

S/.

27,500.00

1

1.20

Actvidad 20

S/.

12,000.00

3

S/.

710,350.00

Semana 1

Semana 2

Semana 3

Semana 4

Semana 5

Semana 6

Semana 7

Semana 8

Semana 9

Semana 10

Presupuesto

Duración (semanas)

Item

Descripción

1.01

Actvidad 1

S/.

10,000.00

3

1.02

Actvidad 2

S/.

35,000.00

2

1.03

Actvidad 3

S/.

45,000.00

5

1.04

Actvidad 4

S/.

15,000.00

1

1.05

Actvidad 5

S/.

17,500.00

2

1.06

Actvidad 6

S/.

47,800.00

4

1.07

Actvidad 7

S/.

125,000.00

7

1.08

Actvidad 8

S/.

5,000.00

1

1.09

Actvidad 9

S/.

13,450.00

2

1.10

Actvidad 10

S/.

25,000.00

3

1.11

Actvidad 11

S/.

44,000.00

6

1.12

Actvidad 12

S/.

17,800.00

3

1.13

Actvidad 13

S/.

34,500.00

4

1.14

Actvidad 14

S/.

64,300.00

5

1.15

Actvidad 15

S/.

1,500.00

1

1.16

Actvidad 16

S/.

20,000.00

2

1.17

Actvidad 17

S/.

50,000.00

7

1.18

Actvidad 18

S/.

100,000.00

8

1.19

Actvidad 19

S/.

27,500.00

1

1.20

Actvidad 20

S/.

12,000.00

3

S/.

710,350.00

Semana 1 S/

Semana 2

3!33333 S/

3!33333

S/

9!00000

S/

6!72500

S/

12!50000

Semana 3 S/ S/ S/

Semana 4

3!33333 17!50000 S/ 9!00000 S/

Semana 5

17!50000 9!00000 S/

Semana 6

9!00000 S/

Semana 7

9!00000 S/

S/ S/

S/

8!75000 S/

17!85714 S/

S/ 17!85714 S/

11!95000 S/ 17!85714 S/

8!33333 S/

8!33333 S/

S/ 8!62500 S/ S/

7!33333 S/ S/ 8!62500 S/ 12!86000 S/

7!33333 S/ 5!93333 S/ 8!62500 12!86000 S/

S/ 7!14286 S/ 12!50000 S/

10!00000 S/ 7!14286 S/ 12!50000 S/

10!00000 7!14286 S/ 12!50000 S/

S/

15!00000

8!75000 11!95000 S/ 17!85714 S/

11!95000 S/ 17!85714 S/

11!95000 17!85714

7!33333 S/ 5!93333 S/

7!33333 5!93333

12!86000 S/

12!86000

7!14286 S/ 12!50000 S/

7!14286 12!50000

S/

4!00000

6!72500 S/

S/

Semana 8

8!62500 S/

S/ 12!50000 S/

8!33333

Semana 9

S/

S/

S/

S/ S/ S/

Semana 10

17!85714 S/

5!00000

7!33333 S/

7!33333

12!86000 S/

1!50000

7!14286 S/ 12!50000 S/ 4!00000 S/

7!14286 27!50000 4!00000

S/.800,000.00

Presupuesto

Duración (semanas)

Item

Descripción

1.01

Actvidad 1

S/.

10,000.00 S/.700,000.00

3

1.02

Actvidad 2

S/.

35,000.00

2

1.03

Actvidad 3

S/.

45,000.00

5

1.04

Actvidad 4

S/.

S/.600,000.00

15,000.00

1

1.05

Actvidad 5

S/.

17,500.00

2

1.06

Actvidad 6

S/.

47,800.00

4

1.07

Actvidad 7

S/.

125,000.00

7

1.08

Actvidad 8

S/.

5,000.00

1

1.09

Actvidad 9

S/.

S/.400,000.00 13,450.00

2

1.10

Actvidad 10

S/.

25,000.00

3

1.11

Actvidad 11

S/.

44,000.00

6

1.12

Actvidad 12

S/.

17,800.00

3

1.13

Actvidad 13

S/.

34,500.00

4

1.14

Actvidad 14

S/.

64,300.00 S/.200,000.00

5

1.15

Actvidad 15

S/.

1,500.00

1

1.16

Actvidad 16

S/.

20,000.00

2

1.17

Actvidad 17

S/.

S/.100,000.00 50,000.00

7

1.18

Actvidad 18

S/.

100,000.00

8

1.19

Actvidad 19

S/.

27,500.00

1

1.20

Actvidad 20

S/.

12,000.00 0

3

S/.

S/.500,000.00

S/.300,000.00

 S/.-

710,350.00

Semana 1 S/

Semana 2

3!33333 S/

3!33333

S/

9!00000

S/

6!72500

S/

12!50000 2

S/.

3,333.33 S/.

31,558.33

S/.

3,333.33 S/.

34,891.67

Char Tile Semana 3 S/ S/ S/

Semana 4

3!33333 17!50000 S/ 9!00000 S/

Semana 5

17!50000 9!00000 S/

Semana 6

9!00000 S/

Semana 7

9!00000 S/

S/ S/

S/

8!75000 S/

17!85714 S/

S/ 17!85714 S/

11!95000 S/ 17!85714 S/

8!33333 S/

8!33333 S/

S/ 8!62500 S/ S/

7!33333 S/ S/ 8!62500 S/ 12!86000 S/

7!33333 S/ 5!93333 S/ 8!62500 12!86000 S/

S/ 7!14286 S/ 12!50000 S/

10!00000 S/ 7!14286 S/ 12!50000 S/

10!00000 7!14286 S/ 12!50000 S/

S/

8!75000

8!62500 S/

S/ 12!50000 S/

4

S/.

15!00000

11!95000 S/ 17!85714 S/

11!95000 S/ 17!85714 S/

11!95000 17!85714

7!33333 S/ 5!93333 S/

7!33333 5!93333

12!86000 S/

12!86000

7!14286 S/ 12!50000 S/

7!14286 12!50000

S/

8 4!00000

90,576.67 S/.

79,576.67

6!72500 S/

S/

Semana 8

75,540.48 S/.

89,708.33 S/.

8!33333

6

114,351.67 S/.

111,535.00 S/.

S/. 110,432.14 S/. 200,140.48 S/. 314,492.14 S/. 426,027.14 S/. 516,603.81 S/. 596,180.48

Semana 9

S/

S/

S/

Semana 10

17!85714 S/

5!00000

7!33333 S/

7!33333

12!86000 S/

1!50000 7!14286

S/

7!14286 S/ 12!50000 S/ 4!00000 S/

27!50000 10 4!00000

S/.

61,693.33 S/.

52,476.19

S/ S/

S/. 657,873.81 S/. 710,350.00

12

S/.800,000.00 S/.800,000.00

Presupuesto

Duración (semanas)

Item

Descripción

1.01

Actvidad 1

S/.

S/.700,000.00 10,000.00 S/.700,000.00

3

1.02

Actvidad 2

S/.

35,000.00

2

1.03

Actvidad 3

S/.

45,000.00

5

1.04

Actvidad 4

S/.

1.05

Actvidad 5

S/.

1.06

Actvidad 6

S/.

1.07

Actvidad 7

1.08

S/.600,000.00 S/.600,000.00

15,000.00

1

17,500.00

2

47,800.00

4

S/.

125,000.00

7

Actvidad 8

S/.

5,000.00

1

1.09

Actvidad 9

S/.

S/.400,000.00 S/.400,000.00 13,450.00

2

1.10

Actvidad 10

S/.

25,000.00

3

1.11

Actvidad 11

S/.

44,000.00

6

1.12

Actvidad 12

S/.

17,800.00

3

1.13

Actvidad 13

S/.

34,500.00

4

1.14

Actvidad 14

S/.

64,300.00 S/.200,000.00 S/.200,000.00

5

1.15

Actvidad 15

S/.

1,500.00

1

1.16

Actvidad 16

S/.

20,000.00

2

1.17

Actvidad 17

S/.

S/.100,000.00 S/.100,000.00 50,000.00

7

1.18

Actvidad 18

S/.

100,000.00

8

1.19

Actvidad 19

S/.

27,500.00

1

1.20

Actvidad 20

S/.

12,000.00 0 0

3

S/.

S/.500,000.00 S/.500,000.00

S/.300,000.00 S/.300,000.00

 S/. S/.-

710,350.00

P"

Semana 1 S/

S/ S/ S/.

%"

3!33333 S/

3!33333

S/

9!00000

S/

6!72500

S/

12!50000 22

S/.

#$

Semana 2

S/ S/.

3!33333 S/ 31!55833 3,333.33 S/.

34,891.67

3!50000 S/ 35!00000 3,333.33 S/.

38,333.33

3!00000 S/ 30!00000 3,333.33 S/.

33,333.33

Char Tile Semana 3 S/ S/ S/

Semana 4

3!33333 17!50000 S/ 9!00000 S/

Semana 5

17!50000 9!00000 S/

Semana 6

9!00000 S/

Semana 7

9!00000 S/

S/ S/

S/

8!75000 S/

17!85714 S/

S/ 17!85714 S/

11!95000 S/ 17!85714 S/

8!33333 S/

8!33333 S/

S/ 8!62500 S/ S/

7!33333 S/ S/ 8!62500 S/ 12!86000 S/

7!33333 S/ 5!93333 S/ 8!62500 12!86000 S/

S/ 7!14286 S/ 12!50000 S/

10!00000 S/ 7!14286 S/ 12!50000 S/

10!00000 7!14286 S/ 12!50000 S/

S/

8!75000

8!62500 S/

S/ 12!50000 S/

44

S/ 75!54048 S/ 89!70833 S/ S/.

110,432.14 S/.

200,140.48 S/.

S/ 80!00000 S/ 95!00000 S/. 118,333.33 S/. 213,333.33

S/ 65!00000 S/ 80!00000 S/.

15!00000

11!95000 S/ 17!85714 S/

11!95000 S/ 17!85714 S/

11!95000 17!85714

7!33333 S/ 5!93333 S/

7!33333 5!93333

12!86000 S/

12!86000

7!14286 S/ 12!50000 S/

7!14286 12!50000

S/

8 84!00000

6!72500 S/

S/

Semana 8

98,333.33 S/.

178,333.33

8!33333

66

114!35167 S/ 314,492.14 S/.

111!53500 S/ 90!57667 S/ 79!57667 426,027.14 S/.

516,603.81 S/.

596,180.48

Semana 9

S/

S/

S/

S/ S/ S/

Semana 10

17!85714 S/

5!00000

7!33333 S/

7!33333

12!86000 S/

1!50000

7!14286 S/ 12!50000 S/ 4!00000 S/

7!14286 27!50000 10 10 4!00000

S/ 61!69333 S/ 52!47619 S/. 657,873.81 S/. 710,350.00

12 12