MONTHLY REPORT
PROJECT:
CUT DATE:
1.- DATOS DEL PROYECTO / PROJECT DATA
2.- DESCRIPCION DEL PROYECTO / PROJECT DESCRIPTION
MANGEMENT BY (OWNER / EPCM) :
WEEK #
25
CONTRACTOR / TYPE:
ORIGINAL BUDGET (US$)
PERIOD OF REPORT
CHANGE ORDER (US$)
1.- EARTHMOVING
FROM:
CURRENT BUDGET (US$)
2.- CIVIL WORKS
TO:
ACTUAL COST (US$)
3. MECHANICAL WORKS
FORECAST (US$)
EST. AT COMPLETION (US$)
MANAGER:
LEAD FIELD:
AMOUNT PRESENTED EDP
LEAD CONTROL PROJECTS:
PAY TO DATE (US$)
4.- MILESTONES
CODE ITEM
ACTIVITIES DESCRIPTION
PP
PERIMETRAL PROJECTS
P01
PLANTA TRATAMIENTO DE AGUAS TUNEL KINKSMILL
CONTRACT
DATES
ACTUAL APPROVED
BASE LINE
ACTUAL
FORECAST
VARIANCE
12-Oct-10
24-Nov-10
15-Nov-10
5-Dec-10
-20
COMMENTS
Delay
Start Construction
Ahead
Finish Foundations
Re-scheduled
On schedule
Deleted
5.- COST ANALYSIS
COST COMPARISON CHART
Budget US$
FACILITY CODE
FACILITY DESCRPTION
Original Budget
Actual Cost
Approved Changes
Current Budget
Previus
This Period
Acumm. to Date
Forecast
Forecast to
Complete
Trend
E-ENGINEERING
Ingeniera
100
100
50
53
P-PROCUREMENT
Procura
Variance Estimate to
date
EAC
ETC
47
47
100
200
50
250
38
20
58
193
193
250
C - CONSTRUCTION
Construccin
PT-P50-2450-1230-ZC-001
Civil
Mecnico
200
300
200
50
50
10
160
170
220
20
PT-P50-2450-1230-ZM-001
50
350
350
350
350
PT-P50-2450-1230-ZE-001
Elctrico
150
150
20
20
40
110
110
150
CCN 01
Modificacin Agua
Contra Incendio
25
25
15
15
10
10
25
Contingency
50
-25
25
25
25
1,025
75
1,100
108
108
215
10
870
905
1,120
6.- ACTUAL COST CASH FLOW
7.- CASH FLOW CURVE
Budget - US$
Sep-10
COMMENTS
8.- PAYMENT STATUS
STATUS DE PAGOS
ECONOMIC CASH FLOW
MONTH
Status
DESCRITION
Forecast - US$
Actual - US$
$0.00
Saldo -US$
$0.00
AMOUNT
COMMENTS
EDP PRESENTADOS
$200,000.00 Incluye el adelanto de US$ 25000
EDP APROBADOS
$150,000.00
EDP PAGADOS
$100,000.00
Oct-10
$50,000.00
$20,000.00
Nov-10
$200,000.00
$140,000.00
Dec-10
$200,000.00
$220,000.00
Jan-11
$150,000.00
$250,000.00
SALDO POR APROBAR
EDP
PERIOD
AMOUNT
STATUS
ACCOUNT STATUS
Feb-11
$170,000.00
$140,000.00
Adelanto
15.02.10
25,000.00
Aprobado
Pagado
Mar-11
$190,000.00
$1,210,000.00
EDP1
Del 16.02 Al 15.03
30,000.00
Aprobado
Apr-11
$210,000.00
$180,000.00
$1,030,000.00
EDP2
Del 16.03 Al 15.04
45,000.00
Aprobado
Pagado
May-11
$230,000.00
$20,000.00
$1,010,000.00
EDP3
Del 16.04 Al 15.05
50,000.00
Aprobado
Factura Presentada
Jun-11
$250,000.00
$220,000.00
$790,000.00
EDP4
Del 16.05 Al 15.06
50,000.00
En Evaluacin
Pendiente
$160,000.00
Jul-11
$210,000.00
$240,000.00
Aug-11
$140,000.00
$260,000.00
Sep-11
$100,000.00
$220,000.00
$70,000.00
Oct-11
$30,000.00
$200,000.00
-$130,000.00
Nov-11
$10,000.00
$140,000.00
-$270,000.00
Dec-11
$0.00
$90,000.00
-$360,000.00
Jan-12
$0.00
$20,000.00
$2,140,000.00
$1,590,000.00
$50,000.00
SALDO POR PAGAR
$50,000.00
Pagado
$550,000.00
$290,000.00
-$380,000.00
$930,000.00
9.- COMMITMENT CURVE (Only for EPCM / PCM Contracts)
10.- FINANTIAL AND COST COMMENTS
11.- MAN POWER/MAN HOUR STATISTIC
14.- KPIs
12.- PROGRESS PHASE / COMMODITY / FACILITY / CONTRACTS / DISCIPLINE ANALYSIS CHART
CODIGO
HORAS HOMBRE DIRECTAS
DESCRIPCIN
BUDGET
PESO
FORECAST
AVANCES
PROG
ANALISIS DE HH
REAL
PROG
GANADAS
GASTADA
PROGRESO DE INGENIERA
CODIGO
FASE/DISCIPLINA/COMMODITY
ARQUITECTURA
3,000.0
3,000.0
10.74%
90.0%
87.0%
2700.0
2610.0
3000.0
CIVIL / ESTRUCTURAL
7,000.0
7,000.0
25.05%
80.0%
65.0%
5600.0
4550.0
5000.0
MECANICA
6,000.0
6,000.0
21.48%
60.0%
55.0%
3600.0
3300.0
3500.0
TUBERIA
5,000.0
5,000.0
17.90%
40.0%
45.0%
2000.0
2250.0
2000.0
ELECTRICA
3,000.0
3,000.0
10.74%
40.0%
45.0%
1200.0
1350.0
1500.0
INSTRUMENTACION
2,939.0
2,939.0
10.52%
20.0%
20.0%
587.8
587.8
VARIOS
1,000.0
1,000.0
3.58%
10.0%
5.0%
100.0
50.0
27,939.0
27,939.0
100.00%
56.5%
52.6%
15787.8
900.0
120.0
14697.8
16020.0
13.- PROGRESS CURVE
16.- PROGRESS COMMENTS
CONSTRUCTI ON CURVE
Project:
Cut Date:
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
j un-09
j ul-09
ago-09
sep-09
oct- 09
nov-09
Target Early C umulative
dic-09
ene-10
feb-10
mar-10
abr-10
may-10
Target Late Cumulati ve
j un-10
jul-10
ago-10
Mean
sep- 10
oct -10
nov-10
dic-10
ene-11
feb-11
mar- 11
abr-11
may- 11
jun-11
jul-11
ago-11
sep-11
oct -11
nov-11
dic-11
SPI
LPI
Forecast Late C umulative
Actual C umulative
PROGRESO DEL PERIODO
j un-09
j ul-09
Target ( Early)
Target ( Late)
Mean
Actual
0. 0%
0.0%
0. 0%
0.1%
ago-09
0.1%
2009
sep-09
0.2%
oct-09
0.6%
nov- 09
1.2%
dic-09 ene-10
1.2%
3.4%
feb-10 mar- 10
4.1%
4.4%
0.1%
0.2%
0.4%
0.7%
1.0%
1.9%
4.2%
4.1%
0.1%
0.6%
0. 2%
1.0%
0.5%
1.5%
0. 9%
2.0%
1. 0%
2.2%
2. 3%
2.7%
4. 2%
3.4%
4.2%
4.3%
Forecast Late Rev 3
abr-10
5.6%
may- 10
6.7%
j un-10
8.5%
2010
jul-10
8.5%
ago-10
7.8%
4.9%
5.1%
6.5%
6.8%
7.2%
5.1%
4.7%
4.7%
5.6%
7.1%
7. 3%
7.4%
sep-10
7.5%
oct-10
6.7%
nov-10
6.4%
dic-10
5.2%
ene-11
5.7%
feb-11
5.8%
mar-11
4.1%
abr- 11
3.1%
may-11
1.9%
7.5%
7.2%
6.8%
6.5%
6.3%
6.1%
5.4%
5.2%
3.5%
7. 5%
7.1 %
6. 7%
6.1 %
6.1%
6.0 %
5.0%
4.6%
2011
jun-11
0.8%
1.7%
3.0%
1.4%
jul-11
0.3%
ago- 11
0.2%
0.6%
0.1%
0.5%
sep-11
oct- 11
nov-11
dic-11
100.0%
100.0%
100.0%
0 .1%
22.6%
6.7%
8.2%
8.5%
8.0%
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.0%
2.5%
2.0%
1.0%
0.4%
0.1%
77.4%
PROGRESO MENSUAL
2009
sep-09
ago-09
oct-09
nov- 09
dic-09
0.0%
0.1%
0.3%
0.9%
2.1%
3.3%
6.7% 10.8% 15.2%
20.8%
27.5%
36.0%
44.5%
52.3%
59.8%
66.5%
72.9%
78.1%
83.8%
89.5%
93.6%
96.7%
98.6%
99.5%
99.8%
100.0%
Target ( Late)
0.0%
0.0%
0.1%
0.3%
0.7%
1.4%
2.4%
4.3%
17.5%
22.6%
29.1%
35.9%
43.1%
50.6%
57.8%
64.6%
71.1%
77.4%
83.5%
88.9%
94.1%
97.6%
99.3%
99.9%
100.0%
Mean
0. 0%
0.0%
0. 0%
0.1%
0.1%
0.7%
0. 3%
1.7%
0.8%
3.2%
1. 6%
5.2%
2. 7%
5. 0%
feb-10
8.5%
9. 2%
mar- 10
12.6%
13.4%
7.4% 10.1% 13.5% 17.9%
Forecast Late Rev 3
abr-10
18.5%
24.1%
j un-10
31.2%
38.5%
ago-10
45.8%
sep-10
53.3%
oct-10
60.4%
nov-10
67.1%
dic-10
73.2 %
ene-11
79. 3%
feb-11
85.3 %
mar-11
90. 3%
abr- 11
94.9%
may-11
97.9%
9 9.4%
jul-11
99.9%
ago- 11
sep-11
oct- 11
nov-11
dic-11
100.0%
22.6%
22.6%
17.- RELEVANT ACTIVITIES DURING THIS MONTH
may- 10
2011
jun-11
j ul-09
0.0%
Actual
ene-10
2010
jul-10
j un-09
Target ( Early)
29.3%
37.5%
46.0%
54.0%
62.0%
69.0%
76.0%
82.0%
87.0%
91.0%
94.0%
96.5%
98.5%
99.5%
99.9%
100.0%
8.- CRITICAL ITEMS /CONCERNS
9.- ACTIVITIES FOR THE FOLLOWING MONTH / KEY ACTIONS
15.- FOTOGRAFIAS
PLATFORM ACCES ROAD
Note: Attachment Schedule Update
STRIPPING WORKS
ENVIRONMENTAL WORKS
ACCESS FRONT # 02
COST COMPARISON
PROJECT:
CUT DATE:
Budget US$
PROJECT
CODE
PROJECT DESCRIPTION
PP
PERIMETRAL PROJECTS
P01
P02
P03
P04
P05
P06
P07
PLANTA TRATAMIENTO DE AGUAS - TUNEL KINKSMILL
PS
POWER SYSTEM
P30
P31
P32
P33
P34
P35
P36
10-034 220KV MAIN POWER TRANSMITION LINE RELOCATION
Approved
Changes
Current
Budget
C
A+B
Previus
This Period
Acumm. to
Date
Actual Cost
Open
Commit.
Previus
This Period
Forecast
Acumm. to
Date
F
D+E
Trend
Forecast To
Complete
ETC
G
G
H
H
I
G+H
EAC
Variance
Estimate
to date
CPI
Pay to date
J
F+I
K
J-C
L
J/C
Status
RE - ASENTAMIENTO CIUDAD DE MOROCOCHA
CONSTRUCCION CAMPAMENTO OPERACIONES
RE - ASENTAMIENTO SAIS TUPAC AMARU
CONSTRUCCIN ESTADIO SAN FRANCISCO DE ASIS
ACCESO SANTA ROSA DE CAO - CAO
TUNEL KINGSMILL - MEJORAS
10-035 RELOCATION OF SS.EE. MOROCOCHA AND 50 KV LINE
10-036 220KV LINE POMACOCHA -TOROMOCHO & POMACOCHA SS.EE. UPGRADE
10-037 TOROMOCHO SS.EE.
10-038 23 KV LINE TOROMOCHO - KINGSMILL
10-039 UPGRADE MOROCOCHA SS.EE.
10-040 23 KV LINE FOR MINE LOOP 6 & TRUCK SHOP AND PRIMARY CRUSHER
PT
TOROMOCHO PROJECT
P50
P51
P52
ON SHORE: PRE - CONSTRUCTION
PE
EXPANSION PROJECTS
P70
P71
LIME PLANT
Commitment Cost
Original
Budget
ON SHORE: DAM
ON SHORE: PLANT
MAIN ROAD VARIANT
CONTINGENCY
Original Budget:
Presupuesto Original =
al de la Oferta
VERDE: Indica que la Facilidad se encuentra bajo o igual al Original Budget. / Under Budget
AMARILLO: Indica que la Facilidad se encuentra bajo o igual al Current Budget. / Under Current Budget
Approved Changes:
Solo los cambios
APROBADOS por Aker
ROJO: Indica que la Facilidad se encuentra sobre el Current Budget. / Over current Budget
Estas 4 Columnas se refieren a los compromisos que se asumen
previo al periodo, en el periodo y acumulado, menciona tambien lo que
an no se ha comprometido como Open Commitment
This Period:
Avance Fsico Valorizado
del Periodo
OJO NO ES IGUAL QUE
LA VALORIZACION
Trends:
Tendencias por
cambios de alcance
Acumm. To Date:
Avance Fsico Acumulado
Valorizado
( Similar Valor Ganado)
OJO NO ES IGUAL QUE LA
VALORIZACION
ETC:
Costos Estimados sin
cambio de alcance
Forecast To Complete:
Es el Valor Total Estimado
que faltara para terminar
Pay to Date:
Es el monto PRESENTADO Y
APROBADO para PAGOS
EAC:
Costo Estimado de Cierre
ECONOMIC CASH FLOW
PROJECT:
CUT DATE:
300,000
3,000,000
250,000
2,500,000
200,000
2,000,000
150,000
1,500,000
100,000
1,000,000
50,000
500,000
0
Sep
Oct.
Nov.
Dec.
Jan
Feb
Mar
Apr
May
Jun
Jul
2010
Sep
Oct.
Sep
Oct
Nov
Dec
Jan
2011
Nov.
Dec.
Jan
Feb
Mar
Cost Scheduled
Cummulate Cost Sch.
0
0
50,000
50,000
200,000
250,000
200,000
450,000
150,000
600,000
170,000
770,000
190,000
960,000
Actual Cost
Cummulate Actual Cost
0
0
20,000
20,000
140,000
160,000
220,000
380,000
250,000
630,000
140,000
770,000
160,000
930,000
Forecast - Cost
Cummulate Forecast Cost
Aug
930,000
Apr
May
Jun
2012
Jul
Aug
Sep
Oct
Nov
Dec
210,000
1,170,000
230,000
1,400,000
250,000
1,650,000
210,000
1,860,000
140,000
2,000,000
100,000
2,100,000
30,000
2,130,000
10,000
2,140,000
0
2,140,000
180,000
1,110,000
20,000
1,130,000
220,000
1,350,000
240,000
1,590,000
260,000
1,850,000
220,000
2,070,000
200,000
2,270,000
140,000
2,410,000
90,000
2,500,000
Jan
20,000
2,520,000
COMMITMENT CASH FLOW
PROJECT:
CUT DATE:
2,000,000
3,000,000
1,800,000
2,500,000
1,600,000
1,400,000
2,000,000
1,200,000
1,000,000
1,500,000
800,000
1,000,000
600,000
400,000
500,000
200,000
0
0
Sep
Oct.
Nov.
Dec.
Jan
Feb
Mar
Apr
May
Jun
Jul
2010
Sep
Oct.
Sep
Oct
Nov
Dec
Jan
2011
Nov.
Dec.
Jan
Feb
Mar
Sch. Commitment Cost
Cummulate Sch. Com. Cost
0
0
1,880,000
1,880,000
120,000
2,000,000
80,000
2,080,000
30,000
2,110,000
30,000
2,140,000
0
2,140,000
Actual Commitment Cost
Cummulate Actual Com. Cost
0
0
1,880,000
1,880,000
100,000
1,980,000
70,000
2,050,000
50,000
2,100,000
100,000
2,200,000
50,000
2,250,000
Forecast Commitment Cost
Cummulate Forecast Com. Cost
Aug
2,250,000
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
0
2,140,000
170,000
2,420,000
0
2,420,000
0
2,420,000
100,000
2,520,000
0
2,520,000
0
2,520,000
0
2,520,000
0
2,520,000
0
2,520,000
3,000,000
2,500,000
2,000,000
1,500,000
1,000,000
500,000
0
Dec
Jan
2012
Jan
0
2,520,000
MONTHLY HISTOGRAM MAN POWER
PROJECT:
CUT DATE:
1400
Schedule
Forecast
Actual
1200
Dotaciones
1000
800
600
400
200
DIRECT MAN POWER
Schedule
Forecast
Actual
DIRECT MAN HOUR
Schedule
Forecast
Actual
INDIRECT MAN
POWER
Schedule
Forecast
Actual
February
January
December
October
November
Semanas
September
August
July
June
May
April
March
March
April
May
June
July
August
September
October
November
December
January
February
129
471
604
612
1143
914
1176
646
936
892
960
607
618
694
698
389
397
25
43
121
251
370
428
357
March
April
May
June
July
August
September
October
November
December
January
February
38700
141300
181200
183600
342900
274200
352800
193800
280800
267600
288000
182100
185400
208200
209400
116700
119100
7500
12900
36300
75300
111000
128400
107100
March
April
May
June
July
August
September
October
November
December
January
February
40
40
40
40
45
45
50
45
50
40
40
40
40
30
30
30
20
20
10
35
35
40
40
50
EPCM PROGRESS
Project:
PHASE
Cut Date:
CAPEX US$
WEIGHT
(BASED ON
COST US$)
SCHEDULE PERIOD % COMPLETED
EARLY
MEAN
LATE
ACTUAL
PERIOD %
PERIOD PROGRESS
SCHEDULE ACUMULATIVE % COMPLETED
EARLY
MEAN
LATE
ACTUAL
CUMULATIVE
%
20,000,000
0.04
4.0%
3.0%
2.5%
3.0%
94.0%
90.0%
87.0%
88.0%
PROCUREMENT
200,000,000
0.38
7.0%
6.0%
4.0%
5.5%
40.0%
25.0%
20.0%
20.0%
CONSTRUCTION
300,000,000
0.58
10.0%
7.0%
5.0%
8.0%
60.0%
55.0%
47.0%
43.0%
TOTAL PROYECTO
520,000,000
1.00
6.9%
5.9%
3.9%
5.4%
42.1%
27.5%
22.6%
22.6%
ENGINEERING
PROGRESO BASADO EN HITOS INCREMENTALES DE INGENIERIA
PROGRESO BASADO EN HITOS INCREMENTALES DE PROCUREMENT
PROGRESO BASADO EN EL AVANCE FISICO - HORAS HOMBRE GANADAS
EPCM - GLOBAL CURVE
Project:
Cut Date:
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
Target Early Cumulative
Jun-09 Jul-09
Target (Early)
Target (Late)
Mean
Actual
0.0%
0.0%
0.0%
0.1%
Jan-10
Feb-10
Mar-10
0.2%
1.0%
May-10
Target Late Cumulative
2009
### Sep-09 Oct-09 ### ### Jan-10 Feb-10 ###
0.1% 0.2% 0.6% 1.2% 1.2% 3.4% 4.1% 4.4%
0.1% 0.2% 0.4% 0.7% 1.0% 1.9% 4.2% 4.1%
0.1%
0.6%
Apr-10
0.5%
1.5%
0.9%
2.0%
1.0%
2.2%
2.3%
2.7%
4.2%
3.4%
4.2%
4.3%
Forecast Late Rev 3
Jun-10
Jul-10
Aug-10
Mean
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Oct-11
Nov-11
Dec-11
SPI
LPI
Forecast Late Cumulative
Actual Cumulative
Sep-11
PROGRESO DEL PERIODO
2010
2011
Apr-10 May-10 Jun-10
Jul-10
Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
5.6%
6.7%
8.5%
8.5%
7.8%
7.5%
6.7%
6.4%
5.2%
5.7%
5.8%
4.1%
3.1%
1.9%
0.8%
0.3%
0.2%
4.9%
5.1%
6.5%
6.8%
7.2%
7.5%
7.2%
6.8%
6.5%
6.3%
6.1%
5.4%
5.2%
3.5%
1.7%
0.6%
0.1%
5.1%
4.7%
5.6%
7.1%
7.3%
7.4%
7.5%
7.1%
6.7%
6.1%
6.1%
6.0%
5.0%
4.6%
3.0%
1.4%
0.5%
0.1%
4.7%
6.7%
8.2%
8.5%
8.0%
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.0%
2.5%
2.0%
1.0%
0.4%
0.1%
100.0%
100.0%
100.0%
22.6%
77.4%
PROGRESO MENSUAL
Jun-09 Jul-09
2009
### Sep-09 Oct-09 ###
###
Jan-10 Feb-10 ###
Apr-10
May-10
Jun-10
2010
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
2011
Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
Target (Early)
0.0%
0.0%
0.1%
0.3%
0.9%
2.1%
3.3%
6.7% 10.8% 15.2%
20.8%
27.5%
36.0%
44.5%
52.3%
59.8%
66.5%
72.9%
78.1%
83.8%
89.5%
93.6%
96.7%
98.6%
99.5%
99.8% 100.0%
Target (Late)
99.9% 100.0%
0.0%
0.0%
0.1%
0.3%
0.7%
1.4%
2.4%
4.3%
Mean
0.0%
0.0%
0.1%
0.3%
0.8%
1.6%
2.7%
5.0%
Actual
0.0%
0.1%
0.7%
1.7%
3.2%
5.2%
Forecast Late Rev 3
8.5% 12.6%
17.5%
22.6%
29.1%
35.9%
43.1%
50.6%
57.8%
64.6%
71.1%
77.4%
83.5%
88.9%
94.1%
97.6%
99.3%
13.4%
18.5%
24.1%
31.2%
38.5%
45.8%
53.3%
60.4%
67.1%
73.2%
79.3%
85.3%
90.3%
94.9%
97.9%
99.4%
7.4% 10.1% 13.5% 17.9%
22.6%
29.3%
37.5%
46.0%
54.0%
62.0%
69.0%
76.0%
82.0%
87.0%
91.0%
94.0%
96.5%
98.5%
99.5%
9.2%
22.6%
99.9%
100.0%
99.9% 100.0%
175076764.xls
13. Total
ENGINEERING CURVE
Project:
Cut Date:
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
Target Early Cumulative
Jun-09 Jul-09
Target (Early)
Target (Late)
Mean
Actual
0.0%
0.0%
0.0%
0.1%
Jan-10
Feb-10
Mar-10
0.2%
1.0%
May-10
Target Late Cumulative
2009
### Sep-09 Oct-09 ### ### Jan-10 Feb-10 ###
0.1% 0.2% 0.6% 1.2% 1.2% 3.4% 4.1% 4.4%
0.1% 0.2% 0.4% 0.7% 1.0% 1.9% 4.2% 4.1%
0.1%
0.6%
Apr-10
0.5%
1.5%
0.9%
2.0%
1.0%
2.2%
2.3%
2.7%
4.2%
3.4%
4.2%
4.3%
Forecast Late Rev 3
Jun-10
Jul-10
Aug-10
Mean
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Oct-11
Nov-11
Dec-11
SPI
LPI
Forecast Late Cumulative
Actual Cumulative
Sep-11
PROGRESO DEL PERIODO
2010
2011
Apr-10 May-10 Jun-10
Jul-10
Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
5.6%
6.7%
8.5%
8.5%
7.8%
7.5%
6.7%
6.4%
5.2%
5.7%
5.8%
4.1%
3.1%
1.9%
0.8%
0.3%
0.2%
4.9%
5.1%
6.5%
6.8%
7.2%
7.5%
7.2%
6.8%
6.5%
6.3%
6.1%
5.4%
5.2%
3.5%
1.7%
0.6%
0.1%
5.1%
4.7%
5.6%
7.1%
7.3%
7.4%
7.5%
7.1%
6.7%
6.1%
6.1%
6.0%
5.0%
4.6%
3.0%
1.4%
0.5%
0.1%
4.7%
6.7%
8.2%
8.5%
8.0%
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.0%
2.5%
2.0%
1.0%
0.4%
0.1%
100.0%
100.0%
100.0%
22.6%
77.4%
PROGRESO MENSUAL
Jun-09 Jul-09
2009
### Sep-09 Oct-09 ###
###
Jan-10 Feb-10 ###
Apr-10
May-10
Jun-10
2010
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
2011
Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
Target (Early)
0.0%
0.0%
0.1%
0.3%
0.9%
2.1%
3.3%
6.7% 10.8% 15.2%
20.8%
27.5%
36.0%
44.5%
52.3%
59.8%
66.5%
72.9%
78.1%
83.8%
89.5%
93.6%
96.7%
98.6%
99.5%
99.8% 100.0%
Target (Late)
99.9% 100.0%
0.0%
0.0%
0.1%
0.3%
0.7%
1.4%
2.4%
4.3%
Mean
0.0%
0.0%
0.1%
0.3%
0.8%
1.6%
2.7%
5.0%
Actual
0.0%
0.1%
0.7%
1.7%
3.2%
5.2%
Forecast Late Rev 3
8.5% 12.6%
17.5%
22.6%
29.1%
35.9%
43.1%
50.6%
57.8%
64.6%
71.1%
77.4%
83.5%
88.9%
94.1%
97.6%
99.3%
13.4%
18.5%
24.1%
31.2%
38.5%
45.8%
53.3%
60.4%
67.1%
73.2%
79.3%
85.3%
90.3%
94.9%
97.9%
99.4%
7.4% 10.1% 13.5% 17.9%
22.6%
29.3%
37.5%
46.0%
54.0%
62.0%
69.0%
76.0%
82.0%
87.0%
91.0%
94.0%
96.5%
98.5%
99.5%
9.2%
22.6%
99.9%
100.0%
99.9% 100.0%
175076764.xls
13. Engineering
PROCUREMENT CURVE
Project:
Cut Date:
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
Target Early Cumulative
Jun-09 Jul-09
Target (Early)
Target (Late)
Mean
Actual
0.0%
0.0%
0.0%
0.1%
Jan-10
Feb-10
Mar-10
0.2%
1.0%
May-10
Target Late Cumulative
2009
### Sep-09 Oct-09 ### ### Jan-10 Feb-10 ###
0.1% 0.2% 0.6% 1.2% 1.2% 3.4% 4.1% 4.4%
0.1% 0.2% 0.4% 0.7% 1.0% 1.9% 4.2% 4.1%
0.1%
0.6%
Apr-10
0.5%
1.5%
0.9%
2.0%
1.0%
2.2%
2.3%
2.7%
4.2%
3.4%
4.2%
4.3%
Forecast Late Rev 3
Jun-10
Jul-10
Aug-10
Mean
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Oct-11
Nov-11
Dec-11
SPI
LPI
Forecast Late Cumulative
Actual Cumulative
Sep-11
PROGRESO DEL PERIODO
2010
2011
Apr-10 May-10 Jun-10
Jul-10
Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
5.6%
6.7%
8.5%
8.5%
7.8%
7.5%
6.7%
6.4%
5.2%
5.7%
5.8%
4.1%
3.1%
1.9%
0.8%
0.3%
0.2%
4.9%
5.1%
6.5%
6.8%
7.2%
7.5%
7.2%
6.8%
6.5%
6.3%
6.1%
5.4%
5.2%
3.5%
1.7%
0.6%
0.1%
5.1%
4.7%
5.6%
7.1%
7.3%
7.4%
7.5%
7.1%
6.7%
6.1%
6.1%
6.0%
5.0%
4.6%
3.0%
1.4%
0.5%
0.1%
4.7%
6.7%
8.2%
8.5%
8.0%
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.0%
2.5%
2.0%
1.0%
0.4%
0.1%
100.0%
100.0%
100.0%
22.6%
77.4%
PROGRESO MENSUAL
Jun-09 Jul-09
2009
### Sep-09 Oct-09 ###
###
Jan-10 Feb-10 ###
Apr-10
May-10
Jun-10
2010
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
2011
Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
Target (Early)
0.0%
0.0%
0.1%
0.3%
0.9%
2.1%
3.3%
6.7% 10.8% 15.2%
20.8%
27.5%
36.0%
44.5%
52.3%
59.8%
66.5%
72.9%
78.1%
83.8%
89.5%
93.6%
96.7%
98.6%
99.5%
99.8% 100.0%
Target (Late)
99.9% 100.0%
0.0%
0.0%
0.1%
0.3%
0.7%
1.4%
2.4%
4.3%
Mean
0.0%
0.0%
0.1%
0.3%
0.8%
1.6%
2.7%
5.0%
Actual
0.0%
0.1%
0.7%
1.7%
3.2%
5.2%
Forecast Late Rev 3
8.5% 12.6%
17.5%
22.6%
29.1%
35.9%
43.1%
50.6%
57.8%
64.6%
71.1%
77.4%
83.5%
88.9%
94.1%
97.6%
99.3%
13.4%
18.5%
24.1%
31.2%
38.5%
45.8%
53.3%
60.4%
67.1%
73.2%
79.3%
85.3%
90.3%
94.9%
97.9%
99.4%
7.4% 10.1% 13.5% 17.9%
22.6%
29.3%
37.5%
46.0%
54.0%
62.0%
69.0%
76.0%
82.0%
87.0%
91.0%
94.0%
96.5%
98.5%
99.5%
9.2%
22.6%
99.9%
100.0%
99.9% 100.0%
175076764.xls
13. Procurement
CONSTRUCTION CURVE
Project:
Cut Date:
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
Target Early Cumulative
Jun-09 Jul-09
Target (Early)
Target (Late)
Mean
Actual
0.0%
0.0%
0.0%
0.1%
Jan-10
Feb-10
Mar-10
0.2%
1.0%
May-10
Target Late Cumulative
2009
### Sep-09 Oct-09 ### ### Jan-10 Feb-10 ###
0.1% 0.2% 0.6% 1.2% 1.2% 3.4% 4.1% 4.4%
0.1% 0.2% 0.4% 0.7% 1.0% 1.9% 4.2% 4.1%
0.1%
0.6%
Apr-10
0.5%
1.5%
0.9%
2.0%
1.0%
2.2%
2.3%
2.7%
4.2%
3.4%
4.2%
4.3%
Forecast Late Rev 3
Jun-10
Jul-10
Aug-10
Mean
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Oct-11
Nov-11
Dec-11
SPI
LPI
Forecast Late Cumulative
Actual Cumulative
Sep-11
PROGRESO DEL PERIODO
2010
2011
Apr-10 May-10 Jun-10
Jul-10
Aug-10 Sep-10 Oct-10 Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
5.6%
6.7%
8.5%
8.5%
7.8%
7.5%
6.7%
6.4%
5.2%
5.7%
5.8%
4.1%
3.1%
1.9%
0.8%
0.3%
0.2%
4.9%
5.1%
6.5%
6.8%
7.2%
7.5%
7.2%
6.8%
6.5%
6.3%
6.1%
5.4%
5.2%
3.5%
1.7%
0.6%
0.1%
5.1%
4.7%
5.6%
7.1%
7.3%
7.4%
7.5%
7.1%
6.7%
6.1%
6.1%
6.0%
5.0%
4.6%
3.0%
1.4%
0.5%
0.1%
4.7%
6.7%
8.2%
8.5%
8.0%
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.0%
2.5%
2.0%
1.0%
0.4%
0.1%
100.0%
100.0%
100.0%
22.6%
77.4%
PROGRESO MENSUAL
Jun-09 Jul-09
2009
### Sep-09 Oct-09 ###
###
Jan-10 Feb-10 ###
Apr-10
May-10
Jun-10
2010
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
2011
Jun-11
Jul-11
Aug-11 Sep-11 Oct-11 Nov-11 Dec-11
Target (Early)
0.0%
0.0%
0.1%
0.3%
0.9%
2.1%
3.3%
6.7% 10.8% 15.2%
20.8%
27.5%
36.0%
44.5%
52.3%
59.8%
66.5%
72.9%
78.1%
83.8%
89.5%
93.6%
96.7%
98.6%
99.5%
99.8% 100.0%
Target (Late)
99.9% 100.0%
0.0%
0.0%
0.1%
0.3%
0.7%
1.4%
2.4%
4.3%
Mean
0.0%
0.0%
0.1%
0.3%
0.8%
1.6%
2.7%
5.0%
Actual
0.0%
0.1%
0.7%
1.7%
3.2%
5.2%
Forecast Late Rev 3
8.5% 12.6%
17.5%
22.6%
29.1%
35.9%
43.1%
50.6%
57.8%
64.6%
71.1%
77.4%
83.5%
88.9%
94.1%
97.6%
99.3%
13.4%
18.5%
24.1%
31.2%
38.5%
45.8%
53.3%
60.4%
67.1%
73.2%
79.3%
85.3%
90.3%
94.9%
97.9%
99.4%
7.4% 10.1% 13.5% 17.9%
22.6%
29.3%
37.5%
46.0%
54.0%
62.0%
69.0%
76.0%
82.0%
87.0%
91.0%
94.0%
96.5%
98.5%
99.5%
9.2%
22.6%
99.9%
100.0%
99.9% 100.0%
175076764.xls
13. Construction
KPI'S PERFORMANCE
PROJECT:
CUT DATE:
1.50
1.40
1.30
1.20
1.10
1.00
0.90
0.80
0.70
0.60
0.50
Sep
KPI'S INDEX
Target Index
SPI: Schedule Performance Index
LPI: Labor Performance Index
CPI: Cost Performance Index
Target Index
SPI: Schedule
Performance Index
LPI: Labor Performance
Index
Oct
Nov
Dic
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
1.00
0.90
1.20
0.80
1.00
0.88
1.15
0.85
1.00
0.85
1.05
0.88
1.00
0.82
1.02
0.89
1.00
0.80
0.98
0.91
1.00
0.78
0.94
0.93
1.00
0.78
0.90
0.97
1.00
1.00
1.00
1.00
1.00
1.7 0.62962963
0.8
0.79349205
2.7
1.728
1 2.12057504
0.42057504 146.780689
0.8953599
