PRECEDENCIA TIEMPO

ITEM UNIDAD METRADO

3 (dias)
A - 2 324.78
B A 7 483.65
C A 8 451.30
D B 5 405.56
E B 14 0.00
F B 9 0.00
G C 8 0.00
H C 11 0.00
I C 13 0.00
J D 14 0.00
K D 9 0.00
L E 15 0.00
M E 11 0.00
N F 11 0.00
O F 14 0.00
P G 13 0.00
Q G 10 0.00
R H 11 0.00
S H 9 0.00
T I 13 0.00
U I 14 0.00
V J 10 0.00
W J 13 0.00
X K 9 0.00
Y L 13 0.00
Z L,M 13 0.00
AA N,O 8 0.00
AB O,P 13 0.00
AC Q,R 13 0.00
AD R,S 9 0.00
AE T,U 14 0.00
AF V,W 13 0.00
AG W,X,Y 10 0.00
AH Y,Z 14 0.00
AI Z,AA 8 0.00
AJ AA,AB,AC 11 0.00
AK AC 14 0.00
AL AC,AD 14 0.00
AM AD,AE 2 0.00
AN AF,AG,AH 11 0.00
AO AI,AJ,AK 12 0.00
AP AK,AL,AM 5 0.00
AQ AN,AO,AP 13 0.00

GASTOS GENERALES 13.00% C.D.

UTILIDAD 7.00 % C.D.
SUB TOTAL
I.G.V. 18.00% DEL SUB TOTAL
PRESUPUESTO TOTAL
Son:
P.U. S/. PARCIAL S/.

78.78 N°
41.23 10
41.23
41.23
216.31
229.95
408.06
383.88
423.81
34.19
1.28
389.28
470.58
62.81
367.87
137.16
20.4
12.11
34.25
47.38
4.53
30.56
383.52
10.83
6.78
80.3
77.46
3.91
12.61
4.37
271.44
370.9
81.69
48.72
30.23
10.29
23.18
4.84
4617.17
148.07
420
946.6
78.36
0.00
0.00
0.00
0.00
0.00
0.00
 Alumno PRECEDENCIA A
MULATILLO CARRASCO LUIS ENRIQUE P3 2

A
324.78

A
01.01.01.02
 B C D E F
7 8 5 14 9

B C D E F
438.65 451.30 405.56 360.24 226.33

B C D E F
02.03.01.01 02.03.01.02 02.03.01.04 02.04.01.01 02.04.03.01
 G H I J K L
8 11 13 14 9 15

G H I J K L
249.78 211.63 204.64 292.26 199.63 350.03

G H I J K L
02.05.01.01 02.05.01.02 02.05.02.01 02.05.03.02 02.05.03.05 02.05.05.01
 M N O P Q R S
11 11 14 13 10 11 9

M N O P Q R S
297.25 475.79 684.71 1205.58 1404.05 377.91 629.26

M N O P Q R S
02.05.09.01 02.05.11.02 02.05.12.01 03.01.01 03.02.02 03.02.07 03.03.01
 TIEMPO (dias)

T U V W X Y Z
13 14 10 13 9 13 13

T U V W X Y Z
681.90 401.63 353.06 245.31 980.00 2389.26 227.00

T U V W X Y Z
03.04.04 03.04.16 03.06.06 03.07.01.02 03.09.02 03.11.03 04.01.02.01
 AA AB AAC AD AE AF AG
8 13 13 9 14 13 10

AA AB AC AD AE AF AG
262.00 425.65 260.85 260.85 169.00 151.00 312.00

AA AB AC AD AE AF AG
04.02.01.01 04.02.04.02 04.03.01.03 04.03.02.03 04.03.04.01 04.07.01.02 05.01.01
 AH AI AJ AK AL AM
14 8 11 14 14 2

AH AI AJ AK AL AM
266.00 377.00 1236.00 3460.80 2980.43 1.00

AH AI AJ AK AL AM
05.04.01.02 05.06.01 05.07.01.01 05.08.01.02 05.08.03.01 05.09.01.01
 AN AO AP AQ
11 12 5 13

AN AO AP AQ
262.00 204.00 35.00 182.00

AN AO AP AQ
05.10.02 05.10.21 05.11.01 05.14.04
METRADOS
ANALISIS DE PRECIOS UNITARIOS
 RED DE FLUJO
ITEM PRECEDENCIA 3 TIEMPO (dias)

A - 2 0.00
B A 7
C A 8
D B 5
E B 14
F B 9
G C 8
H C 11
I C 13
J D 14
K D 9
L E 15
M E 11
N F 11
O F 14
P G 13
Q G 10
R H 11
S H 9
T I 13
U I 14
V J 10
W J 13
X K 9
Y L 13
Z L,M 13
AA N,O 8
AB O,P 13
AC Q,R 13
AD R,S 9
AE T,U 14
AF V,W 13
AG W,X,Y 10
AH Y,Z 14
AI Z,AA 8
AJ AA,AB,AC 11 0 0
AK AC 14 INICIO
AL AC,AD 14 0 0
AM AD,AE 2
AN AF,AG,AH 11
AO AI,AJ,AK 12
AP AK,AL,AM 5
AQ AN,AO,AP 13
RUTA CRÍTICA
 0 0
INICIO
0 0

TIEMPO DE EJEC
89 DIAS
UJO

2 9
B(7)
4 11
0 2
A(2)
0 2

2 10
C(8)
7 15
TICA

2 9
B(7)
4 11
 0 2
A(2)
0 4

E EJECUCION DEL PROYECTO

89 DIAS
 14 28
J(14)
25 39
9 14
D(5)
20 25
14 23
K(9)
37 46

23 38
L(15)
25 38
9 23
E(14)
11 25
23 34
M(11)
27 38

18 29
N(11)
 34 45
9 18
F(9)
17 26
18 32
O(14)
26 40

18 31
P(13)
27 40
10 18
G(8)
19 27
18 28
Q(10)
27 37

21 32
R(11)
26 37
10 21
H(11)
15 26
21 30
S(9)
51 60
 23 36
T(13)
42 55
10 23
I(13)
28 41
23 37
U(14)
41 55

23 38
L(15)
25 38
9 23
E(14)
11 25
TO
28 38
V(10)
42 52 14 54
AF(13)
28 41 52 65
W(13)
39 52

23 32 51 61
X(9) AG(10)
46 55 55 65

38 51
Y(13)
38 51
51 65
AH(14)
51 65
38 51
Z(13)
38 51

51 59
AI(8)
56 64
32 40
AA(8)
45 53

32 45 45 56
AB(13) AJ(11)
40 53 53 64

32 45 45 59
AC(13) AK(14)
37 50 50 64

32 41 45 59
AD(9) AL(14)
60 69 57 71
 51 53
AM(2)
69 71

37 51
AE(14)
55 69

38 51
Y(13)
38 51
51 65
AH(14)
51 65
38 51
Z(13)
38 51
65 76
AN(11)
65 76
59 71 76 89
AO(12) AQ(13)
64 76 76 89

59 64
AP(5)
71 76
65 76
AN(11)
65 76
76 89
AQ(13)
76 89
89 89
FIN
89 89
89 89
FIN
89 89
CRONOGRAMA DE EJECUCION DE OBRA

ITEM PRECEDENCIA 3 TIEMPO (dias) UNIDAD METRADO P.U. S/.

A - 2 m 324.78 78.78
B A 7 m³ 438.65 41.23
C A 8 m³ 451.30 41.23
D B 5 m³ 405.56 41.23
E B 14 m³ 360.24 216.31
F B 9 m³ 26.33 229.95
G C 8 m³ 249.78 408.06
H C 11 m³ 211.63 383.88
I C 13 m³ 204.64 423.81
J D 14 m² 292.26 34.19
K D 9 m² 199.63 1.28
L E 15 m³ 350.03 389.28
M E 11 m³ 297.25 470.58
N F 11 m² 475.79 62.81
O F 14 m³ 684.71 367.87
P G 13 m² 1205.58 137.16
Q G 10 m² 1404.05 20.4
R H 11 m 377.91 12.11
S H 9 m² 629.26 34.25
T I 13 m² 681.90 47.38
U I 14 m 401.63 4.53
V J 10 m² 353.06 30.56
W J 13 m² 245.31 383.52
X K 9 PZA 980.00 10.83
Y L 13 m² 2389.26 6.78
Z L,M 13 PTO 227.00 80.3
AA N,O 8 PTO 262.00 77.46
AB O,P 13 m 425.65 3.91
AC Q,R 13 m 260.85 12.61
AD R,S 9 m 260.85 4.37
AE T,U 14 UND 169.00 271.44
AF V,W 13 UND 151.00 370.9
AG W,X,Y 10 PTO 312.00 81.69
AH Y,Z 14 UND 266.00 48.72
AI Z,AA 8 UND 377.10 30.23
AJ AA,AB,AC 11 m 1236.00 10.29
AK AC 14 m 3460.80 23.18
AL AC,AD 14 m 2980.43 4.84
AM AD,AE 2 m 1.00 4617.17
AN AF,AG,AH 11 UND 262.00 148.07
AO AI,AJ,AK 12 UND 204.00 420
 AP AK,AL,AM 5 UND 35.00 946.6
AQ AN,AO,AP 13 UND 1820.00 78.36
COSTO DIRECTO
GASTOS GENERALES 12.00% C.D.
UTILIDAD 7.00 % C.D.
SUB TOTAL
I.G.V. 18.00% DEL SUB TOTAL
PRESUPUESTO TOTAL
Son: DOS MILLONES OCHOCIENTOS CUARENTA Y NUEVE MIL CIENTO MOVENTA Y TRES

CRONOGRAMA DE VALORIZADO

ITEM PRECEDENCIA 3 TIEMPO (dias) UNIDAD METRADO P.U. S/.

A - 2 m 324.78 78.78
B A 7 m³ 438.65 41.23
C A 8 m³ 451.30 41.23
D B 5 m³ 405.56 41.23
E B 14 m³ 360.24 216.31
F B 9 m³ 226.33 229.95
G C 8 m³ 249.78 408.06
H C 11 m³ 211.63 383.88
I C 13 m³ 204.64 423.81
J D 14 m² 292.26 34.19
K D 9 m² 199.63 1.28
L E 15 m³ 350.03 389.28
M E 11 m³ 297.25 470.58
N F 11 m² 475.79 62.81
 O F 14 m³ 684.71 367.87
P G 13 m² 1205.58 137.16
Q G 10 m² 1404.05 20.4
R H 11 m 377.91 12.11
S H 9 m² 629.26 34.25
T I 13 m² 681.90 47.38
U I 14 m 401.63 4.53
V J 10 m² 353.06 30.56
W J 13 m² 245.31 383.52
X K 9 PZA 980.00 10.83
Y L 13 m² 2389.26 6.78
Z L,M 13 PTO 227.00 80.3
AA N,O 8 PTO 262.00 77.46
AB O,P 13 m 425.65 3.91
AC Q,R 13 m 260.85 12.61
AD R,S 9 m 260.85 4.37
AE T,U 14 UND 169.00 271.44
AF V,W 13 UND 151.00 370.9
AG W,X,Y 10 PTO 312.00 81.69
AH Y,Z 14 UND 266.00 48.72
AI Z,AA 8 UND 377.00 30.23
AJ AA,AB,AC 11 m 1236.00 10.29
AK AC 14 m 3460.80 23.18
AL AC,AD 14 m 2980.43 4.84
AM AD,AE 2 m 1.00 4617.17
AN AF,AG,AH 11 UND 262.00 148.07
AO AI,AJ,AK 12 UND 204.00 420
AP AK,AL,AM 5 UND 35.00 946.6
AQ AN,AO,AP 13 UND 182.00 78.36
COSTO DIRECTO
GASTOS GENERALES 12.00% C.D.
UTILIDAD 7.00 % C.D.
SUB TOTAL
I.G.V. 18.00% DEL SUB TOTAL
PRESUPUESTO TOTAL

Son: DOS MILLONES OCHOCIENTOS CUARENTA Y NUEVE MIL CIENTO MOVENTA Y TRES
PARCIAL S/. 1 2 3 4
25586.17 2A
18085.54 7 7B
18607.10 8C
16721.24
77923.51
6054.58
101925.23
81240.52
86728.48
9992.37
255.53
136259.68
139879.91
29884.37
251884.27
165357.35
28642.62
4576.49
21552.16
32308.42
1819.38
10789.51
94081.29
10613.40
16199.18
18228.10
20294.52
1664.29
3289.32
1139.91
45873.36
56005.90
25487.28
12959.52
11399.73
12718.44
80221.34
14425.28
4617.17
38794.34
85680.00
 33131.00
142615.20
1995513.01
239461.56
159641.04
2394615.62
431030.81
2825646.43
O MOVENTA Y TRES

PARCIAL S/. 1 2 3 4
25586.17 A 12793.08 12793.08
18085.54 B 2583.65 2583.65
18607.10 C 2325.89 2325.89
16721.24 D
77923.51 E
52044.58 F
101925.23 G
81240.52 H
86728.48 I
9992.37 J
255.53 K
136259.68 L
139879.91 M
29884.37 N
 251884.27 O
165357.35 P
28642.62 Q
4576.49 R
21552.16 S
32308.42 T
1819.38 U
10789.51 V
94081.29 W
10613.40 X
16199.18 Y
18228.10 Z
20294.52 AA
1664.29 AB
3289.32 AC
1139.91 AD
45873.36 AE
56005.90 AF
25487.28 AG
12959.52 AH
11396.71 AI
12718.44 AJ
80221.34 AK
14425.28 AL
4617.17 AM
38794.34 AN
85680.00 AO
33131.00 AP
14261.52 AQ
1913146.31
229577.56
153051.70
2295775.57
413239.60

2709015.18

O MOVENTA Y TRES
5 6 7 8 9 10 11 12

5D
14 E
9F
8G
11 H
13 I
 5 6 7 8 9 10 11 12

2583.65 2583.65 2583.65 2583.65 2583.65

2325.89 2325.89 2325.89 2325.89 2325.89 2325.89
3344.25 3344.25 3344.25
5565.97 5565.97 5565.97
5782.73 5782.73 5782.73
12740.65 12740.65
7385.50 7385.50
6671.42 6671.42
1913146.31
 MES 1
13 14 15 16 17 18 19 20

14 J
K

11 M
14 O
13 P
10 Q
 MES 1
13 14 15 16 17 18 19 20

3344.25 3344.25
5565.97 5565.97 5565.97 5565.97 5565.97 5565.97 5565.97 5565.97
5782.73 5782.73 5782.73 5782.73 5782.73 5782.73
12740.65 12740.65 12740.65 12740.65 12740.65 12740.65
7385.50 7385.50 7385.50 7385.50 7385.50 7385.50 7385.50 7385.50
6671.42 6671.42 6671.42 6671.42 6671.42 6671.42 6671.42 6671.42
713.74 713.74 713.74 713.74 713.74 713.74
28.39 28.39 28.39 28.39 28.39 28.39

2716.76 2716.76
 17991.73 17991.73
12719.80 12719.80
2864.262 2864.262

1137267.86
59.44%

0.00

OK
21 22 23 24 25 26 27 28

15 L
11 M

11 R
9S
13 T
14 U

9
 21 22 23 24 25 26 27 28

5565.97 5565.97 5565.97

7385.50
6671.42 6671.42 6671.42
713.74 713.74 713.74 713.74 713.74 713.74 713.74 713.74
28.39 28.39 28.39
9083.98 9083.98 9083.98 9083.98 9083.98
12716.36 12716.36 12716.36 12716.36 12716.36
2716.76 2716.76 2716.76 2716.76 2716.76 2716.76 2716.76 2716.76
17991.73 17991.73 17991.73 17991.73 17991.73 17991.73 17991.73 17991.73
12719.80 12719.80 12719.80 12719.80 12719.80 12719.80 12719.80 12719.80
2864.262 2864.262 2864.262 2864.262 2864.262 2864.262 2864.262 2864.262
416.045 416.045 416.045 416.045 416.045 416.045 416.045
2394.684 2394.684 2394.684 2394.684 2394.684 2394.684 2394.684
2485.263 2485.263 2485.263 2485.263 2485.263
129.956 129.956 129.956 129.956 129.956

1179.267 1179.267 1179.267 1179.267 1179.267

 29 30 31 32 33 34 35 36

1 2 3 4 5 6

1 2 3 4

10 V
13 W
X

8 AA
13 AB
13 AC
9 AD
 29 30 31 32 33 34 35 36

9083.98 9083.98 9083.98 9083.98 9083.98 9083.98 9083.98 9083.98

12716.36 12716.36 12716.36 12716.36 12716.36 12716.36
2716.76
17991.73 17991.73 17991.73 17991.73
12719.80 12719.80 12719.80

416.045 416.045 416.045 416.045

2394.684 2394.684
2485.263 2485.263 2485.263 2485.263 2485.263 2485.263 2485.263 2485.263
129.956 129.956 129.956 129.956 129.956 129.956 129.956 129.956
1078.951 1078.951 1078.951 1078.951 1078.951 1078.951 1078.951 1078.951
7237.022 7237.022 7237.022 7237.022 7237.022 7237.022 7237.022 7237.022
1179.267 1179.267 1179.267 1179.267

2536.815 2536.815 2536.815 2536.815

128.022 128.022 128.022 128.022
253.025 253.025 253.025 253.025
126.657 126.657 126.657 126.657
 MES2
37 38 39 40 41 42 43 44

7 8

13 Y
13 Z

14 AE
13 AF
 MES2
37 38 39 40 41 42 43 44

9083.98 9083.98
 129.956
1078.951 1078.951
7237.022 7237.022 7237.022 7237.022 7237.022

1246.091 1246.091 1246.091 1246.091 1246.091 1246.091

1402.162 1402.162 1402.162 1402.162 1402.162 1402.162
2536.815 2536.815 2536.815 2536.815
128.022 128.022 128.022 128.022 128.022 128.022 128.022 128.022
253.025 253.025 253.025 253.025 253.025 253.025 253.025 253.025
126.657 126.657 126.657 126.657 126.657
3276.669 3276.669 3276.669 3276.669 3276.669 3276.669 3276.669
4308.146 4308.146

610600.67
31.92%
MES2
45 46 47 48 49 50 51 52

10 AG
14 AH
8 AI
11 AJ
14 AK
14 AL
2 AM
MES2
45 46 47 48 49 50 51 52
1246.091 1246.091 1246.091 1246.091 1246.091 1246.091 1246.091
1402.162 1402.162 1402.162 1402.162 1402.162 1402.162 1402.162

128.022
253.025

3276.669 3276.669 3276.669 3276.669 3276.669 3276.669 3276.669

4308.146 4308.146 4308.146 4308.146 4308.146 4308.146 4308.146 4308.146
2548.728
925.680
1424.589
1156.222 1156.222 1156.222 1156.222 1156.222 1156.222 1156.222
5730.096 5730.096 5730.096 5730.096 5730.096 5730.096 5730.096
1030.377 1030.377 1030.377 1030.377 1030.377 1030.377 1030.377
2308.585

610600.67
31.92%
53 54 55 56 57 58 59 60

12 AN
 5 AO

53 54 55 56 57 58 59 60
4308.146 4308.146 4308.146
2548.728 2548.728 2548.728 2548.728 2548.728 2548.728 2548.728 2548.728
925.680 925.680 925.680 925.680 925.680 925.680 925.680 925.680
1424.589 1424.589 1424.589 1424.589 1424.589 1424.589 1424.589
1156.222 1156.222 1156.222 1156.222
5730.096 5730.096 5730.096 5730.096 5730.096 5730.096 5730.096
1030.377 1030.377 1030.377 1030.377 1030.377 1030.377 1030.377
2308.585

7140
6626.2
61 62 63 64 65 66 67 68

11 AM
61 62 63 64 65 66 67 68
2548.728
925.680 925.680 925.680 925.680 925.680

3526.758 3526.758 3526.758

7140 7140 7140 7140 7140 7140 7140 7140
6626.2 6626.2 6626.2 6626.2
 MES 3
69 70 71 72 73 74 75 76
 13

MES 3
69 70 71 72 73 74 75 76
3526.758 3526.758 3526.758 3526.758 3526.758 3526.758 3526.758 3526.758
7140 7140 7140

165277.79
8.64%
77 78 79 80 81 82 83 84
AP

77 78 79 80 81 82 83 84
1097.040 1097.040 1097.040 1097.040 1097.040 1097.040 1097.040 1097.040
85 86 87 88 89
85 86 87 88 89
25586.17
18085.54
18607.10
16721.24
77923.51
52044.58
101925.23
81240.52
86728.48
9992.37
255.53
136259.68
139879.91
29884.37
 251884.27
165357.35
28642.62
4576.49
21552.16
32308.42
1819.38
10789.51
94081.29
10613.40
16199.18
18228.10
20294.52
1664.29
3289.32
1139.91
45873.36
56005.90
25487.28
12959.52
11396.71
12718.44
80221.34
14425.28
4617.17
38794.34
85680.00
33131.00
1097.040 1097.040 1097.040 1097.040 1097.040 14261.52

1913146.31 OK
100.00% OK
1913146.31