Octubre - 2011
MEMORIA DESCRIPTIVA
Tabla de Contenidos
1.0
OBJETIVO.........................................................................................................................
2.0
ANTECEDENTES..............................................................................................................
3.0
4.0
5.0
VALOR REFERENCIAL....................................................................................................
6.0
7.0
8.0
9.0
10.
PLANOS
1/10
2/10
3/10
ITEM
1.01
DESCRIPCION
UND
METRADO
PRECIO
TRABAJOS PRELIMINARES
PARCIAL
883.18
1,036.20
0.52
538.83
1,036.20
0.33
344.35
1.02
MOVIMIENTO DE TIERRAS
29,106.67
m
169.20
2.16
365.92
169.20
2.99
506.47
1,036.20
15.91
16,482.90
m2
1,036.20
2.19
2,272.74
1,036.20
5.41
5,602.80
m2
1,036.20
2.19
2,272.74
m3
84.60
18.95
1,603.11
1.03
SARDINELES
23,219.34
ml
254.34
0.33
84.52
ml
254.34
4.55
1,157.26
kg
1,017.36
4.33
4,403.79
ml
254.34
30.05
7,644.10
m2
30.52
325.34
9,929.67
COSTO DIRECTO
53,012.65
GASTOS GENERALES 7%
3,710.89
UTILIDAD 7%
_________________________
3,686.93
_________________
SUBTOTAL
60,434.43
IGV 18%
10,878.20
_________________________
_________________
4/10
71,312.62
5/10
REN
D. 350.00 m2
ITEM
DESCRIPCION
S/.
P.U.
PARCIA
L
TOTAL
0.50
1.1 Capataz
hh
1.2 Peon
EQUIPO Y
2.0 HERRAMIENTAS
hh
0.00228
0.03444
6 15.07
57
0.04
2.00
57 10.08
0.461
0.10
0.02
0.0500
REN
D.
ITEM
DESCRIPCION
0.52
0.50
2,000.
00 m2
0.025
S/.
P.U.
0.33
PARCIA
L
TOTAL
0.22
1.1 Capataz
hh
0.10
1.1 Operario
hh
1.00
1.2 Peon
2.0 EQUIPO
hh
4.00
0.00
04 15.07
0.00
40 13.70
0.01
60 10.08
0.006
0.055
0.161
0.11
2.1 Teodolito
hm
1.00
2.2 Nivel
hm
1.00
0.00
40 15.00
0.00
40
7.00
0.1000
0.22
0.060
0.028
0.022
6/10
ITEM
UND
METRADO
1,036.20
6.79
7,030.88
1,036.20
32.81
33,996.70
1.03
DESCRIPCION
PRECIO
PARCIAL
PAVIMENTO
COSTO DIRECTO
41,027.58
GASTOS GENERALES 7%
2,871.93
UTILIDAD 7%
2,871.93
_________________________
SUBTOTAL
IGV 18%
_________________________
TOTAL
_________________
46,771.44
8,418.86
_________________
55,190.30
7/10
1.03.
01
IMPRIMACIN
ASFLTICA
C/MAQUINARIA
ITEM
DESCRIPCION
REND
.
1,700.
00
UND.
Cuadri CANTID
lla
AD
S/.
P.U.
PARCIA TOTA
L
L
0.21
1.1 Capataz
hh
0.10
1.2 Operario
hh
1.00
1.3 Peon
hh
3.00
0.0
005
0.0
047
0.0
141
15.07
0.007
13.70
0.064
10.08
0.142
2.0 MATERIALES
4.45
gln
2.2 Kerosene
3.0 EQUIPO
gln
0.3
000
0.0
500
12.50
3.750
14.00
0.700
2.12
3.1 Cocina
hm
3.2 Escobas
und
3.3 Camioneta
hm
6.79
%mo
1.00
1.00
0.0
160
0.0
500
0.0
160
0.1000
62.50
1.000
6.00
0.300
50.00
0.
21
0.800
0.021
8/10
1.03.
01
CARPETA ASFLTICA EN
FRO E=2"
C/MAQUINARIA
ITEM
DESCRIPCION
REND
.
1,500.
00
UND.
Cuadri CANTID
lla
AD
S/. 32.81
P.U.
PARCIA TOTA
L
L
0.75
1.1 Capataz
hh
0.10
1.2 Operario
hh
4.00
1.3 Oficiales
hh
4.00
1.4 Peon
hh
4.00
0.0
005
0.0
213
0.0
213
0.0
213
13.70
0.007
13.70
0.292
11.25
0.240
10.08
0.215
2.0 MATERIALES
20.65
gln
m3
m3
1.4
000
0.0
400
0.0
450
17.500
45.00
1.800
30.00
1.350
11.40
3.1 Pavimentadora
hm
1.00
hm
1.00
hm
1.00
3.4 Volquetes
hm
3.00
hm
0.50
12.50
%mo
0.0
053
0.0
500
0.0
053
0.0
160
0.0
027
0.0500
200.00
1.067
150.00
7.500
150.00
0.800
100.00
1.600
150.00
0.
75
0.400
0.038
9/10
10/10