Acero para Losa aligerada

L cantidad
acero inferior 6.45 m
baston izquierdo 2.00 m
8.45 m 1.07 m

baston del medio 2.00 m

Baston derecho 1.00 m
3.00 m 3.00 m

ACERO PARA LOSA

Longitud Varilas/vigueta # de viguetas Cnt de Varillas Totales
acero inferior 6.45 m
baston izquierdo 2.00 m
total 8.45 m 1 16 16

baston del medio 2.00 m 0.222 16 3.56

Baston derecho 1.00 m
3.00 m 0.333 16 6.0

acero inferior 3.70 m 0.41 4 2.0

baston superior 2.00 m 0.22 4 1.0
baston derecho 1.00 m 0.11 4 1.0
6.70 m
ACERO PARA LOSA

LOSA ZONA A
Longitud Varilas/vigueta # de viguetas
acero inferior (6.45m )+
baston izqui (2.00m) ø1/2 8.45 m 0.94 8
baston del medio ø1/2 2.00 m 0.22 8
Baston derecho ø3/8 1.00 m 0.11 8

LOSA ZONA B
Longitud Varilas/vigueta # de viguetas
acero inferior ø1/2 3.70 m 0.41 4
baston superior ø1/2 2.00 m 0.22 4
baston derecho ø3/8 1.00 m 0.11 4

LOSA ZONA C
Longitud Varilas/vigueta # de viguetas
acero inferior (6.45m )+
baston izqui (2.00m) ø1/2 8.45 m 0.94 9
baston del medio ø1/2 2.00 m 0.22 9
Baston derecho ø3/8 1.00 m 0.11 9

Total
ø1/2
ø3/8

ACERO PARA VIGAS

Long. De estribo Cnt. De Varilas vigas reptidas
Viga VC eje 1,2,3
Logitudinal ø1/2 4 3
Estribos ø3/8 0.80 m 30 3
Viga VD eje 4
Logitudinal ø1/2 6 1
 Estribos ø3/8 1.00 m 34 1
Viga VC eje A,B,C
Logitudinal ø3/8 4 3
Estribos ø3/8 0.80 m 42 3
Estribos ø3/8 1.00 m 15 3
Viga VC eje A,B entre 2 y 3
Logitudinal ø3/8 inferior 1 2
Estribos ø3/8
Viga VA
Logitudinal ø3/8 2 1
Estribos ø3/8 0.80 m 13 1

ACERO PARA VIGAS (ESTRIBOS)

Long. De estribo Cnt. De Varilas vigas reptidas
Viga VC eje 1,2,3
Estribos ø3/8 0.80 m 30 3
Viga VD eje 4
Estribos ø3/8 1.00 m 34 1
Viga VC eje A,B,C
Estribos ø3/8 0.80 m 42 3
Estribos ø3/8 1.00 m 15 3
Viga VA
Estribos ø3/8 0.80 m 13 1

Total
ø3/8
Cnt de Varillas Totales

8.0
2.0
1.0
10 ø1/2 + 1 ø3/8

Cnt de Varillas Totales

2.0
1.0
1.0
3 ø1/2 + 1 ø3/8

Cnt de Varillas Totales

9.0
2.0
1.0
11 ø1/2 + 1 ø3/8

24
3

Cnt de Varillas Totales

12
2.67

6
 3.78

12
3.73
1.67

2
1.16

Cnt de Varillas Totales

2.67

3.78

3.73
1.67

1.16
13.00

14
ACERO PARA LOSA

LOSA ZONA A (entre eje 1 y 2)

Longitud Varilas/vigueta # de viguetas
acero inferior (6.50m )+ baston izqui
(2.00m) ø1/2 8.50 m 0.94 8
baston del medio ø1/2 1.80 m 0.20 8
baston derecho ø3/8 1.00 m 0.11 8

LOSA ZONA B (entre eje 2 y 3)

Longitud Varilas/vigueta # de viguetas
acero inferior ø1/2 3.80 m 0.42 4
baston superior ø1/2 2.00 m 0.22 4
baston derecho ø3/8 1.00 m 0.11 4

LOSA ZONA C (entre eje 3 y 5)

Longitud Varilas/vigueta # de viguetas
acero inferior (6.50m )+ baston izqui
(2.00m) ø1/2 8.50 m 0.94 8
baston del medio ø1/2 1.80 m 0.20 8
baston derecho ø3/8 1.00 m 0.11 8

Total
ø1/2
ø3/8
ø1/4

ACERO PARA VIGAS

Long. Cnt. De Varilas vigas reptidas
Viga VC eje 1,2,3
Logitudinal ø1/2 6.50 m 4 3
Viga VD eje 4
Logitudinal ø1/2 6.50 m 6 1
Viga VC eje A,B,C
Logitudinal ø3/8 9.00 m 4 3
Viga VC eje A,B entre 2 y 3
Logitudinal ø3/8 inferior 2.80 m 1 2
Viga VA
Logitudinal ø3/8 2.80 m 2 1
empalme para viga vc 1,2,3
Logitudinal ø3/8 1.125 1 2
viga VB
Logitudinal ø3/8 6.5 2 1
Total
ø1/2
ø3/8

ACERO PARA VIGAS (ESTRIBOS)

Long. De estribo Cnt. De estribos vigas reptidas
Viga VC eje 1,2,3
Estribos ø3/8 0.85 m 31 3
Viga VD eje 4
Estribos ø3/8 1.15 m 34 1
Viga VC eje A,B,C
Estribos ø3/8 0.85 m 42 3
Estribos ø3/8 1.15 m 15 3
Viga VA
Estribos ø3/8 0.85 m 13 1
Viga VB
Estribos ø3/8 0.30 m 10 1

Total
ø3/8

ACERO PARA COLUMNAS

Longitud Varillas/COLUM # COLUM

C1 3.30 m 2.00 12
C2 3.30 m 2.00 2

Total
ø1/2
ø3/8

Long. De estribo Cnt. De estribos # COLUM

Estribos ø3/8 0.90 m 18 12
Estribos ø3/8 0.60 m 18 2

ø3/8
Cnt de Varillas Totales

8.0
1.6
1.0

9ø1/2 + 1 ø3/8

Cnt de Varillas Totales

2.0
1.0
1.0
3 ø1/2 +1 ø3/8

Cnt de Varillas Totales

8.0
1.6
1.0
10 ø1/2 + 1 ø3/8

22
3
23

Cnt de Varillas Totales

12

12

2
 2

18
20

Cnt de Varillas Totales

8.78

4.34

11.90
5.75

1.23

0.33
32.34

33.00

Cnt de Varillas Totales

24.0
4.0
0.0

24
4

Cnt de Varillas Totales

21.60
2.40

24
Cantidad de viguetas en 1 m ancho alto total (m3)
1m/0.4m 2.5 0.1 0.15 0.0375
Losa(0.05 m) 0.05 1 1 0.05
0.088

CONCRETO PARA LOSA

LOSA ZONA A (entre eje 1 y 2)

Largo Ancho m3/m2 de losa m3
A1 3.17 m 2.41 m 0.089 0.68
A2 3.17 m 2.31 m 0.089 0.65

LOSA ZONA B (entre eje 2 y 3)

Largo Ancho m3/m2 de losa m3
A1 1.95 m 0.56 m 0.089 0.10
A2 1.95 m 2.31 m 0.089 0.40

LOSA ZONA C (entre eje 3 y 5)

Largo Ancho m3/m2 de losa m3
A1 2.90 m 2.41 m 0.089 0.62
A2 2.90 m 2.31 m 0.089 0.60
A3 0.80 m 2.41 m 0.089 0.17
A4 0.80 m 2.31 m 0.089 0.16

Sub total 3.38

CONCRETO PARA VIGAS

Largo ancho alto m3
Viga VC eje 1,2,3
eje 1 5.51 m 0.25 m 0.20 m 0.28
eje 2 5.51 m 0.25 m 0.20 m 0.28
eje 3 5.51 m 0.25 m 0.20 m 0.28
Viga VD eje 4 0.25 m
eje 4 5.51 m 0.25 m 0.35 m 0.48
Viga VC eje A,B,C 0.25 m
eje A 6.93 m 0.25 m 0.2 0.35
eje A 1.95 m 0.25 m 0.35 0.17
eje B 6.88 m 0.25 m 0.2 0.34
eje B 1.95 m 0.25 m 0.35 0.17
eje C 8.83 m 0.25 m 0.2 0.44
viga Va
1.95 m 0.25 0.2 0.10
 Sub total 2.88

CONCRETO PARA COLUMNAS

Largo ancho alto m3

COLUMNA C1 2.50 m 0.25 m 0.25 m 1.88

COLUMNA C2 2.50 m 0.25 m 0.25 m 0.31
2.19
LADRILLO EN LOSA

LOSA ZONA A (entre eje 1 y 2)

Largo Ancho Ladri/m2 d und
A1 3.17 m 2.41 m 8.34 63.72
A2 3.17 m 2.31 m 8.34 61.07

LOSA ZONA B (entre eje 2 y 3)

Largo Ancho Ladri/m2 d und
A1 1.95 m 0.55 m 8.34 8.94
A2 1.95 m 2.31 m 8.34 37.57

LOSA ZONA C (entre eje 3 y 5)

Largo Ancho Ladri/m2 d und
A1 2.90 m 2.41 m 8.34 58.29
A2 2.90 m 2.31 m 8.34 55.87
A3 0.80 m 2.41 m 8.34 16.08
A4 0.80 m 2.31 m 8.34 15.41

Sub total 316.95

arena gruesa piedra cemento

0.975 0.994 18.244

0.163 0.166 3.041
1.14 1.16 21.28
MUROS PRINCIPALES
Largo cantidad alto M2

M1 2.90 m 1 2.40 m 6.96

M2 3.20 m 1 2.40 m 7.68
M3 2.90 m 1 2.40 m 6.96
M4 3.20 m 1 2.40 m 7.68
M5 1.95 m 1 2.40 m 4.68
M6 3.20 m 1 2.40 m 7.68
M7 2.10 m 1 2.40 m 5.04
M8 2.41 m 1 2.40 m 5.78
M9 2.35 m 1 2.40 m 5.64
M10 1.49 m 1 2.40 m 3.58
M11 2.31 m 1 2.40 m 5.54
28.01 m 67.22

MUROS TABIQUERIA
Largo cantidad alto M2
MT 1 0.70 m 3 2.40 m 5.04
MT 2 1.55 m 1 2.40 m 3.72
MT 4(alfeizer) 1.86 m 2 1.30 m 4.84
MT 3 1.73 m 0 2.40 m 0.00
MT 5(alfeizer) 1.51 m 1 1.33 m 2.01
MT6 1.06 m 0 2.40 m 0.00
MT 7(alfeizer) 0.50 m 0 2.10 m 0.00
8.91 m

36.92 m
 2.5 3.3333333333 8.333333

ladrillo /m2 Ladrillos Arena grueCemento tarrajeo

38 261.00 0.28 1.74 139.2

38 288.00 0.31 1.92 168.96
38 261.00 0.28 1.74 153.12
38 288.00 0.31 1.92 168.96
38 175.50 0.19 1.17 102.96
38 288.00 0.31 1.92 168.96
38 189.00 0.20 1.26 110.88
38 216.90 0.23 1.45 127.248
38 211.50 0.23 1.41 124.08
38 134.10 0.14 0.89 78.672
38 207.90 0.22 1.39 121.968
2520.90 2.69 16.81 1465.01

ladrillo /m2 Ladrillos Arena grueCemento tarrajeo

38 191.52 0.15 1.01 100.8
38 141.36 0.11 0.74 74.4
38 183.768 0.15 0.97 96.72
38 0 0.00 0.00 0
38 76.3154 0.06 0.40 40.166
38 0 0.00 0.00 0
38 0 0.00 0.00 0
592.96 0.47 3.12 312.09

3.16
3.314943
4.29 4.509318
 Unidad Cantidad PU subtotal

Acero en losa y viga

ø3/8 und 58.0 S/. 15.60 S/. 904.80
ø1/2 und 42.0 S/. 27.92 S/. 1,172.64
ø1/4 und 24.2 S/. 7.00 S/. 169.05
Ladrillos piramide
ladrillos techo und 332.8 S/. 1.90 S/. 632.31

Concreto Fc 210 kg/cm2

Losas m3 3.7 S/. 289.10 S/. 1,056.59

vigas m3 3.0 S/. 289.10 S/. 874.05
bomba 20.0 S/. 41.30 S/. 826.00 ###

Acero en columna
ø3/8 und 29.0 S/. 15.60 S/. 452.40
ø1/2 und 25.0 S/. 27.92 S/. 698.00

Materiales
Ladrillo kk und 2646.9 S/. 0.65 S/. 1,720.51
pandereta und 622.6 S/. 0.53 S/. 329.98
cemento bls 43.3 S/. 22.20 S/. 960.63
arena m3 4.5 S/. 50.00 S/. 225.47
piedra chancada m3 1.2 S/. 50.00 S/. 60.87 ###

alambre #16 kg 15.0 S/. 4.50 S/. 67.50

alambre #8 kg 12.0 S/. 4.50 S/. 54.00
CLAVO 2" kg 1.0 S/. 4.50 S/. 4.50
CLAVO 2 1/2" kg 5.0 S/. 4.50 S/. 22.50
CLAVO 3" kg 2.0 S/. 4.50 S/. 9.00

S/. 10,240.81
 LLAVE Unidad Cantidad PU

Acero en losa y viga

ø3/8 ø3/8 und 24.0 S/. 17.00
ø1/2 ø1/2 und 42.0 S/. 30.00
ø1/4 ø1/4 und 24.0 S/. 7.00
Ladr Ladrillos piramide
ladr ladrillos techo und 333.0 S/. 1.90

Conc Concreto Fc 210 kg/cm2

Losa Losas m3 3.6 S/. 292.64

viga vigas m3 3.4 S/. 292.64
bomb bomba 20.0 S/. 41.30

Acer Acero en columna

ø3/8 ø3/8 und 30.0 S/. 16.50
ø1/2 ø1/2 und 25.0 S/. 29.50

Mate Materiales
Ladr Ladrillo kk und 2650.0 S/. 0.50
pand pandereta und 600.0 S/. 0.45
pand pandereta und 0.0 S/. 0.45
ceme cemento bls 45.0 S/. 21.00
aren arena m3 4.5 S/. 47.00
pied piedra chancada m3 2.0 S/. 55.00
alam alambre #16 kg 11.0 S/. 4.50
alam alambre #8 kg 10.0 S/. 4.50
CLAV CLAVO 2" kg 3.0 S/. 4.50
CLAV CLAVO 2 1/2" kg 5.0 S/. 4.50
CHEM CHEMA ADITIVO 32 1.0 S/. 72.00
SICA SICA ANCLAJE 31 1.0 S/. 52.00
TUBO TUBO 4pulg 1.0 S/. 24.00
CODO CODO 4"x 45° 2.0 S/. 7.00
Unio Union de 4" 1.0 S/. 4.50
oate oatey pegamento 1.0 S/. 9.00
disc disco de corte 7.0 S/. 4.00
guan guante 1.0 S/. 5.00
cone conexiones de red 1.0 S/. 9.00
sepa separadores de concreto 3.0 S/. 40.12
almu almuerzo+pasaje 1.0 S/. 56.00
vari varillas de 1/4" 6.0 S/. 7.00
gase gaseosa 1.0 S/. 6.00
tecn tecnopor 4.0 S/. 9.70
cuch cuchilla 1.0 S/. 0.70
Fech Fecha 31/10/2018
aren arena gruesa 1.5 S/. 45.00
flet flete 1.0 S/. 15.00
alam alambre 16 5.0 S/. 4.50
clav clavo de 2" 3.0 S/. 4.50
clav clavo de 3" 1.0 S/. 4.50
conf confitillo 1.0 S/. 7.00
Fech Fecha 01/11/2018
vibr vibradora y trompo 1.0 S/. 200.00
alqu alquiler madera 1.0 S/. 35.00
gase gaseosa 1.0 S/. 7.50
Almu Almuerzo abue e inge 1.0 S/. 20.00
Fech Fecha 02/11/2018
biat biatico 1.0 S/. 10.00
Fech Fecha 04/11/2018
sold soldimix 1.0 S/. 16.20
torn tornillos 1.0 S/. 3.80
Unio Union de 4" 1.0 S/. 4.00
hoja hoja de sierra 1.0 S/. 6.00
M.ob M.obra Ernesto 4.0 S/. 6.25
Fech Fecha 08/11/2018
ceme cemento 4.0 S/. 21.00
clav clavos techo 9.0 S/. 4.50
alam alambre 8 4.0 S/. 4.50
alam alambre 16 5.0 S/. 4.50
Fech Fecha 08/11/2018
ø3/8 ø3/8 (techo) 34.0 S/. 17.00
nipl niple 1.0 S/. 1.70
flet flete 1.0 S/. 15.00
CIST CIST barreta 1.0 S/. 10.10
4d 4 discos techo 4.0 S/. 4.50
gase gaseosa 1.0 S/. 3.50
CIST CIST pasaje ingles 1.0 S/. 20.00
Fech Fecha 09/11/2018
Pago Pago a Ernesto 1.0 S/. 65.00
mate materiales para techo 1.0 S/. 0.00
Fech Fecha 10/11/2018
CIST CIST Tanque cisterna 1.0 S/. 695.00
Tee Tee 4"x4" 1.0 S/. 10.00
CODO CODO 4"x 90 1.0 S/. 7.00
alam alambre 16 10.0 S/. 4.50
CIST CIST Pago a Ernesto 1.0 S/. 60.00
Fech Fecha 11/11/2018
LADA LADA gasolina 1 1.0 S/. 10.00
LADA LADA gasolina 2 1.0 S/. 13.00
LADA LADA gasolina 3 1.0 S/. 10.00
LADA LADA LADA 2107 1.0 S/. 1,000.00
Fech Fecha 12/11/2018
disc disco de corte 5.0 S/. 4.50
Fech Fecha 13/11/2018
yee yee 4"x2" 1.0 S/. 8.00
codo codo 2" x45° 1.0 S/. 1.50
yee yee 2" 1.0 S/. 4.00
codo codo 2" 4.0 S/. 1.50
unio uniones 2" 2.0 S/. 1.50
tubo tubo de 2" 1.0 S/. 8.00
tubo tubo de 4" 0.0 S/. 24.00
Fech Fecha 14/11/2018
LADA LADA 2107 mascara 1.0 S/. 60.00
adel adelanto alex 1.0 S/. 10.00
mall malla de gallinero 1.0 S/. 16.00
Fech Fecha 15/11/2018
tubo tubo electrico 1/2sap 22.0 S/. 5.70
curv curvas sap 48.0 S/. 1.20
caja caja octogonal 9.0 S/. 1.30
tubo tubo agua 3/4 1.0 S/. 14.40
tubo tubo agua 1/2 1.0 S/. 10.50
codo codo 1/2 gua 6.0 S/. 1.30
6 ta 6 tapa 1/2 6.0 S/. 0.50
codo codo 3/4 2.0 S/. 2.50
tee tee 1/2 1.0 S/. 2.00
tubo tubo4" degue 1.0 S/. 24.90
Unio Union de 4" 1.0 S/. 4.90
CIST CIST accesorios cisterna 1.0 S/. 24.00
CIST CIST radar cisternna 1.0 S/. 24.00
CIST CIST ernesto 1.0 S/. 100.00
LADA LADA gasolina 4 1.0 S/. 24.73
LADA LADA Bujias cables y conectores 1.0 S/. 48.00
LADA LADA chupones, liquido freno 1.0 S/. 11.00
LADA LADA perno de llanta 1.0 S/. 24.50
LADA LADA pasajes 1.0 S/. 15.00
LADA LADA filtro de aire 1.0 S/. 18.00
LADA LADA mano de obra carlo 1.0 S/. 120.00
LADA LADA CUOTA 2 CARRO 1.0 S/. 1,000.00
pres prestamo alejandro 1.0 S/. 5.00
Fech Fecha 16/11/2018
4kg 4kg de alambre 16 5.0 S/. 4.50
Ladr Ladrillo pandereta 320.0 S/. 0.50
ceme cemento 4.0 S/. 21.50
aren arena gruesa bls 10.0 S/. 3.00
aren arena fina 3.0 S/. 3.00
LADA LADA bateria 1.0 S/. 215.00
LADA LADA pasajes 1.0 S/. 8.50
LADA LADA gasolina 4 1.0 S/. 35.00
Fech Fecha 17/11/2018
LADA LADA repuestos electricos 1.0 S/. 90.00
LADA LADA m/o Electrico 1.0 S/. 130.00
CIST CIST tubo 3/4 2.0 S/. 14.00
CIST CIST accesorios 1.0 S/. 19.00
M/O M/O orlando vibradora 1.0 S/. 90.00
Fech Fecha 18/11/2018
CIST CIST M/O ernesto dia y medio 1.0 S/. 90.00
LADA LADA mecanico 1.0 S/. 10.00
vari varios 1.0 S/. 10.00
alm techado 1.0 S/. 52.70
Fech Fecha 19/11/2018
LADA LADA 3ERA CUOTA 1.0 S/. 500.00
LADA LADA varios 1.0 S/. 658.00
Fech Fecha 19/11/2018
M/O M/O ernesto agua 1.0 S/. 30.00
menú día q vine 1.0 S/. 10.00

1.0
total de obra + mano de obra

adelanto saldo
 Mano de obra parte 1 10/27/2018 1200 475
Mano de obra parte 2 11/3/2018
Mano de obra parte 3 11/10/2018 825 850
Mano de obra parte 4 1475 200

resta en cuenta
Total S/. 26,049.00 S/. 1,344.64
efectivo S/. 24,704.36
gastos S/. 23,838.56
resta efectivo S/. 865.80

TOTAL RESTA S/. 5,666.44

 subtotal

S/. 408.00
S/. 1,260.00
S/. 168.00

S/. 632.70 S/. 2,468.70

S/. 1,054.09
S/. 994.98
S/. 826.00 S/. 2,875.07 S/. 5,343.77

S/. 495.00
S/. 737.50

S/. 1,325.00
S/. 270.00 945
S/. 0.00
S/. 945.00
S/. 212.50 S/. 2,752.50 212.5
S/. 110.00
S/. 49.50
S/. 45.00 47.5
S/. 13.50
S/. 22.50 2752.5
S/. 72.00
S/. 52.00
S/. 24.00
S/. 14.00
S/. 4.50 S/. 17,338.56 S/. 17,338.56
S/. 9.00
S/. 28.00
S/. 5.00
S/. 9.00
S/. 120.36
S/. 56.00
 S/. 42.00
S/. 6.00
S/. 38.80
S/. 0.70
S/. 0.00
S/. 67.50
S/. 15.00
S/. 22.50
S/. 13.50
S/. 4.50
S/. 7.00

S/. 200.00
S/. 35.00
S/. 7.50
S/. 20.00

S/. 10.00
S/. 0.00
S/. 16.20
S/. 3.80
S/. 4.00
S/. 6.00
S/. 25.00

S/. 84.00
S/. 40.50
S/. 18.00
S/. 22.50

S/. 578.00
S/. 1.70
S/. 15.00
S/. 10.10
S/. 18.00
S/. 3.50
S/. 20.00

S/. 65.00
S/. 0.00

S/. 695.00
S/. 10.00
 S/. 7.00
S/. 45.00
S/. 60.00

S/. 10.00 S/. 1,033.00

S/. 13.00
S/. 10.00
S/. 1,000.00

S/. 22.50

S/. 8.00
S/. 1.50
S/. 4.00
S/. 6.00
S/. 3.00
S/. 8.00
S/. 0.00

S/. 60.00
S/. 10.00
S/. 16.00

S/. 125.40
S/. 57.60
S/. 11.70
S/. 14.40
S/. 10.50
S/. 7.80
S/. 3.00
S/. 5.00
S/. 2.00
S/. 24.90
S/. 4.90
S/. 24.00
S/. 24.00
S/. 100.00
S/. 24.73
S/. 48.00
S/. 11.00
S/. 24.50
S/. 15.00
S/. 18.00
 S/. 120.00
S/. 1,000.00
S/. 5.00 1986.5

S/. 22.50
S/. 160.00
S/. 86.00 7
S/. 30.00 56
S/. 9.00
S/. 215.00
S/. 8.50
S/. 35.00

S/. 90.00
S/. 130.00
S/. 28.00
S/. 19.00 S/. 307.50
S/. 90.00

S/. 90.00
S/. 10.00
S/. 10.00
S/. 52.70

S/. 500.00
S/. 658.00

S/. 30.00
S/. 10.00

S/. 17,338.56
de obra + mano de obra S/. 24,038.56
1675
1675
1675 2500
1675 2525 3
6700

1711.5
1916.5 -S/. 1,050.70 1726.5

###
 LLAVE Unidad Cantidad PU subtotal
LADA LADA gasolina 1 1.0 S/. 10.00 S/. 10.00 ###
LADA LADA gasolina 2 1.0 S/. 13.00 S/. 13.00
LADA LADA gasolina 3 1.0 S/. 10.00 S/. 10.00
LADA LADA LADA 2107 1.0 ### ###
LADA LADA 2107 mascara 1.0 S/. 60.00 S/. 60.00
LADA LADA gasolina 4 1.0 S/. 24.73 S/. 24.73
LADA LADA Bujias cables y conectores 1.0 S/. 48.00 S/. 48.00
LADA LADA chupones, liquido freno 1.0 S/. 11.00 S/. 11.00
LADA LADA perno de llanta 1.0 S/. 24.50 S/. 24.50
LADA LADA pasajes 1.0 S/. 15.00 S/. 15.00
LADA LADA filtro de aire 1.0 S/. 18.00 S/. 18.00
LADA LADA mano de obra carlo 1.0 S/. 120.00 S/. 120.00
LADA LADA CUOTA 2 CARRO 1.0 ### ###
LADA LADA bateria 1.0 S/. 215.00 S/. 215.00
LADA LADA pasajes 1.0 S/. 8.50 S/. 8.50
LADA LADA gasolina 4 1.0 S/. 35.00 S/. 34.27
LADA LADA repuestos electricos 1.0 S/. 90.00 S/. 90.00
LADA LADA m/o Electrico 1.0 S/. 130.00 S/. 130.00
LADA LADA mecanico 1.0 S/. 10.00 S/. 10.00
LADA LADA 3ERA CUOTA 1.0 S/. 500.00 S/. 500.00
LADA LADA accesorios luces 1.0 S/. 14.00 S/. 14.00
LADA REVISIONES TECNICAS 1.0 S/. 100.00 S/. 100.00

resta: S/. 544.00

LLAVE Unidad Cantidad PU subtotal

CIST CIST barreta 1.0 S/. 10.10 S/. 10.10 ###
CIST CIST pasaje ingles 1.0 S/. 20.00 S/. 20.00
CIST CIST Tanque cisterna 1.0 S/. 695.00 S/. 695.00
CIST CIST Pago a Ernesto 1.0 S/. 60.00 S/. 60.00
CIST CIST accesorios cisterna 1.0 S/. 24.00 S/. 24.00
CIST CIST radar cisternna 1.0 S/. 24.00 S/. 24.00
CIST CIST ernesto 1.0 S/. 100.00 S/. 100.00
CIST CIST tubo 3/4 2.0 S/. 14.00 S/. 28.00
CIST CIST accesorios 1.0 S/. 19.00 S/. 19.00
CIST CIST M/O ernesto dia y medio 1.0 S/. 90.00 S/. 90.00
metrado tuberias electricas

Long. De tub
3

ELECTRICO

CIRCUITO 1 (Toma corrientes)

Longitud Long. Tub # de tuboscantidad
tuberia 1/2 sap 27.24 m 3.00 9.08 10
curvas - - 16

CIRCUITO 1 (luminarias)

tuberia 1/2 sap 33 3.00 11 12

octogonales 8
curvas 32

SANITARIA

agua
Longitud Long. Tub # de tuboscantidad
tuberia 3/4 2
tuberia 1/2 - - 1
codo 1/2 x90 4
codo 3/4 x90 1
tapones 1/2 6

DESAGUE

Tee 4"x4" 1
CODO 4"x 90 1
yee 4"x2" 1
codo 2" x45° 1
yee 2" 1
codo 2" 4
uniones 2" 4
tubo de 2" 1
tubo de 4" 1
 Electricas
tubo 1/2 sap 22.0 S/. 6.00 S/. 132.00
curvas 48.0 S/. 1.10 S/. 52.80
octogonales 9.0 S/. 3.30 S/. 29.70
pegamento 1.0 S/. 10.00 S/. 10.00
conectore 25.0 S/. 1.00 S/. 25.00
Sanitaria
agua
tuberia 3/4 1 14.0 S/. 14.00
tuberia 1/2 1 7.5 S/. 7.50
codo 1/2 x90 6 1.0 S/. 6.00
codo 3/4 x90 2 2.0 S/. 4.00
tapones 1/2 6 1.0 S/. 6.00
tee 1/2 1 2.0 S/. 2.00

Sanitaria
desague

Tee 4"x4" 0.0 S/. 0.00

CODO 4"x 90 0.0 S/. 0.00
yee 4"x2" 1.0 S/. 8.50 S/. 8.50
codo 2" x45° 1.0 S/. 3.00 S/. 3.00
yee 2" 1.0 S/. 5.00 S/. 5.00
codo 2" 4.0 S/. 2.50 S/. 10.00
uniones 2" 4.0 S/. 2.50 S/. 10.00
tubo de 2" 1.0 S/. 12.00 S/. 12.00
tubo de 4" 1.0 S/. 24.00 S/. 24.00
S/. 361.50
S/. 0.00

1.0 #REF!
COTIZACION DE TUBOS METALICOS
pu cantidad total
Tubo rect. 50x100x2mm 102 0.5 51
Tubo rect. 40x80x2mm 81 0.5 40.5
plancha estriada 1.2x2.40 152 1
plancha anclaje 0.25x1.2 21.4 1 21.4
pernos expansivos 112.9

Escalera Caracol ###

Cambio de puerund 1 ### ###
Cambio de puerund 1 S/. 200.00 S/. 200.00
Presupuesto de Remodelacion S/. 5,523.00 Resta ###

CAMBIO DE PUERTA
Unidad Cantidad P.U. Total
Trabajo de cerrajeria ###
Cambio de puerta und 1 S/. 280.00 S/. 280.00
Vidrio und 1 S/. 23.50 S/. 23.50
Silicona und 1 S/. 9.00 S/. 9.00

Trabajo de albañileia ###

Nivel und 1 S/. 5.00 S/. 5.00
Mano de obra hh 8 S/. 5.00 S/. 40.00
Cemento bls 2 S/. 22.50 S/. 45.00
Arena gruesa bls 2.7 S/. 3.00 S/. 8.00
Arena fina bls 1 S/. 3.00 S/. 3.00
gaseosa guarana und 1 S/. 5.00 S/. 5.00
pasajes und 2 S/. 2.50 S/. 5.00
Mano de obra hh 16 S/. 6.25 S/. 100.00
TOTAL ###

Unidad Cantidad P.U. Total

Limpieza de techo y acarreo de ladrillo S/. 50.00
Mano de obra hh 8 S/. 5.63 S/. 50.00
Escalera Caracol ###
Escalera todo costo und 1 S/. 1,100.00 ###
Tubo para 2da escalera und 1 S/. 100.00 S/. 100.00
Plataforma ###
Mano de obra Plataforma und 1 S/. 200.00 S/. 200.00
Tubo 50x100x2mm 3m und 1 S/. 51.00 S/. 51.00
Tubo 40x80x2mm 3m und 1 S/. 40.50 S/. 40.50
Plancha 0.18x1.20 x 3/16 und 1 S/. 28.50 S/. 28.50
Pernos expansion 1/2 + 3/8 und 1 S/. 20.00 S/. 20.00
Disco de 7" und 1 S/. 8.00 S/. 8.00
pernos exp. 3/8"x3" und 8 S/. 1.00 S/. 8.00
pernos exp. 1/2"x3" und 7 S/. 1.20 S/. 8.40
Soldadura kg 1 S/. 14.00 S/. 14.00
plancha estriada 1.2x2.4 und 1 S/. 154.00 S/. 154.00
Tubo rec. 1 1/4 m 1 S/. 7.00 S/. 7.00
3m Tubo rec. 3/4"x1" und 1 S/. 8.80 S/. 8.80
Baño de abuelita ###
Comba de 15 lb und 1 S/. 50.00 S/. 50.00
 Mano de obra hh 5.9 S/. 5.63 S/. 32.97
Gaseosa und 1 S/. 5.50 S/. 5.50
Materal Arena+cemento und 1 S/. 126.50 S/. 126.50
Regla, combita, pico und 1 S/. 20.00 S/. 20.00
mano de obra hh 8 S/. 5.63 S/. 45.00
puertas y ventanas 2da und 1 S/. 200.00 S/. 200.00
mano de obra und 1 S/. 150.00 S/. 150.00
TOTAL ### ###

DESAGUE Y CAJAS DE REGISTRO

Unidad Cantidad P.U. Total
Trabajo de cambio de matriz y cajas ###
bolta n1 und 1 S/. 142.00 S/. 142.00
bolta n2 und 1 S/. 31.00 S/. 31.00
flete und 1 S/. 8.00 S/. 8.00
bolta n3 und 1 S/. 43.00 S/. 43.00
bolta n4 und 1 14 S/. 14.00
bolta n5 und 1 S/. 75.00 S/. 75.00
bolta n6 und 1 S/. 4.00 S/. 4.00
bolta n7 und 1 S/. 30.00 S/. 30.00
bolta n8 und 1 S/. 97.00 S/. 97.00
flete und 1 S/. 17.00 S/. 17.00
boleta n9 und 1 S/. 104.00 S/. 104.00
flete und 1 S/. 9.00 S/. 9.00
S/. 0.00
Mano de obra und 1 S/. 1,500.00 ###
TAPAS DE DESAGUE und 2 S/. 30.00 S/. 60.00
Desmonte und 1 S/. 50.00 S/. 50.00
Mano de obra lavadero und 1 S/. 40.00 S/. 40.00
TOTAL ###

CAMBIO DE TANQUE
Unidad Cantidad P.U. Total
Trabajo de cambio de matriz y cajas ###
TUBO und 1 S/. 76.00 S/. 76.00
boleta1 und 1 S/. 7.10 S/. 7.10
boleta2 und 1 S/. 13.00 S/. 13.00
boleta 3 und 1 S/. 10.00 S/. 10.00
almuerzo und 1 S/. 24.00 S/. 24.00
cena und 1 S/. 12.00 S/. 12.00
mano de obra und 1 S/. 70.00 S/. 70.00
sabado manod e obra und 1 S/. 30.00 S/. 30.00
 electrico und 1 S/. 52.00 S/. 52.00
mano de obra muerte +materiaund 1 S/. 60.00 S/. 60.00

baño abuelita 165

Unidad Cantidad P.U. Total
Baño abuelita desaue ###
boleta 1 und 1 S/. 60.00 S/. 60.00
boleta 2 und 1 S/. 8.00 S/. 8.00
boleta 3 und 1 S/. 6.00 S/. 6.00
boleta 4 und 1 S/. 18.00 S/. 18.00
mano de obra und 1 S/. 65.00 S/. 65.00
boleta 5 (sicaoxido) und 1 S/. 17.50 S/. 17.50
pegamento und 1 S/. 32.00 S/. 32.00
und 1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
und 1 S/. 0.00
-S/. 213