peso tarrajeo 2000 kg/m3

PESO CONCRETO 2400 KG/M3

B H
C60x60 0.6 0.6 864 KG/M
revestimiento 1 cm 48 kg/ml
912
1.05555556

0.56745017 1361.88042 kg/m

53.4070751 kg/m
1415.28749 kg/m
1.03921569

LOSAS NERVADAS EN UNA DIRECCION H = L/25 0.24 0.25m

LOSAS NERVADAS EN DOS DIRECCIONES H= L/40 0.2 M
H=PERIMETRO /180 0.17777778

LOSAS 100 kg/m2 LOSAS 100 kg/m2

losa 1d 90 kg/m2
tabiqueria 120 kg/m2 tabiqueria 120 kg/m2
310 220

s/c = 200 kg/m2 en pisos intermedios

s/c = 100 kg/m2 en azotea

VERIFICACION PREVIA
Vb = Z*U*C*S/R

R= 8
Z= 0.45
U= 1.3
S= 1.05
Tp = 0.6
TL = 1.2
T= 0.484
C= 2.5
Cb = 0.19195313
k= 1
 Load P VX VY T
Story Case/Comb Location
o tonf tonf tonf tonf-m
NIVEL 1 SX EST Bottom 0 -662.3439 0 13150.624
NIVEL 1 SY EST Bottom 0 0 -662.3439 -7307.9806

Load P V2 V3
Story Pier Case/Comb Location
o tonf tonf tonf
NIVEL 1 X1 SX EST Bottom -84.9294 138.312 0.1188
NIVEL 1 X3 SX EST Bottom -5.7319 44.752 -0.0518
NIVEL 1 X2 SX EST Bottom 44.3293 76.0546 -0.0509
NIVEL 1 X6 SX EST Bottom 266.5092 128.5005 0.0066
NIVEL 1 X5 SX EST Bottom 192.7698 117.4955 -0.0535
NIVEL 1 X4 SX EST Bottom 167.0895 99.0958 -0.0087
604.2104
91.22% R=6

Load P V2 V3
Story Pier Case/Comb Location
o tonf tonf tonf
NIVEL 1 Y1 SY EST Bottom -98.9494 55.7946 0.032
NIVEL 1 Y2 SY EST Bottom 10.8391 31.9927 -0.0489
NIVEL 1 Y3 SY EST Bottom 36.0537 38.3444 -0.0826
NIVEL 1 Y4 SY EST Bottom 92.9856 45.5032 -0.0293
NIVEL 1 Y5 SY EST Bottom -39.7001 24.5148 -0.8208
NIVEL 1 Y6 SY EST Bottom -106.3953 35.1239 0.0312
NIVEL 1 Y7 SY EST Bottom 80.6444 157.0164 -0.0063
NIVEL 1 Y8 SY EST Bottom 75.5295 70.4574 -0.0615
NIVEL 1 Y9 SY EST Bottom -63.961 48.6895 -0.0186
NIVEL 1 Y10 SY EST Bottom 98.2012 70.4885 -0.0381
577.9254
87.25% R=6

R CORREGIDO
Vb = Z*U*C*S/R

Ro = 6
R= 5.4

Z= 0.45
U= 1.3
 S= 1.05
Tp = 0.6
TL = 1.2
T= 0.595
C= 2.5
Cb = 0.284375
k= 1.0475

ESQUINA ENTRANTE
ESQUINA X 8 33.33% Ip = 0.9
LONGITUD X 24

ESQUINA Y 16 44.44% Ip = 0.9

LONGITUD Y 36

DISCUNTINUIDAD POR DIAFRAGMA

DIRECCION X 22
14 63.64% Ip = 1

DIRECCION y 36
20 55.56% Ip = 1

PISO BLANDO Ia = 1

Load X Y Z
Story Direction Drif Label
Case/Combo
m m m
NIVEL 8 DRIFT Max X 0.005384 73 0 37.6 26.6
NIVEL 7 DRIFT Max X 0.00596 73 0 37.6 23.4
NIVEL 6 DRIFT Max X 0.00648 73 0 37.6 20.2
NIVEL 5 DRIFT Max X 0.006805 73 0 37.6 17
NIVEL 4 DRIFT Max X 0.006783 73 0 37.6 13.8
NIVEL 3 DRIFT Max X 0.006278 73 0 37.6 10.6
NIVEL 2 DRIFT Max X 0.005134 73 0 37.6 7.4
NIVEL 1 DRIFT Max X 0.002541 89 3 36 4.2

Load X Y Z
Story Direction Drif Label
Case/Combo
m m m
NIVEL 8 DRIFT Max Y 0.003462 73 0 37.6 26.6
NIVEL 7 DRIFT Max Y 0.003884 73 0 37.6 23.4
NIVEL 6 DRIFT Max Y 0.004253 73 0 37.6 20.2
NIVEL 5 DRIFT Max Y 0.004494 73 0 37.6 17
NIVEL 4 DRIFT Max Y 0.004518 73 0 37.6 13.8
NIVEL 3 DRIFT Max Y 0.004242 73 0 37.6 10.6
NIVEL 2 DRIFT Max Y 0.003565 73 0 37.6 7.4
NIVEL 1 DRIFT Max Y 0.001979 34 0 25 4.2

PISO DEBIL Ia = 1

Shear X Drif X Stiffness X Shear Y Drif Y Stiffness Y

Story Load Case
tonf cm tonf/m tonf cm tonf/m
NIVEL 8 SXDIN 147.9148 0.278759 53061.831 22.0104 0.035261 62421.963
NIVEL 7 SXDIN 316.993 0.298975 106026.579 41.2645 0.038092 108329.884
NIVEL 6 SXDIN 452.2194 0.313919 144055.987 50.9157 0.042366 120180.499
NIVEL 5 SXDIN 560.5541 0.318624 175929.846 56.649 0.046362 122187.653
NIVEL 4 SXDIN 645.7219 0.307417 210047.73 63.2636 0.048406 0
NIVEL 3 SXDIN 709.324 0.274945 257987.349 72.2439 0.047096 153395.601
NIVEL 2 SXDIN 751.6324 0.224427 334912.388 81.9234 0.040548 202039.832
NIVEL 1 SXDIN 773.9191 0.143918 537749.12 88.5059 0.025719 344132.823

Shear X Drif X Stiffness X Shear Y Drif Y Stiffness Y

Story Load Case
tonf cm tonf/m tonf cm tonf/m
NIVEL 8 SY EST 0 0.032309 0 247.9285 0.311977 79470.023
NIVEL 7 SY EST 0 0.032083 0 563.2043 0.352053 159977.129
NIVEL 6 SY EST 0 0.033375 0 835.3655 0.389133 214673.457
NIVEL 5 SY EST 0 0.034508 0 1064.412 0.415613 256106.648
NIVEL 4 SY EST 0 0.03472 0 1250.344 0.417882 299209.755
NIVEL 3 SY EST 0 0.031001 0 1393.1612 0.385971 360949.449
NIVEL 2 SY EST 0 0.040664 0 1492.8638 0.271744 549364.51
NIVEL 1 SY EST 0 0.017434 0 1551.6182 0.248647 624025.454

IRREGULARIDAD TORSIONAL Ia = 1

Load UX UY UZ RX
Unique
Story Label Case/Comb
Name o cm cm cm rad
NIVEL 8 2 13 DRIFT Max 13.673398 5.950161 0.638942 0.002046
NIVEL 8 16 139 DRIFT Max 14.538054 10.191275 0.482434 0.003521
NIVEL 8 20 175 DRIFT Max 13.673398 10.191275 0.919174 0.00229
NIVEL 8 28 244 DRIFT Max 14.538054 6.313219 1.192407 0.002058
NIVEL 8 82 607 DRIFT Max 13.10968 8.02415 0 0

Load UX UY UZ RX
Unique
Story Label Case/Comb
Name o cm cm cm rad
NIVEL 7 2 12 DRIFT Max 12.076268 5.301443 0.658073 0.002133
NIVEL 7 16 138 DRIFT Max 12.733765 9.061446 0.493944 0.003712
NIVEL 7 20 174 DRIFT Max 12.076268 9.061446 0.93555 0.003238
NIVEL 7 28 245 DRIFT Max 12.733765 5.625854 1.201491 0.00225
NIVEL 7 83 608 DRIFT Max 11.541147 7.122379 0 0

Load P VX VY T MX
Story Location
Case/Combo tonf tonf tonf tonf-m tonf-m
NIVEL 1 SX EST Bottom 0 -1541.5855 0 31653.1427 0
NIVEL 1 SY EST Bottom 0 0 -1541.5855 -16359.328 28432.3646
NIVEL 1 SXDIN Max Bottom 0 785.7254 121.1057 16711.7547 2269.9062
NIVEL 1 SYDIN Max Bottom 0 121.1057 714.1603 6302.9842 13190.3095

50.969% 46.33%

1.78541104 1.96432482

Load P VX VY T MX
Story Location
Case/Combo tonf tonf tonf tonf-m tonf-m
NIVEL 1 SX EST Bottom 0 -1541.5855 0 31653.1427 0
NIVEL 1 SY EST Bottom 0 0 -1541.5855 -16359.328 28432.3646
NIVEL 1 SXDIN Max Bottom 0 1402.8342 216.2222 29837.1668 4052.6906
NIVEL 1 SYDIN Max Bottom 0 237.888 1402.8252 12380.9518 25909.7249

91.00% 91.00%
 MX MY Load
Story Case/Comb
tonf-m tonf-m o
0 -12276.872 NIVEL 1 SX EST
12276.8715 0 NIVEL 1 SY EST

T M2 M3
Story Pier
tonf-m tonf-m tonf-m
0.02 0.3801 820.8039 NIVEL 1 X1
-0.5676 -0.1463 366.1997 NIVEL 1 X2
0.0898 -0.1229 293.4516 NIVEL 1 X3
-0.1579 -0.1308 608.8922 NIVEL 1 X4
-0.2804 -0.082 602.6153 NIVEL 1 X5
-0.041 -0.1523 498.5083 NIVEL 1 X6

SISTEMA DE MUROS ESTRUCTURALES

T M2 M3
Story Pier
tonf-m tonf-m tonf-m
-0.019 0.0904 199.647 NIVEL 1 Y1
0.156 -0.0433 98.6462 NIVEL 1 Y2
-0.0238 -0.0481 98.3599 NIVEL 1 Y4
-0.179 0.0381 105.3348 NIVEL 1 Y5
3.3274 -0.5536 49.7959 NIVEL 1 Y6
-0.0028 0.0651 88.7222 NIVEL 1 Y7
-0.0389 -0.0295 1279.5807 NIVEL 1 Y8
-0.0169 -0.0925 330.0517 NIVEL 1 Y9
-0.0022 -0.0403 177.3517 NIVEL 1 Y10
0.0202 -0.1104 318.3456

SISTEMA DE MUROS ESTRUCTURALES

 0.001317
0.001469
0.001607
0.0017
0.001709
0.001598
0.001324
0.00068

Load
Story Case/Comb Direction
o
NIVEL 8 DRIFT Max X
1.10698366 OK NIVEL 7 DRIFT Max X
1.08724832 OK NIVEL 6 DRIFT Max X
1.05015432 OK 1.1453658 OK NIVEL 5 DRIFT Max X
0.99676708 OK 1.05736555 OK NIVEL 4 DRIFT Max X
0.92554917 OK 0.93850907 OK NIVEL 3 DRIFT Max X
0.81777636 OK 0.77529447 OK NIVEL 2 DRIFT Max X
0.49493572 OK 0.41896125 OK NIVEL 1 DRIFT Max X

Load
Story Case/Comb Direction
o
NIVEL 8 DRIFT Max Y
1.12189486 OK NIVEL 7 DRIFT Max Y
1.09500515 OK NIVEL 6 DRIFT Max Y
1.05666588 OK 1.16234158 OK NIVEL 5 DRIFT Max Y
1.00534045 OK 1.07307418 OK NIVEL 4 DRIFT Max Y
0.93891102 OK 0.95936675 OK NIVEL 3 DRIFT Max Y
0.84040547 OK 0.80692621 OK NIVEL 2 DRIFT Max Y
0.55511921 OK 0.48170385 OK NIVEL 1 DRIFT Max Y

Shear X
Story Load Case
tonf
NIVEL 8 SXDIN 18.9342
1.99817038 OK NIVEL 7 SXDIN 40.554
1.35867806 OK NIVEL 6 SXDIN 57.8433
1.22126022 OK NIVEL 5 SXDIN 71.6937
1.19392891 OK NIVEL 4 SXDIN 82.5816
1.22823203 OK NIVEL 3 SXDIN 90.7123
1.29817369 OK NIVEL 2 SXDIN 96.1215
1.60564117 OK NIVEL 1 SXDIN 98.9708

Shear X
Story Load Case
tonf
NIVEL 8 SY EST 0
2.01304999 OK NIVEL 7 SY EST 0
1.34190092 OK NIVEL 6 SY EST 0
1.19300565 OK NIVEL 5 SY EST 0
1.1683014 OK NIVEL 4 SY EST 0
1.20634252 OK NIVEL 3 SY EST 0
1.52199847 OK NIVEL 2 SY EST 0
1.1359042 OK NIVEL 1 SY EST 0

RY RZ

rad rad
0.005043 0.002731 1.59713 1.01823169 OK
0.005593 0.002731 1.804289 1.1503035 OK
0.004934 0.002731 1.59713 1.01823169 OK
0.005845 0.002731 1.804289 1.1503035 OK
0 0.002731 1.568533 C.M.

RY RZ

rad rad
 0.00522 0.002412
0.005841 0.002412
0.005209 0.002412
0.0058 0.002412
0 0.002412

MY
tonf-m
-28432.365
7.92E-07
14615.0564
2244.7015

MY
tonf-m
-28432.365
7.92E-07
26093.7218
4409.2671
 P VX VY T MX MY
Location
tonf tonf tonf tonf-m tonf-m tonf-m
Bottom 0 -656.3797 0 13040.7404 0 -12168.903
Bottom 0 0 -656.3797 -7235.5155 12168.9034 0

Load P V2 V3 T M2 M3
Case/Comb Location
o tonf tonf tonf tonf-m tonf-m tonf-m
SX EST Bottom -84.0877 136.7282 0.116 0.0194 0.3708 811.201
SX EST Bottom 81.5396 37.911 -0.0498 0.0237 -0.0834 72.4963
SX EST Bottom -36.8114 38.2383 -0.0044 0.0186 -0.0435 70.9246
SX EST Bottom 165.0434 97.9287 -0.0091 -0.0409 -0.1536 492.9503
SX EST Bottom 193.4521 117.2396 0.0664 -0.1661 0.0838 596.7459
SX EST Bottom 263.9732 127.0929 0.0251 -0.1692 -0.1058 602.2797
555.1387
85% R=6

Load P V2 V3 T M2 M3
Case/Comb Location
o tonf tonf tonf tonf-m tonf-m tonf-m
SY EST Bottom -97.2498 55.6115 0.0308 -0.0175 0.084 199.5952
SY EST Bottom 11.1928 32.1593 -0.0513 0.1717 -0.0501 98.551
SY EST Bottom 86.664 43.4967 -0.0391 -0.1964 0.0289 102.5789
SY EST Bottom -48.567 21.1549 -0.9651 3.0378 -0.6586 40.5219
SY EST Bottom -90.716 32.0971 0.0327 -0.0034 0.0651 83.5381
SY EST Bottom 80.7734 156.9355 -0.0054 -0.0357 -0.0237 1282.1921
SY EST Bottom 76.4977 70.7968 -0.0613 -0.0149 -0.0903 333.0786
SY EST Bottom -64.922 49.0592 -0.0181 -0.001 -0.0371 179.5736
SY EST Bottom 102.0106 71.337 -0.0361 0.0229 -0.0997 323.0491
532.648
81% R=6
 X Y Z
Drif Label
m m m
0.000686 82 0 37.6 26.6
0.000759 82 0 37.6 23.4 1.10641399
0.000826 82 0 37.6 20.2 1.08827404
0.000867 82 0 37.6 17 1.0496368 1.14531044
0.000864 82 0 37.6 13.8 0.99653979 1.05709625
0.0008 82 0 37.6 10.6 0.92592593 0.93859992
0.000654 82 0 37.6 7.4 0.8175 0.77518767
0.000324 75 3 36 4.2 0.49541284 0.41932701

X Y Z
Drif Label
m m m
0.000444 82 0 37.6 26.6
0.000498 82 0 37.6 23.4 1.12162162
0.000547 82 0 37.6 20.2 1.09839357
0.000579 82 0 37.6 17 1.05850091 1.16655473
0.000583 82 0 37.6 13.8 1.00690846 1.07697044
0.000548 82 0 37.6 10.6 0.93996569 0.96196606
0.000461 82 0 37.6 7.4 0.84124088 0.80877193
0.000256 72 0 25 4.2 0.55531453 0.48241206

Drif X Stiffness X Shear Y Drif Y Stiffness Y

cm tonf/m tonf cm tonf/m
0.035616 53162.599 2.7531 0.004498 61212.564
0.038227 106087.325 5.155 0.004863 106012.566 1.99552556
0.040115 144192.599 6.3537 0.005379 118114.317 1.35918781
0.040688 176204.119 7.0614 0.005892 0 1.22200529
0.039221 210557.255 7.8835 0.006146 0 1.19496216
0.035031 258947.807 9.0064 0.005969 0 1.22982135
0.028575 336387.795 10.2166 0.005122 199457.66 1.29905636
0.018351 539308.698 11.0367 0.003257 338831.281 1.60323503

Drif X Stiffness X Shear Y Drif Y Stiffness Y

cm tonf/m tonf cm tonf/m
0.029227 0 246.6822 0.312542 78927.67
0.028915 0 560.1299 0.353467 158467.215 2.00775235
0.030113 0 830.713 0.391877 211983.076 1.33770936
0.031315 0 1058.4314 0.419755 252154.681 1.18950383
0.031481 0 1243.2852 0.422406 294334.156 1.16727619
0.028228 0 1385.2743 0.387976 357051.164 1.21308097
0.048194 0 1484.3988 0.255739 580435.182 1.62563588
0.016432 0 1542.7823 0.251421 613623.99 1.05717918
 REGULARIZACION DE LIECENCI Y DECLARATORIA - EDIFICIO ADMINISTRATIVO PAB. D A NIVEL MUNICIPAL

PREUPUESTO DE PRESUPUESTO DE
PRESUPUESTO DE OBRA
ITEM DESCRIPCION RESOLUCIN/ORDENANZA AREA CONSRUIDA TRMITE INICIAL TRMITE PARA
(S/.)
(S/.) REGULARIZAR (S/.)

1.00 LICENCIA DE CONSTRUCCIN 2101.56 S/.1,274,007.70

DERCHO DE TRAMITE S/.1,695.00
LIQUIDACIN DE LICENCIA DE CONSTRUCCIN N 025-2014-MDLCH/GOPRI S/.19,110.12
2.00 CONFORMIDAD DE OBRA Y DECLARATORIA DE EDIFICACIN
2.10 DERECHO DE TRAMITE SEGN TUPA S/.120.80
2.20 LIQUIDACION DE CONFOMRIDAD DE OBRA REGULARIZADA SEGN TUPA S/.0.00

3.00 AMPLIACION DE OBRA (5TO y 6TO PISO) 994 S/.1,544,634.25

3.10 DERECHO DE TRAMITE POR CONTRUIR SIN LICENCIA N 159 MDLCH S/.671.50
3.20 MULTA 10 % V.O. ORD. N 175 MDLCH 154,463.43
3.30 DERECHO DE TRAMITE PARA LICENCIA SEGN TUPA S/.775.00
3.40 LIQUIDACION DE LICENCIA DE CONSTRUCCIN SEGN TUPA S/.23,169.51

4.00 CONFORMIDAD DE OBRA Y DECLARATORIA DE EDIFICACIN 5T0 Y 6T0 PISO

4.10 DERECHO DE TRAMITE SEGN TUPA S/.120.80

4.20 LIQUIDACION DE CONFOMRIDAD DE OBRA SEGN TUPA S/.0.00

TOTAL (S/.) 3095.56 S/.2,818,641.95 S/.20,805.12 S/.179,321.04

PROCESO REGULAR DE LICENCIA DE CONSTRUCCIN Y DECLARATORIA DE EDIFICACIN EN CASO DE HABERSE CONSIDERADO 6 PISOS DESDE EL INICIO

AREA CONSRUIDA PRESUPUESTO DE OBRA PRESUPUESTO DE

ITEM DESCRIPCION RESOLUCIN/ORDENANZA
(M2) (S/.) TRAMITES (S/.)

1.00 LICENCIA DE CONSTRUCCIN 3095.56 S/.4,810,370.23

1.10 DERECHO DE TRAMITE S/.1,695.00
1.20 LIQUIDACION DE LIC. DE CONSTRUCCIN S/.72,155.55
2.00 CONFORMIDAD DE OBRA Y DECLARATORIADE EDIFICACIN
2.10 DERECHO DE TRAMITE SEGN TUPA S/.120.80
2.20 LIQUIDACION DE CONFORMIDAD DE OBRA SEGN TUPA S/.0.00

TOTAL (S/.) S/.73,971.35

REGULARIZACION DE LICENCIA DE CONSTRUCCION Y CONFORMIDAD DE OBRA

1.00 REGULARIZACION DE LICENCIA PAGANDO LA MULTA Derecho Tramites Multas Asesora Total
Entregables:
Conformidad y declararotia de edificacin de los cuatro primeros pisos
Ampliacin de licecncia de construccin S/.24,857.61
S/.154,463.43 S/.182,148.54
conformidad de obra de la ampliacion de construccin
Licencia de construccion de aulas en el 5to piso del pabellon D S/.2,827.50

2.00 REGULARIZACION A TRAVES DE "TUCANO SAC" Derecho Tramites Multas Asesora Total
Entregables:
Conformidad y declararotia de edificacin de los cuatro primeros pisos
Ampliacin de licecncia de construccin S/.24,857.61
S/.59,685.11
conformidad de obra de la ampliacion de construccin S/.32,000.00
Licencia de construccion de aulas en el 5to piso del pabellon D S/.2,827.50
Probabilidad
0.1
0.3
0.5
0.7
0.9
 Impacto
Lineal No Lineal
0.1 0.05
0.3 0.1
0.5 0.2
0.7 0.4
0.9 0.8
 Es
Muere Muere Muere Muere Muere Muere llevado al
cielo vivo

CRONOLOGIA DE ADAN
930 1042 1050 1235 1290 1422 987
0 130 235 325 395 460 622
930 Adan 130
912 Set 0 105
815 Enos 0 90
910 Cainan 0 70
895 Mahalaleel 0 65
962 Jared 0 162
365 Enoc 0
969 Matusalen
777 Lamec
950 Noe
Sen, Cam, Jafet
 Muere Muere Muere Muere Diluvio

ADAN
1656 1651 2006 1556 1656
687 874 1056 1556 1656

65
0 187
0 182
0 500 100
0