PROYECTO:

RESPONSABLE:
NIVEL 1
No. Descripcin Cantidad Unidad Precio
1.00 Trabajos Preliminares y Mov. de Tierras
1.01 Corte de nivelacion de terreno y bote de material 422.50
m
3
311.42 RD$
1.02 Verja provisional Perimetral en zinc 94.00 ml 462.54 RD$
1.03 Cisterna de 5,000 gls 1.00 UD 145,000.00 RD$
1.04 Casetas de Materiales 1.00
m
2
25,000.00 RD$
1.05 Tarancha 65.30
m
2
80.00 RD$
1.06 Replanteo 185.60 P.A 50.00 RD$
1.07 Escavacion de zapatas 31.34
m
3
250.00 RD$
1.08 Relleno compactado 422.5
m
3
475.00 RD$
2.00 Hormigon Armado en.
2.01 Viga de Cimentacin 32.91
m
3
6,743.15 RD$
2.02 Viga Riota -
m
3
10,576.45 RD$
2.03 Losa de cimentacion (platea) 19.51
m
3
6,594.99 RD$
2.04 Losa de Parqueo y aceras 196.36
m
2
655.00 RD$
2.05 Contenes en Parqueo 57.20 ml 2,800.00 RD$
2.06 Viga de Amarre 0.20x0.40 15.86
m
3
13,374.76 RD$
2.07 Dinteles 3.01
m
3
16,599.28 RD$
2.08 Losa de Entrepiso 22.38
m
3
10,635.97 RD$
2.09 Columnas 0.20x0.30 3.24
m
3
14,010.76 RD$
3.00 Muros en Block Industrial
3.01 Primer Nivel de 8" 284.25
m
2
1,028.63 RD$
3.02 Primer Nivel de 6" 17.20
m
2
915.36 RD$
4.00 Paete.
4.01 Fraguache 745.98
m
2
62.65 RD$
4.02 Interior 412.92
m
2
216.50 RD$
4.03 Exterior 146.26
m
2
289.50 RD$
4.04 Techo 186.80
m
2
229.50 RD$
4.05 Cantos 243.20 Mts 79.00 RD$
4.06 Mochetas 105.40 Mts 79.00 RD$
3,270,469.41 RD$
Ing. Ana Rosario
Asuntos de Ingeniera y Agrimensura en Gral.
Cel.: 829-520-2640
Ana Rosario Estrella
Residencial Alejandra 1
Ing. Abraham Victoria
5.00 Instalacin Sanitaria
5.01 Inodoro Royal 4.00
m
2
8,521.00 RD$
5.02 Lavamanos con pedestal Royal 4.00 UD 6,779.00 RD$
5.03 Baera Esmaltada 2.00 UD 15,150.15 RD$
5.04 Fregadero doble 2.00 UD 6,794.15 RD$
5.05 Lavado en Granito 2.00 UD 4,822.50 RD$
5.06 Desague de Piso 11.00 835.00 RD$
5.07 M. O. Plomero 1.00 UD 20,000.00 RD$
6.00 Instalaciones Elctricas
6.01 Toma corriente 36.00 986.90 RD$
6.02 Interructor Sencillo 18.00 1,016.90 RD$
6.03 Interructor 3w 2.00 1,016.90 RD$
6.04 Salida de Techo 18.00 722.10 RD$
6.05 Salida de Antena 5.00 814.00 RD$
6.06 Salida de Telefono 5.00 671.50 RD$
6.07 Panel de distribucin 2.00 8,740.00 RD$
6.08 Mano de Obra 1.00 35,000.00 RD$
7.00 Cerrage.
7.01 Puertas Caoba Principal 1.00 UD 20,000.00 RD$
7.02 Puerta Corredera A/C 81.50 P2 220.00 RD$
7.03 Ventanas A/C Lisa sencilla 188.25 P2 220.00 RD$
7.04 Puertas Secundaria polimetal 12.00 UD 6,500.00 RD$
7.05 Gavinete de Piso Caoba 64.78 P2 750.00 RD$
7.06 Gavinete de Pared Caoba 58.80 P2 750.00 RD$
7.07 Despensas Caoba 1.00 P.A 8,000.00 RD$
7.08 Closet A/C Incluye divisiones 348.62 P2 250.00 RD$
8.00 Piso.
8.01 Ceramica Brasilea 186.00 Mt2 720.25 RD$
8.02 Zocalos 177.80 Mts 35.68 RD$
8.03 Revestimientos Baos ceramica espaola 83.12 Mt2 760.70 RD$
9.00 Otros
9.01 Pintura 745.98 Mt2 94.30 RD$
9.02 Tope de Cocina granito natural Chino 35.75 p2 750.00 RD$
9.03 Pasa mano escalera y balcon 110.21 p2 290.00 RD$
9.04 Limpieza final 1.00 P.A 10,000.00 RD$
NIVEL 2
No. Descripcin Cantidad Unidad Precio
2,050,365.07 RD$
1.00 Trabajos Preliminares
1.01 Meseta para materiales 1.00 Mt2 5,000.00 RD$
1.02 Replanteo 205.00 P.A 20.00 RD$
2.00 Hormigon Armado en.
2.01 Viga amarre 15.86
m
3
13,374.76 RD$
2.02 Dinteles 3.01
m
3
16,599.28 RD$
2.03 Losa de entrepiso 22.38
m
3
10,635.97 RD$
2.04 Columnas 0.20x0.30 3.24
m
3
14,010.76 RD$
3.00 Muros en Block Industrial
3.01 Segundo Nivel de 8" 284.25 Mt2 1,048.13 RD$
3.02 Primer Nivel de 6" 17.20
m
2
985.65 RD$
4.00 Paete.
4.01 Fraguache 745.98 Mt2 62.65 RD$
4.02 Interior 412.92 Mt2 216.50 RD$
4.03 Exterior 146.26 Mt2 289.50 RD$
4.04 Techo 186.80 Mt2 229.50 RD$
4.05 Cantos 243.20 Mts 79.00 RD$
4.06 Mochetas 105.40 Mts 79.00 RD$
5.00 Instalacin Sanitaria
5.01 Inodoro Royal 4.00 Mt2 8,521.00 RD$
5.02 Lavamanos con pedestal Royal 4.00 UD 6,779.00 RD$
5.03 Baera Esmaltada 2.00 UD 15,150.15 RD$
5.04 Fregadero doble 2.00 UD 6,794.15 RD$
5.05 Lavado en Granito 2.00 UD 3,100.00 RD$
5.06 Desague de Piso 11.00 835.00 RD$
5.07 M. O. Plomero 1.00 UD 20,000.00 RD$
6.00 Instalaciones Elctricas
6.01 Toma corriente 29.00 986.90 RD$
6.02 Interructor Sencillo 16.00 1,016.90 RD$
6.03 Interructor 3w 2.00 1,016.90 RD$
6.04 Salida de Techo 17.00 722.10 RD$
6.05 Salida de Antena 7.00 814.00 RD$
6.06 Salida de Telefono 5.00 671.50 RD$
6.07 Panel de distribucin 1.00 8,740.00 RD$
6.08 Mano de Obra 1.00 35,000.00 RD$
7.00 Cerrage.
7.01 Puertas Caoba Principal 1.00 UD 20,000.00 RD$
7.02 Puerta Corredera A/C 81.50 P2 220.00 RD$
7.03 Ventanas A/C Lisa 188.25 P2 220.00 RD$
7.04 Puertas Secundaria polimetal 12.00 UD 6,500.00 RD$
7.05 Gavinete de Piso Caoba 64.78 P2 750.00 RD$
7.06 Gavinete de Pared Caoba 58.80 P2 750.00 RD$
7.07 Despensas Caoba 1.00 P2 8,000.00 RD$
7.08 Closet A/C Incluye divisiones 348.62 P2 240.00 RD$
8.00 Piso.
8.01 Cramica Brasilea 186.00 Mt2 720.25 RD$
8.02 Zocalos 177.80 Mts 35.68 RD$
8.03 Revestimientos Baos ceramica Brasilea 76.80 Mt2 760.70 RD$
9.00 Otros
9.01 Pintura 745.98 Mt2 94.30 RD$
9.02 Tope de Cocina granito natural Brasileo 35.75 p2 750.00 RD$
9.03 Pasa mano escalera y balcon 110.21 p2 290.00 RD$
9.04 Limpieza final 1.00 P.A 10,000.00 RD$
NIVEL 3
No. Descripcin Cantidad Unidad Precio
1.00 Trabajos Preliminares
1.01 Meseta para materiales 1.00 Mt2 5,000.00 RD$
1.02 Replanteo 205.00 P.A 20.00 RD$
2.00 Hormigon Armado en.
2.01 Viga Amarre 15.86 M3 13,374.76 RD$
2.02 Dinteles 3.01 M3 16,599.28 RD$
2.03 Losa techo 22.38 Mt3 10,635.97 RD$
2.04 Columnas 0.20x0.40 3.24 Mt3 14,010.76 RD$
3.00 Muros en Block Industrial
3.01 Tercer Nivel de 8" 284.25 Mt2 1,048.13 RD$
3.02 Muros de 6" 17.30 Mt2 1,003.26 RD$
4.00 Paete.
4.01 Fraguache 745.98 Mt2 62.65 RD$
4.02 Interior 412.92 Mt2 226.50 RD$
4.03 Exterior 146.26 Mt2 299.50 RD$
4.04 Techo 186.80 Mt2 239.50 RD$
2,433,908.86 RD$
4.05 Cantos 243.20 Mts 79.00 RD$
4.06 Mochetas 105.40 Mts 79.00 RD$
5.00 Instalacin Sanitaria
5.01 Inodoro Royal 4.00 Mt2 8,521.00 RD$
5.02 Lavamanos con pedestal Royal 4.00 UD 6,779.00 RD$
5.03 Baera Esmaltada 2.00 UD 15,150.15 RD$
5.04 Fregadero doble 2.00 UD 6,794.15 RD$
5.05 Lavado en Granito 2.00 UD 4,822.50 RD$
5.06 Desague de Piso 11.00 835.00 RD$
5.07 M. O. Plomero 1.00 UD 25,000.00 RD$
6.00 Instalaciones Elctricas
6.01 Toma corriente 29.00 986.90 RD$
6.02 Interructor Sencillo 18.00 1,016.90 RD$
6.03 Interructor 3w 2.00 1,016.90 RD$
6.04 Salida de Techo 18.00 722.10 RD$
6.05 Salida de Antena 5.00 814.00 RD$
6.06 Salida de Telefono 5.00 671.50 RD$
6.07 Panel de distribucin 2.00 8,740.00 RD$
6.08 Mano de Obra 1.00 35,000.00 RD$
7.00 Cerrage.
7.01 Puertas Caoba Principal 1.00 UD 20,000.00 RD$
7.02 Puerta Corredera A/C 48.15 P2 220.00 RD$
7.03 Ventanas A/C Lisa 153.70 P2 220.00 RD$
7.04 Puertas Caoba Secundaria Con Jampa 10.00 UD 18,000.00 RD$
7.05 Gavinete de Piso Caoba 75.80 P2 800.00 RD$
7.06 Gavinete de Pared Caoba 80.50 P2 800.00 RD$
7.07 Despensas Caoba 1.00 P2 650.00 RD$
7.08 Closet en Caoba Incluye divisiones 150.10 P2 850.00 RD$
8.00 Piso.
8.01 Porcelanato doble carga 208.10 Mt2 1,223.74 RD$
8.02 Zocalos 177.80 Mts 92.32 RD$
Revestimientos Baos ceramica espaola 83.12 Mt2 760.70 RD$
9.00 Otros
9.01 Pintura 745.98 Mt2 94.30 RD$
9.02 Tope de Cocina granito natural Brasileo 35.75 p2 850.00 RD$
9.03 Fino Techo Plano 186.90 m2 333.01 RD$
9.04 Pasa mano escalera y balcon 110.21 p2 290.00 RD$
9.05 Limpieza final 1.00 P.A 10,000.00 RD$
GASTOS INDIRECTOS
Seguro social 1.5% 7,754,743.35 RD$
Seguro de Pensiones de la Contruccin 1.0% 7,754,743.35 RD$
Codia 1.0% 7,754,743.35 RD$
Imprevisto 5.0% 7,754,743.35 RD$
Transporte 1.0% 7,754,743.35 RD$
Supervisin Tecnica y Administracin 10% 7,754,743.35 RD$
Elavoracin de Presupuesto 558.00 m2 40.00 RD$
Sereno 6.00 meses 6,000.00 RD$
Maetro 6.00 meses 10,000.00 RD$
COSTO DEL EDIFICIO SUMA TOTAL
COSTO DEL TERRENO 528.00 UD 1,000.00 RD$
SUMA TOTAL GENERAL=
COSTO POR APARTAMENTO
VENTA PROYECTADA POR APARTAMENTO 25%
SubTotal
568,080.09 RD$
131,575.00 RD$
43,478.59 RD$
145,000.00 RD$
25,000.00 RD$
5,224.00 RD$
9,280.00 RD$
7,835.00 RD$
200,687.50 RD$
1,184,838.24 RD$
221,917.07 RD$
- RD$
128,668.23 RD$
128,615.80 RD$
160,160.00 RD$
212,123.71 RD$
49,963.84 RD$
237,994.73 RD$
45,394.87 RD$
308,131.58 RD$
292,387.39 RD$
15,744.19 RD$
248,885.10 RD$
46,735.65 RD$
89,397.18 RD$
42,342.27 RD$
42,870.60 RD$
19,212.80 RD$
8,326.60 RD$
143,918.60 RD$
34,084.00 RD$
27,116.00 RD$
30,300.30 RD$
13,588.30 RD$
9,645.00 RD$
9,185.00 RD$
20,000.00 RD$
128,771.70 RD$
35,528.40 RD$
18,304.20 RD$
2,033.80 RD$
12,997.80 RD$
4,070.00 RD$
3,357.50 RD$
17,480.00 RD$
35,000.00 RD$
345,185.00 RD$
20,000.00 RD$
17,930.00 RD$
41,415.00 RD$
78,000.00 RD$
48,585.00 RD$
44,100.00 RD$
8,000.00 RD$
87,155.00 RD$
203,539.79 RD$
133,966.50 RD$
6,343.90 RD$
63,229.38 RD$
139,119.31 RD$
70,345.91 RD$
26,812.50 RD$
31,960.90 RD$
10,000.00 RD$
SubTotal
9,100.00 RD$
5,000.00 RD$
4,100.00 RD$
545,477.14 RD$
212,123.71 RD$
49,963.84 RD$
237,994.73 RD$
45,394.87 RD$
314,883.45 RD$
297,930.27 RD$
16,953.18 RD$
248,885.10 RD$
46,735.65 RD$
89,397.18 RD$
42,342.27 RD$
42,870.60 RD$
19,212.80 RD$
8,326.60 RD$
140,473.60 RD$
34,084.00 RD$
27,116.00 RD$
30,300.30 RD$
13,588.30 RD$
6,200.00 RD$
9,185.00 RD$
20,000.00 RD$
111,995.50 RD$
28,620.10 RD$
16,270.40 RD$
2,033.80 RD$
12,275.70 RD$
5,698.00 RD$
3,357.50 RD$
8,740.00 RD$
35,000.00 RD$
341,698.80 RD$
20,000.00 RD$
17,930.00 RD$
41,415.00 RD$
78,000.00 RD$
48,585.00 RD$
44,100.00 RD$
8,000.00 RD$
83,668.80 RD$
198,732.16 RD$
133,966.50 RD$
6,343.90 RD$
58,421.76 RD$
139,119.31 RD$
70,345.91 RD$
26,812.50 RD$
31,960.90 RD$
10,000.00 RD$
SubTotal
9,100.00 RD$
5,000.00 RD$
4,100.00 RD$
545,477.14 RD$
212,123.71 RD$
49,963.84 RD$
237,994.73 RD$
45,394.87 RD$
315,286.68 RD$
297,930.27 RD$
17,356.42 RD$
256,344.90 RD$
46,735.65 RD$
93,526.38 RD$
43,804.87 RD$
44,738.60 RD$
19,212.80 RD$
8,326.60 RD$
148,918.60 RD$
34,084.00 RD$
27,116.00 RD$
30,300.30 RD$
13,588.30 RD$
9,645.00 RD$
9,185.00 RD$
25,000.00 RD$
121,863.40 RD$
28,620.10 RD$
18,304.20 RD$
2,033.80 RD$
12,997.80 RD$
4,070.00 RD$
3,357.50 RD$
17,480.00 RD$
35,000.00 RD$
497,682.00 RD$
20,000.00 RD$
10,593.00 RD$
33,814.00 RD$
180,000.00 RD$
60,640.00 RD$
64,400.00 RD$
650.00 RD$
127,585.00 RD$
334,302.43 RD$
254,659.25 RD$
16,413.79 RD$
63,229.38 RD$
204,933.71 RD$
70,345.91 RD$
30,387.50 RD$
62,239.40 RD$
31,960.90 RD$
10,000.00 RD$
Sub Total 7,754,743.35 RD$
1,630,494.95 $
116,321.15 RD$
77,547.43 RD$
77,547.43 RD$
387,737.17 RD$
77,547.43 RD$
775,474.33 RD$
22,320.00 RD$
36,000.00 RD$
60,000.00 RD$
9,385,238.30 RD$
528,000.00 RD$
SUMA TOTAL GENERAL= 9,913,238.30 RD$
1,652,206.38 RD$
2,065,257.98 RD$