PRESUPUESTO DE LA CASA , PISCINA Y RESERVORIO.

TOTAL
PARTIDAS CANT. UNID P.U. VALOR RD$
RD$

PRELIMINARES: 40,000.00
Replanteo en general 1,500.0 m2 0.00 0.00
Caseta de materiales 1.0 p.a. 25,000.00 25,000.00
Fumigacion 500.0 m2 30 15,000.00
Levantamiento Topografico 1.0 p.a. 0.00 0.00

ACONDICIONAMIENTO DEL TERRENO

CONDICIONES EXITENTES 0.00

Limpieza de Terreno 1.0 P.A 0.00 0.00

MOVIMIENTO DE TIERRA: 146,018.00

Excavación de Tierra a Mano 15.0 m3 600.00 9,018.00
Relleno de reposición 200.0 m3 85.00 17,000.00
Relleno de compactado e=0.20 3,000.0 m3 40.00 120,000.00
Bote de material sobrante -180.5 m3 0.00 0.00
 BAJO NIVEL DE PISO

HORMIGÓN ARMADO EN: 1,203,000.00

Zapata de muros de block de 0.20 m 2.9 m3 15,000.00 42,750.00
Z1de columna C2, H=0.35 m 3.0 m3 15,000.00 45,000.00
Z2 de columna C1, H=0.40 m 5.6 m3 15,000.00 84,000.00
Z3 de columna C2, H=0.45 m 4.8 m3 15,000.00 72,000.00
Z4 de columna C1, H=0.50 m 5.4 m3 15,000.00 81,000.00
Z5 de columna C1, H=0.45 m 2.0 m3 15,000.00 30,000.00
Z6 de columna C1, H=0.50 m 5.6 m3 15,000.00 84,450.00
Z7 de columna C3, H=0.35 m 3.1 m3 15,000.00 46,950.00
Z8 de columna C4, H=0.50 m 3.1 m3 15,000.00 45,900.00
MURO ACTIVO C4, H=0.455 m 4.5 m3 17,500.00 78,750.00
MURO ACTIVO C4, H=0.455 m 5.0 m3 17,500.00 86,625.00
MURO ACTIVO C4, H=0.455 m 3.7 m3 17,500.00 64,575.00
MURO ACTIVO C4, H=0.455 m 4.8 m3 17,500.00 84,000.00
Columna C1 (35X35)M 2.0 m3 15,000.00 30,000.00
Columna C2 (35X35)M 1.5 m3 15,000.00 22,050.00
Columna C3 (30X30)M 0.7 m3 15,000.00 11,100.00
Columna C4 (40X40)M 0.4 m3 15,000.00 6,450.00
Viga de Amare (20X20) 4.1 m3 15,000.00 61,800.00
Torta de piso h= 0.25 24.0 m2 9,400.00 225,600.00
MUROS DE BLOQUES: 90,000.00
De 0.20 m Acero Ø 3/8" @ 0.60 m 60.0 m2 1,500.00 90,000.00
SOBRE NIVEL DE PISO

HORMIGÓN ARMADO EN: 545,010.00

Losa de entrepiso e= 0.15 y 0.13 16.0 m3 15,000.00 240,000.00
Rampa de escalera e =0.15 3.0 m3 15,000.00 45,000.00
Viga V1E (0.25x0.50) m 2.0 m3 15,000.00 30,000.00
Viga V2E (0.25x0.50) m 0.4 m3 15,000.00 5,250.00
Viga V3E (0.25x0.50) m 1.6 m3 15,000.00 23,400.00
Viga V4E (0.25x0.50) m 0.4 m3 15,000.00 5,250.00
Viga V5E (0.25x0.50) m 0.4 m3 15,000.00 5,250.00
Viga V6E sec 1 (0.25x0.50) m 0.9 m3 15,000.00 13,050.00
Viga V6E sec 2 (0.30x0.50) m 0.5 m3 15,000.00 7,500.00
Viga V6E sec 3 (0.30x0.55) m 0.6 m3 15,000.00 8,400.00
Viga V7E (0.25x0.50) m 0.5 m3 15,000.00 6,900.00
Viga V8E (0.25x0.50m 0.4 m3 15,000.00 5,850.00
Columna C1(0.35X0.35) 1.5 m3 15,000.00 22,500.00
Columna C2(0.35X0.35) 3.3 m3 15,000.00 49,650.00
Columna C3(0.30X0.30) 1.7 m3 15,000.00 24,750.00
Columna C4 (0.40X0.40) 1.0 m3 15,000.00 14,550.00
DI ( 0.15x0.40) 2.5 m3 15,000.00 37,710.00
MUROS DE BLOQUES: 180,000.00
De 0.20 m Acero Ø 3/8" @ 0.60 m 120.0 m2 1,500.00 180,000.00

SISTEMA HIDRO SANITARIO 107,650.00

M.O 1.0 P.A 60000 60000
TUB.PVC 3 SANI.ML93 93.0 M 100 9300
TUB.PVC 4 SANI. ML.14.04 14.4 M 100 1440
TUB.PVC 6 SANI.ML.120 120.0 M 100 12000
BAJANTE AGUAS LLUVIAS PVC 4" ML.56.2 56.2 M 100 5620
PUNTO SANITARIO PVC 3. 17 17.0 M 100 1700
PUNTO SANITARIO PVC 4" 2 2.0 M 100 200
TUB.PVC 100 CORRUGADA CON FILTRO. ML.12 115.0 M 100 11500
Columna de Agua Fria de Ø1'' 32.0 M 33 1,056.00
Columna de Agua Fria de Ø11/2'' 18.0 M 33 594.00
Salida de Llave de Ø1/2'' 80.0 M 33 2,640.00
Ventilacion Ø3'' 16.0 M 100 1,600.00
INSTALACIONES ELECTRICA 256,060.00
Alimentador GENRAL 48.0 ml 920.00 44,160.00
Alimentador Area Comun (Escalera) 30.0 ml 840.00 25,200.00
Luces Cenitales 41.0 U 480.00 19,680.00
Interruptor Sencillo 12.0 U 420.00 5,040.00
Interruptor Doble 4.0 U 420.00 1,680.00
Interruptor 3W 3.0 U 420.00 1,260.00
Tomacorriente 110V 25.0 U 420.00 10,500.00
Tomacorriente 220V 12.0 U 420.00 5,040.00
Cable 3.0 U 420.00 1,260.00
Telefono 2.0 U 420.00 840.00
Panel de Breakers de 4 @ 8 1.0 U 9,200.00 9,200.00
Panel de Breakers de 8 @ 16 2.0 U 14,500.00 29,000.00
Registro Empotrados de Cable y Telefono 1.0 U 2,300.00 2,300.00
Media Tension 1.0 U 62,300.00 62,300.00
M.O de Instalacion de Transformador y Modulo 1.0 U 38,600.00 38,600.00
TOTAL GENERAL. RD. $ 2,567,738.00