ESTIMADO DE COSTOS CENTRO DE VIDA, SALUD Y RECREACION PARA ENVEJECIENTES

No
1
2
3
4
5
6
7
8
9

GASTOS DIRECTOS
Partidas
Costo Terreno
7 Viviendas Luxury
20 Viviendas Duplex
Geriatrico
Spa
Paisajismo Geriatrico
Paisajismo Spa
Paisajismo Duplex
Paisajismo Luxury

Cantidad
88930
3850
4000
16000
2200
21310
17840
13600
7980

Unidad
m2
m2
m2
m2
m2
m2
m2
m2
m2

Costo Unidad
1600
30000
22000
50000
25000
20000
20000
15000
15000

SUB-TOTAL
No GASTOS INDIRECTOS

ITBIS
1
2
3
4
5
6
7
8

Seguro y Fianza
Diseo Electrico
Diseo Sanitario
Diseo Estructural
Diseo Inst. Especiales
Impresiones
Gastos Administrativos
Planos

7%
RD$2,165,200.00
RD$2,165,200.00
RD$2,165,200.00
RD$2,165,200.00
RD$240,000.00
RD$2,598,240.00
RD$4,500,000.00

RD$346,432.00
RD$346,432.00
RD$346,432.00
RD$346,432.00

SUBTOTAL HONORARIOS

RD$86,608,000.00

2,165,200.00

SUB-TOTAL SIN G.I.

RD$71,994,688.00

1,799,867.20

ITBIS 16%

TOTAL HONORARIOS

RD$1,151,915.01

RD$70,842,772.99

1,771,069.32

RD$151,564,000.00
RD$1,818,768.00
RD$1,818,768.00
RD$1,818,768.00
RD$1,818,768.00
RD$240,000.00
RD$2,598,240.00
RD$4,500,000.00

Karla Poueriet 10-0052

Balance $RD
RD$142,288,000.00
RD$115,500,000.00
RD$88,000,000.00
RD$800,000,000.00
RD$55,000,000.00
RD$426,200,000.00
RD$356,800,000.00
RD$204,000,000.00
RD$119,700,000.00

RD$2,165,200,000.00

Balance $USD
3,557,200.00
2,887,500.00
2,200,000.00
20,000,000.00
1,375,000.00
10,655,000.00
8,920,000.00
5,100,000.00
2,992,500.00

54,130,000.00

PRECIO POR VIVIENDA

RD$16,500,000.00
RD$4,400,000.00
METRAJE POR AREAS
37,310 m2 geriatrico
30,040 m2 spa
13,600 casas duplex
7,980 luxury

PRECIO POR VIVIENDA

412,500.00
110,000.00
METRAJE POR AREAS