350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
350,000,000

6,750,000
300,000,000 9,000,000
300,000
14,300,000
5,100,000
9,000,000
250,000,000 1,500,000
5,000,000
3,000,000
300,000
3,000,000
200,000,000 3,000,000
1,500,000
600,000
5,000,000
6,000,000
2,500,000
150,000,000 375,000
5,000,000
81,225,000

21,600,000
100,000,000 25,000,000
30,000,000
6,000,000
6,000,000
88,600,000
50,000,000
332,275,000

0
 Chart Title
350,000,000

300,000,000

250,000,000

200,000,000
Column E

150,000,000

100,000,000

50,000,000

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
 Chart Title
350,000,000

300,000,000

250,000,000

200,000,000
Column E

150,000,000

100,000,000

50,000,000

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
 Chart Title
350,000,000

300,000,000

250,000,000

200,000,000
Column E

150,000,000

100,000,000

50,000,000

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Revoques de muros Intm2### 30,000 ###
Revoques de muros Extm2### 60,000 ###
Remiendos de Pisos gl. 1 300,000 300,000
Pisos m2### 110,000 ###
Aberturas un 6 850,000 ###
Vidrios m215 600,000 ###
Acometidas de Agua y gl. 1 1,500,000 ###
Instalación Electrica gl. 1 5,000,000 ###
Iluminación gl. 1 3,000,000 ###
Circuitos Cerrados y Segl. 1 300,000 300,000
Instalación Sanitaria gl. 1 3,000,000 ###
Equipamientos para Bagl. 1 3,000,000 ###
Instalación de Acondic gl. 1 1,500,000 ###
Escalera, Pisos, Pasam gl. 1 600,000 600,000
Pinturas de Muros Intem2### 25,000 ###
Pinturas de Muros Extem2### 40,000 ###
Pinturas de Techos m2### 25,000 ###
Pinturas de Aberturas m215 25,000 375,000
Instalación contra Incegl. 1 5,000,000 ### x3
TOTAL POR PISO ### ###

Techo de Azotea (Chapm290 240,000 ###

Planta Baja gl. 1 25,000,000 ###
Herrería para Portonesgl. 1 30,000,000 ###
Baranda para Balconesgl. 1 6,000,000 ###
Vereda gl. 1 6,000,000 ###
TOTAL AREAS COMUNES ###

TOTAL FINAL APROXIMADO ###

PRESUPUESTO ESTIMATIVO DE REHABILITACIÓN DE EDIFICIO
Revoques de muros Interior m2 225 30,000 6,750,000
Revoques de muros Exterior m2 150 60,000 9,000,000
Remiendos de Pisos gl. 1 300,000 300,000
Pisos m2 130 110,000 14,300,000
Aberturas un 6 850,000 5,100,000
Vidrios m2 15 600,000 9,000,000
Acometidas de Agua y Luz gl. 1 1,500,000 1,500,000
Instalación Electrica gl. 1 5,000,000 5,000,000
Iluminación gl. 1 3,000,000 3,000,000
Circuitos Cerrados y Señal Débil gl. 1 300,000 300,000
Instalación Sanitaria gl. 1 3,000,000 3,000,000
Equipamientos para Baños y kitchennet gl. 1 3,000,000 3,000,000
Instalación de Acondicionadores gl. 1 1,500,000 1,500,000
Escalera, Pisos, Pasamanos gl. 1 600,000 600,000
Pinturas de Muros Interiores m2 200 25,000 5,000,000
Pinturas de Muros Exteriores m2 150 40,000 6,000,000
Pinturas de Techos m2 100 25,000 2,500,000
Pinturas de Aberturas m2 15 25,000 375,000
Baranda para Balcones gl. 1 4,000,000 4,000,000
Instalación contra Incendio gl. 1 5,000,000 5,000,000 x3
TOTAL POR PISO 85,225,000 255,675,000

Techo de Azotea (Chapas) m2 90 240,000 21,600,000

Planta Baja gl. 1 25,000,000 25,000,000
Herrería para Portones gl. 1 30,000,000 30,000,000
Vereda gl. 1 6,000,000 6,000,000
TOTAL AREAS COMUNES 82,600,000

TOTAL FINAL APROXIMADO 338,275,000