Budget Breakdown — B1
| Reference | 2026-appb1-budget-breakdown |
|---|---|
| Document Type | Budget budget |
| Date | 2026-12-31 (30 December 2026) |
| Issued by | Adenjo Gestión SL |
| Affects | All buildings (5 of 5) |
| Available in | ENESSVARFR |
| Storage ?Cryptographic hash for verifying that this file matches the original on record. | r2://Appendix_B_Budgets/AppB1_Budget_Breakdown.pdf |
Page 1
Rehabilitation of Buildings - Works 1/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com Budget No. 146-2025 For: CP SEÑORIO DE ALOHA Date: December 30, 2025. TRUST IS OUR SEAL Work: Rehabilitation of common areas in the “CP Señorío de Aloha” Marbella-Málaga. Budget subject to the measurements of the technical report of the DF. Work to be done: Chapter 1 – Giralda- Actions on the first floor- access block- landscaped area:
Page 2
Rehabilitation of Buildings - Works 2/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.1 UD Giralda- Actions on the first floor- access block- landscaped area: Disconnection of the underground electrical installation of the building, with cutting of the electrical fluid, prior neutralization by the supplying company, without affecting the stability of the constructive elements to which it may be attached. Including cleaning, collection, removal and manual loading of debris onto a truck or container. Includes: Disconnection of the connection. Removal of debris. Loading of debris onto a truck or container. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 1.00 UD 1,500.00 €/UD 1,500.00 €
Page 3
Rehabilitation of Buildings - Works 3/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.2 Disconnection of the water supply/irrigation connection of the building, with fluid cut-off by shut-off valve, prior neutralization by the supplying company, without affecting the stability of the constructive elements to which it may be attached. Including cleaning, collection, removal and manual loading of debris onto a truck or container. Includes: Disconnection of the connection. Placement of plugs. Removal of debris. Loading of debris onto a truck or container. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 1.00 UD 1,500.00 €/UD 1,500.00 €
Page 4
Rehabilitation of Buildings - Works 4/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.3 Necessary work for the uprooting of a tree over 300 cm in height and over 200 cm in canopy diameter, using manual and mechanical means. Including pruning of branches and trunk of approximately 20 cm in diameter (measured at a height of 1 m above the ground), uprooting of the stump with subsequent filling of the stump hole with earth, collection and loading of the generated debris onto a truck or container. Includes: Protection and signaling of the affected areas. Pruning of the branches until the trunk is clean. Felling of the trunk to the stump. Uprooting of the stump. Collection of the generated debris. Loading onto a truck or container. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 6.00 UD 378.00 €/UD 2,268.00 €
Page 5
Rehabilitation of Buildings - Works 5/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.4 Brushing of shrubs and grass, inside and outside the building, with a brushcutter. Including collection of generated debris and loading onto a container. Includes small trees and shrubs. It corresponds to the area that does not have planted grass. Includes: Protection and signaling of the affected areas. Uprooting of shrubs and grass. Collection of generated debris. Loading onto a container. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured. 109.00 M2 27.45 €/M2 2,992.05 €
Page 6
Rehabilitation of Buildings - Works 6/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.5 Dismantling and assembly of a steel streetlight with a column up to 4 m high, with recovery of the material for its subsequent relocation, the execution order of the process being the inverse of its installation, and manual loading onto a truck or container. The price includes the assembly in a similar position to the previous one, including the execution of a mass concrete dado. Economic valuation criterion: The price includes the dismantling of accessories and fixing elements, includes the demolition of the foundation. Includes: Dismantling of the element. Classification and labeling. Collection of materials to be reused. Manual loading of reusable material onto a truck. Removal and collection of construction waste. Cleaning of construction waste. Manual loading of construction waste onto a truck or container. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually dismantled according to the Project specifications will be measured. 5.00 UD 712.80 €/UD 3,564.00 €
Page 7
Rehabilitation of Buildings - Works 7/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.6 Lifting of curb on a concrete base, with manual means and recovery of 80% of the material for its subsequent reuse, without damaging the adjacent constructive elements, and manual loading onto a truck or container. Economic valuation criterion: The price includes the chipping of the material adhered to its surface and the support. Includes: Lifting of the element. Classification and labeling. Cleaning of the reverse of the tiles. Collection of materials to be reused. Manual loading of reusable material onto a truck. Removal and collection of construction waste. Cleaning of construction waste. Manual loading of debris onto a truck or container. Measurement criterion of the project: Length measured according to graphic documentation of the Project. Measurement criterion of the work: The length actually demolished according to the Project specifications will be measured. 70.00 ML 15.81 €/ML 1,106.70 €
Page 8
Rehabilitation of Buildings - Works 8/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.7 Complete demolition of a non-walkable flat roof, not ventilated, with a ceramic pavement; with a pneumatic hammer, without affecting the stability of the adjacent constructive elements, and manual loading onto a truck or container. Economic valuation criterion: The price includes the demolition of all the layers that make up the roof, including the formation of slopes and the demolition of the drains. Includes: Demolition of the element. Fragmentation of debris into manageable pieces. Removal and collection of debris. Cleaning of construction waste. Manual loading of debris onto a truck or container. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually demolished according to the Project specifications will be measured. 239.00 M2 112.05 €/M2 26,779.95 €
Page 9
Rehabilitation of Buildings - Works 9/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com 1.1.8 Complete demolition of a non-walkable flat roof, landscaped, with a 50 cm thick layer of vegetal soil, with a pneumatic hammer, without affecting the stability of the adjacent constructive elements, and manual loading onto a truck or container. Economic valuation criterion: The price includes the demolition of all the layers that make up the roof, including the formation of slopes and the demolition of the drains. Includes: Demolition of the element. Fragmentation of debris into manageable pieces. Removal and collection of debris. Cleaning of construction waste. Manual loading of debris onto a truck or container. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually demolished according to the Project specifications will be measured. 299.00 M2 219.34 €/M2 65,582.66 €
Page 10
Rehabilitation of Buildings - Works 10/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com 1.1.9 Walkable flat roof, not ventilated, with fixed flooring, with a slope of 1% to 5%, for public pedestrian traffic. FORMATION OF SLOPES: by means of limatesas, limahoyas and joints with double hollow ceramic brick maestras and a layer of lightweight concrete, with a compression resistance of 2.0 MPa and a density of 690 kg/m³, made on site with expanded clay and gray cement, with an average thickness of 20 cm; with a regularization layer of industrial cement mortar, M-5, 2 cm thick, fratasado finish; IMPERMEABILIZATION: bi-layer, adhered, composed of a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”, and a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA” adhered to the previous one with a blowtorch, without coinciding their joints; SEPARATION LAYER ON IMPERMEABILIZATION: non-woven geotextile composed of polyester fibers joined by needling, (200 g/m²); PROTECTION LAYER: pavement of matte porcelain stoneware ceramic tiles, 40x40 cm, laid in a thin layer with improved cementitious adhesive, class 3 according to CTE DB SUA, gray color, on a regularization layer of industrial cement mortar, M-5, 4 cm thick, jointed with improved cementitious joint mortar, with reduced water absorption and high abrasion resistance type CG 2 W A, white color, for joints from 2 to 15 mm. Includes: Replanteo of singular points. Replanteo of slopes and tracing of limatesas, limahoyas and joints. Formation of slopes by means of limatesas, limahoyas and joints with brick maestras. Filling of joints with expanded polystyrene. Pouring and leveling of lightweight concrete up to the coronation level of the maestras. Pouring, extending and leveling of the regularization mortar. Cleaning and preparation of the surface. Application of the emulsion. Placement of the impermeabilization. Placement of the separation layer under insulation. Review of the base surface where the insulation fixation is carried out according to the requirements of the technique to be used. Cutting, adjustment and placement of the insulation. Placement of the separation layer under protection. Pouring, extending and leveling of the material for leveling. Replanteo of pavement joints. Replanteo of the pavement and fajeado of joints and singular points. Placement of tiles with open joint. Sealing of pavement and peripheral joints. Jointing of the pavement. Measurement criterion of the project: Surface measured in horizontal projection, according to graphic documentation of the Project, from the interior faces of the parapets or perimeter petals that limit it. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured, from the interior faces of the parapets or perimeter petals that limit it. 239.00 M2 263.09 €/M2 62,878.51 €
Page 11
Rehabilitation of Buildings - Works 11/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.10 Non-walkable flat roof, not ventilated, intensively landscaped, with a slope of 1% to 5%. FORMATION OF SLOPES: by means of limatesas, limahoyas and joints with double hollow ceramic brick maestras and a layer of lightweight concrete, with a compression resistance of 0.4 MPa and a density of 500 kg/m³, made on site with expanded clay and gray cement, with an average thickness of 20 cm; with a regularization layer of industrial cement mortar, M-5, 2 cm thick, fratasado finish; IMPERMEABILIZATION: bi-layer, adhered, composed of a modified bitumen sheet with SBS elastomer, LBM(SBS)-30-FP, Morterplas SBS FM 3 KG “SOPREMA”, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”, and a modified bitumen sheet with SBS elastomer, LBM(SBS)-50/G-FP, Morterplas SBS Garden MIN “SOPREMA” adhered to the previous one with a blowtorch, without coinciding their joints; SEPARATION LAYER UNDER PROTECTION: non-woven geotextile composed of polyester fibers joined by needling, (150 g/m²) and a protection layer of industrial cement mortar, M-5, 2 cm thick; DRAINAGE AND FILTER LAYER: drainage, filtering and water-retaining layer of high-impact polystyrene (HIPS) with a nodular structure, Drentex Impact Garden “SOPREMA”, with 12 mm high nodules, with polypropylene geotextile incorporated on both sides; PROTECTION LAYER: a 50 cm thick layer of vegetal soil for planting. Economic valuation criterion: The price does not include the execution and sealing of the joints or the execution of finishes at the encounters with parapets and drains. Includes: Replanteo of singular points. Replanteo of slopes and tracing of limatesas, limahoyas and joints. Formation of slopes by means of limatesas, limahoyas and joints with brick maestras. Filling of joints with expanded polystyrene. Pouring and leveling of lightweight concrete up to the coronation level of the maestras. Pouring, extending and leveling of the regularization mortar. Cleaning and preparation of the surface. Application of the emulsion. Placement of the impermeabilization. Placement of the separation layer under insulation. Review of the base surface where the insulation fixation is carried out according to the requirements of the technique to be used. Cutting, adjustment and placement of the insulation. Placement of the separation layer under protection. Placement of the drainage and filter layer. Extension of the vegetal soil. Measurement criterion of the project: Surface measured in horizontal projection, according to graphic documentation of the Project, from the interior faces of the parapets or perimeter petals that limit it. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured, from the interior faces of the parapets or perimeter petals that limit it. 299.00 M2 301.15 €/M2 90,043.85 €
Page 12
Rehabilitation of Buildings - Works 12/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.11 Expansion joint in a walkable flat roof, not ventilated, with fixed flooring. Impermeabilization: two adherence bands, made of a modified bitumen sheet with SBS elastomer, LBM(SBS)-30-FP, Morterplas SBS FP 3 KG Band 33 “SOPREMA”, 33 cm wide, nominal mass 3 kg/m², with a reinforced and stabilized polyester felt of 140 g/m², with a thermofusible plastic film on both sides, fully adhered to the support with a blowtorch, on each side of the joint, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”; reinforcement band 33 cm wide, made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, forming a non-adhered fold in the joint area; filling cord for expansion joint, made of bituminous-based masilla type BH-II, 25 mm in diameter; and termination band 33 cm wide, made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, soldered to the continuous impermeabilization of the roof, forming a non-adhered fold in the joint area, over the filling cord. Includes: Cleaning and preparation of the surface. Application of the emulsion. Placement of the adherence bands. Placement of the reinforcement band. Placement of the filling cord inside the joint. Placement of the termination band. Measurement criterion of the project: Length measured in horizontal projection, according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 2.00 ML 44.80 €/ML 89.60 €
Page 13
Rehabilitation of Buildings - Works 13/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.12 Sealing of a 15 mm wide expansion joint in a vertical and horizontal exterior parapet, with a monocomponent polyurethane-based masilla, on a polyethylene expanded cord for sealing, 20 mm in diameter; finished by smoothing the material with a spatula. Includes: Cleaning of the support. Protection of the surface contiguous to the joint. Filling of the joint bottom. Application of the masilla. Measurement criterion of the project: Length measured according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 5.35 ML 25.00 €/ML 133.75 €
Page 14
Rehabilitation of Buildings - Works 14/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.13 Encounter of a walkable flat roof, not ventilated, with fixed flooring, with a vertical parapet; by means of a peripheral recess of more than 5 cm with respect to the vertical parapet and more than 20 cm high above the roof protection, filled with industrial cement mortar, M-2.5, placed on the impermeabilization soldered to the support and formed by: a 33 cm wide reinforcement band, made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, fully adhered to the support with a blowtorch, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”. Termination with a 50 cm development termination band with a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface. Includes: Execution of the peripheral recess. Cleaning and preparation of the surface. Application of the emulsion. Placement of the reinforcement band. Placement of the termination band. Measurement criterion of the project: Length measured in horizontal projection, according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 193.00 ML 89.93 €/ML 17,356.49 €
Page 15
Rehabilitation of Buildings - Works 15/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.14 Encounter of a walkable flat roof, not ventilated, with fixed flooring, with a vertical parapet; by means of a peripheral recess of more than 5 cm with respect to the vertical parapet and more than 20 cm high above the roof protection, filled with industrial cement mortar, M-2.5, placed on the impermeabilization soldered to the support and formed by: a 33 cm wide reinforcement band, made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, fully adhered to the support with a blowtorch, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”. Termination with a 100 cm development termination band for saving earth level with a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface. Includes: Execution of the peripheral recess. Cleaning and preparation of the surface. Application of the emulsion. Placement of the reinforcement band. Placement of the termination band. Measurement criterion of the project: Length measured in horizontal projection, according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 126.00 ML 98.73 €/ML 12,439.98 €
Page 16
Rehabilitation of Buildings - Works 16/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.15 Encounter of a walkable flat roof, not ventilated, with fixed flooring, with a vertical parapet; by means of the placement of a galvanized steel profile “SOPREMA”, 0.5 mm thick, 2000 mm development, and 5 folds, for termination and protection of the impermeabilization formed by: a 33 cm wide reinforcement band, made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, fully adhered to the support with a blowtorch, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”. Termination with a 100 cm development termination band for saving earth level with a modified bitumen sheet with SBS elastomer, LBM(SBS)-50/G-FP, Morterplas SBS FPV 5 KG MIN “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², with mineral self-protection of gray color. Including a sealing cord applied between the metal profile and the parapet. Includes: Cleaning and preparation of the surface. Application of the emulsion. Placement of the reinforcement band. Placement of the termination band. Replanteo of the metal profile. Cutting of the pieces and formation of joints in corners and corners. Placement of the metal profile. Application of the sealing cord between the profile and the wall. Measurement criterion of the project: Length measured in horizontal projection, according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 70.00 ML 117.34 €/ML 8,213.80 €
Page 17
Rehabilitation of Buildings - Works 17/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.16 Encounter of a walkable flat roof, not ventilated, with fixed flooring, with a vertical drain, by making a recess in the support around the drain, where the impermeabilization will be received, formed by: a reinforcement piece made from a modified bitumen sheet with SBS elastomer, LBM(SBS)-40-FP, Morterplas SBS FP 4 KG “SOPREMA”, with a reinforced and stabilized polyester felt of 160 g/m², non-protected surface, fully adhered to the support with a blowtorch, previously primed with anionic asphalt emulsion without charges type EA Emufal Primer, “SOPREMA”, and placement of a vertical drain, siphonic EPDM rubber, “SOPREMA”, 100 mm in diameter, with a flat grille, fully adhered to the previous reinforcement piece with a blowtorch. Includes: Execution of the recess of the support around the drain. Cleaning and preparation of the surface. Application of the emulsion. Placement of the reinforcement piece. Placement of the drain. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 21.00 UD 113.25 €/UD 2,378.25 €
Page 18
Rehabilitation of Buildings - Works 18/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.17 Drilling by wet method in a concrete slab with a compression layer and vault, 132 mm in diameter, up to a maximum depth of 35 cm, performed with a diamond-tipped drill, for the passage of installations. Includes: Replanteo of the areas to be drilled. Drilling with a diamond-tipped drill. Fragmentation of debris into manageable pieces. Removal and collection of debris. Cleaning of construction waste. Manual loading of debris onto a truck or container. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 10.00 UD 67.50 €/UD 675.00 €
Page 19
Rehabilitation of Buildings - Works 19/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.18 Wall of 1 foot thick of perforated ceramic brick, for coating, 24x12x7 cm, with horizontal and vertical joints of 10 mm thick, received with cement mortar made on site, with 250 kg/m³ of cement, gray color, dosification 1:6, supplied in sacks. Includes: Cleaning and preparation of the support surface. Replanteo. Placement and alignment of reference miras. Tensioning of strings between miras. Placement of fixed plumbs on the edges. Preparation of the mortar. Placement of the pieces by layers at level. Measurement criterion of the project: Volume measured according to graphic documentation of the Project. Measurement criterion of the work: The volume actually executed according to the Project specifications will be measured. 19.14 M2 113.28 €/M2 2,168.18 €
Page 20
Rehabilitation of Buildings - Works 20/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.19 Eaves of polymer concrete with a polished surface, with an inclination angle of 10°, white color, two-water design, 350x25 mm, with a drip edge, for coating walls, stainless steel anchor and gravel adhered to the surface on its lower face; placement with flexible and highly adherent cementitious adhesive, C2 S2, on a regularization layer of industrial cement mortar, with hydrophobic additive, M-15, on which the metal anchors are introduced; and sealing of the joints between pieces and, if applicable, the unions with the walls with polyurethane masilla, after applying the primer. Includes: Preparation of the support surface. Replanteo of the pieces. Cutting of the pieces. Placement, alignment, leveling and alignment of the pieces. Sealing of joints and cleaning. Measurement criterion of the project: Length measured at axes, according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 70.00 ML 77.75 €/ML 5,442.50 €
Page 21
Rehabilitation of Buildings - Works 21/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.20 Downspout of folded galvanized steel sheet, 1 mm thick, 600 mm development, and 5 folds, with a drip edge, embedded in the jambs; fixation with self-tapping screws; and sealing of the joints between pieces and the unions with the walls with a monocomponent adhesive sealant. Includes: Replanteo of the pieces. Cutting of the pieces. Preparation and regularization of the support. Placement and fixation of the metal pieces, leveled and aligned. Sealing of joints and cleaning. Measurement criterion of the project: Length of the width of the opening, measured according to graphic documentation of the Project, increased by 5 cm on each side. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured, including the embedments in the jambs. 4.35 ML 75.63 €/ML 328.99 €
Page 22
Rehabilitation of Buildings - Works 22/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.21 Formation of a continuous coating of cement mortar, type GP CSIII W1, masterized, 15 mm thick, applied on a vertical exterior parapet, fratasado finish, with placement of an anti-alkali fiberglass mesh in the center of the mortar thickness, to arm and reinforce it. Including placement of an anti-alkali fiberglass mesh for reinforcement of encounters between different materials and on the fronts of the slab, in 20% of the parapet surface, formation of joints, corners, maestras with separation between them not exceeding 1 meter, edges, jambs, lintels, finishes at the encounters with parapets, coatings or other elements received on its surface. Includes: Placement of the mesh between different materials and on the fronts of the slab. Cutting of work panels. Placement of reglones and tensioning of lienzas. Placement of tientos. Execution of maestras. Application of the mortar. Execution of joints and encounters. Surface finish. Curing of the mortar. Measurement criterion of the project: Surface measured according to graphic documentation of the Project, without deducting holes less than 4 m² and deducting, in holes with a surface area greater than 4 m², the excess over 4 m². Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured, deducting, in holes with a surface area greater than 4 m², the excess over 4 m². 150.28 M2 39.80 €/M2 5,981.14 €
Page 23
Rehabilitation of Buildings - Works 23/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.22 Manual application of two coats of plastic paint, chosen color, matte finish, smooth texture, the first coat diluted with 15-20% water and the second coat diluted with 5-10% water or undiluted, (yield: 0.1 l/m² per coat); prior application of a coat of acrylic primer, absorption regulator, on an exterior cement mortar parapet. Economic valuation criterion: The price includes the protection of the elements of the environment that may be affected during the work and the resolution of singular points. Includes: Preparation, cleaning and previous sanding of the support. Preparation of the mixture. Application of a primer coat. Application of two finish coats. Measurement criterion of the project: Surface measured according to graphic documentation of the Project, with the same criterion as the base support. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured, with the same criterion as the base support. 947.95 M2 12.73 €/M2 12,067.40 €
Page 24
Rehabilitation of Buildings - Works 24/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.23 Affectation of plumbing/irrigation installations during the execution of the work 1.00 UD 1,500.00 €/UD 1,500.00 € 1.1.24 Affectation of electricity/lighting installations during the execution of the work. 1.00 UD 2,500.00 €/UD 2,500.00 €
Page 25
Rehabilitation of Buildings - Works 25/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.25 Ceramic downspout of glazed stoneware, 24.5x33.4x1.3 cm, with a drip edge, embedded in the jambs; received with industrial cement mortar, with hydrophobic additive, M-10; and jointed between pieces and the unions with the walls with cementitious joint mortar, with reduced water absorption, CG2, for joints between 3 and 15 mm. Price per piece 25 euros/ml Includes: Replanteo of the pieces. Cutting of the pieces. Preparation and regularization of the support. Placement of the pieces with mortar. Sealing of joints and cleaning. Measurement criterion of the project: Length of the width of the opening, measured according to graphic documentation of the Project, increased by 5 cm on each side. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured, including the embedments in the jambs. 2.40 ML 165.75 €/ML 397.80 €
Page 26
Rehabilitation of Buildings - Works 26/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.26 Service test to be performed by an accredited laboratory in the corresponding technical area, to check the watertightness of a flat roof between 100 and 200 m² in surface area by flooding the entire surface. Includes: Displacement to the work. Execution of the test. Drafting of the report of the result of the test performed. Measurement criterion of the project: Test to be performed, according to the documentation of the Quality Control Plan. Measurement criterion of the work: The number of tests performed by an accredited laboratory according to the Project specifications will be measured. 4.00 UD 494.00 €/UD 1,976.00 €
Page 27
Rehabilitation of Buildings - Works 27/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.27 Buried inspection chamber, made of high-density polyethylene, with a nominal diameter of 400 mm and a nominal height of 0.6 m, with an entrance at the bottom of 110 mm in diameter to house the downspout and drain, on a slope formation in an existing reinforced concrete slab, with a grate cover and a ductile iron frame, class B-125 according to UNE-EN 124, installed in landscaped roofs. Economic valuation criterion: The price does not include the excavation or backfilling of the back. Includes: Replanteo. Pouring and compacting of concrete in the formation of the sole. Placement of the prefabricated chamber. Connection and jointing of the drain and downspout of PVC to the chamber. Placement of the grate cover and accessories. Verification of its correct functioning. Measurement criterion of the project: Number of units planned, according to graphic documentation of the Project. Measurement criterion of the work: The number of units actually executed according to the Project specifications will be measured. 10.00 UD 334.00 €/UD 3,340.00 €
Page 28
Rehabilitation of Buildings - Works 28/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.28 Impermeabilization under eaves and/or downspouts in a 1-foot thick brick wall, with a self-adhesive sheet of modified bitumen with SBS elastomer, LBA-40/G-FV, with a fiberglass felt of 60 g/m², self-protected surface (mineral protection on the outer faces), monolayer type, fully adhered to the support with a blowtorch, previously primed with anionic asphalt emulsion with charges type EB, prepared to receive the eave or downspout. Economic valuation criterion: The price does not include the downspout. Includes: Cleaning and preparation of the surface. Application of the primer. Placement of the impermeabilization. Measurement criterion of the project: Length measured according to graphic documentation of the Project. Measurement criterion of the work: The length actually executed according to the Project specifications will be measured. 82.40 ML 22.66 €/ML 1,867.18 €
Page 29
Rehabilitation of Buildings - Works 29/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.1.29 Manual application of two coats of synthetic enamel, fast-drying, based on alkyd resins, chosen color, glossy finish, (yield: 0.077 l/m² per coat); prior application of a coat of fast-drying, antioxidant synthetic primer, based on alkyd resins, gray color, matte finish (yield: 0.125 l/m²), on an exterior steel railing with bar grating. Includes: Preparation and cleaning of the support surface. Application of a primer coat. Application of two finish coats. Measurement criterion of the project: Surface of the enclosing polygon, measured according to graphic documentation of the Project, on one face only, without deducting holes. Measurement criterion of the work: The surface of the enclosing polygon of the units actually executed according to the Project specifications will be measured, on one face only. 34.72 M2 22.35 €/M2 775.99 €
Page 30
Rehabilitation of Buildings - Works 30/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.2.1 Giralda- Actions on the ground floor – garage level: Execution of shoring of a horizontal and cantilevered slab, with a free height of up to 3 m, composed of 4 telescopic metal props, amortizable in 150 uses, and pine wood beams, amortizable in 10 uses, placed as sleepers in the lower support base of the props and as cantilevers in the upper part of the same. Including leveling, fixation with steel nails, cuts and assembly work, loading and unloading of the shoring after its use, with the necessary means. Includes: Preparation of the support surface. Replanteo and cutting of beams. Placement of the props. Installation and loading of the shoring. Dismantling and removal of the shoring after the completion of the work. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured. 660.00 M2 28.51 €/M2 18,816.60 €
Page 31
Rehabilitation of Buildings - Works 31/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.2.2 Preparation of the structural concrete surface, for the subsequent application of repair and protection products, by chipping with an electric hammer, up to a depth of 40 mm, eliminating the damaged concrete until reaching the reinforcements, and manual loading of the generated waste onto a truck or container. Includes: Marking of the area to be sanitized. Chipping of the surface with an electric hammer. Cleaning of the support surface. Removal and collection of the generated waste. Manual loading of the generated waste onto a truck or container. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured. 51.42 M2 26.71 €/M2 1,373.43 €
Page 32
Rehabilitation of Buildings - Works 32/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.2.3 Preparation of the surface of the reinforcements, for the subsequent application of repair and protection products, eliminating surface dirt, rust and any substance that may decrease the adhesion between the reinforcements and the material to be applied, up to a preparation degree of Sa 2 ½ according to UNE-EN ISO 8501-1, by brushing with a steel-bristled brush, and manual loading of the generated waste onto a truck or container. Includes: Application of the degreaser. Brushing with a steel-bristled brush. Cleaning of the support surface. Removal and collection of the generated waste. Loading of the generated waste onto a truck or container. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured. 51.42 M2 22.05 €/M2 1,133.81 €
Page 33
Rehabilitation of Buildings - Works 33/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CHAPTER 1 CONCEPT QUANTITY PRICE AMOUNT 1.2.4 Manual application of a fluid mortar, modified with polymers, Geolite Magma “KERAKOLL”, based on Geolegante “KERAKOLL”, with a compression resistance at 28 days greater than or equal to 80 N/mm² and a modulus of elasticity greater than or equal to 20000 N/mm², class R4, type PCC, according to UNE-EN 1504-3, Euroclass A1 of fire reaction, according to UNE-EN 13501-1, in a 40 mm thick layer, of fluid consistency, prior application of primer, Geolite Base “KERAKOLL”, brown color, for repair and structural reinforcement of concrete elements. Economic valuation criterion: The price includes the assembly and disassembly of the formwork system. Includes: Application of the primer. Assembly of the formwork system. Preparation of the mixture. Application of the product. Curing. Disassembly of the formwork system. Measurement criterion of the project: Surface measured according to graphic documentation of the Project. Measurement criterion of the work: The surface actually executed according to the Project specifications will be measured. 51.42 M2 217.11 €/M2 11,163.80 €
Page 34
Rehabilitation of Buildings - Works 34/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com Breakdown of the budget (Taxable bases CHAPTER 1: ……………………………………………..….……………….. ………………….……. …. 554,425.98 € CHAPTER 2: ………………………………………………………………………………………….…… 202,276.82 € TOTAL WORK VALUATION (TAXABLE BASE): …………… 756,702.80 € VAT 10%: …………………………………………………………………………………….………… 75,670.28 € TOTAL WORK VALUATION: …………………………..…………..……… 832,373.08 €
Page 35
Rehabilitation of Buildings - Works 35/35 Calle Albahaca, Local 8, Edificio Las Palmeras II 29651 MIJAS COSTA 952 486 865 – 645 899 500 info@grupobenicam.com www.grupobenicam.com CONDITIONS. First: The workers of Revestimientos Benicam, S.L. will make good use of the safety measures in the Height Works, however, the client may demand compliance with them. In no case may the client direct our workers in any way regarding the execution of the work to be performed or include changes not foreseen in the budget. We advise you to contact the company for any incident of this type. Second: The company undertakes to conserve the installations of the area of action during the time that they are used. Third: If any variation occurs that is not reflected in this document, it would give rise to an extension of the budget, provided that both parties so decide. Fourth: This budget has a validity of three months for its approval from the date indicated on the first page. Fifth: The amount includes labor, materials, and waste management. Sixth: This budget does not include the costs of licenses, risk assessment, safety and health plan, or street permit, which will be borne by the client and are necessary for the start of the work. Seventh: Revestimientos Benicam, S.L. is not responsible for air conditioners, parabolic antennas, awning motors, or furniture and belongings on terraces. Eighth: Once the present budget is accepted by both parties, its non-compliance will give rise to the damages and losses that are accredited in law. Ninth: If the offer and conditions of this budget are to your liking, please contact Revestimientos Benicam S.L. to sign the contract duly signed and sealed on all its pages. Acceptance by the client: Acceptance by Revestimientos Benicam S.L. Budget: No. 146-2025 CP SEÑORIA DE ALOHA Signature and seal Signature and seal