Memoria planos y presupuesto

0(025,$
,167$/$&,Ð1'(-8(*26,1)$17,/(6(1
/$75$9(66,$6(55$/&$/9,$
É5($'(0$17(1,0,(172'(/
$-817$0(17'(&$/9,­
6(648$57(5$'(6
$8725(YD0DUtD9LFHQWH
$UTXLWHFWD7pFQLFD0XQLFLSDO
1RYLHPEUHGH
2%-(72'(/$2%5$1(&(6,'$'(6<(67$'2$&78$/
/DVREUDVDHMHFXWDUWLHQHQSRUREMHWR ODLQVWDODFLyQ GHYDULRV MXHJRVLQIDQWLOHVHQOD7UDYHVVLD
6HUUDOGH&DOYLD9LOD/RVMXHJRVVHHQFXHQWUDQHQODVGHSHQGHQFLDVPXQLFLSDOHVGHO$\XQWDPLHQWRGH&DOYLD
\VXLQVWDODFLyQLQFOXLUiODHMHFXFLyQGHXQSDYLPHQWRGHFDXFKRHQODV]RQDVGHVHJXULGDGGHORVMXHJRV LQIDQWLOHVHQFLQWDGRSRUXQERUGLOORGHFDQWRURPR\ODFUHDFLyQGHXQDUHQHUR(OSHUtPHWURGHOD]RQD
VHUiGHOLPLWDGRSRUXQDYDOODGHPDGHUD
/DV QHFHVLGDGHV SURJUDPiWLFDV GH OD LQWHUYHQFLyQ KDQ YHQLGR GHWHUPLQDGDV SRU SDUWH GH OD
GLUHFFLyQGHOÉUHDGH0DQWHQLPLHQWRGHO$\XQWDPLHQWRGH&DOYLi
(QODDFWXDOLGDGOD]RQDVHHQFXHQWUDH[HQWDIRUPDGDSRUXQILUPHGHWLHUUDFRPSDFWDGDFXELHUWD
SRUXQDILQDFDSDGHJUDYD\FRQILQDGDSRUXQPXUREDMRGHKRUPLJyQDUPDGR(QHOSHUtPHWURGHOD]RQDVH
KD\DQGLVSXHVWRVYDULRVHMHPSODUHVGHILFXV
$QH[RDOD]RQDVHKDOODXQUHFLQWRGHVWLQDGRDDOEHUJDUXQGHSRVLWRGHJDVLQIODPDEOHHQWHUUDGR
/DVGLVWDQFLDVGHVHJXULGDGUHODWLYDVDHVWHWLSRGHLQVWDODFLyQVHHQFXHQWUDQLQFOXLGDVHQHOLQWHULRUGH
GLFKRUHFLQWRGHOLPLWDGRSRUXQFHUUDPLHQWRPHWiOLFR
(1&$5*2'(/$2%5$
/D SUHVHQWH REUD KD VLGR HQFDUJDGD D ORV 6HUYLFLRV 7pFQLFRV GHO $MXQWDPHQW GH &DOYLj SRU OD
'LUHFFLyQGH9tDV\2EUDVGHO$MXQWDPHQWGH&DOYLjHQ2FWXEUHGH
'(6&5,3&,Ð1'(/$62%5$6
/D QRUPDWLYD HXURSHD 81((1 \ HVWDEOHFH XQD VHULH GH H[LJHQFLDV HQ PDWHULD GH
VHJXULGDGSDUDHYLWDUDFFLGHQWHVHQORVSDUTXHVGHMXHJRLQIDQWLO6LQHPEDUJRHVWDQRUPDWLYDQRHVGH
REOLJDGR FXPSOLPLHQWR HQ OD &RPXQLGDG $XWyQRPD GH ,VODV %DOHDUHV \ VH WUDWD PiV ELHQ GH
UHFRPHQGDFLRQHVWpFQLFDVGHFDUiFWHUQRREOLJDWRULR
3RU HOOR GXUDQWH OD DGHFXDFLyQ GH OD ]RQD GH MXHJRV VH WHQGUiQ HQ FXHQWD ODV VLJXLHQWHV
UHFRPHQGDFLRQHV
$&&(62$/$=21$'(-8(*26(OFHUUDPLHQWRGHOD]RQDGHMXHJRVHYLWDTXHORVSHTXHxRVVDOJDQDOD
]RQDGHMXHJRGHORVPD\RUHVRD]RQDVFRQWUiILFRIDFLOLWDQGRODYLJLODQFLDSRUSDUWHGHVXVSDGUHV\
WDPELpQ UHGXFH OD SRVLELOLGDG TXH ORV SURSLHWDULRV GH PDVFRWDV XWLOLFHQ SDUD VXV DQLPDOHV ODV ]RQDV
UHVHUYDGDV
z 'DGRTXHH[LVWHWUiILFRFHUFDDPHQRVGHPHWURVHOiUHDHVWDUiFRUUHFWDPHQWHGHOLPLWDGD\VX
WRGRVXSHUtPHWURYDOODGR
z /D]RQDGHMXHJRVSXHGHVHUYDOODGDFRQPHGLRVQDWXUDOHVVHWRVDUEXVWRVRDUWLILFLDOHVPXURV
YDOODVSDUDTXHORVQLxRVQRDFFHGDQDODFDO]DGDFRQIDFLOLGDG3RUHOORODV]RQDVGHOSHUtPHWURTXH
QR HVWpQ GHOLPLWDGDV SRUPXURVVH FHUUDUDQFRQXQD YDOODGHPDGHUDGHPtQLPR FPGHDOWXUD
IRUPDGDSRUSRVWHV\WUDYHVDxRVGHPDGHUDGHSLQRWUDWDGDHQDXWRFODYH
3DUDFXPSOLUDGHFXDGDPHQWHVXIXQFLyQGHFHUUDPLHQWR\SURWHFFLyQVHGHEHJDUDQWL]DUTXHODYDOOD
LQVWDODGD GLVSRQJD GHWRGRVORVUHTXLVLWRVGHVHJXULGDGWDQWR HQ VXVFDUDFWHUtVWLFDV FRPR HQVX
LQVWDODFLyQ3RUHOORGHEHFXPSOLUFRQORVUHTXLVLWRVHVWDEOHFLGRVHQHO5HDO'HFUHWRGH
GHPDU]RSRUHOTXHVHDSUXHEDHO&yGLJR7pFQLFRGHOD(GLILFDFLyQ
'H DFXHUGR FRQ HO UHTXLVLWR 6HJXULGDG IUHQWH DO ULHVJR GH FDtGDV 6HFFLyQ 68$ &DUDFWHUtVWLFDVFRQVWUXFWLYDVHQFXDOTXLHU]RQDGH3~EOLFD&RQFXUUHQFLDODVEDUUHUDVGHSURWHFFLyQ
HVWDUiQGLVHxDGDVGHIRUPDTXH
• 1RSXHGDQVHUIiFLOPHQWHHVFDODGDVSRUORVQLxRVSDUDORFXDO
• (QODDOWXUDFRPSUHQGLGDHQWUHFP\FPVREUHHOQLYHOGHOVXHORQRH[LVWLUiQSXQWRVGH
DSR\RLQFOXLGRVVDOLHQWHVVHQVLEOHPHQWHKRUL]RQWDOHVFRQPiVGHFPGHVDOLHQWH
• (QODDOWXUDFRPSUHQGLGDHQWUHFP\FPVREUHHOQLYHOGHOVXHORQRH[LVWLUiQVDOLHQWHV
TXHWHQJDQXQDVXSHUILFLHVHQVLEOHPHQWHKRUL]RQWDOFRQPiVGHFPGHIRQGR
• 1RWHQJDQDEHUWXUDVTXHSXHGDQVHUDWUDYHVDGDVSRUXQDHVIHUDGHFPGHGLiPHWUR
3DUDFXPSOLUFRQOD6HJXULGDGIUHQWHDOULHVJRGHLPSDFWRFRQHOHPHQWRVILMRVORVHOHPHQWRVILMRV
TXHVREUHVDOJDQGHODVIDFKDGDV\TXHHVWpQVLWXDGRVVREUH]RQDVGHFLUFXODFLyQHVWDUiQDXQDDOWXUD
GHPFRPRPtQLPR3RUHOORHOFHUUDPLHQWRQRSRGUiGLVSRQHUGHUHIXHU]RVSHUSHQGLFXODUHVDO
PLVPR
z 7DQWR ODV HQWUDGDV FRPR ODV VDOLGDV GHEHUiQ VHU GLVHxDGDV GH WDO IRUPD TXH ORV QLxRV VHDQ
FRQVFLHQWHVGHHVWDUOOHJDQGRRDEDQGRQDQGROD]RQDGHMXHJRV3DUDHOORVHLQVWDODUiXQ´EXUODGHURµ
z 6X GLVHxR KDEUi GH DGDSWDUVH D XVXDULRV FRQ GLILFXOWDGHV GH PRYLOLGDG 3RU HOOR VH HYLWDUiQ
HVFDORQHVERUGLOORVSDYLPHQWRVLQDSURSLDGRVSDUDVLOODVGHUXHGDVRHVWUXFWXUDVVLQSURSXHVWDVGH
MXHJRDGHFXDGDVDHVWRVQLxRVFRQQHFHVLGDGHVHVSHFLDOHV
z (QOD&RPXQLGDG$XWyQRPDGH,VODV%DOHDUHVHVGHDSOLFDFLyQHO'HFUHWRGHGHRFWXEUH
SRU HO FXDO VH DSUXHED HO 5(*/$0(172 3$5$ /$ 0(-25$ '( /$ $&&(6,%,/,'$' < /$
6835(6,Ð1 '( %$55(5$6 $548,7(&7Ð1,&$6 (Q VX ´$QH[R 1RUPDV GH DFFHVLELOLGDG
XUEDQtVWLFD UHJODPHQWR SDUD OD PHMRUD GH OD DFFHVLELOLGDG \ GH OD VXSUHVLyQ GH ODV EDUUHUDV
DUTXLWHFWyQLFDVµHVWDEOHFHFRPRUHTXLVLWRVGHO,7,1(5$5,2'(3($721(6$&&(6,%/(
• 7HQGUiXQODGROLEUHGHREVWiFXORVSDUDSHDWRQHVGHXQDDQFKXUDPtQLPDGHPHWURV\XQD
DOWXUDPtQLPDGHPHWURV ([FHSFLRQDOPHQWHVHSHUPLWLUiQHVWUHFKDPLHQWRVSXQWXDOHV GH
XQDDQFKXUDQRLQIHULRUDPHWURV
• (Q ORV FDPELRV GH GLUHFFLyQ OD DQFKXUD OLEUH GH SDVR SHUPLWLUi LQVFULELU XQ FtUFXOR GH PHWURVGHGLiPHWUR
• 1RLQFOXLUiQLQJXQDHVFDOHUDQLSHOGDxRDLVODGR
• /DVVXSHUILFLHVLQFOLQDGDVFRQSHQGLHQWHVLQIHULRUHVDO\ORQJLWXGPHQRUGHPHWURVQRVH
FRQVLGHUDUiQUDPSDV
• 7HQGUiXQDSHQGLHQWHWUDQVYHUVDOQRVXSHULRUDO
683(5),&,('(/$=21$
/DVXSHUILFLHGHOD]RQDHVXQRGHORVIDFWRUHVDWHQHUHQFXHQWDSDUDHYDOXDUODVHJXULGDGGH
FXDOTXLHUSDUTXHLQIDQWLO\DTXHGHEHHVWDUFRPSXHVWDSRUPDWHULDOHVEODQGRVTXHSHUPLWDQODDEVRUFLyQGH
LPSDFWRV\DPRUWLJHQJROSHV6HUHFRPLHQGDHOFDXFKRUHFLFODGRRORVVXHORVQDWXUDOHVFRPRODDUHQDHO
FpVSHGRODFRUWH]DGHiUERO
(QOD]RQDGHMXHJRVGH7UDYHVVLD6HUUDOVHLQVWDODUiXQSDYLPHQWRDPRUWLJXDGRUGHFDXFKRHQODV
]RQDVGHVHJXULGDGGHORVMXHJRVLQIDQWLOHVHQFLQWDGRSRUXQERUGLOORGHFDQWRURPR\VHKDELOLWDUiXQD
SDUWHGHOHVSDFLRFRPRDUHQHUR
(O SDYLPHQWR GH FDXFKR FRQWLQXR HV XQ WLSR GH SDYLPHQWR TXH SURWHJH GH FDtGDV \ JROSHV
FXPSOLHQGRFRQWRGDVODVQRUPDWLYDVGHVHJXULGDG6HWUDWDGHXQDJORPHUDGRFRPSXHVWRSRU
&DSDGH6%5GHFRORUQHJURFRQVWLWXLGRSRUJRPDYXOFDQL]DGD\FDUEyQ1HJUR
2. &DSDGHFRORU(3'0
3. 5HVLQD'38
(OJURVRUGHOSDYLPHQWRDPRUWLJXDGRYHQGUiGDGRSRUOD´DOWXUDOLEUHGHFDtGDµGHORVHOHPHQWRVGH
MXHJRLQVWDODGRVVLHQGRVLHPSUHODFDSDVXSHULRUHQFRORUGH(3'0GHPP\FRPSOHWiQGRVHHOUHVWRGHO
JUXHVRFRQODFDSDGH6%5
$VtGHDFXHUGRFRQORVMXHJRVDLQVWDODUODVVXSHUILFLHVGHVHJXULGDG\ORVHVSHVRUHVGHFDXFKR
QHFHVDULRVVHUiQORVVLJXLHQWHV
*52625&$8&+2
7(50,1$'2FP
-8(*2
$/785$
&$,'$FP
',0(16,21(6É5($'(
É5($'(
6(*85,'$'FP
6(*85,'$'P
&2/803,2
[
&20%,1$&,Ð17255(6*63
[
727$/
(OSDYLPHQWRGHFDXFKRGHEHLQVWDODUVHHQVXSHUILFLHVSODQDVILUPHVGXUDVOLPSLDV\VHFDVFRQVX
FRUUHVSRQGLHQWHSHQGLHQWHSDUDODHYDFXDFLyQGHDJXDV3RUHOORVHUHDOL]DXQDVROHUDGHKRUPLJyQSDUDOD
SRVWHULRULQVWDODFLyQGHORVMXHJRVVREUHODTXHLQVWDODUHOFDXFKR
(VWDEDVHGHKRUPLJyQHVWDUiIRUPDGDSRUXQDVROHUDGHKRUPLJyQDUPDGRGHFPGHHVSHVRU
SDUDORVMXHJRVSHTXHxRV\FPGHHVSHVRUSDUDORVMXHJRVJUDQGHVDUPDGDFRQPDOOD]RHOHFWURVROGDGR
\ KRUPLJyQ GH SODQWD + LQFOXVR UHJOHDGR GH VXSHUILFLHV UHJDGR \ FXUDGR 6REUH HOOD VH
IRUPDUiODSHQGLHQWHGHHYDFXDFLyQGHDJXDVPHGLDQWHXQDEDVHGHPRUWHURGHFHPHQWR&(0,,%3
1WLSR0GHFPGHHVSHVRUPDHVWUHDGDIUDWDVDGD\SUHSDUDGDSDUDVXSRVWHULRUXVRFRPRVRSRUWH
GHSDYLPHQWR
(OSDYLPHQWRGHDUHQD HVXQRGHORVPiVSRSXODUHVVXHORVGHVHJXULGDGSDUDSDUTXHVLQIDQWLOHV
'HEHHVWDUVXHOWD\QRFRPSDFWDGD\GHEHWHQHUXQDSURIXQGLGDGGHFP
3DUDIRUPDUHODUHQHURXWLOL]DPRVXQPDWHULDOQDWXUDOOLEUHGHFXHUSRVH[WUDxRVKRPRJpQHRFRQ
XQFRQWHQLGRHQDUHQDVXSHULRUDO\OLEUHGHPDWHULDVRUJiQLFDV\HQFRQGLFLRQHVKLJLpQLFRVDQLWDULDV
DGHFXDGDV 'HEDMR GH DUHQD VH GLVSRQGUi XQD OiPLQD DQWLUUDLFHV SDUD IDFLOLWDU HO GUHQDMH \ HYLWDU OD
PH]FODGHOPDWHULDODSRUWDGRFRQHOPDWHULDOQDWXUDOGHOWHUUHQR
(OiUHDGHMXHJRVGHEHUiHVWDUGHOLPLWDGDSRUERUGLOOR1RVHSRGUiQXWLOL]DUERUGLOORVFRQDULVWDV
YLYDVKDFLDHOLQWHULRUSRUORTXHVHHPSOHDUiERUGLOORGHFDQWRURPR
81,'$'(6'(2%5$$5($/,=$5
3DUDODHMHFXFLyQGHODVREUDVVHUHTXHULUiODUHDOL]DFLyQGHORVVLJXLHQWHVWUDEDMRV
¾ 3$9,0(1726/DIXWXUD]RQDLQIDQWLOGLVSRQGUiGHWLSRVGHSDYLPHQWRV
¾ 3DYLPHQWRLQVLWXGHFDXFKRGHGLIHUHQWHVHVSHVRUHVHQODViUHDVGHVHJXULGDGGHORVMXHJRV3DUD
VXLQVWDODFLyQVHUHTXLHUHGHODHMHFXFLyQSUHYLDGHXQDVROHUDGHKRUPLJyQDUPDGR\ODIRUPDFLyQ
GH SHQGLHQWHV FRQ XQ PRUWHUR UHJXODGRU 7UDV VX ILQDOL]DFLyQ VH UHDOL]DUi HO FRUUHVSRQGLHQWH
HQVD\RGH+,&
¾ $UHQD HQ OD ]RQD GHO DUHQHUR FRQ DUHQD QR FRPSDFWDGD GH XQ HVSHVRU GH FP LQFOXVR
FRORFDFLyQGHXQDOiPLQDDQWLUUDLFHV
(QODGHOLPLWDFLyQGHORVSDYLPHQWRVVHFRORFDUiXQERUGLOORSUHIDEULFDGRGHKRUPLJyQSDUDMDUGtQ
FRQFDUDVXSHULRUUHGRQGHDGDRDFKDIODQDGD
¾ 02%,/,$5,285%$12/D]RQDLQIDQWLOGLVSRQGUiGHOVLJXLHQWHPRELOLDULRXUEDQR
¾ -XHJRVLQIDQWLOHVVHLQVWDODUiXQMXHJRGHFRPELQDFLyQGHWRUUHV\XQFROXPSLRGH.203$16
TXH\DVHHQFXHQWUDQHQODVGHSHQGHQFLDVPXQLFLSDOHV
¾ 6HGHOLPLWDUiOD]RQDFRQXQDYDOODGHPDGHUDSDUDiUHDGHMXHJRVLQIDQWLOHVWLSR&217(185R
VLPLODUGHPtQLPRFPGHDOWXUDVXPLQLVWUDGDSRUHOFRQWUDWLVWD
/D HMHFXFLyQ GH ODV REUDV LQFOXLUi ORV WUDEDMRV GH YDOODGR GH ODV REUDV UHSODQWHR FDUJD \
WUDQVSRUWHDYHUWHGHURGHORVHVFRPEURVUHVWDXUDFLyQGHOWHUUHQRDG\DFHQWHDVXHVWDGRLQLFLDODVtFRPR
ORVPHGLRVGHVHJXULGDG\OLPSLH]DILQDOGHODREUDQHFHVDULRV
(O$\XQWDPLHQWR GH&DOYLi VHUiUHVSRQVDEOHGHGHVSHMDU ODV]RQDV GHWUDEDMR SRUGRQGHGHEDQ
GLVFXUULU ODV PiTXLQDV \ UHWLUDU ORV HOHPHQWRV PyYLOHV HWF 7DPELpQ VH HQFDUJDUi GH ORV WUDEDMRV
H[WHULRUHVSDUDIDFLOLWDUODUHDOL]DFLyQGHORVWUDEDMRV\SHUPLWLUHODFFHVRGHODPDTXLQDULD
3/$=2'((-(&8&,Ð1
6HSUHYpXQSOD]RGHHMHFXFLyQGHXQ PHVDFRQWDU GHVGHODILUPDGHOFRUUHVSRQGLHQWHFRQWUDWR
PHQRUGHREUDV
3/$=2'(*$5$17Ì$
(O SOD]R GH JDUDQWtD VHUi GH XQ DxR D SDUWLU GH OD IHFKD GHO DFWD GH UHFHSFLyQ GH ODV REUDV
ULJLpQGRVHSRUORHVWDEOHFLGRHQOD/H\GH&RQWUDWRVGHODV$GPLQLVWUDFLRQHV3~EOLFDV
&/$6,),&$&,Ð1'(/&2175$7,67$
6HJ~QODGLVSRVLFLyQGHO5'QRVHUiH[LJLEOHODFODVLILFDFLyQGHO&RQWUDWLVWDFXDQGRHO
SUHVXSXHVWRQRVXSHUHORV½PiV,9$QRVLHQGRQXHVWURFDVR
35(6838(672
(O SUHVXSXHVWR GH HMHFXFLyQ PDWHULDO GH ODV REUDV DVFLHQGH D OD FDQWLGDG GH 9(,17,&,1&2 0,/
75(6&,(17266(6(17$<6(,6(8526&216(7(17$<81&e17,026½
'2&80(172648(6($'-817$1
'RFXPHQWRQž3ODQRGHHPSOD]DPLHQWR
'RFXPHQWRQž)RWRVGHOHVWDGRDFWXDO
'RFXPHQWRQž3ODQRDFRWDGR
'RFXPHQWRQž0HGLFLRQHV\3UHVXSXHVWR
&DOYLj1RYLHPEUHGH
/DDUTXLWHFWDWpFQLFDPXQLFLSDO
)GR(YD0DUtD9LFHQWH
'2&80(1721ž3/$12'((03/$=$0,(172
'2&80(1721ž)2726'(/(67$'2$&78$/
102.27
ACOTADO
X
102.172
102.271
102.943
26.09
102.242
0
4.05
5 .7
1.36
2
4.9
11
.2 0
1.55
X
97
0.
0
2.05
.5
¡1
X
101.868
101.889
.2
.50
2.08
X
102.156
¡1
2.09
¡1
102.152
2
101.761
12.86
101.205
101.760
101.041
101.164
101.864
101.048
101.065
101.922
100.984
101.935
100.908
100.881
100.855
COMBINACIÓN 3 TORRES PUENTE WACKLE Y ESCALERA HORIZONTAL | GSP300201
Información del producto
Tipo de producto:
Serie de productos:
Edad:
Estructuras de juego
IMAGINATOR
2-6 años
Instalación manual:
2 Personas
Horas
Peso:
Altura total:
Colores estándar:
575 kg.
298 cm.
Datos técnicos
Altura de caída libre máx.:
Área de la zona de
seguridad:
Hormigón necesario:
Número de cimientos:
Disponible para montaje en
Profundidad de instalación
estándar:
Información adicional
Juegos KOMPAN, C/ Cami del Mig, 79-81, 08302 Mataró - Barcelona
Tel: +34 902 194 573 | E-mail: KOMPAN.spain@KOMPAN.com
Website: www.kompan.es
198 cm.
Sí
90 cm
COMBINACIÓN 3 TORRES PUENTE WACKLE Y ESCALERA HORIZONTAL | GSP300201
COMBINACIÓN 3 TORRES PUENTE WACKLE Y ESCALERA HORIZONTAL | GSP300201
COLUMPIO 2,5m | Pórtico SW900201-0002 + Asientos SW990011-00 y SW990021-00
Información del producto
Descripción del producto
SW990011-00
Asiento de cadena
de acero inox. 2.5m.
SW990021-00
Asiento de cadena
de acero inox. 2.5m.
Tipo de producto:
Serie de productos:
Edad:
Columpios
MOMENTS
2-12 años
Instalación manual:
2 Personas
Horas
Peso:
Altura total:
Colores estándar:
115 kg.
254 cm.
Datos técnicos
Altura de caída libre máx.:
Área de la zona de
seguridad:
Hormigón necesario:
Número de cimientos:
Disponible para montaje en
SW900201-0002 Pórtico
Información adicional
Juegos KOMPAN, C/ Cami del Mig, 79-81, 08302 Mataró - Barcelona
Tel: +34 902 194 573 | E-mail: KOMPAN.spain@KOMPAN.com
Website: www.kompan.es
Profundidad de instalación
estándar:
145 cm.
Sí
90 cm
COLUMPIO 2,5m | Pórtico SW900201-0002 + Asientos SW990011-00 y SW990021-00
COLUMPIO 2,5m | Pórtico SW900201-0002 + Asientos SW990011-00 y SW990021-00
RESUMEN DE PRESUPUESTO
CAPÍTULO
RESUMEN
IMPORTE
01
MOVIMIENTO DE TIERRAS .....................................................................................................
2.120,22
02
HORMIGONES..........................................................................................................................
2.780,06
03
PAVIMENTOS ...........................................................................................................................
12.027,43
04
INSTALACION JUEGOS Y MOBIL.URBANO............................................................................
8.439,00
PRESUPUESTO DE EJECUCIÓN MATERIAL
13,00 % Gastos generales
3.297,67
6,00 % Beneficio
1.522,00
industrial ...................
25.366,71
Suma ........................................
4.819,67
PRESUPUESTO BASE DE LICITACIÓN SIN IVA
30.186,38
21% IVA....................................
6.339,14
PRESUPUESTO BASE DE LICITACIÓN
36.525,52
Asciende el presupuesto a la expresada cantidad de TREINTA Y SEIS MIL QUINIENTOS
VEINTICINCO con CINCUENTA Y DOS CÉNTIMOS
Calvia, Noviembre de 2014.
11 noviembre 2014
1
PRESUPUESTO Y MEDICIONES
CÓDIGO
RESUMEN
UDSLONGITUDANCHURAALTURA CANTIDAD
PRECIO
IMPORTE
01
MOVIMIENTO DE TIERRAS
01.01
m3 Cajeado en tierra, con empleo de medios mecánicos
8,10
357,37
4,20
468,85
12,75
618,76
15,00
167,40
4,15
507,84
TOTAL 01..............................................................................................................
2.120,22
&DMHDGRGHWLHUUDVDFLHORDELHUWRHQFXDOTXLHUWLSRGHWHUUHQR
FRQPHGLRVPHFiQLFRVKDVWDDOFDQ]DUODFRWDGHSURIXQGLGDGLQ
GLFDGDHQHO3UR\HFWR,QFOXVRUHILQDGRGHSDUDPHQWRV\IRQGR
GHH[FDYDFLyQH[WUDFFLyQGHWLHUUDVIXHUDGHODH[FDYDFLyQUHWL
UDGDGHORVPDWHULDOHVH[FDYDGRV\FDUJDDFDPLyQ
Zona juego 3 torres
Zona columpio
Arenero
1
1
1
9,28
7,85
19,16
6,75
3,80
0,38
0,36
0,50
23,80
10,74
9,58
44,12
01.02
m2 Compactación de fondo de excavación
&RPSDFWDFLyQGHIRQGRGHFDMDGHSDYLPHQWRDOGHO3URFWRU
0RGLILFDGRFRQPHGLRVPHFiQLFRV
Zona juego 3 torres
Zona columpio
Arenero
1
1
1
9,28
7,85
19,16
6,75
3,80
62,64
29,83
19,16
111,63
01.03
m3 Transporte de tierras con camión
7UDQVSRUWHGHWLHUUDVFRQFDPLyQGHORVSURGXFWRVSURFHGHQWHV
GHODH[FDYDFLyQGHFXDOTXLHUWLSRGHWHUUHQRDYHUWHGHURDXWRUL
]DGRVLWXDGRDXQDGLVWDQFLDQROLPLWDGDFRQVLGHUDQGRHOWLHPSR
GHHVSHUDSDUDODFDUJDDPiTXLQDHQREUDLGDGHVFDUJDYXHOWD
\FRVWHGHOYHUWLGR6LQLQFOXLUODFDUJDHQREUD
Zona juego 3 torres
Zona columpio
Arenero
1,1
1,1
1,1
9,28
7,85
19,16
6,75
3,80
0,38
0,36
0,50
26,18
11,81
10,54
48,53
01.04
m2 Encachado en caja para base solera
)RUPDFLyQGHHQFDFKDGRGHFPGHHVSHVRUHQFDMDSDUDEDVH
GHVROHUDPHGLDQWHUHOOHQR\H[WHQGLGRHQWRQJDGDVGHJUDYDV
SURFHGHQWHVGHFDQWHUDFDOL]DGHPP\SRVWHULRUFRPSDF
WDFLyQPHGLDQWHHTXLSRPDQXDOFRQURGLOORYLEUDQWHGHJXLDGRPD
QXDOVREUHODH[SODQDGDKRPRJpQHD\QLYHODGD,QFOXVRFDUJD
WUDQVSRUWH\GHVFDUJDDSLHGHWDMRGHORViULGRVDXWLOL]DUHQORV
WUDEDMRVGHUHOOHQR\UHJDGRGHORVPLVPRV
Zona juego 3 torres
Zona columpio
Arenero
1
1
1
9,28
7,85
19,16
6,75
3,80
0,10
0,10
0,10
6,26
2,98
1,92
11,16
01.05
m2 Restitución del terreno inicial
5HVWLWXFLyQ GHO DFDEDGR GHO SDYLPHQWR DG\DFHQWH ILUPH GH WLH
UUD FRPSDFWDGD GH ODV ]RQDV SDYLPHQWDGDV VLQ TXH TXHGHQ UHV
WRV GH PDFKDFD QL SLHGUDV VXVFHSWLEOHV GH FDXVDU GDxRV D ORV
XVXDULRVGHOD]RQDGHMXHJRV
Zona de actuación
Zona juego 3 torres
Zona columpio
Arenero
1
-1
-1
-1
234,00
9,28
7,85
19,16
6,75
3,80
234,00
-62,64
-29,83
-19,16
122,37
11 noviembre 2014
1
PRESUPUESTO Y MEDICIONES
CÓDIGO
RESUMEN
UDSLONGITUDANCHURAALTURA CANTIDAD
PRECIO
IMPORTE
02
HORMIGONES
02.01
m2 Solera de hormigón e=15cm
26,00
775,58
32,00
2.004,48
TOTAL 02..............................................................................................................
2.780,06
)RUPDFLyQGHVROHUDGHKRUPLJyQDUPDGRGHFPGHHVSHVRU
FRPREDVHSDUDSDYLPHQWRGH]RQDGHMXHJRVLQIDQWLOHVUHDOL]DGD
FRQKRUPLJyQ+$%,,DIDEULFDGRHQFHQWUDO\YHUWLGR
FRQERPED\PDOODHOHFWURVROGDGD0([‘%81((1
FRPRDUPDGXUDGHUHSDUWRFRORFDGDVREUHVHSDUDGRUHV
KRPRORJDGRVFRQDFDEDGRVXSHUILFLDOPHGLDQWHIUDWDVDGRUDPH
FiQLFDDSR\DGDVREUHFDSDEDVHH[LVWHQWHQRLQFOXLGDHQHVWH
SUHFLR,QFOXVRSSGHSUHSDUDFLyQGHODVXSHUILFLHGHDSR\RGHO
KRUPLJyQH[WHQGLGR\YLEUDGRGHOKRUPLJyQPHGLDQWHUHJODYL
EUDQWHIRUPDFLyQGHMXQWDVGHKRUPLJRQDGR\SDQHOGHSROLHVWL
UHQRH[SDQGLGRGHFPGHHVSHVRUSDUDODHMHFXFLyQGHMXQWDV
GHFRQWRUQRFRORFDGRDOUHGHGRUGHFXDOTXLHUHOHPHQWRTXHLQWH
UUXPSDODVROHUD\DVHUUDGRGHODVMXQWDVGHUHWUDFFLyQSRUPH
GLRVPHFiQLFRVFRQXQDSURIXQGLGDGGHGHOHVSHVRUGHODVR
OHUD\SRVWHULRUVHOODGRFRQPDVLOODHOiVWLFD
Zona columpio
1
7,85
3,80
29,83
29,83
02.02
m2 Solera de hormigón e=20cm
)RUPDFLyQGHVROHUDGHKRUPLJyQDUPDGRGHFPGHHVSHVRU
FRPREDVHSDUDSDYLPHQWRGH]RQDGHMXHJRVLQIDQWLOHVUHDOL]DGD
FRQKRUPLJyQ+$%,,DIDEULFDGRHQFHQWUDO\YHUWLGR
FRQERPED\PDOODHOHFWURVROGDGD0([‘%81((1
FRPRDUPDGXUDGHUHSDUWRFRORFDGDVREUHVHSDUDGRUHV
KRPRORJDGRVFRQDFDEDGRVXSHUILFLDOPHGLDQWHIUDWDVDGRUDPH
FiQLFDDSR\DGDVREUHFDSDEDVHH[LVWHQWHQRLQFOXLGDHQHVWH
SUHFLR,QFOXVRSSGHSUHSDUDFLyQGHODVXSHUILFLHGHDSR\RGHO
KRUPLJyQH[WHQGLGR\YLEUDGRGHOKRUPLJyQPHGLDQWHUHJODYL
EUDQWHIRUPDFLyQGHMXQWDVGHKRUPLJRQDGR\SDQHOGHSROLHVWL
UHQRH[SDQGLGRGHFPGHHVSHVRUSDUDODHMHFXFLyQGHMXQWDV
GHFRQWRUQRFRORFDGRDOUHGHGRUGHFXDOTXLHUHOHPHQWRTXHLQWH
UUXPSDODVROHUD\DVHUUDGRGHODVMXQWDVGHUHWUDFFLyQSRUPH
GLRVPHFiQLFRVFRQXQDSURIXQGLGDGGHGHOHVSHVRUGHODVR
OHUD\SRVWHULRUVHOODGRFRQPDVLOODHOiVWLFD
Zona juego 3 torres
1
9,28
6,75
62,64
62,64
11 noviembre 2014
2
PRESUPUESTO Y MEDICIONES
CÓDIGO
RESUMEN
03
PAVIMENTOS
03.01
ml Bordillo curvo prefabricado de hormigón
UDSLONGITUDANCHURAALTURA CANTIDAD
PRECIO
IMPORTE
28,00
457,24
27,00
1.204,20
12,00
1.109,64
6XPLQLVWUR\FRORFDFLyQGHSLH]DVGHERUGLOORFXUYRGHKRUPLJyQ
FyQFDYRPRQRFDSDFPGHUDGLRLQWHUQRFRQVHFFLyQQRUPDOL
]DGDSHDWRQDO$[FPFODVHFOLPiWLFD%DEVRUFLyQ FODVHUHVLVWHQWHDODDEUDVLyQ+KXHOOD PP\FODVHUHVLV
WHQWHDIOH[LyQ651PP/RQJLWXGGHERUGLOORFPVH
J~Q81((1\81(UHFLELGDVFRQPRUWHUR0GH
FRQVLVWHQFLDVHFD\SRVWHULRUUHMXQWDGRGHDQFKXUDPi[LPD
PPFRQPRUWHURGHFHPHQWR0SDUDXVRHQ]RQDVSHDWRQDOHV
UHDOL]DGRVREUHILUPHFRPSXHVWRSRUEDVHGHKRUPLJyQQRHV
WUXFWXUDO+1(3GHHVSHVRUXQLIRUPHGHFP\DQFKR
GHFPDFDGDODGRGHOERUGLOORYHUWLGRGHVGHFDPLyQH[WHQGL
GR\YLEUDGRFRQDFDEDGRPDHVWUHDGRVHJ~QSHQGLHQWHVGHOSUR
\HFWR\FRORFDGRVREUHH[SODQDGD,QFOXVRSSGHWRSHVRFRQWUD
IXHUWHVGH\GHODDOWXUDGHOERUGLOORGHOODGRGHODFDO
]DGD\DOGRUVRUHVSHFWLYDPHQWHFRQXQPtQLPRGHFPVDOYR
HQHOFDVRGHSDYLPHQWRVIOH[LEOHV
Perímetro arenero
1
16,33
16,33
16,33
03.02
ml Bordillo recto prefabricado de hormigón
6XPLQLVWUR\FRORFDFLyQGHSLH]DVGHERUGLOORUHFWRGHKRUPLJyQ
PRQRFDSDFRQVHFFLyQQRUPDOL]DGDSHDWRQDO$[FPFODVH
FOLPiWLFD%DEVRUFLyQ FODVHUHVLVWHQWHDODDEUDVLyQ+
KXHOOD PP\FODVHUHVLVWHQWHDIOH[LyQ651PP
GHFPGHORQJLWXGVHJ~Q81((1\81(UHFL
ELGDVFRQPRUWHUR0GHFRQVLVWHQFLDVHFD\SRVWHULRUUHMXQWD
GRGHDQFKXUDPi[LPDPPFRQPRUWHURGHFHPHQWR0SDUD
XVRHQ]RQDVSHDWRQDOHVUHDOL]DGRVREUHILUPHFRPSXHVWRSRU
EDVHGHKRUPLJyQQRHVWUXFWXUDO+1(3GHHVSHVRUXQL
IRUPHGHFP\DQFKRGHFPDFDGDODGRGHOERUGLOORYHUWL
GRGHVGHFDPLyQH[WHQGLGR\YLEUDGRFRQDFDEDGRPDHVWUHDGR
VHJ~QSHQGLHQWHVGHOSUR\HFWR\FRORFDGRVREUHH[SODQDGDFRQtQ
GLFH&%5!&DOLIRUQLD%HDULQJ5DWLR,QFOXVRSSGHWRSHVR
FRQWUDIXHUWHVGH\GHODDOWXUDGHOERUGLOORGHOODGRGH
ODFDO]DGD\DOGRUVRUHVSHFWLYDPHQWHFRQXQPtQLPRGHFP
VDOYRHQHOFDVRGHSDYLPHQWRVIOH[LEOHV
Perímetro Pavimento caucho
1
44,60
44,60
44,60
03.03
m2 Formación de pendientes con mortero de cemento
)RUPDFLyQGHEDVHGHPRUWHURGHFHPHQWR&(0,,%31
WLSR0GHFPGHHVSHVRUPDHVWUHDGDIUDWDVDGD\SUHSDUD
GDSDUDVXSRVWHULRUXVRFRPRVRSRUWHGHSDYLPHQWRFRQXQDSHQ
GLHQWHGHODO,QFOXVRSSGHUHSODQWHR\PDUFDGRGHORV
QLYHOHVGHDFDEDGRFRORFDFLyQGHEDQGDGHSDQHOUtJLGRGHSROLHV
WLUHQRH[SDQGLGRGHPPGHHVSHVRUHQHOSHUtPHWURURGHDQGR
ORVHOHPHQWRVYHUWLFDOHV\HQODVMXQWDVHVWUXFWXUDOHVIRUPDFLyQ
GHODVMXQWDVGHUHWUDFFLyQ\FXUDGRGHODVXSHUILFLH
Zona juego 3 torres
Zona columpio
1
1
9,28
7,85
6,75
3,80
62,64
29,83
92,47
11 noviembre 2014
3
PRESUPUESTO Y MEDICIONES
CÓDIGO
RESUMEN
UDSLONGITUDANCHURAALTURA CANTIDAD
PRECIO
IMPORTE
03.04
m2 Pavimento in situ CAUCHO 4.5+1
85,00
2.535,55
90,00
5.637,60
350,00
700,00
20,00
383,20
TOTAL 03..............................................................................................................
12.027,43
)RUPDFLyQGHSDYLPHQWRGHDEVRUFLyQGHLPSDFWRVSDUDXQDDOWX
UDPi[LPDGHFDtGDGHPHQiUHDVGHMXHJRVLQIDQWLOHVUHD
OL]DGRLQVLWXGHPPGHHVSHVRUWRWDOFRQVWLWXLGRSRUXQD
FDSDLQIHULRUGHJUiQXORVGHFDXFKRUHFLFODGR6%5GHFRORUQH
JURGHPPGHHVSHVRU\XQDFDSDVXSHULRUGHJUiQXORVGHFDX
FKR(3'0GHPPGHHVSHVRUFRORUDHOHJLUGHODFDUWD5$/
XQLGDVDPEDVFDSDVFRQXQOLJDQWHGHSROLXUHWDQRPRQRFRPSRQHQ
WHUHVLVWHQWHDORVUD\RV89$DORVKLGURFDUEXURV\DORVDJHQ
WHVDWPRVIpULFRV,QFOXVRSSGHUHPDWHVDOLVDGR\OLPSLH]D7R
WDOPHQWHWHUPLQDGRVREUHXQDVXSHUILFLHEDVHQRLQFOXLGDHQHV
WHSUHFLR
Zona columpio
1
7,85
3,80
29,83
29,83
03.05
m2 Pavimento in situ CAUCHO 7+1
)RUPDFLyQGHSDYLPHQWRGHDEVRUFLyQGHLPSDFWRVSDUDXQDDOWX
UDPi[LPDGHFDtGDGHPHQiUHDVGHMXHJRVLQIDQWLOHVUHDOL
]DGRLQVLWXGHPPGHHVSHVRUWRWDOFRQVWLWXLGRSRUXQDFD
SDLQIHULRUGHJUiQXORVGHFDXFKRUHFLFODGR6%5GHFRORUQHJUR
GHPPGHHVSHVRU\XQDFDSDVXSHULRUGHJUiQXORVGHFDXFKR
(3'0GHPPGHHVSHVRUFRORUDHOHJLUGHODFDUWD5$/XQL
GDVDPEDVFDSDVFRQXQOLJDQWHGHSROLXUHWDQRPRQRFRPSRQHQWH
UHVLVWHQWHDORVUD\RV89$DORVKLGURFDUEXURV\DORVDJHQWHV
DWPRVIpULFRV,QFOXVRSSGHUHPDWHVDOLVDGR\OLPSLH]D7RWDO
PHQWHWHUPLQDGRVREUHXQDVXSHUILFLHEDVHQRLQFOXLGDHQHVWH
SUHFLR
Zona juego 3 torres
1
9,28
6,75
62,64
62,64
03.06
u
Ensayos de HIC
(QVD\RVFHUWLILFDGRVGHODHMHFXFLRQGHODVDUHDVGHODV]RQDVLQ
IDQWLOHVLQFOX\HQGRLQVSHFFLRQYLVXDODVHVRUDPLHQWR\HPLVLRQGH
LQIRUPHVGHHQVD\RFRQJUDILFDVGH+,&
Zona juego 3 torres
Zona columpio
1
1
1,00
1,00
2,00
03.07
m2 Relleno arena cribada 40cm
6XPLQLVWUR\H[WHQGLGRGHDUHQDFULEDGDFRQKDVWDXQDSURIXQGL
GDGGHFPHQ]RQDVGHOLPLWDGDVSDUDFRQIHFFLRQGHDUHQHUR
GHMXHJRVLQIDQWLOHVFRORFDGDVREUHPDOODDQWLUDLFHV,QFOXVRH[
WHQGLGRHQWRGDODVXSHUILFLH,QFOXVRPHGLRVDX[LODLUHVQHFHVD
ULRVSDUDODFRPSOHWDHMHFXFLRQGHODXQLGDG
Arenero
1
19,16
19,16
19,16
11 noviembre 2014
4
PRESUPUESTO Y MEDICIONES
CÓDIGO
RESUMEN
UDSLONGITUDANCHURAALTURA CANTIDAD
PRECIO
IMPORTE
04
INSTALACION JUEGOS Y MOBIL.URBANO
04.01
ml valla madera
72,10
90,00
6.489,00
1,00
1.500,00
1.500,00
1,00
450,00
450,00
TOTAL 04..............................................................................................................
8.439,00
6XPLQLVWUR\PRQWDMHGHYDOODSDUDiUHDGHMXHJRVLQIDQWLOHVWL
SR&217(185RVLPLODUGHPtQLPRFPGHDOWXUDIRUPDGD
SRUSRVWHVYHUWLFDOHVGHVHFFLyQPtQLPD[PP\GRVWUDYH
VDxRVKRUL]RQWDOHVGHPDGHUDGHSLQRGHVHFFLyQPtQLPD[
PPWUDWDGDHQDXWRFODYHFRQFODVHGHXVRVHJ~Q81((1
\WDEODVYHUWLFDOHVGHPDGHUDGHH[WUHPRVUHGRQGHDGRV\
FDQWRVURPRVGHVHFFLyQPtQLPD[PP\VHSDUDFLyQPi[LPD
HQWUHHOORVGHFPFRQWRUQLOOHUtDGHDFHURJDOYDQL]DGRHPEX
WLGD\SURWHJLGDFRQWDSRQHVGHVHJXULGDGILMDGDDXQDEDVHGH
KRUPLJyQILMDGDDXQDEDVHGHKRUPLJyQ+03,,QFOXVR
SSGHUHSODQWHRH[FDYDFLyQPDQXDOGHOWHUUHQR\ILMDFLyQGHO
HOHPHQWR
Perímetro del parque
Burladero
04.02
u
1
2
68,10
2,00
68,10
4,00
instalación de juego infantil
,QVWDODFLyQGHMXHJRGH.RPSDQ&20%,1$&,Ð17255(6
38(17(:$&./(<(6&$/(5$+25,=217$/*63IL
MDGRDXQDVXSHUILFLHVRSRUWH,QFOXVRUHFRJLGD\WUDQVSRUWHGHO
MXHJRGHVGHODVGHSHQGHQFLDVPXQLFLSDOHV\SSGHUHSODQWHR\
ILMDFLyQGHOMXHJRLQIDQWLO7RWDOPHQWHPRQWDGR\SUREDGRSRUOD
HPSUHVDLQVWDODGRUDPHGLDQWHODVFRUUHVSRQGLHQWHVSUXHEDVGH
VHUYLFLR
04.03
u
instalacion de columpio
,QVWDODFLyQGHMXHJRGH.RPSDQ&2/803,2P3yUWLFR
6:$VLHQWRV6:\6:IL
MDGRDXQDVXSHUILFLHVRSRUWH,QFOXVRUHFRJLGD\WUDQVSRUWHGHO
MXHJRGHVGHODVGHSHQGHQFLDVPXQLFLSDOHV\SSGHUHSODQWHR\
ILMDFLyQGHOMXHJRLQIDQWLO7RWDOPHQWHPRQWDGR\SUREDGRSRUOD
HPSUHVDLQVWDODGRUDPHGLDQWHODVFRUUHVSRQGLHQWHVSUXHEDVGH
VHUYLFLR
TOTAL ...............................................................................................................................
11 noviembre 2014
25.366,71
5