EXPEDIENTE TECNICO

“REHABILITACIÓN DE CAMINO DEPARTAMENTAL 51.47 KM EN

EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO BLANCO –
EMP. LI-764, DISTRITOS DE CASCAS, MARMOT Y OTUZCO,
PROVINCIAS DE GRAN CHIMU Y OTUZCO, DEPARTAMENTO DE
LA LIBERTAD”

BADENES DE CONCRETO ARMADO

Región : La Libertad

Provincia : Gran Chimú

Distrito : Cascas

Tramo : EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO

BLANCO – EMP. LI-764
Localidades : Caserio Panama, Caserio Huancay, Caserio Zapotal, Carmot,
Cruce Compin, Cruce Huayo y Cruce Cerro Blanco

 
TRUJILLO – MARZO DEL 2021
 PLANILLA RESUMEN DE BADENES
: “REHABILITACIÓN DE CAMINO DEPARTAMENTAL 51.47 KM EN EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL –
PROYECTO CERRO BLANCO – EMP. LI-764, DISTRITOS DE CASCAS, MARMOT Y OTUZCO, PROVINCIAS DE GRAN CHIMU Y
OTUZCO, DEPARTAMENTO DE LA LIBERTAD”

UBICACIÓN : EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO BLANCO – EMP. LI-764

CONSULTOR : CONSORCIO CALLANCAS CHIMU

FECHA : Marzo del 2021

METRADO
ITEM PARTIDAS UND BADENES
TOTAL

5.00 OBRAS DE ARTE Y DRENAJE

5.02 BADENES DE CONCRETO
5.02.01 EXCAVACION PARA ESTRUCTURAS m3 4,212.50 4,212.50
5.02.02 MATERIAL GRANULAR e=20cm m 3
325.60 325.60
5.02.03 CONCRETO F'C = 210 KG/CM2 m3 1,194.35 1,194.35
5.02.04 CONCRETO F'C = 175 KG/CM2 m3 162.80 162.80
5.02.05 ENCOFRADO Y DESENCOFRADO m 2
1,098.90 1,098.90
5.02.06 ACERO FY= 4200 KG/CM2 kg 17,869.34 17,869.34
5.02.07 EMBOQUILLADO DE PIEDRA E= 0.35M m2 4,875.00 4,875.00
5.02.08 PIEDRA ASENTADA m 3
4,500.00 4,500.00
5.02.09 JUNTA PARA BADENES m 1,057.00 1,057.00
5.02.10 CONCRETO CICLOPEO Fc=175 kg/cm2 +30% PG m 3
683.76 683.76
5.02.11 TRANSPORTE DE MATERIAL GRANULAR D<=1KM m3k 325.60 325.60
5.02.12 TRANSPORTE DE MATERIAL GRANULAR D>1KM mk
3
8,826.05 8,826.05
5.02.13 ELIMINACION DE MATERIAL EXCEDENTE D<=1KM mk
3
3,948.54 3,948.54
5.02.14 ELIMINACION DE MATERIAL EXCEDENTE D>1KM mk
3
10,186.24 10,186.24
 PLANILLA RESUMEN DE ALCANTARILLAS - DETALLES

: “REHABILITACIÓN DE CAMINO DEPARTAMENTAL 51.47 KM EN EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO BLANCO – EMP. LI-764, DISTRITOS DE CASCAS, MARMOT Y OTUZCO, PROVINCIAS
PROYECTO
DE GRAN CHIMU Y OTUZCO, DEPARTAMENTO DE LA LIBERTAD”

UBICACIÓN : EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO BLANCO – EMP. LI-764

CONSULTOR : CONSORCIO CALLANCAS CHIMU

FECHA : Marzo del 2021

METRADO DE BADENES

LOSA N° PAÑOS CONCRETO

EXCAVACIÓN NO MATERIAL ACERO DE JUNTA TRANSPORTE TRANSPORTE
AREA CONCRETO CONCRETO ENCOFRADO Y EMBOQUILLADO PIEDRA CICLOPEO PARA ELIMINACION ELIMINACION
PROGRESIVA ANCHO LONGITUD CLASIFICADA PARA GRANULAR PARA REFUERZO PARA DE MATERIAL DE MATERIAL
PANT. Cº
ESTRUCTURAS RELLENO
F'C=280 KG/CM 2 F'C=175 KG/CM2 DESENCOFRADO
FY= 4200 KG/CM 2
PIEDRA E=0.35m
BADENES
ASENTADA MUROS DE DE EXCEDENTE DE EXCEDENTE
BADEN GRANULAR GRANULAR
AREA ESP. 2.00 x 4.00 SOSTENIMIENTO

(km) (m) (m) (m2) (m) (m2) (u) (m3) (m3) (m3) (m3) (m2) (kg) (m2) (m) (m3) (m3) D<=1KM D>1KM D<=1KM D>1KM

1 148|0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 324.95

2 004+203.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 324.95

3 005+743.0 4.00 20.00 80.00 0.20 0.51 10.00 84.25 16.00 33.38 8.00 54.00 878.10 97.50 33.00 90.00 33.60 16.00 140.47 84.25 195.21

4 005+942.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 178.44

5 006+037.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 170.44

6 006+357.0 4.00 10.00 40.00 0.20 0.51 5.00 84.25 8.00 25.38 4.00 27.00 439.05 97.50 23.00 90.00 16.80 8.00 70.24 84.25 143.48

7 007+093.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 81.47

8 007+882.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 15.00

9 009+167.0 4.00 10.00 40.00 0.20 0.51 5.00 84.25 8.00 25.38 4.00 27.00 439.05 97.50 23.00 90.00 16.80 8.00 70.24 9.01 0.00

10 010+368.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 25.95

11 010+630.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 48.02

12 012+327.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 238.68

13 013+138.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 170.35

14 015+040.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 10.11

15 015+161.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.17 0.00

16 015+341.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 69.00 0.00

17 015+624.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 45.16 0.00

18 015+757.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 33.95 0.00

19 017+724.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 47.52

20 017+952.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 66.73

21 018+055.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 75.40

22 018+414.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 105.65

23 018+720.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 281.40

24 019+141.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 42.14 84.25 245.93

25 020+013.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 172.46

26 020+184.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 158.05

27 020+239.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 153.42
28 020+923.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 95.79

29 023+945.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 74.56 0.00

30 024+166.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 8.93

31 029+213.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 434.14

32 029+306.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 84.25 441.98

33 029+501.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 107.33 19.46 0.00

34 031+108.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 70.60

35 031+211.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 79.28

36 032+853.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 217.62

37 033+551.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 276.42

38 033+911.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 306.75

39 034+615.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 366.07

40 036+525.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 161.04 84.25 526.98

41 037+226.0 4.00 25.00 100.00 0.20 0.51 12.50 84.25 20.00 37.38 10.00 67.50 1,097.63 97.50 38.00 90.00 42.00 20.00 670.99 84.25 586.04

42 037+483.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 244.80 84.25 607.70

43 042+607.0 4.00 20.00 80.00 0.20 0.51 10.00 84.25 16.00 33.38 8.00 54.00 878.10 97.50 33.00 90.00 33.60 16.00 815.99 74.73 0.00

44 044+479.0 4.00 20.00 80.00 0.20 0.51 10.00 84.25 16.00 33.38 8.00 54.00 878.10 97.50 33.00 90.00 33.60 16.00 815.99 84.25 148.20

45 047+311.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 244.80 84.25 386.79

46 048+652.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 244.80 84.25 499.77

47 048+732.0 4.00 25.00 100.00 0.20 0.51 12.50 84.25 20.00 37.38 10.00 67.50 1,097.63 97.50 38.00 90.00 42.00 20.00 1019.99 84.25 506.51

48 047+311.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 244.80 84.25 386.79

49 048+652.0 4.00 6.00 24.00 0.20 0.51 3.00 84.25 4.80 22.18 2.40 16.20 263.43 97.50 19.00 90.00 10.08 4.80 244.80 84.25 499.77

50 048+732.0 4.00 25.00 100.00 0.20 0.51 12.50 84.25 20.00 37.38 10.00 67.50 1,097.63 97.50 38.00 90.00 42.00 20.00 1019.99 84.25 506.51

TOTAL 4,212.50 325.60 1,194.35 162.80 1,098.90 17,869.34 4,875.00 1,057.00 4,500.00 683.76 325.60 8,826.05 3,948.54 10,186.24
OBRAS DE ARTE
#NAME?

METRADO DE MUROS ESCALONADOS DE CONCRETO CICLOPEO

BADENES

CONCRETO
PROGRESIVA (Km.) Hefect. LONGITUD CLASE I ENCOFRADO Y TUBERIA DE HDPE TUBO DE PVC-SAP, GEOCOMPUESTO JUNTA PARA
MURO LADO TIPO OBSERVACIONES
F'C=210 KG/CM2 DESENCOFRADO CORRUGADA 4" D=2" DE DRENAJE MUROS
+30%PG

INICIO FINAL (m) (m) (m3) (m2) (m) (m) (m2) (m2)

1 19+607.00 19+617.00 ESC 1.50 10.00 15.40 44.00 12.00 4.40 29.00 2.57
2 20+640.00 20+650.00 ESC 1.50 10.00 15.40 44.00 12.00 4.40 29.00 2.57
3 22+019.00 22+029.00 ESC 1.50 10.00 15.40 44.00 12.00 4.40 29.00 2.57
4 24+010.00 24+020.00 ESC 1.50 10.00 15.40 44.00 12.00 4.40 29.00 2.57

TOTAL 40.00 61.60 176.00 48.00 17.60 116.00 10.27

 PLANILLA RESUMEN DE BADENES

: “REHABILITACIÓN DE CAMINO DEPARTAMENTAL 51.47 KM EN EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO
PROYECTO BLANCO – EMP. LI-764, DISTRITOS DE CASCAS, MARMOT Y OTUZCO, PROVINCIAS DE GRAN CHIMU Y OTUZCO,
DEPARTAMENTO DE LA LIBERTAD”

UBICACIÓN : EMP. LI-106 (TAMBO) – HUANCAY – ZAPOTAL – CERRO BLANCO – EMP. LI-764

CONSULTOR : CONSORCIO CALLANCAS CHIMU

FECHA : Marzo del 2021

SUSTENTO DE BADEN TIPICO

ACERO DE REFUERZO FY = 4200 KG/CM2
LONGITUD
LONGITUD
PESO PESO
ELEMENTO DIAMETRO CANTIDAD TOTAL

(pulg) kg/m (m) (m) (kg)

PAÑO 2.00 X 4.20 87.81

A1 3/8" 0.56 3.10 20.00 62.00 34.72

A2 3/8" 0.56 3.95 16.00 63.20 35.39
A3 3/8" 0.56 3.95 8.00 31.60 17.70
TRANSPORTES
Err:509

TRANSPORTE DE MATERIAL GRANULAR

BADENES

Ubicación Cantera HUAYPANGONI

Ubicación (km) 17.080
Material Transporte de material
Acceso (km) 0.100 granular
Inicio Final Long. C.G. Granular
(m3) (m3km)
(km) (km) (m) (km) Distancia de Momento de
Material
transporte % transporte
(m3)
(km) (m3km) D <= 1 km D > 1 km
19+607 19+617 10.00 19.61 4.80 2.63 100% 4.80 12.63 4.22 7.80
20+640 20+650 10.00 20.65 4.80 3.67 100% 4.80 17.59 4.22 12.80
22+019 22+029 10.00 22.02 16.00 5.04 100% 16.00 80.70 14.08 64.70
24+010 24+020 10.00 24.02 16.00 7.04 100% 16.00 112.56 14.08 96.60

41.60 41.60 223.49 36.61 181.90

Material a Transporte de material

Cantera transportar granular (m3km)
(m3)
D <= 1 KM D > 1 KM
Cantera HUAYPA 41.60 36.61 181.90
TOTAL 41.60 36.61 181.90
TRANSPORTES
Err:509

TRANSPORTE DE MATERIAL EXCEDENTE

BADENES

Ubicación DEPOSITO DE MATERIAL EXCEDENTE 02

Material a Transporte de material

Distancia de
eliminar Ubicación Acceso Material Momento de excedente a DME
Inicio Final Long. C.G. transporte
(m3) % transporte (m3km)
(km) (km) (m) (km)
(m3km)
(km) (km) (km) (m3) D <= 1 km D > 1 km
19+607 19+617 10.00 19.61 84.25 21.50 0.10 1.99 100% 84.25 157.38 74.14 83.20
20+640 20+650 10.00 20.65 84.25 21.50 0.10 0.96 100% 84.25 70.35 70.35 -
22+019 22+029 10.00 22.02 84.25 21.50 0.10 0.62 100% 84.25 42.46 42.46 -
24+010 24+020 10.00 24.02 84.25 21.50 0.10 2.62 100% 84.25 210.20 74.14 136.10

337.00 337.00 480.39 261.09 219.30