Tramo Km costos de adecuacion de ruta de desvio costos de control policial

1 0.31 160.96 355.88 22.95 339.00 949.12 13.77 1.07 5,400.00

2 1.8 946.80 368.59 381.38 474.56 135.00 81.00 - 1,350.00
3 1.45 381.35 203.36 211.88 118.64 108.75 65.25 5.08 1,350.00
4 0.7 368.20 114.39 127.13 118.64 525.00 31.00 2.45 675.00
5 1.5 394.50 165.23 211.88 237.28 112.50 67.50 5.25 675.00
6 1.4 736.40 165.23 211.88 237.28 105.00 42.00 - -
7 2 1,052.00 135.23 381.38 296.60 150.00 30.00 - -
 Costo Ratio
Costo Control
s de control policial Adecuacion de Costo Total Tiempo Adecuacion
Policial
Ruta de Desvio (S/. / km)
10,905.00 1,841.68 16,306.07 18,147.75 60 5,940.90
5,452.50 2,387.33 6,802.50 9,189.83 30 1,326.29
5,452.50 1,089.23 6,807.58 7,896.81 30 751.19
2,726.25 1,284.36 3,403.70 4,688.06 15 1,834.80
1,363.13 1,188.89 2,043.38 3,232.27 15 792.59
2,726.25 1,497.79 2,726.25 4,224.04 15 1,069.85
1,363.13 2,045.21 1,363.13 3,408.34 15 1,022.61
1,819.75
 Ratio C.
Policial
(S/. / dia)
271.77
226.75
226.92
226.91
136.23
181.75
90.88
194.46
 pista1
tramo (cuadra) progresiva 1 progresiva 2 distancia (m) tiempo(dias) costo a.r.d. costo policial
1 9.12 113 103.88 3 189.04 583.37
2 122 201 79 3 143.76 583.37
3 216 319 103 3 187.43 583.37
4 328 429 101 3 183.79 583.37
5 438 538 100 3 181.97 583.37
6 551 693 142 5 258.40 972.29
7 712 812 100 3 181.97 583.37
8 824 922 98 3 178.34 583.37
9 934 1040 106 3 192.89 583.37
10 1050 1150 100 3 181.97 583.37
11 1160 1460 300 15 545.92 2,916.86
12 1470 1750 280 15 509.53 2,916.86
13 1760 1840 80 7 145.58 1,361.20
14 1850 1930 80 7 145.58 1,361.20
15 1940 2290 350 15 636.91 2,916.86
16 2300 2690 390 15 709.70 2,916.86
17 2700 3200 500 21 909.87 4,083.60
subtotales 5,482.68 24,696.08
costo1 30,178.76
 pista2
tramo (cuadra) progresiva 1 progresiva 2 distancia (m) tiempo(dias) costo a.r.d. costo policial
1 3 107 104 3 189.25 583.37
2 116 195 79 3 143.76 583.37
3 210 313 103 3 187.43 583.37
4 322 423 101 3 183.79 583.37
5 432 532 100 3 181.97 583.37
6 544 784 240 5 436.74 972.29
7 794 894 100 3 181.97 583.37
8 905 1010 105 3 191.07 583.37
9 1020 1120 100 3 181.97 583.37
10 1130 1710 580 24 1,055.45 4,666.98
11 1730 1880 150 5 272.96 972.29
subtotales 3,206.40 11,278.52
costo2 14,484.92

presupuesto
costo 1 30,178.76
costo 2 14,484.92
subtotal 44,663.68
GG 4,466.37
UT 3,573.09
TOTAL 52,703.15
pista 1
pista 2