formula polinomica para ejemplo

FECHA DE PRESUPUESTO BASE Mar-05 ZONA GEOGRAFICA

OBRA :
FORMULA POLINOMICA CERCO PERIMETRICO
K = 0.191 Mr/Mo + 0.195 AMMr/AMMo + 0.144 Cr/Co + 0.194 Bar/Bao + 0.276 Ir/Io

Ir (Julio 05)
Simbolo IU 1 2 3 4=3*2
M 47 0.191 100 347.29 34729

AMM 5 0.195 47.18 163.86 7730.9148

43 0.195 37.44 374.24 14011.5456
49 0.195 15.38 263.26 4048.9388
0.195 25791.3992

C 21 0.144 100 323.63 32363

BA 2 0.194 41.75 397.52 16596.46

17 0.194 58.25 298.46 17385.295
0.194 66344.755

I 39 0.276 100 308.09 30809

a para ejemplo
ONA GEOGRAFICA 2

o + 0.276 Ir/Io

Io(Marzo 05) K
5 6=5*2 7=4/6 1*7
333.52 33352 1.04128688 0.199

162.18 7651.6524 1.01035886 Agregado grueso

369.35 13828.464 1.01323947 Madera
263.61 4054.3218 0.99867228 Maq. Equipo importado
25534.4382 1.01006331 0.197

323.63 32363 1 0.144 Cemento

398.37 16631.9475 0.99786631 Acero construccion

287.97 16774.2525 1.03642741 Bloques y ladrillos
65769.2 1.00875113 0.196

306.21 30621 1.00613958 0.278 IUPC

1.013
 Monto de contrato sin IGV 2000000
Monto maximo de adelanto 201% 20%

Simbolo
IU 1 2 imo
Mano de
M 47 0.191 100 obra 333.52
Agregado
AMM 5 0.195 47.18 grueso 162.18
43 0.195 37.44 Madera 369.35
Maq.
Equipo
49 0.195 15.38 importado 263.61
0.195
C 21 0.144 100 Cemento 323.63
Acero
construccio
BA 2 0.194 41.75 n 398.37
Bloques y
17 0.194 58.25 ladrillos 287.97
0.194
I 39 0.276 100 IUPC 306.21

1,017,744.55
1.995400072
Ima MMS MMSC MMSF MST MSF

347.29 397,771.59 0.00 0.00 382,000.00 0.00

163.86 185,908.05 370,960.94 74,192.19 184,002.00 73,160.52

374.24 147,949.18 295,217.79 59,043.56 146,016.00 58,057.01

263.26 59,902.36 0.00 0.00 59,982.00 0.00

323.63 288,000.00 574,675.22 114,935.04 288,000.00 114,510.87

397.52 161,644.36 322,545.17 64,509.03 161,990.00 64,408.39

298.46 234,242.96 467,408.42 93,481.68 226,010.00 89,863.20

308.09 555,389.05 0 0.00 552,000.00 0.00

2,030,807.54 2,030,807.54 406,161.51 2,000,000.00 400,000.00

1,017,744.55 1,006,018.00
1.995400072 1.988035999