METODO FACTOR DE CRECIMIENTO UNIFORME

1 2 3 4 5 Oi
1 0 40 80 120 60 300
2 32 0 136 168 92 428
3 84 140 0 20 180 424
4 112 160 24 0 200 496
5 64 100 176 196 0 536
Dj 292 440 416 504 532 2184
Fj 1.60 1.60 1.60 1.60 1.60
D´j 467.20 704.00 665.60 806.40 851.20

FACTORES DE CRECIMIENTO
ZONA %
1 5.00 1.60
2 10.00
3 -5.00
4 -6.00
5 4.00

METODO FACTOR DE FURNESS

1 2 3 4 5 Oi
1 0 40 80 120 60 300
2 32 0 136 168 92 428
3 84 140 0 20 180 424
4 112 160 24 0 200 496
5 64 100 176 196 0 536
Dj 292 440 416 504 532 2184
Fj 5.00 10.00 -5.00 -6.00 4.00
D´j 1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00

1 2 3 4 5 SOi
1 0 200 400 600 300 1500
2 320 0 1360 1680 920 4280
3 -420 -700 0 -100 -900 -2120
4 -672 -960 -144 0 -1200 -2976
5 256 400 704 784 0 2144
Dj -516 -1060 2320 2964 -880 2828
FDj -2.83 -4.15 -0.90 -1.02 -2.42 1.34
D´j 1460.00 4400.00 -2080.00 -3024.00 2128.00 3780.00

1 2 3 4 5 SO´i
1 0.00 -830.19 -358.62 -612.15 -725.45 -2526.41
2 -905.43 0.00 -1219.31 -1714.01 -2224.73 -6063.47
3 1188.37 2905.66 0.00 102.02 2176.36 6372.42
4 1901.40 3984.91 129.10 0.00 2901.82 8917.22
5 -724.34 -1660.38 -631.17 -799.87 0.00 -3815.76
SD´j 1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00

D´j 1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00

1 2 3 4 5 Oi
1 0.00 492.91 212.92 363.45 430.72 1500.00
2 639.11 0.00 860.67 1209.86 1570.36 4280.00
3 -395.35 -966.67 0.00 -33.94 -724.04 -2120.00
4 -634.56 -1329.91 -43.09 0.00 -968.44 -2976.00
5 406.99 932.93 354.64 449.43 0.00 2144.00
Dj 16.19 -870.73 1385.15 1988.80 308.60 2828.00
Fj 90.20 -5.05 -1.50 -1.52 6.90
D´j 1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00
ME MÉTODO FACTOR PROMEDI

Fi O´i 1 2 3
1.60 480.00 1 303 203 253
1.60 684.80 2 203 353 153
1.60 678.40 3 153 253 203
1.60 793.60
1.60 857.60
Dj 659 809 609
Fj 5.00 10.00 -5.00
3494.40 D´j 3295.00 8090.00 -3045.00

1 2 3
1 1515.00 1522.50 0.00
2 1522.50 1253150.00 382.50
3 0.00 632.50 -1015.00

Dj 3037.50 1255305.00 -632.50

FDj 1.08 0.01 4.81
D´j 3295.00 8090.00 -3045.00

Fi O´i 1 2 3
5.00 1500.00 1 1768.12 956.00 0.00
10.00 4280.00 2 830.08 7577.68 921.80
-5.00 -2120.00 3 0.00 2519.64 -6483.32
-6.00 -2976.00
4.00 2144.00
2828.00 Dj 2598.21 11053.31 -5561.52
FDj 1.27 0.73 0.55
D´j 3295.00 8090.00 -3045.00

O´i
1500.00
4280.00
-2120.00
-2976.00
2144.00
2828.00
 METODO DETROIT

FOi O´i 1 2 3
-0.59 1500.00 1 0 40 80
-0.71 4280.00 2 32 0 136
-0.33 -2120.00 3 84 140 0
-0.33 -2976.00 4 112 160 24
-0.56 2144.00 5 64 100 176
2828.00 Dj 292 440 416
Fj 5.00 10.00 -5.00
D´j 1460.00 4400.00 -2080.00

F 1.308

O´i 1 2 3
1500.00 1 0.00 1529.41 -1529.41
4280.00 2 1223.53 0.00 -5200.00
-2120.00 3 -1605.88 -5352.94 0.00
-2976.00 4 -2569.41 -7341.18 550.59
2144.00 5 978.82 3058.82 -2691.76
2828.00 Dj -1972.94 -8105.88 -8870.59
FDj -0.74 -0.54 0.23
D´j 1460.00 4400.00 -2080.00

F -0.081

1 2 3
1 0.00 -8372.38 -3616.66
2 -5390.52 0.00 -7259.25
3 -3359.66 -8214.62 0.00
4 -5358.31 -11229.83 -363.83
5 -8511.81 -19511.28 -7416.98
Dj -22620.30 -47328.11 -18656.71
FDj -0.06 -0.09 0.11
D´j 1460.00 4400.00 -2080.00
MÉTODO FACTOR PROMEDIO

Oi Fi O´i
759 5.00 3795.00 1
709 10.00 7090.00 2
609 -5.00 -3045.00 3
4
5
2077 Dj
Fj
D´j

Oi FOi O´i
3037.50 1.25 3795.00 1
1255055.00 0.01 7090.00 2
-382.50 7.96 -3045.00 3
4
5
1257710.00 7840.00 Dj
Fj
8340.00 D´j

Oi FOi O´i
2724.12 1.39 3795.00 1
9329.56 0.76 7090.00 2
-3963.68 0.77 -3045.00 3
4
5
8090.00 7840.00 Dj
Fj
8340.00 D´j
METODO DETROIT

4 5 Oi Fi O´i
120 60 300 5.00 1500.00
168 92 428 10.00 4280.00
20 180 424 -5.00 -2120.00
0 200 496 -6.00 -2976.00
196 0 536 4.00 2144.00
504 532 2184 2828.00
-6.00 4.00
-3024.00 2128.00 2884.00 2884.00

4 5 Oi FOi O´i
-2752.94 917.65 -1835.29 -0.82 1500.00
-7708.24 2814.12 -8870.59 -0.48 4280.00
458.82 -2752.94 -9252.94 0.23 -2120.00
0.00 -3670.59 -13030.59 0.23 -2976.00
-3597.18 0.00 -2251.29 -0.95 2144.00
-13599.53 -2691.76 -35240.71 2828.00
0.22 -0.79
-3024.00 2128.00 2884.00

4 5 Oi FOi O´i
-6173.43 -7316.14 -25478.61 -0.06 1500.00
-10204.47 -13245.08 -36099.33 -0.12 4280.00
-288.43 -6152.82 -18015.52 0.12 -2120.00
0.00 -8177.59 -25129.56 0.12 -2976.00
-9399.37 0.00 -44839.44 -0.05 2144.00
-26065.71 -34891.63 -149562.46 2828.00
0.12 -0.06
-3024.00 2128.00 2884.00 2884.00
 METODO FRATAR

1 2 3 4 5 Oi Fi O´i
0 40 80 120 60 300 5.00 1500.00
32 0 136 168 92 428 10.00 4280.00
84 140 0 20 180 424 -5.00 -2120.00
112 160 24 0 200 496 -6.00 -2976.00
64 100 176 196 0 536 4.00 2144.00
292 440 416 504 532 2184 2828.00
5.00 10.00 -5.00 -6.00 4.00
1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00

1 2 3 4 5 Oi Fi O´i
0.00 -1040.09 445.69 818.93 -737.73 -513.20 -2.92 1500.00
-747.89 0.00 1515.34 1002.58 -1791.26 -21.22 -201.71 4280.00
410.22 839.61 0.00 103.57 772.81 2126.21 -1.00 -2120.00
657.29 1154.14 127.42 0.00 1031.75 2970.61 -1.00 -2976.00
-828.26 -2286.71 966.15 1312.93 0.00 -835.88 -2.56 2144.00
-508.63 -1333.05 3054.61 3238.02 -724.42 3726.52 2828.00
-2.87 -3.30 -0.68 -0.93 -2.94
1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00

1 2 3 4 5 Oi Fi O´i
0.00 1535.76 -54.60 -143.96 364.99 1702.18 0.88 1500.00
1569.35 0.00 -1432.75 -1837.69 3132.72 1431.63 2.99 4280.00
-199.59 -731.58 0.00 -16.98 -383.28 -1331.44 1.59 -2120.00
-321.69 -1011.16 -15.08 0.00 -514.72 -1862.65 1.60 -2976.00
327.16 2873.10 -96.03 -187.93 0.00 2916.29 0.74 2144.00
1375.22 2666.11 -1598.46 -2186.57 2599.71 2856.00 2828.00
1.06 1.65 1.30 1.38 0.82
1460.00 4400.00 -2080.00 -3024.00 2128.00 2884.00
LO1 -0.63 LO2 -0.37 LO3 0.18 LO4

LD1 -0.57 LD2 -0.42 LD3 0.18 LD4

LO1 -0.11 LO2 0.00 LO3 -0.34 LO4

LD1 0.00 LD2 -0.19 LD3 -0.01 LD4

LO1 0.66 LO2 -8.16 LO3 0.76 LO4

LD1 0.34 LD2 3.89 LD3 0.36 LD4

0.17 LO5 -0.73

0.17 LD5 -0.60

-0.34 LO5 -0.10

-0.02 LD5 0.00

0.76 LO5 0.62

0.38 LD5 0.31

 MODELO POTENCIAL

1 2 3 4 Oi O´i
1 37.09 9.45 2.45 12.48 60 61.48
2 8.95 36.49 6.58 48.21 100 100.23
3 2.27 6.42 93.72 76.36 180 178.76
4 11.69 47.64 77.26 62.94 200 199.53
Dj 60 100 180 200 540
D´J 60.00 100.00 180.00 200.00

N 2 B1 1 B2 1 B3

COSTOS

1 2 3 4
1 10 20 50 20
2 20 10 30 10
3 50 30 10 10
4 20 10 10 10

A1 0.70323488 B1 1.62370687
A2 0.29850746 B2 1.16433739
A3 0.25412243 B3 1.09708559
A4 0.2020202 B4 0.79023055

SEGUNDA ITERACIÓN

A1 0.57490629 B1 1.84175912
A2 0.31174289 B2 1.17005019
A3 0.26856056 B3 1.06972682
A4 0.20148663 B4 0.77859724

TERCERA ITERACIÓN

A1 0.53651322 B1 1.92035157
A2 0.31080476 B2 1.17407664
A3 0.27345487 B3 1.05776521
A4 0.20288022 B4 0.77563817
1 B4 1
 MODELO EXPONENCIAL

1 2 3 4 Oi O´I
1 19.36 13.88 5.46 21.35 60 60.05
2 13.87 27.05 17.53 41.59 100 100.03
3 5.45 17.51 83.81 73.16 180 179.92
4 21.32 41.56 73.21 63.90 200 200.00
Dj 60 100 180 200
D´J 60.00 100.00 180.00 200.00 540

COSTOS

1 2 3 4
1 10 20 50 20
2 20 10 30 10
3 50 30 10 10
4 20 10 10 10

B 0.05 20.00 B1 1 B2

B USADO 0.05

A1 0.00619076 B1 1.49659201
A2 0.00409508 B2 1.07738794
A3 0.00388018 B3 1.07205543
A4 0.00319277 B4 0.83615511

SEGUNDA ITERACIÓN

A1 0.00583228 B1 1.52658615
A2 0.00411745 B2 1.08454605
A3 0.00400186 B3 1.06343547
A4 0.00315603 B4 0.83457009

TERCERA ITERACIÓN

A1 0.00579474 B1 1.53006658
A2 0.00410801 B2 1.08551497
A3 0.00401513 B3 1.06219481
A4 0.0031564 B4 0.83450542
1 B3 1 B4 1
 MODELO COMBINADO

1 2 3 4 Oi O´I
1 45.95 6.97 0.39 8.75 60 62.07
2 6.14 40.50 2.62 50.79 100 100.04
3 0.34 2.53 97.99 77.77 180 178.63
4 7.57 49.99 79.00 62.70 200 199.26
Dj 60 100 180 200
D´J 60.00 100.00 180.00 200.00 540

COSTOS

1 2 3 4
1 10 20 50 20 0.60653066
2 20 10 30 10
3 50 30 10 10
4 20 10 10 10

B 0.05 20.00 B1 1 B2

B USADO 0.05
N 2

A1 1.548615461 B1 1.479234269
A2 0.520996164 B2 1.205528668
A3 0.428893935 B3 1.119656939
A4 0.337094285 B4 0.782093847

SEGUNDA ITERACIÓN

A1 1.250518503 B1 1.753827985
A2 0.552025439 B2 1.203941094
A3 0.453736777 B3 1.089265779
A4 0.335127815 B4 0.765857209

TERCERA ITERACIÓN

A1 1.115715528 B1 1.915004101
A2 0.554124639 B2 1.204423602
A3 0.464781889 B3 1.069250628
A4 0.33952974 B4 0.759324887
 CUARTA ITERACIÓN

A1 1.048585916 B1 2.007106208
A2 0.554011249 B2 1.205274006
A3 0.471231202 B3 1.058156342
A4 0.341919969 B4 0.75578547
1 B3 1 B4 1