Está en la página 1de 3

Aos X

2010 0
2011 1
2012 2
2013 3
2014 4
= 10

Y (Ingresos)
$ 595,000.00
$ 624,750.00
$ 655,987.50
$ 688,786.88
$ 723,226.22
$ 3,287,750.59

PRONOSTICO DE VENTA
X
XY
0
0
$ 624,750.00
1
$ 1,311,975.00
4
$ 2,066,360.63
9
$ 2,892,904.88
16
$ 6,895,990.50
30

$
A = XY-XXY = 29,672,612.81
nx-(x)
50
$
= 1,602,446.56
50

nxy-xy
nx-(x)

B =

$
593,452.26

$
32,048.93

ERROR ESTANDAR

S
e

S
e

= Y-ay-bxy
\
n-2

= $ 8,552,032.57
\
3

= $ 2,850,677.52

AO 6
Y
Y
Y

=
=
=

a+bx
593452.26+32048.93(6)
$ 785,745.84

+
-

ySez
785745.841688.39(2)
$ 789,122.62
$ 782,369.06

1688.39

$
$
$
$
$
$

Y
354,025,000,000.00
390,312,562,500.00
430,319,600,156.25
474,427,359,172.27
523,056,163,487.42
2,172,140,685,315.94

AO 7
Y
Y
Y

=
=
=

a+bx
593452.26+32048.93(7)
$ 817,794.78

+
-

ySez
817794.781688.39(2)
$ 821,171.56
$ 814,418.00
AO 8

Y
Y
Y

=
=
=

a+bx
593452.26+32048.93(8)
$ 849,843.71

+
-

ySez
849843.711688.39(2)
$ 853,220.49
$ 846,466.93
AO 9

Y
Y
Y

=
=
=

a+bx
593452.26+32048.93(9)
$ 881,892.64

+
-

ySez
881892.641688.39(2)
$ 885,269.42
$ 878,515.86

AO 10
Y
Y
Y

=
=
=

a+bx
593452.26+32048.93(10)
$ 913,941.57

+
-

ySez
913941.571688.39(2)
$ 917,318.35
$ 910,564.79

Aos
6
7
8
9
10

$
$
$
$
$

Pesimista
782,369.06
814,418.00
846,466.93
878,515.86
910,564.79

$
$
$
$
$

Normal
785,745.84
817,794.78
849,843.71
881,892.64
913,941.57

Optimista
$ 789,122.62
$ 821,171.56
$ 853,220.49
$ 885,269.42
$ 917,318.35