X Y XY X^2 Y^2 et

1 28000 28000 1 79019200 -78991200.00

2 30000 60000 4 84662057.14286 84632057.14
3 31500 94500 9 88894200 88862700.00
4 30400 121600 16 85790628.57143 85760228.57
5 30500 152500 25 86072771.42857 86042271.43
6 32200 193200 36 90869200.00 90837000.00
7 30800 215600 49 86919200 86888400.00
SUMA X: Total 213400 865400 140 602227257.14
28 Promedio 30485.71 86032465.3061

4
 et-1 et-et-1^2 e^2
6239609677440000.00
-78991200.00 -6239609592807943.00 7162585096231838.00
84632057.14 -7162585007369138.00 7896579451290000.00
88862700.00 -7896579365529771.00 7354816804623675.00
85760228.57 -7354816718581404.00 7403272472587960.00
86042271.43 -7403272381750960.00 8251360569000000.00
90837000.00 -8251360482111600.00 7549594054560000.00
444031457.14 357143057.14 -44308223548150800.00
63433065.31 59523842.86 -7384703924691803.00
 RESULTADOS
SCx 42
SCxy 118500
B1 2821.43
B0 19200.00
Y^ 41771.43
d -0.85

51857818125733500.00
7408259732247639.00
 X Y XY X^2
1 $ 8,000.00 $ 8,000.00 1
2 $ 3,500.00 $ 7,000.00 4
3 $ 9,000.00 $ 27,000.00 9
4 $ 4,000.00 $ 16,000.00 16
5 $ 8,000.00 $ 40,000.00 25
6 $ 2,500.00 $ 15,000.00 36
7 $ 7,900.00 $ 55,300.00 49
8 $ 15,000.00 $ 120,000.00 64
SUMA X: TOTAL $ 57,900.00 $ 288,300.00 204
36 PROMEDIO $ 7,237.50
PROMEDIO 4.5

RESULTADOS:
SCx 42
SCxy 27750.00
B1 660.71
B0 4264.29
Y^ 9550.00
d -0.58
 Y^2 et et-1 et-et-1^2
$ 5,289,978.57 -$ 5,281,978.57
$ 2,316,764.29 -$ 2,313,264.29 -$ 5,281,978.57 -$ 27,899,299,942,294.90
$ 5,950,692.86 -$ 5,941,692.86 -$ 2,313,264.29 -$ 5,351,197,597,254.08
$ 2,647,121.43 -$ 2,643,121.43 -$ 5,941,692.86 -$ 35,303,716,651,743.90
$ 5,289,978.57 -$ 5,281,978.57 -$ 2,643,121.43 -$ 6,986,096,168,152.04
$ 1,656,050.00 -$ 1,653,550.00 -$ 5,281,978.57 -$ 27,899,299,282,580.60
$ 5,223,907.14 -$ 5,216,007.14 -$ 1,653,550.00 -$ 2,734,232,818,507.14
$ 9,914,978.57 -$ 9,899,978.57 -$ 5,216,007.14 -$ 27,206,740,414,315.30
$ 38,289,471.43 -$ 38,231,571.43 -$ 28,331,592.86 -$ 133,380,582,874,848.00
$ 8,508,771.43 -$ 8,495,904.76 -$ 7,082,898.21 -$ 33,345,145,718,712.00
 e^2
$ 27,899,297,629,030.60
$ 5,351,191,655,561.23
$ 35,303,714,008,622.40
$ 6,986,090,886,173.47
$ 27,899,297,629,030.60
$ 2,734,227,602,500.00
$ 27,206,730,514,336.70
$ 98,009,575,714,744.90
$ 231,390,125,640,000.00
$ 51,420,027,920,000.00
 X Y XY X^2 Y^2 et
1 400 400 1 -282346.18182 282746.18
2 390 780 4 -275180.72727 -275570.73
3 320 960 9 -225022.54545 -225342.55
4 340 1360 16 -239353.45455 -239693.45
5 270 1350 25 -189195.27273 -189465.27
6 260 1560 36 -182029.82 -182289.82
7 300 2100 49 -210691.64 -210991.64
8 320 2560 64 -225022.54545 -225342.55
9 340 3060 81 -239353.45455 -239693.45
10 370 3700 100 -260849.81818 -261219.82
SUMA X: Total 3310 17830 385 -2329045.45 -1766863.09
55 Promedio 331.00 -232904.54545 -176686.31
PROMEDIO
5.5
Chart Title
450
400
350
300
250
200
150
100
50
0
0 2 4 6 8 10 12

Column B Y
 et-1 et-et-1^2 e^2 RESULTADOS
79945403332.76 SCx 6.875
282746.18 -79945678903.49 75939225729.62 SCxy -4926.25
-275570.73 -75939451072.17 50779262791.93 B1 -716.55
-225342.55 -50779502485.39 57452952151.93 B0 4272.00
-239693.45 -57453141617.21 35897089569.62 Y^ -3610.00
-189465.27 -35897271859.44 33229577812.76 d -0.88
-210991.64 -44517681607.04 44517470615.41
-182289.82 -33229803155.31 La tendencia
50779262791.93
a largo plazo de muchas series de negocios
-239693.45 -57453191845.39 57452952151.93
-225342.55 -50779524011.75 68235793410.94
-1505643.27 -485995246557.17 554228990358.84
-167293.70 -53999471839.69 55422899035.88
as series de negocios
 X Y XY X^2 Y^2 et
1 20 20 1 55.469047619 -35.47
2 24.5 49 4 63.451190476 38.95
3 28.2 84.6 9 70.014285714 41.81
4 27.5 110 16 68.772619048 41.27
5 26.6 133 25 67.176190476 40.58
6 30 180 36 73.21 43.21
7 31 217 49 74.98 43.98
8 36 288 64 83.85 47.85
SUMA X: Total 223.8 1081.6 204 556.92 262.18
36 Promedio 27.98 69.615178571 32.77
PROMEDIO
4.5

Chart Title
40
35
30
25
20
15
10
5
0
1 2 3 4 5 6 7 8

Column A Column B Column C

 et-1 et-et-1^2 e^2 RESULTADOS
1258.05 SCx 42
-35.47 -1219.10 1517.20 SCxy 74.5
38.95 -1475.38 1748.43 B1 1.77
41.81 -1707.16 1703.43 B0 19.99
41.27 -1662.85 1646.43 Y^ 35.96
40.58 -1603.22 1866.86 d -0.81
43.98 -1890.34 1934.32
43.21 -1819.01 2289.62
214.33 -11377.07 13964.34
30.62 -1625.30 1745.54

A. Si
b. 35.96

7 8

umn C
 X Año Y XY X^2 Y^2 et et-1
1 2001 9 9 1 67.288372 -58.29
2 2002 18 36 4 133.72093 115.72 -58.29
3 2003 21 63 9 155.86512 134.87 115.72
4 2004 29 116 16 214.91628 185.92 134.87
5 2005 38 190 25 281.34884 243.35 185.92
SUMA X: Total 115 414 55 853.14 621.56 378.21
15 Promedio 23.00 170.62791 124.31 94.55
PROMEDIO
3 Urbano

X Año Y XY X^2 Y^2 et et-1

1 2001 9 9 1 69.75814 -60.76
2 2002 17 34 4 131.30233 114.30 -60.76
3 2003 23 69 9 177.46047 154.46 114.30
4 2004 29 116 16 223.6186 194.62 154.46
5 2005 40 200 25 308.24186 268.24 194.62
SUMA X: Total 118 428 55 910.38 670.87 402.62
15 Promedio 23.60 182.07628 134.17 100.66
PROMEDIO
3 Suburbano

X Año Y XY X^2 Y^2 et et-1

1 2001 3 3 1 11.6 -8.60
2 2002 6 12 4 24.688372 18.69 -8.60
3 2003 9 27 9 37.776744 28.78 18.69
4 2004 16 64 16 68.316279 52.32 28.78
5 2005 24 120 25 103.2186 79.22 52.32
SUMA X: Total 58 226 55 245.60 170.40 91.18
15 Promedio 11.60 49.12 34.08 22.80
PROMEDIO
3
et-et-1^2 e^2 RESULTADOS
3397.53 SCx 26.875 B.El urbano es que tiene mas aumento y el mas bajo es
-3281.81 13391.33 SCxy 198.375 C. En el 2006 el urbano sigue estando en los mas altos
-13256.47 18188.60 B1 7.38
-18002.68 34564.86 B0 0.86
-34321.51 59218.66 Y^ 37.76 45.144186
-68862.48 128760.99 d -0.53
-17215.62 25752.20

et-et-1^2 e^2 RESULTADOS

3691.55 SCx 26.875
-3577.25 13065.02 SCxy 206.75
-12910.56 23858.04 B1 7.69
-23663.42 37876.40 B0 0.52
-37608.16 71953.70 Y^ 38.99 46.68
-77759.39 150444.71 d -0.5168636
-19439.85 30088.94

et-et-1^2 e^2 RESULTADOS

73.96 SCx 26.875
-55.27 349.26 SCxy 117.25
-320.48 828.10 B1 4.36
-775.78 2736.99 B0 -1.49
-2657.77 6275.59 Y^ 20.33 24.688372
-3809.31 10263.90 d -0.3711368
-952.33 2052.78
s aumento y el mas bajo es el suburbano
e estando en los mas altos
 X Año Y XY X^2 Y^2 et et-1
1 1998 39.43 39.43 1 321.3547 -281.92
2 1999 41.23 82.46 4 335.18592 293.96 -281.92
3 2000 45.27 135.81 9 366.2293 320.96 293.96
4 2001 47.37 189.48 16 382.36572 335.00 320.96
5 2002 48.4 242 25 390.28025 341.88 335.00
6 2003 49.91 299.46 36 401.8831 351.97 341.88
SUMA X: Total 271.61 988.64 91 2197.30 1361.84 1009.87
21 Promedio 45.27 366.2165 226.97 201.97
PROMEDIO
3.5
Y
60

50

40

30

20

10

0
1997 1998 1999 2000 2001 2002 2003 2004
et-et-1^2 e^2 RESULTADOS
79481.54 SCx 35.875
-79187.58 86410.08 SCxy 275.66375
-86089.12 103014.88 B1 7.68
-102679.88 112222.13 B0 18.37
-111880.25 116882.10 Y^ 72.16
-116530.13 123885.06 d -0.80
-496366.96 621895.79
-99273.39 103649.30

A. si
C. 72.16
 X Y XY X^2 Y^2 et
1 2428 2428 1 -8711134.0363636 8713562.04
2 2951 5902 4 -10592707.363636 -10595658.36
3 3533 10599 9 -12686542.309091 -12690075.31
4 3618 14472 16 -12992342.945455 -12995960.95
5 3616 18080 25 -12985147.636364 -12988763.64
6 4264 25584 36 -15316427.78 -15320691.78
7 4738 33166 49 -17021716.04 -17026454.04
8 4460 35680 64 -16021568.072727 -16026028.07
9 5318 47862 81 -19108355.672727 -19113673.67
10 6915 69150 100 -24853809.981818 -24860724.98
SUMA X: 41841 262923 385 -150289751.84 -132904468.76
55 4184.10 -15028975.183636 -13290446.88
PROMEDIO
5.5
 et-1 et-et-1^2 e^2 RESULTADOS
75926163361557.60 SCx
8713562.04 -75926173957216.00 112267976158897.00 SCxy
-10595658.36 -112267988848973.00 161038011350399.00 B1
-12690075.31 -161038024346360.00 168895000895780.00 B0
-12995960.95 -168895013884543.00 168707980801322.00 Y^
-12988763.64 -168707996122014.00 234723596673471.00 d
-17026454.04 -289900154078858.00 289900137052404.00
-15320691.78 -234723612699499.00 256833575787843.00
-19113673.67 -365332540381181.00 365332521267508.00
-16026028.07 -256833600648568.00 618055646621599.00
-108043743.78 -1833625104967210.00 2451680609970779.00
-12004860.42 -203736122774135.00 245168060997078.00
RESULTADOS
6.875
-24733.88
-3597.65
23971.20
-15603.00
-0.75