Proyectando

x
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

y
1.0
3.5
4.5
5.0
5.5
5.5
6.0
6.5
8.0
10.0
10.5
11.5
12.4
13.4
14.3
15.3
16.2
17.2
18.2
19.1

Curvas ajustadas
Lineal por el origen
Lineal ajustado
Polinmica
Logaritmica
Exponencial

y
1.0
3.5
4.5
5.0
5.5
5.5
6.0
6.5
8.0
10.0
9.7
10.5
11.3
12.0
12.8
13.5
14.3
15.1
15.8
16.6

y
1.0
3.5
4.5
5.0
5.5
5.5
6.0
6.5
8.0
10.0
13.4
18.1
24.5
32.7
43.0
55.8
71.1
89.4
110.7
135.5

y
1.0
3.5
4.5
5.0
5.5
5.5
6.0
6.5
8.0
10.0
8.30
8.57
8.82
9.04
9.26
9.46
9.65
9.82
9.99
10.15

y
1.0
3.5
4.5
5.0
5.5
5.5
6.0
6.5
8.0
10.0
12.7
15.2
18.1
21.5
25.7
30.6
36.4
43.4
51.7
61.6

Ecuacin
Y = 0.9558 X
Y = 0.7606 X +1.3667
Y = 0.0416 x3 -0.6821 x2 +3.8824 x -2.1167
Y = 3.0964 ln (x) + 0.8731
Y = 1.857e 0.1751 x

Datos histricos
Datos proyectados

160.0
140.0
120.0
100.0

Lorigen
lajustado

80.0

R2
R2 = 0.8215
R2 = 0.8967
R2 = 0.9971
R2 = 0.8711
r2 = 0.7142

Polinom
Logarit

60.0

Expon

40.0
20.0
0.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20

6 17 18 19 20

Lorigen
lajustado
Polinom
Logarit
Expon

400

0
Propietario
cok
Vaf

10%
450.43

Comprador
cok
Vaf

12%
427.51

100

120

130

120

130