Proyectando

x y y y y y
1 1.0 1.0 1.0 1.0 1.0
2 3.5 3.5 3.5 3.5 3.5
3 4.5 4.5 4.5 4.5 4.5
4 5.0 5.0 5.0 5.0 5.0

Datos históricos
5 5.5 5.5 5.5 5.5 5.5
6 5.5 5.5 5.5 5.5 5.5
7 6.0 6.0 6.0 6.0 6.0
8 6.5 6.5 6.5 6.5 6.5
9 8.0 8.0 8.0 8.0 8.0
10 10.0 10.0 10.0 10.0 10.0
11 10.5 9.7 13.4 8.30 12.7
12 11.5 10.5 18.1 8.57 15.2 160.0
13 12.4 11.3 24.5 8.82 18.1
14 13.4 12.0 32.7 9.04 21.5

Datos proyectados
140.0
15 14.3 12.8 43.0 9.26 25.7
16 15.3 13.5 55.8 9.46 30.6
17 16.2 14.3 71.1 9.65 36.4 120.0
18 17.2 15.1 89.4 9.82 43.4
19 18.2 15.8 110.7 9.99 51.7 100.0
20 19.1 16.6 135.5 10.15 61.6
80.0
Curvas ajustadas Ecuación R2
Lineal por el origen Y = 0.9558 X R2 = 0.8215 60.0
Lineal ajustado Y = 0.7606 X +1.3667 R2 = 0.8967
Polinómica Y = 0.0416 x3 -0.6821 x2 +3.8824 x -2.1167 R2 = 0.9971 40.0
Logaritmica Y = 3.0964 ln (x) + 0.8731 R2 = 0.8711
Exponencial Y = 1.857e 0.1751 x r2 = 0.7142
20.0

0.0
1 2 3 4 5 6 7
160.0

140.0

120.0

100.0
Lorigen
lajustado
80.0
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
 400
100 120 130 120 130

0 1 2 3 4 5
Propietario
cok 10%
Vaf 450.43

Comprador
cok 12%
Vaf 427.51