t Datos Originales Yt Yt-1

1 500
2 350 383.30
3 250 414.38
4 400 397.23
5 450 358.02
6 350 369.20
7 200 390.72
8 300 379.88
9 350 331.96
10 200 323.45
11 150 330.52
12 400 295.76
13 550 256.93
14 350 295.04
15 250 362.95
16 550 359.50
17 550 330.33
18 400 388.84
19 350 431.77
20 600 423.31
21 750 403.78
22 500 456.05
23 400 534.34
24 650 525.20
25 850 491.85
TOTAL 10650
Y MEDIA 426

r1 0.14769
r1 0.22255
r1 #VALUE!
r1 #VALUE!
r1 #VALUE!
r1 #DIV/0!
Retraso 2 -0.635 0.635
Yt- Y MEDIA Yt-1 - Y MEDIA (Yt - Y MEDIA)^2
74 5476
-76 -42.70 5776
-176 -11.62 30976
-26 -28.77 676
24 -67.98 576
-76 -56.80 5776
-226 -35.28 51076
-126 -46.12 15876
-76 -94.04 5776
-226 -102.55 51076
-276 -95.48 76176
-26 -130.24 676
124 -169.07 15376
-76 -130.96 5776
-176 -63.05 30976
124 -66.50 15376
124 -95.67 15376
-26 -37.16 676
-76 5.77 5776
174 -2.69 30276
324 -22.22 104976
74 30.05 5476
-26 108.34 676
224 99.20 50176
424 65.85 179776
710600

SE
to
DIST T INV
(Yt-YMEDIA)(Yt-1- YMEDIA) Yt-2 Yt- Y MEDIA
74.00
3245.20 -76.00
2044.44 383.30 -176.00
747.90 414.38 -26.00
-1631.57 397.23 24.00
4316.80 358.02 -76.00
7972.90 369.20 -226.00
5811.73 390.72 -126.00
7146.72 379.88 -76.00
23176.24 331.96 -226.00
26351.93 323.45 -276.00
3386.33 330.52 -26.00
-20964.28 295.76 124.00
9952.95 256.93 -76.00
11096.72 295.04 -176.00
-8245.88 362.95 124.00
-11862.50 359.50 124.00
966.05 330.33 -26.00
-438.45 388.84 -76.00
-468.56 431.77 174.00
-7198.87 423.31 324.00
2223.37 403.78 74.00
-2816.90 456.05 -26.00
22219.68 534.34 224.00
27919.74 525.20 424.00
104951.718785515

0.289
0.51
2.20
Yt-2 - Y MEDIA (Yt - Y MEDIA)^2 (Yt-YMEDIA)(Yt-2- YMEDIA) Yt-3
5476.00
5776.00
-42.70 30976.00 7515.20
-11.62 676.00 302.02 383.30
-28.77 576.00 -690.37 414.38
-67.98 5776.00 5166.65 397.23
-56.80 51076.00 12836.80 358.02
-35.28 15876.00 4445.07 369.20
-46.12 5776.00 3505.49 390.72
-94.04 51076.00 21252.10 379.88
-102.55 76176.00 28303.72 331.96
-95.48 676.00 2482.43 323.45
-130.24 15376.00 -16150.19 330.52
-169.07 5776.00 12849.07 295.76
-130.96 30976.00 23048.94 256.93
-63.05 15376.00 -7818.14 295.04
-66.50 15376.00 -8245.88 362.95
-95.67 676.00 2487.30 359.50
-37.16 5776.00 2823.85 330.33
5.77 30276.00 1003.82 388.84
-2.69 104976.00 -872.48 431.77
-22.22 5476.00 -1644.19 423.31
30.05 676.00 -781.18 403.78
108.34 50176.00 24268.69 456.05
99.20 179776.00 42058.69 534.34
710600.00 158147.41
Yt- Y MEDIA Yt-3 - Y MEDIA (Yt - Y MEDIA)^2 (Yt-YMEDIA)(Yt-3- YMEDIA)
-426 181476
-426 181476
7089.2 50256756.64
-123.98 -42.7 15371.1419149916
-1116.37 -11.6161381 1246271.9958987 12967.8561630558
4740.65 -28.7652304041 22473766.0882637 -136365.900636715
12410.80 -67.9822419294 154027832.754565 -843713.668835117
4019.07 -56.7999779158 16152928.5919274 -228283.122057855
3079.49 -35.2783381981 9483244.35999366 -108639.207787212
20826.10 -46.1248378706 433726495.073152 -960600.545624795
27877.72 -94.0358464299 777167462.253539 -2621505.31694194
2056.43 -102.5497224824 4228898.04947066 -210886.16883468
-16576.19 -95.4780180512 274770049.65533 1582661.69528893
12423.07 -130.2434615971 154332716.131557 -1618023.89158976
22622.94 -169.0667358965 511797597.07775 -3824787.30536394
-8244.14 -130.9599093233 67965919.2245043 1079652.42162973
-8671.88 -63.0495527557 75201422.6757845 546757.864514733
2061.30 -66.4989950323 4248954.43118896 -137074.325894362
2397.85 -95.6653542125 5749694.97642048 -229391.376139946
577.82 -37.1559494605 333872.998553921 -21469.3557454914
-1298.48 5.7690657699 1686056.85255711 -7491.0310541256
-2070.19 -2.6928472813 4285667.26450243 5574.6929143375
-1207.18 -22.218720558 1457291.37260644 26822.0670504522
23842.69 30.0455091936 568473646.716341 716365.62315561
41632.69 108.3423455014 1733280798.81587
3128813638.53764 -1845040.72493301
 Yt-4 Yt- Y MEDIA Yt-4 - Y MEDIA (Yt - Y MEDIA)^2
-426 181476
-426 181476
-426 181476
-426 181476
383.30 12541.8561630558 -42.7 157298156.014781
414.38 -136791.900636715 -11.6161381 18712024079.805
397.23 -844139.668835117 -28.7652304041 712571780501.062
358.02 -228709.122057855 -67.9822419294 52307862512.475
369.20 -109065.207787212 -56.7999779158 11895219549.6677
390.72 -961026.545624795 -35.2783381981 923572021395.526
379.88 -2621931.31694194 -46.1248378706 6874523830760.9
331.96 -211312.16883468 -94.0358464299 44652832697.6163
323.45 1582235.69528893 -102.5497224824 2503469795446.45
330.52 -1618449.89158976 -95.4780180512 2619380051586.91
295.76 -3825213.30536394 -130.2434615971 14632256831533.3
256.93 1079226.42162973 -169.0667358965 1164729669143.71
295.04 546331.864514733 -130.9599093233 298478506184.144
362.95 -137500.325894362 -63.0495527557 18906339621.0559
359.50 -229817.376139946 -66.4989950323 52816026375.8494
330.33 -21895.3557454914 -95.6653542125 479406603.221625
388.84 -7917.0310541256 -37.1559494605 62679380.7119889
431.77 5148.6929143375 5.7690657699 26509038.7261489
423.31 26396.0670504522 -2.6928472813 696752355.731967
403.78 715939.62315561 -22.218720558 512569544004.196
456.05 -426 30.0455091936 181476
19300402497303.6
(Yt-YMEDIA)(Yt-4- YMEDIA) Yt-5 Yt- Y MEDIA Yt-5 - Y MEDIA
-426
-426
-426
-426
-426
1588993.60875756 383.30 1588567.60875756 -42.7
24281872.0672814 414.38 24281446.0672814 -11.6161381
15548158.8671873 397.23 15547732.8671873 -28.7652304041
6194901.39369328 358.02 6194475.39369328 -67.9822419294
33903419.4938691 369.20 33902993.4938691 -56.7999779158
120936156.901907 390.72 120935730.901907 -35.2783381981
19870918.6573138 379.88 19870492.6573138 -46.1248378706
-162257831.453618 331.96 -162258257.453618 -94.0358464299
154526387.964091 323.45 154525961.964091 -102.5497224824
498209022.237888 330.52 498208596.237887 -95.4780180512
-182461288.398178 295.76 -182461714.398178 -130.2434615971
-71547571.4372803 256.93 -71547997.4372803 -169.0667358965
8669334.0513992 295.04 8668908.0513992 -130.9599093233
15282624.5542739 362.95 15282198.5542739 -63.0495527557
2094626.96300125 359.50 2094200.96300125 -66.4989950323
294164.805724497 330.33 293738.805724497 -95.6653542125
29703.1480519961 388.84 29277.1480519961 -37.1559494605
-71080.5773951349 431.77 -71506.5773951349 5.7690657699
-15907262.4233167 423.31 -15907688.4233167 -2.6928472813
-12799.3869164925 403.78 -13225.3869164925 -22.218720558
254579473.537251 #REF!
 (Yt - Y MEDIA)^2 (Yt-YMEDIA)(Yt-5- YMEDIA)
181476
181476
181476
181476
181476
2523547047593.73 -67831836.893948
589588623118295 -282056630.785243
241731997309415 -447234118.186013
38371525403071.5 -421114324.839486
1.14941296784533E+015 -1925689281.73049
1.46254510087785E+016 -4266411614.98759
394836478444361 -916523252.228391
2.63277421118847E+016 15258092579.8968
2.38782729209277E+016 -15846594515.7426
2.48211805365326E+017 -47567969344.8398
3.32922772211224E+016 23764445292.1603
5119115937285062 12096386386.6508
75149966803613.8 -1135279412.34329
233545592652251 -963535783.970402
4385677673435.37 -139262259.435325
86282485988.4539 -28100626.8955923
857151398.058498 -1087820.23336827
5113190610.76642 -412526.147975271
253054550973324 42836975.5232866
174910859.09093 293851.176169389
#REF! #REF!
#REF! #REF!