Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 63

SEMANA

1
2
3
4
5
6
7
8
9
10

CANTIDAD
319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

PROMEDIO MOVIL PONDERADO 3


DEMANDA REAL

FT

ET

SCEP

AT

(W1*AT3)
+(W2*AT2)+(W3*AT1)

AT-FT

(ET)

SEMANA

319277

336761

3
4
5
6
7
8
9
10
11

338076
372794
402523
464268
498645
527341
566732
554421

326533.60
344230.60
357909.00
397034.60
434096.40
483758.00
518001.60
540635.20

46260.40
58292.40
106359.00
101610.40
93244.60
82974.00
36419.40

46260.40
104552.80
210911.80
312522.20
405766.80
488740.80
525160.20

PMP 3
600000
500000
400000
300000
200000
100000
0
1

5
Series1

7
Series2

10

11

ROMEDIO MOVIL PONDERADO 3


DESVIA.
ABSOLUTA
ABS(ET)

46260.40
58292.40
106359.00
101610.40
93244.60
82974.00
36419.40

DMA
DESVIA.
ABSOLUTA

46260.40
104552.80
210911.80
312522.20
405766.80
488740.80
525160.20

ST

DMAP

DES.ABS/ SCEP/
ABS(ET)*100/ ABS(ET)*10 (ABS(ET)
N
DMA
At
0/At
*100/At) /n

46260.40
52276.40
70303.93
78130.55
81153.36
81456.80
75022.89

1.00
2.00
3.00
4.00
5.00
6.00
7.00
0

12.41
14.48
22.91
20.38
17.68
14.64
6.57

12.41
26.89
49.80
70.18
87.86
102.50
109.07

12.41
13.45
16.60
17.54
17.57
17.08
15.58

W1
W2
W3

0.2
0.2
0.6

PROMEDIO MOVIL PONDERADO 3

SEMANA

DEMANDA
REAL

FT

ET

SCEP

DESVIA.
ABSOLUTA

AT

(W1*AT3)
+(W2*AT2)+(W3*AT1)

AT-FT

(ET)

ABS(ET)

319277

336761

3
4
5
6
7
8
9
10
11

338076
372794
402523
464268
498645
527341
566732
554421

330030.40
344493.60
364852.60
402980.40
446445.40
490633.40
523740.80
548513.40

42763.60
58029.40
99415.40
95664.60
80895.60
76098.60
30680.20

42763.60
100793.00
200208.40
295873.00
376768.60
452867.20
483547.40

PMP (3) 2,4,4


600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

42763.60
58029.40
99415.40
95664.60
80895.60
76098.60
30680.20

MOVIL PONDERADO 3
DESVIA.
ABSOLUTA

DMA

ST

DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

W1
W2
W3
42763.60
100793.00
200208.40
295873.00
376768.60
452867.20
483547.40

42763.60
50396.50
66736.13
73968.25
75353.72
75477.87
69078.20

1.00
2.00
3.00
4.00
5.00
6.00
7.00
1

11.47
14.42
21.41
19.18
15.34
13.43
5.53

11.47
25.89
47.30
66.49
81.83
95.25
100.79

11.47
12.94
15.77
16.62
16.37
15.88
14.40

0.2
0.4
0.4

PROMEDIO MOVIL PONDERADO 3

SEMANA

DEMANDA
REAL

FT

ET

SCEP

DESVIA.
ABSOLUTA

AT

(W1*AT3)
+(W2*AT2)+(W3*AT1)

AT-FT

(ET)

ABS(ET)

1
2
3
4
5
6
7
8
9
10
18

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

332041.80
351568.70
374270.20
418302.30
459495.30
499810.30
534488.60
549990.30

40752.20
50954.30
89997.80
80342.70
67845.70
66921.70
19932.40

40752.20
91706.50
181704.30
262047.00
329892.70
396814.40
416746.80

40752.20
50954.30
89997.80
80342.70
67845.70
66921.70
19932.40

PMP(3) 4,3,3
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

MOVIL PONDERADO 3
DESVIA.
ABSOLUTA

DMA

ST

DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3

40752.20
91706.50
181704.30
262047.00
329892.70
396814.40
416746.80

40752.20
45853.25
60568.10
65511.75
65978.54
66135.73
59535.26

1.00
2.00
3.00
4.00
5.00
6.00
7.00
2

10.93
12.66
19.38
16.11
12.87
11.81
3.60

10.93
23.59
42.98
59.09
71.95
83.76
87.36

10.93
11.80
14.33
14.77
14.39
13.96
12.48

0.4
0.3
0.3

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(W1*AT3)
+(W2*AT2)+(
W3*AT1)

AT-FT

(ET)

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

334053.20
358643.80
383687.80
433624.20
472545.20
508987.20
545236.40
551467.20

38740.80
43879.20
80580.20
65020.80
54795.80
57744.80
9184.60

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

38740.80
82620.00
163200.20
228221.00
283016.80
340761.60
349946.20

38740.80
43879.20
80580.20
65020.80
54795.80
57744.80
9184.60

38740.80
82620.00
163200.20
228221.00
283016.80
340761.60
349946.20

PMP(3) 6,2,2
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3
38740.80
41310.00
54400.07
57055.25
56603.36
56793.60
49992.31

1.00
2.00
3.00
4.00
5.00
6.00
7.00
3

10.39
10.90
17.36
13.04
10.39
10.19
1.66

10.39
21.29
38.65
51.69
62.08
72.27
73.93

10.39
10.65
12.88
12.92
12.42
12.04
10.56

0.6
0.2
0.2

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(W1*AT3)
+(W2*AT2)+(
W3*AT1)

AT-FT

(ET)

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

336064.60
365718.90
393105.40
448946.10
485595.10
518164.10
555984.20
552944.10

36729.40
36804.10
71162.60
49698.90
41745.90
48567.90
-1563.20

36729.40
73533.50
144696.10
194395.00
236140.90
284708.80
283145.60

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

36729.40
36804.10
71162.60
49698.90
41745.90
48567.90
1563.20

36729.40
73533.50
144696.10
194395.00
236140.90
284708.80
286272.00

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3
36729.40
36766.75
48232.03
48598.75
47228.18
47451.47
40896.00

1.00
2.00
3.00
4.00
5.00
6.00
6.92
5

9.85
9.14
15.33
9.97
7.92
8.57
0.28

9.85
19.00
34.32
44.29
52.21
60.78
61.06

9.85
9.50
11.44
11.07
10.44
10.13
8.72

0.8
0.1
0.1

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(W1*AT5)
+(W2*AT4)+(W3*AT3)+(
W4*AT2)+(W5*AT1)

AT-FT

(ET)

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

368787.00
408254.30
443903.20
481050.70
518569.10
536874.30

95481.00
90390.70
83437.80
85681.30
35851.90

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

95481.00
185871.70
269309.50
354990.80
390842.70

95481.00
90390.70
83437.80
85681.30
35851.90

PMP(5) 4,2,2,1,1
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

95481.00
185871.70
269309.50
354990.80
390842.70

DERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3
W4
W5
95481.00
92935.85
89769.83
88747.70
78168.54

1.00
2.00
3.00
4.00
5.00
7

20.57
18.13
15.82
15.12
6.47

20.57
38.69
54.52
69.63
76.10

20.57
19.35
18.17
17.41
15.22

0.4
0.2
0.2
0.1
0.1

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

AT

(W1*AT5)
+(W2*AT4)+(
W3*AT3)+(W
4*AT2)+(W5*
AT1)

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

ET

SCEP

DESVIA.
ABSOLUTA
DESVIA.
ABSOLUTA

(ET)

AT-FT

372258.80
411227.20
450077.70
484488.40
521438.70
540813.40

92009.20
87417.80
77263.30
82243.60
32982.30

ABS(ET)

92009.20
179427.00
256690.30
338933.90
371916.20

92009.20
87417.80
77263.30
82243.60
32982.30

92009.20
179427.00
256690.30
338933.90
371916.20

PMP (5) 4,3,1,1,1


600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3
W4
W5
92009.20
89713.50
85563.43
84733.48
74383.24

1.00
2.00
3.00
4.00
5.00
6

10

11

19.82
17.53
14.65
14.51
5.95

19.82
37.35
52.00
66.51
72.46

19.82
18.67
17.33
16.63
14.49

0.4
0.3
0.1
0.1
0.1

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

AT

(W1*AT5)
+(W2*AT4)+(
W3*AT3)+(W
4*AT2)+(W5*
AT1)

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

ET

SCEP

DESVIA.
ABSOLUTA
DESVIA.
ABSOLUTA

(ET)

AT-FT

365814.10
402079.80
440465.50
478181.10
514630.00
538105.40

98453.90
96565.20
86875.50
88550.90
39791.00

ABS(ET)

98453.90
195019.10
281894.60
370445.50
410236.50

98453.90
96565.20
86875.50
88550.90
39791.00

98453.90
195019.10
281894.60
370445.50
410236.50

PMP (5) 3,3,2,1,1


600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
W1
W2
W3
W4
W5
98453.90
97509.55
93964.87
92611.38
82047.30

1.00
2.00
3.00
4.00
5.00
7

21.21
19.37
16.47
15.62
7.18

21.21
40.57
57.05
72.67
79.85

21.21
20.29
19.02
18.17
15.97

0.3
0.3
0.2
0.1
0.1

PROMEDIO MOVIL PONDERADO 3

SEMANA

DEMANDA
REAL

FT

ET

SCEP

AT

(FT-1) + * ((AT1)- (FT-1))

AT-FT

(ET)

-12094.33
6599.10
7254.19
41246.77
66851.09
121910.98
144096.89
158383.20
181935.88
151431.29

6599.10
13853.29
55100.06
121951.15
243862.14
387959.03
546342.22
728278.10
879709.39

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
330161.90
330821.81
331547.23
335671.91
342357.02
354548.11
368957.80
384796.12
402989.71
418132.84

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

6599.10
7254.19
41246.77
66851.09
121910.98
144096.89
158383.20
181935.88
151431.29

6599.10
13853.29
55100.06
121951.15
243862.14
387959.03
546342.22
728278.10
879709.39

EXPONENCIAL AMINORADO =0,1


600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

ONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

6599.10
6926.65
18366.69
30487.79
48772.43
64659.84
78048.89
91034.76
97745.49

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
7

1.96
2.15
11.06
16.61
26.26
28.90
30.03
32.10
27.31

1.96
4.11
15.17
31.78
58.04
86.93
116.97
149.07
176.38

1.96
2.05
5.06
7.94
11.61
14.49
16.71
18.63
19.60

0.1

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(FT-1) + *
((AT-1)- (FT1))

AT-FT

(ET)

-12094.33
8413.25
7624.94
40436.70
60056.53
106787.40
114467.55
114546.66
125300.99
81664.75

8413.25
16038.19
56474.89
116531.42
223318.81
337786.36
452333.02
577634.02
659298.76

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
328347.75
330451.06
332357.30
342466.47
357480.60
384177.45
412794.34
441431.01
472756.25
493172.44

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

8413.25
7624.94
40436.70
60056.53
106787.40
114467.55
114546.66
125300.99
81664.75

8413.25
16038.19
56474.89
116531.42
223318.81
337786.36
452333.02
577634.02
659298.76

AMONIRADO =0,25
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

8413.25
8019.09
18824.96
29132.85
44663.76
56297.73
64619.00
72204.25
73255.42

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
4

2.50
2.26
10.85
14.92
23.00
22.96
21.72
22.11
14.73

2.50
4.75
15.60
30.52
53.52
76.48
98.20
120.31
135.04

2.50
2.38
5.20
7.63
10.70
12.75
14.03
15.04
15.00

0.25

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(FT-1) + *
((AT-1)- (FT1))

AT-FT

(ET)

-12094.33
9622.68
7569.74
39638.33
55493.92
97816.05
97957.43
92368.33
99430.41
52318.77

9622.68
17192.43
56830.76
112324.68
210140.72
308098.15
400466.48
499896.90
552215.67

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
327138.32
330506.26
333155.67
347029.08
366451.95
400687.57
434972.67
467301.59
502102.23
520413.80

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

9622.68
7569.74
39638.33
55493.92
97816.05
97957.43
92368.33
99430.41
52318.77

9622.68
17192.43
56830.76
112324.68
210140.72
308098.15
400466.48
499896.90
552215.67

AMINORADO = 0,35
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

9622.68
8596.21
18943.59
28081.17
42028.14
51349.69
57209.50
62487.11
61357.30

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
4

2.86
2.24
10.63
13.79
21.07
19.64
17.52
17.54
9.44

2.86
5.10
15.73
29.52
50.58
70.23
87.75
105.29
114.73

2.86
2.55
5.24
7.38
10.12
11.70
12.54
13.16
12.75

0.35

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(FT-1) + *
((AT-1)- (FT1))

AT-FT

(ET)

-12094.33
11436.83
7033.42
38234.71
48846.35
86168.18
77461.09
67426.54
73104.27
24241.14

11436.83
18470.25
56704.96
105551.31
191719.49
269180.58
336607.12
409711.39
433952.53

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
325324.17
331042.58
334559.29
353676.65
378099.82
421183.91
459914.46
493627.73
530179.86
542300.43

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

11436.83
7033.42
38234.71
48846.35
86168.18
77461.09
67426.54
73104.27
24241.14

11436.83
18470.25
56704.96
105551.31
191719.49
269180.58
336607.12
409711.39
433952.53

AMINORADO = 0,50
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

11436.83
9235.13
18901.65
26387.83
38343.90
44863.43
48086.73
51213.92
48216.95

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
3

3.40
2.08
10.26
12.14
18.56
15.53
12.79
12.90
4.37

3.40
5.48
15.73
27.87
46.43
61.96
74.75
87.65
92.02

3.40
2.74
5.24
6.97
9.29
10.33
10.68
10.96
10.22

0.5

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

AT

(FT-1) + *
((AT-1)- (FT1))

AT-FT

(ET)

-12094.33
13250.98
5952.84
36801.50
42609.52
76658.33
61207.42
50118.60
56932.51
7615.38

13250.98
19203.83
56005.32
98614.85
175273.18
236480.60
286599.19
343531.70
351147.08

SEMANA

1
2
3
4
5
6
7
8
9
10
1

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
323510.02
332123.16
335992.50
359913.48
387609.67
437437.58
477222.40
509799.49
546805.62
551755.62

DESVIA.
ABSOLUTA DESVIA.
ABSOLUTA
ABS(ET)

13250.98
5952.84
36801.50
42609.52
76658.33
61207.42
50118.60
56932.51
7615.38

13250.98
19203.83
56005.32
98614.85
175273.18
236480.60
286599.19
343531.70
351147.08

AMINORADO = 0,65
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

13250.98
9601.91
18668.44
24653.71
35054.64
39413.43
40942.74
42941.46
39016.34

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
2

3.93
1.76
9.87
10.59
16.51
12.27
9.50
10.05
1.37

3.93
5.70
15.57
26.15
42.66
54.94
64.44
74.49
75.86

3.93
2.85
5.19
6.54
8.53
9.16
9.21
9.31
8.43

0.65

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FT

ET

SCEP

DESVIA.
ABSOLUTA

AT

(FT-1) + *
((AT-1)- (FT1))

AT-FT

(ET)

ABS(ET)

-12094.33
15065.13
4328.03
35583.61
36845.72
69114.14
48199.83
38335.97
47058.19
-2899.36

15065.13
19393.16
54976.77
91822.49
160936.63
209136.46
247472.43
294530.62
291631.26

SEMANA

1
2
3
4
5
6
7
8
9
10
11

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

331371.33
321695.87
333747.97
337210.39
365677.28
395153.86
450445.17
489005.03
519673.81
557320.36
555000.87

DESVIA.
ABSOLUTA

15065.13
4328.03
35583.61
36845.72
69114.14
48199.83
38335.97
47058.19
2899.36

15065.13
19393.16
54976.77
91822.49
160936.63
209136.46
247472.43
294530.62
297429.98

AMINORADO = 0,8
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICP

10

11

PONDERADO 3
DMA

ST
DMAP

DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n

15065.13
9696.58
18325.59
22955.62
32187.33
34856.08
35353.20
36816.33
33047.78

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
8.82
1

4.47
1.28
9.55
9.15
14.89
9.67
7.27
8.30
0.52

4.47
5.75
15.30
24.45
39.34
49.01
56.28
64.58
65.10

4.47
2.88
5.10
6.11
7.87
8.17
8.04
8.07
7.23

0.8

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

1
2
3
4
5
6
7
8
9
10
18

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

349210.33
358293.83
365568.98
368032.35
376012.46
391032.65
423497.60
466957.86
516808.08
572203.57
614909.08

Tt

331371.33
344720.33
355063.91
361445.03
368746.60
379989.04
402017.95
434769.71
476015.33
524296.67
569536.19

17839.00
13573.50
10505.07
6587.32
7265.86
11043.61
21479.65
32188.15
40792.75
47906.91
45372.89

ET

SCEP

AT-FIT

(ET)

-21532.83
-27492.98
4761.65
26510.54
73235.35
75147.40
60383.14
49923.92
-17782.57

-21532.83
-49025.81
-44264.17
-17753.62
55481.73
130629.13
191012.27
240936.20
223153.62

A.TENDENCIA=15 =95
700000
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
21532.83
27492.98
4761.65
26510.54
73235.35
75147.40
60383.14
49923.92
17782.57

21532.83
49025.81
53787.46
80298.00
153533.35
228680.76
289063.90
338987.82
356770.40

21532.83
24512.91
17929.15
20074.50
30706.67
38113.46
41294.84
42373.48
39641.16

-1.00
-2.00
-2.47
-0.88
1.81
3.43
4.63
5.69
5.63
9

6.39
8.13
1.28
6.59
15.77
15.07
11.45
8.81
3.21

6.39
14.53
15.80
22.39
38.16
53.23
64.68
73.49
76.70

6.39
7.26
5.27
5.60
7.63
8.87
9.24
9.19
8.52

0.15
0.95

PROMEDIO MOVIL PONDERADO 3

SEMANA

1
2
3
4
5
6
7
8
9
10
11

DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt-1)

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

349210.33
361885.83
374717.30
384996.87
398667.63
414833.88
438949.21
465946.95
494580.79
526451.60
552324.46

Tt

331371.33
344720.33
358117.11
369221.10
383166.44
399245.94
422249.00
447903.58
475156.05
505403.47
530647.01

17839.00
17165.50
16600.19
15775.76
15501.20
15587.94
16700.21
18043.37
19424.73
21048.13
21677.45

ET

SCEP

AT-FIT

(ET)

-29933.33
-25124.83
-36641.30
-12202.87
3855.37
49434.12
59695.79
61394.05
72151.21
27969.40

-25124.83
-61766.13
-73969.00
-70113.63
-20679.52
39016.27
100410.33
172561.54
200530.94

A.TENDENCIA=15 =15
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

EDIO MOVIL PONDERADO 3


DESVIA.
ABSOLUTA DESVIA.
ABS(ET)

25124.83
36641.30
12202.87
3855.37
49434.12
59695.79
61394.05
72151.21
27969.40

DMA

ST

DMAP

ABSOLUTA DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
25124.83
61766.13
73969.00
77824.37
127258.48
186954.27
248348.33
320499.54
348468.94

25124.83
30883.07
24656.33
19456.09
25451.70
31159.05
35478.33
40062.44
38718.77

-1.00
-2.00
-3.00
-3.60
-0.81
1.25
2.83
4.31
5.18
14

7.46
10.84
3.27
0.96
10.65
11.97
11.64
12.73
5.04

7.46
18.30
21.57
22.53
33.18
45.15
56.79
69.52
74.57

7.46
9.15
7.19
5.63
6.64
7.52
8.11
8.69
8.29

0.15
0.15

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

1
2
3
4
5
6
7
8
9
10
18

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421

349210.33
349762.83
353283.44
352572.39
368861.93
397513.17
452933.95
511388.67
563057.00
611264.32
625358.37

Tt

331371.33
338733.67
345212.19
347960.84
359649.96
380643.30
420877.36
468932.82
516971.99
564343.25
591369.16

ET

SCEP

AT-FIT

(ET)

-13001.83
-15207.44
20221.61
33661.07
66754.83
45711.05
15952.33
3675.00
-56843.32

-13001.83
-28209.27
-7987.67
25673.40
92428.23
138139.28
154091.61
157766.62
100923.30

17839.00
11029.17
8071.25
4611.56
9211.97
16869.87
32056.59
42455.85
46085.01
46921.07
33989.22

A.TENDENCIA=35 =65
700000
600000
500000
400000
300000
200000
100000
0
1

DEMANDA

7
PRONOSTICO

10

11

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
13001.83
15207.44
20221.61
33661.07
66754.83
45711.05
15952.33
3675.00
56843.32

13001.83
28209.27
48430.88
82091.95
148846.78
194557.83
210510.16
214185.17
271028.49

13001.83
14104.64
16143.63
20522.99
29769.36
32426.31
30072.88
26773.15
30114.28

-1.00
-2.00
-0.49
1.25
3.10
4.26
5.12
5.89
3.35
3

3.86
4.50
5.42
8.36
14.38
9.17
3.03
0.65
10.25

3.86
8.36
13.78
22.15
36.52
45.69
48.72
49.37
59.62

3.86
4.18
4.59
5.54
7.30
7.62
6.96
6.17
6.62

0.35
0.65

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
352905.83
359449.57
361544.98
376436.31
399716.44
444366.84
492070.62
537442.31
584308.74
606801.82
353041.75
144850.09
-8218.62
-106706.51
-157652.08
-171454.33
-159422.63

Tt

331371.33
338733.67
347255.14
351968.82
365482.14
385566.65
422309.48
463364.19
504415.26
547693.70
573848.03
394421.18
229477.14
94152.56
-5342.11
-69359.23
-102473.85
-111445.31

17839.00
14172.17
12194.42
9576.16
10954.17
14149.79
22057.35
28706.43
33027.05
36615.04
32953.79
-41379.43
-84627.05
-102371.18
-101364.40
-88292.85
-68980.47
-47977.32

ET

SCEP

AT-FIT

(ET)

-16144.83
-21373.57
11249.02
26086.69
64551.56
54278.16
35270.38
29289.69
-29887.74
-606801.82
-353041.75
-144850.09
8218.62
106706.51
157652.08
171454.33

-16144.83
-37518.40
-26269.38
-182.69
64368.88
118647.04
153917.42
183207.11
153319.38
-453482.44
-806524.19
-951374.28
-943155.66
-836449.15
-678797.07
-507342.74

A.TENDENCIA=35 =35
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
-300000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

MEDIO MOVIL PONDERADO 3


DESVIA.
ABSOLUTA DESVIA.
ABS(ET)

16144.83
21373.57
11249.02
26086.69
64551.56
54278.16
35270.38
29289.69
29887.74
606801.82
353041.75
144850.09
8218.62
106706.51
157652.08
171454.33

DMA

ST

DMAP

ABSOLUTA DES.ABS/
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
16144.83
37518.40
48767.42
74854.11
139405.68
193683.84
228954.22
258243.91
288131.65
894933.47
1247975.22
1392825.31
1401043.93
1507750.44
1665402.52
1836856.85

16144.83
18759.20
16255.81
18713.53
27881.14
32280.64
32707.75
32280.49
32014.63
89493.35
113452.29
116068.78
107772.61
107696.46
111026.83
114803.55

-1.00
-2.00
-1.62
-0.01
2.31
3.68
4.71
5.68
4.79
-5.07
-7.11
-8.20
-8.75
-7.77
-6.11
-4.42
10

4.79
6.32
3.02
6.48
13.90
10.89
6.69
5.17
5.39
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.79
11.12
14.13
20.61
34.52
45.40
52.09
57.26
62.65
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.79
5.56
4.71
5.15
6.90
7.57
7.44
7.16
6.96
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.35
0.35

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
343851.00
347963.58
347958.29
372144.46
407456.15
471607.75
528307.29
570739.34
610548.84
608862.94
163372.18
-104300.55
-209454.26
-204431.20
-145701.08
-76268.23
-20578.04

Tt

331371.33
334243.67
340306.00
343019.79
360376.14
387333.73
435862.07
485126.37
527824.15
568735.67
582484.92
304431.47
81686.09
-52150.28
-104727.13
-102215.60
-72850.54
-38134.12

17839.00
9607.33
7657.58
4938.50
11768.32
20122.42
35745.68
43180.92
42915.19
41813.17
26378.02
-141059.29
-185986.64
-157303.99
-99704.07
-43485.49
-3417.69
17556.08

ET

SCEP

AT-FIT

(ET)

-7090.00
-9887.58
24835.71
30378.54
56811.85
27037.25
-966.29
-4007.34
-56127.84
-608862.94
-163372.18
104300.55
209454.26
204431.20
145701.08
76268.23

-7090.00
-16977.58
7858.13
38236.66
95048.52
122085.77
121119.47
117112.14
60984.30
-547878.64
-711250.81
-606950.26
-397496.00
-193064.80
-47363.71
28904.52

A.TENDENCIA=50 =55
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
-300000
demanda

pronostico

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
7090.00
9887.58
24835.71
30378.54
56811.85
27037.25
966.29
4007.34
56127.84
608862.94
163372.18
104300.55
209454.26
204431.20
145701.08
76268.23

7090.00
16977.58
41813.29
72191.83
129003.68
156040.93
157007.23
161014.56
217142.40
826005.34
989377.51
1093678.07
1303132.33
1507563.53
1653264.61
1729532.84

7090.00
8488.79
13937.76
18047.96
25800.74
26006.82
22429.60
20126.82
24126.93
82600.53
89943.41
91139.84
100240.95
107683.11
110217.64
108095.80

-1.00
-2.00
0.56
2.12
3.68
4.69
5.40
5.82
2.53
-6.63
-7.91
-6.66
-3.97
-1.79
-0.43
0.27
3

2.11
2.92
6.66
7.55
12.24
5.42
0.18
0.71
10.12
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.11
5.03
11.69
19.24
31.48
36.90
37.08
37.79
47.91
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.11
2.52
3.90
4.81
6.30
6.15
5.30
4.72
5.32
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.5
0.55

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
345347.67
350226.33
350589.34
373125.89
405873.02
466257.95
520926.00
564051.40
605912.74
609102.26
196438.52
-54092.02
-167186.59
-186116.89
-153705.74
-102916.37
-54365.51

Tt

331371.33
334243.67
341054.33
344151.17
361691.67
387824.45
435070.51
482451.48
524133.50
565391.70
580166.87
304551.13
98219.26
-27046.01
-83593.29
-93058.44
-76852.87
-51458.19

17839.00
11104.00
9172.00
6438.17
11434.22
18048.57
31187.44
38474.53
39917.90
40521.04
28935.40
-108112.61
-152311.28
-140140.58
-102523.59
-60647.29
-26063.50
-2907.32

ET

SCEP

AT-FIT

(ET)

-8586.67
-12150.33
22204.66
29397.11
58394.98
32387.05
6415.00
2680.60
-51491.74
-609102.26
-196438.52
54092.02
167186.59
186116.89
153705.74
102916.37

-8586.67
-20737.00
1467.66
30864.76
89259.75
121646.79
128061.79
130742.38
79250.65
-529851.62
-726290.14
-672198.12
-505011.53
-318894.64
-165188.90
-62272.53

A.TENDENCIA=50 =45
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
-300000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
8586.67
12150.33
22204.66
29397.11
58394.98
32387.05
6415.00
2680.60
51491.74
609102.26
196438.52
54092.02
167186.59
186116.89
153705.74
102916.37

8586.67
20737.00
42941.66
72338.76
130733.75
163120.79
169535.79
172216.38
223708.12
832810.39
1029248.91
1083340.93
1250527.51
1436644.40
1590350.14
1693266.51

8586.67
10368.50
14313.89
18084.69
26146.75
27186.80
24219.40
21527.05
24856.46
83281.04
93568.08
90278.41
96194.42
102617.46
106023.34
105829.16

-1.00
-2.00
0.10
1.71
3.41
4.47
5.29
6.07
3.19
-6.36
-7.76
-7.45
-5.25
-3.11
-1.56
-0.59
3

2.55
3.59
5.96
7.30
12.58
6.50
1.22
0.47
9.29
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.55
6.14
12.10
19.40
31.98
38.48
39.69
40.17
49.45
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.55
3.07
4.03
4.85
6.40
6.41
5.67
5.02
5.49
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.5
0.45

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
340782.83
348282.84
349440.54
377725.34
412590.34
476684.01
526457.97
562732.14
601942.22
596852.52
98913.53
-97867.95
-144476.51
-127921.10
-93024.65
-59647.79
-34396.02

Tt

331371.33
329753.67
338168.64
341648.39
364620.29
393843.82
446180.82
490958.65
527031.94
565332.05
571053.43
208898.38
34619.73
-34253.78
-50566.78
-44772.38
-32558.63
-20876.73

17839.00
11029.17
10114.20
7792.14
13105.06
18746.52
30503.19
35499.31
35700.20
36610.17
25799.09
-109984.85
-132487.68
-110222.72
-77354.32
-48252.27
-27089.16
-13519.29

ET

SCEP

AT-FIT

(ET)

-4021.83
-10206.84
23353.46
24797.66
51677.66
21960.99
883.03
3999.86
-47521.22
-596852.52
-98913.53
97867.95
144476.51
127921.10
93024.65
59647.79

-4021.83
-14228.67
9124.79
33922.44
85600.10
107561.09
108444.12
112443.98
64922.76
-531929.76
-630843.29
-532975.34
-388498.84
-260577.74
-167553.09
-107905.30

A.TENDENCIA=65 =35
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
4021.83
10206.84
23353.46
24797.66
51677.66
21960.99
883.03
3999.86
47521.22
596852.52
98913.53
97867.95
144476.51
127921.10
93024.65
59647.79

4021.83
14228.67
37582.14
62379.79
114057.45
136018.44
136901.47
140901.33
188422.55
785275.07
884188.60
982056.55
1126533.05
1254454.15
1347478.80
1407126.59

4021.83
7114.34
12527.38
15594.95
22811.49
22669.74
19557.35
17612.67
20935.84
78527.51
80380.78
81838.05
86656.39
89603.87
89831.92
87945.41

-1.00
-2.00
0.73
2.18
3.75
4.74
5.54
6.38
3.10
-6.77
-7.85
-6.51
-4.48
-2.91
-1.87
-1.23
3

1.19
3.02
6.26
6.16
11.13
4.40
0.17
0.71
8.57
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.19
4.21
10.48
16.64
27.77
32.17
32.34
33.05
41.62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.19
2.11
3.49
4.16
5.55
5.36
4.62
4.13
4.62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.65
0.35

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
334945.83
342084.77
343744.44
379165.46
420755.23
493830.05
543785.60
572974.60
606157.40
587910.60
-27241.66
-231035.35
-204750.70
-109043.91
-29475.48
10826.86
20358.33

Tt

331371.33
329753.67
336125.69
339479.07
362626.65
394347.86
449038.53
496959.77
533096.61
568916.91
572528.74
205768.71
-9534.58
-80862.37
-71662.75
-38165.37
-10316.42
3789.40

17839.00
5192.17
5959.07
4265.37
16538.81
26407.37
44791.51
46825.83
39877.99
37240.49
15381.86
-233010.37
-221500.77
-123888.33
-37381.16
8689.89
21143.28
16568.93

ET

SCEP

AT-FIT

(ET)

1815.17
-4008.77
29049.56
23357.54
43512.77
4814.95
-16444.60
-6242.60
-51736.40
-587910.60
27241.66
231035.35
204750.70
109043.91
29475.48
-10826.86

1815.17
-2193.60
26855.96
50213.50
93726.27
98541.22
82096.62
75854.02
24117.62
-563792.98
-536551.32
-305515.98
-100765.27
8278.64
37754.11
26927.25

A.TENDENCIA=65 =65
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
-300000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
1815.17
4008.77
29049.56
23357.54
43512.77
4814.95
16444.60
6242.60
51736.40
587910.60
27241.66
231035.35
204750.70
109043.91
29475.48
10826.86

1815.17
5823.93
34873.49
58231.03
101743.80
106558.75
123003.35
129245.95
180982.35
768892.95
796134.61
1027169.96
1231920.66
1340964.57
1370440.05
1381266.91

1815.17
2911.97
11624.50
14557.76
20348.76
17759.79
17571.91
16155.74
20109.15
76889.30
72375.87
85597.50
94763.13
95783.18
91362.67
86329.18

1.00
-0.75
2.31
3.45
4.61
5.55
4.67
4.70
1.20
-7.33
-7.41
-3.57
-1.06
0.09
0.41
0.31
0

0.54
1.19
7.79
5.80
9.37
0.97
3.12
1.10
9.33
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.54
1.72
9.52
15.32
24.69
25.66
28.78
29.88
39.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.54
0.86
3.17
3.83
4.94
4.28
4.11
3.73
4.36
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.65
0.65

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
338313.33
349872.76
351349.16
382850.02
416081.07
479833.19
523095.10
555383.63
595169.87
586758.50
47658.07
-67787.31
-80030.42
-69674.17
-56455.05
-44778.42
-35278.55

Tt

331371.33
325263.67
337071.47
340435.35
368505.03
398588.40
454630.61
494882.64
526491.82
564462.33
562570.77
117351.70
9531.61
-13557.46
-16006.08
-13934.83
-11291.01
-8955.68

17839.00
13049.67
12801.29
10913.81
14344.99
17492.66
25202.57
28212.46
28891.81
30707.55
24187.73
-69693.63
-77318.92
-66472.95
-53668.09
-42520.22
-33487.41
-26322.86

ET

SCEP

AT-FIT

(ET)

-1552.33
-11796.76
21444.84
19672.98
48186.93
18811.81
4245.90
11348.37
-40748.87
-586758.50
-47658.07
67787.31
80030.42
69674.17
56455.05
44778.42

-1552.33
-13349.09
8095.74
27768.72
75955.66
94767.47
99013.37
110361.75
69612.88
-517145.63
-564803.69
-497016.38
-416985.96
-347311.79
-290856.74
-246078.32

A.TENDENCIA=80 =20
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
1552.33
11796.76
21444.84
19672.98
48186.93
18811.81
4245.90
11348.37
40748.87
586758.50
47658.07
67787.31
80030.42
69674.17
56455.05
44778.42

1552.33
13349.09
34793.93
54466.91
102653.85
121465.66
125711.56
137059.93
177808.81
764567.31
812225.37
880012.68
960043.10
1029717.27
1086172.33
1130950.75

1552.33
6674.55
11597.98
13616.73
20530.77
20244.28
17958.79
17132.49
19756.53
76456.73
73838.67
73334.39
73849.47
73551.23
72411.49
70684.42

-1.00
-2.00
0.70
2.04
3.70
4.68
5.51
6.44
3.52
-6.76
-7.65
-6.78
-5.65
-4.72
-4.02
-3.48
4

0.46
3.49
5.75
4.89
10.38
3.77
0.81
2.00
7.35
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.46
3.95
9.70
14.59
24.97
28.74
29.55
31.55
38.90
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.46
1.98
3.23
3.65
4.99
4.79
4.22
3.94
4.32
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.8
0.2

PROMEDIO MOVIL PONDERADO 3


DEMANDA
REAL

FIT

FT

AT

Ft+Tt

* (AT-1)+(1)*(FT-1+Tt1)

SEMANA

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

319277
336761
338076
372794
402523
464268
498645
527341
566732
554421
0
0
0
0
0
0
0

349210.33
323945.33
341081.56
343637.25
390583.11
431397.01
509993.22
545951.20
564189.07
600976.92
568689.90
-245265.84
-251086.85
-91555.47
-1053.69
17721.03
10134.51
2131.12

Tt

331371.33
325263.67
334197.87
338677.11
366962.65
400135.02
457693.80
500914.64
531063.04
566223.41
563732.18
113737.98
-49053.17
-50217.37
-18311.09
-210.74
3544.21
2026.90

17839.00
-1318.33
6883.69
4960.13
23620.46
31261.99
52299.42
45036.56
33126.03
34753.50
4957.72
-359003.82
-202033.68
-41338.10
17257.40
17931.76
6590.31
104.22

ET

SCEP

AT-FIT

(ET)

12815.67
-3005.56
29156.75
11939.89
32870.99
-11348.22
-18610.20
2542.93
-46555.92
-568689.90
245265.84
251086.85
91555.47
1053.69
-17721.03
-10134.51

12815.67
9810.11
38966.86
50906.75
83777.74
72429.52
53819.32
56362.25
9806.33
-558883.57
-313617.73
-62530.88
29024.59
30078.28
12357.25
2222.74

A.TENDENCIA=80 =80
700000
600000
500000
400000
300000
200000
100000
0
-100000

10

11

12

-200000
-300000
DEMANDA

PRONOSTICO

13

14

15

16

17

18

EDIO MOVIL PONDERADO 3


DESVIA.
DMA
ST
ABSOLUTA DESVIA.
DMAP
ABSOLUTA
DES.ABS/
ABS(ET)
SCEP/DMA ABS(ET)*100/ ABS(ET)*10 (ABS(ET)*10
N
At
0/At
0/At) /n
12815.67
3005.56
29156.75
11939.89
32870.99
11348.22
18610.20
2542.93
46555.92
568689.90
245265.84
251086.85
91555.47
1053.69
17721.03
10134.51

12815.67
15821.23
44977.98
56917.87
89788.86
101137.09
119747.29
122290.22
168846.14
737536.04
982801.88
1233888.73
1325444.20
1326497.89
1344218.92
1354353.43

12815.67
7910.61
14992.66
14229.47
17957.77
16856.18
17106.76
15286.28
18760.68
73753.60
89345.63
102824.06
101957.25
94749.85
89614.59
84647.09

1.00
1.24
2.60
3.58
4.67
4.30
3.15
3.69
0.52
-7.58
-3.51
-0.61
0.28
0.32
0.14
0.03
0

3.81
0.89
7.82
2.97
7.08
2.28
3.53
0.45
8.40
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.81
4.69
12.52
15.48
22.56
24.84
28.37
28.82
37.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.81
2.35
4.17
3.87
4.51
4.14
4.05
3.60
4.13
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.8
0.8

MODELO
0,2-0,2-0,6
0,2-0,4-0,4
0,4-0,3-0,3
PMP (3)
0,6-0,2-0,2
0,8-0,1-0,1
0,4-0,2-0,2-0,1-0,1
0,4-0,3-0,1-0,1-0,1
PMP (5)
0,3-0,3-0,2-0,1-,0,1
=0,10
=0,25
EXPONENCIAL =0,35
AMINORADO =0,50
=0,65
=0,80
=0,15- =0,95
=0,15- =0,15
=0,35- =0,65
EXPONENCIAL =0,35- =0,35
AMINORADO =0,50- =0,55
=0,50- =0,45
CON
TENDENCIA =0,65- =0,35
=0,65- =0,65
=0,8- =0,2
=0,8- =0,8

SCEP
DMA
ST
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-507342.74
114803.55
28904.52
108095.80
-62272.53
105829.16
-107905.30
87945.41
26927.25
86329.18
-246078.32
70684.42
2222.74
84647.09

0
1
2
3
5
7
6
7
7
4
4
3
2
1
9
14
3
10
3
3
3
0
4
0

DMAP
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

You might also like