Académique Documents
Professionnel Documents
Culture Documents
CA
T2 17,500 14,937.50
2022
T3 9,000 15,225.00 10000
T4 22,500 15,512.50
T1 12,300 15,762.50 5000
T2 19,000 16,012.50
2023
T3 9,500 0
T4 24,000 T1 T2 T3 T4 T1 T2
y = ax + b
y = 381,03x + 11417,50
CA par rapport à Trimestre
30000
25000
20000
CA
15000
CA
Moyennes Mob
10000
5000
0
T1 T2 T3 T4 T1 T2 T3 T4 T1 T2 T3 T4 T1 T2 T3 T4
Trimestre
Année Trimestre CA (T) (CA / T)
1 10,000 11,798.53 0.848
2 15,000 12,179.56 1.232
2020
3 8,000 12,560.59 0.637
4 19,000 12,941.62 1.468
5 11,000 13,322.65 0.826
6 16,500 13,703.68 1.204
2021
7 8,700 14,084.71 0.618
8 21,000 14,465.74 1.452
9 11,500 14,846.77 0.775
10 17,500 15,227.80 1.149
2022
11 9,000 15,608.83 0.577
12 22,500 15,989.86 1.407
13 12,300 16,370.89 0.751
14 19,000 16,751.92 1.134
2023
15 9,500 17,132.95 0.554
16 24,000 17,513.98 1.370
10 000 / 11798,53
381,03 x 1 + 11417,50
10 000 / 0,800
(CA / Coef saisonnier) Trim 1 Trim 2
12,503.37 2020 0.848 1.232
12,714.45 2021 0.826 1.204
13,413.32 2022 0.775 1.149
13,339.62 2023 0.751 1.134
13,753.71 Coef saisonnier 0.800 1.180
13,985.90
14,586.99
14,743.79
14,378.87
14,833.53
15,089.99
15,796.92
15,379.14
16,104.97
15,928.32
16,850.05
Trim 3 Trim 4
0.637 1.468
0.618 1.452
0.577 1.407
0.554 1.370
0.596 1.424
Année Trimestre CA (T) (CA / T)
1 10,000 11,798.53 0.848
2 15,000 12,179.56 1.232
2020
3 8,000 12,560.59 0.637
4 19,000 12,941.62 1.468
5 11,000 13,322.65 0.826
6 16,500 13,703.68 1.204
2021
7 8,700 14,084.71 0.618
8 21,000 14,465.74 1.452
9 11,500 14,846.77 0.775
10 17,500 15,227.80 1.149
2022
11 9,000 15,608.83 0.577
12 22,500 15,989.86 1.407
13 12,300 16,370.89 0.751
14 19,000 16,751.92 1.134
2023
15 9,500 17,132.95 0.554
16 24,000 17,513.98 1.370
10 000 / 11798,53
381,03 x 1 + 11417,50
10 000 / 0,800
(CA / Coef saisonnier) Trim 1 Trim 2
12,503.37 2020 0.848 1.232
12,714.45 2021 0.826 1.204
13,413.32 2022 0.775 1.149
13,339.62 2023 0.751 1.134
13,753.71 Coef saisonnier 0.800 1.180
13,985.90
14,586.99 Prévision des ventes 2024
14,743.79
14,378.87 Trim 1 Trim 2
14,833.53 2024 14,312.15 21,561.34
15,089.99
15,796.92 ((381,03 x 17) + 11417,50) x 0,8000
15,379.14 y = 381,03x + 11417,50
16,104.97
15,928.32
16,850.05
Trim 3 Trim 4
0.637 1.468
0.618 1.452
0.577 1.407
0.554 1.370
0.596 1.424
es ventes 2024
Trim 3 Trim 4
11,127.49 27,116.50
Moyennes Mob Valeurs Ajustées
Année Trimestre CA
(A) (A) / 4
T1 10,000
T2 15,000
2020
T3 8,000 13,125.00 3,281.25
T4 19,000 13,437.50 3,359.38
T1 11,000 13,712.50 3,428.13
T2 16,500 14,050.00 3,512.50
2021
T3 8,700 14,362.50 3,590.63
T4 21,000 14,550.00 3,637.50
T1 11,500 14,712.50 3,678.13
T2 17,500 14,937.50 3,734.38
2022
T3 9,000 15,225.00 3,806.25
T4 22,500 15,512.50 3,878.13
T1 12,300 15,762.50 3,940.63
T2 19,000 16,012.50 4,003.13
2023
T3 9,500
T4 24,000
3 281,25 / 4
Écart global