pmeunier/grain - Change 3DZWNZUZGMHJH3JL3H7KN746C6XVNBRBFHBSVSB5AH7YYUFVYVDAC

datails financiers designed

Created by cosme on November 23, 2023

3DZWNZUZGMHJH3JL3H7KN746C6XVNBRBFHBSVSB5AH7YYUFVYVDAC

Dependencies

In channels

main

Change contents

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 38 [4.804604]
∅:D[3.360815] → [4.805761:805762]
B:BD[4.805761] → [4.805761:805762]
Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 39 [4.804604]
B:BD[4.805783] → [4.805783:805797]
```
 const N = 10
```
[4.805783]
[4.805797]
```
 let n=30
 let N = n
```

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 201 [4.804604]

[4.811186]

 }
 
 function sum(x:any,n:number){
     let s:number=0
     for(let i=0;i<n;i++){
         s+=x(i)
     }
     return  Intl.NumberFormat('fr-FR').format(s.toFixed(arr))

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 210 [4.804604]
B:BD[4.811189] → [4.811189:811190]

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 267 [4.804604]

[3.362661]

                </div>
                <div class="mb-3">
                    <label class="form-label" for="echeances">Durée d'analyse (an)</label>
                    <input class="form-control form-control-sm" type="number" id="echeances" min="0" bind:value={N}/>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 272 [4.804604]
∅:D[3.362684] → [4.814738:814739]
B:BD[4.814738] → [4.814738:814739]
B:BD[4.814739] → [5.37393:37443]
```
                <h2 class="mt-5">Financement</h2>
```
[3.362684]
[5.37443]
```
<h2 class="mt-5">Financement</h2>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 303 [4.804604]

B:BD[4.820355] → [4.820355:820542]

                <a href="#compte" class="nav-link {compteActive}" id="profile-tab" type="button" role="tab" aria-controls="compte-tab-pane" aria-selected="false">Compte de résultats</a>

[4.820355]

[4.820542]

                <a href="#compte" class="nav-link {compteActive}" id="profile-tab" type="button" role="tab" aria-controls="compte-tab-pane" aria-selected="false">Détails financiers</a>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 321 [4.804604]

∅:D[3.364658] → [4.821355:821400]

B:BD[4.821355] → [4.821355:821400]

                <h4 class="my-3">Projet</h4>

[3.364658]

[2.315]

                <h3 class="my-3  fs-1 fw-bold ">En un regard,  <span class="text-primary">tout</span> votre projet.</h3>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 559 [4.804604]
[4.826597]
[5.38814]

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 561 [4.804604]

∅:D[5.38965] → [3.364659:364717]

B:BD[4.826749] → [3.364659:364717]

B:BD[3.364717] → [5.38966:39038]

∅:D[5.39038] → [3.364833:365289]

B:BD[3.364833] → [3.364833:365289]

                <div class="my-5 ms-3 row d-inline-size">
                    <table class="table table-bordered d-inline-block">
                        <tbody>
                            <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                            <tr><td>Résultat net</td>
                                {#each Array(N) as _, i}
                                    <td>{resultatNet(i).toFixed(arr)}</td>
                                {/each}
                            </tr>
                        </tbody>
                    </table>

[5.38965]

[4.827414]

                <h3 class="my-3 fs-1 fw-bold ">Tous les recoins de <span class="text-primary">votre projet</span>.</h3>
            Durée d'analyse : {N} ans
                <h4 class="my-3 mt-5">Résultat</h4>
                <div class="ms-3 row">
                    <div>
                        <h5 class="mt-5">Résultat net</h5>
                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(resultatNet,N)} €</span>
                        </div>
                        <div class="ws-100 overflow-auto">
                            <table class="table table-striped d-inline-block">
                                <tbody>
                                    <tr  class="titreligne"><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                    <tr ><td  class="titreligne border-0">Résultat net</td>
                                        {#each Array(N) as _, i}
                                            <td  class=" border-bottom-0">{resultatNet(i).toFixed(arr)}</td>
                                        {/each}
                                    </tr>
                                </tbody>
                            </table>
                        </div>
                       
                    </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 584 [4.804604]
B:BD[4.827437] → [4.827437:827438]

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 589 [4.804604]

[4.827740]

[5.39039]

                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(chiffreAffaires,N)} €</span>
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 592 [4.804604]

B:BD[5.39098] → [5.39098:39174]

                        <table class="table table-bordered d-inline-block">

[5.39098]

[4.827816]

                            <table class="table  table-striped  d-inline-block">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 600 [4.804604]

B:BD[4.828102] → [4.828102:828207]

                                <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>

[4.828102]

[5.39175]

                                <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 602 [4.804604]

B:BD[5.39176] → [5.39176:39242]

                                <tr><td>Autoproduction (€)</td>

[5.39176]

[5.39242]

                                <tr><td class="titreligne">Autoproduction (€)</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 604 [4.804604]

B:BD[5.39303] → [5.39303:39425]

                                        <td>{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}</td>

[5.39303]

[5.39425]

                                        <td >{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 608 [4.804604]

∅:D[5.39508] → [4.828207:828271]

B:BD[4.828207] → [4.828207:828271]

                                <tr><td>Vente locale (€)</td>

[5.39508]

[4.828271]

                                <tr><td class="titreligne">Vente locale (€)</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 613 [4.804604]

B:BD[4.828530] → [4.828530:828598]

                                <tr><td>Vente de surplus (€)</td>

[4.828530]

[4.828598]

                                <tr><td class="titreligne">Vente de surplus (€)</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 618 [4.804604]

B:BD[4.828865] → [4.828865:828916]

                                <tr><td>Prime</td>

[4.828865]

[4.828916]

                                <tr><td class="titreligne">Prime</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 626 [4.804604]

B:BD[4.829276] → [4.829276:829340]

                                <tr><td>Chiffre d'affaires</td>

[4.829276]

[4.829340]

                                <tr><td class="titreligne border-0">Chiffre d'affaires</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 628 [4.804604]

B:BD[4.829401] → [4.829401:829484]

                                        <td>{chiffreAffaires(i).toFixed(arr)}</td>

[4.829401]

[4.829484]

                                        <td class="border-0">{chiffreAffaires(i).toFixed(arr)}</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 632 [4.804604]

B:BD[4.829603] → [4.829603:829636]

                        </table>

[4.829603]

[5.39509]

                            </table>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 636 [4.804604]

[4.829705]

[5.39541]

                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(charges,N)} €</span>
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 639 [4.804604]

B:BD[5.39600] → [5.39600:39680]

                            <table class="table table-bordered d-inline-block">

[5.39600]

[4.829781]

                            <table class="table  table-striped  d-inline-block">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 641 [4.804604]

B:BD[4.829817] → [4.829817:829979]

                                <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td>Maintenance</td>

[4.829817]

[4.829979]

                                <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td class="titreligne">Maintenance</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 647 [4.804604]

B:BD[4.830202] → [4.830202:830253]

                                <tr><td>TURPE</td>

[4.830202]

[4.830253]

                                <tr><td class="titreligne">TURPE</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 652 [4.804604]

B:BD[4.830469] → [4.830469:830524]

                                <tr><td>Assurance</td>

[4.830469]

[4.830524]

                                <tr><td class="titreligne">Assurance</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 657 [4.804604]

B:BD[4.830744] → [4.830744:830796]

                                <tr><td>Divers</td>

[4.830744]

[4.830796]

                                <tr><td class="titreligne">Divers</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 664 [4.804604]

B:BD[4.831114] → [4.831114:831173]

                                <tr><td>Total charges</td>

[4.831114]

[4.831173]

                                <tr ><td class="titreligne border-0">Total charges</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 666 [4.804604]

B:BD[4.831234] → [4.831234:831309]

                                        <td>{charges(i).toFixed(arr)}</td>

[4.831234]

[4.831309]

                                        <td class="border-0">{charges(i).toFixed(arr)}</td>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 672 [4.804604]
[5.39749]
[4.831461]
```
                        
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 674 [4.804604]

B:BD[4.831537] → [5.39750:39751]

[4.831537]

[5.39751]

                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(ebe,N)} €</span>
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 677 [4.804604]

B:BD[5.39810] → [5.39810:39890]

                            <table class="table table-bordered d-inline-block">

[5.39810]

[4.831613]

                            <table class="table  table-striped  d-inline-block">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 679 [4.804604]

B:BD[4.831649] → [4.831649:831815]

                                <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td>Valeur ajoutée</td>

[4.831649]

[4.831815]

                                <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td class="titreligne">Valeur ajoutée</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 685 [4.804604]

B:BD[4.832039] → [5.39891:39943]

                                <tr><td>Accise</td>

[4.832039]

[5.39943]

                                <tr><td class="titreligne">Accise</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 690 [4.804604]

∅:D[5.40160] → [4.832039:832089]

B:BD[4.832039] → [4.832039:832089]

                                <tr><td>IFER</td>

[5.40160]

[4.832089]

                                <tr><td class="titreligne">IFER</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 695 [4.804604]

B:BD[4.832304] → [4.832304:832364]

                                <tr><td>Taxe foncière</td>

[4.832304]

[4.832364]

                                <tr><td class="titreligne">Taxe foncière</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 700 [4.804604]

B:BD[4.832587] → [4.832587:832669]

                                <tr><td>Cotisation foncière des entreprises</td>

[4.832587]

[4.832669]

                                <tr><td class="titreligne">Cotisation foncière des entreprises</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 707 [4.804604]

B:BD[4.832984] → [4.832984:833059]

                                <tr><td>Excédent brut d'exploitation</td>

[4.832984]

[4.833059]

                                <tr ><td class="titreligne border-0">Excédent brut d'exploitation</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 709 [4.804604]

B:BD[4.833120] → [4.833120:833191]

                                        <td>{ebe(i).toFixed(arr)}</td>

[4.833120]

[4.833191]

                                        <td class="border-0">{ebe(i).toFixed(arr)}</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 713 [4.804604]

B:BD[4.833310] → [4.833310:833343]

                        </table>

[4.833310]

[5.40161]

                            </table>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 718 [4.804604]

∅:D[5.40311] → [4.833343:833344]

B:BD[4.833343] → [4.833343:833344]

B:BD[4.833344] → [5.40312:40392]


                            <table class="table table-bordered d-inline-block">

[5.40311]

[4.833480]

                            <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(resultatNet,N)} €</span>
                            </div>
                            <table class="table  table-striped d-inline-block">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 722 [4.804604]

B:BD[4.833516] → [4.833516:833676]

                                <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td>Onduleurs</td>

[4.833516]

[4.833676]

                                <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                <tr><td  class="titreligne">Onduleurs</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 728 [4.804604]

B:BD[4.833905] → [4.833905:833964]

                                <tr><td>Amortissement</td>

[4.833905]

[4.833964]

                                <tr><td class="titreligne">Amortissement</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 734 [4.804604]

B:BD[4.834250] → [4.834250:834319]

                                <tr><td>Intérêts dette senior</td>

[4.834250]

[4.834319]

                                    <tr><td class="titreligne">Intérêts dette senior</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 739 [4.804604]

B:BD[4.834551] → [4.834551:834612]

                                <tr><td>Intérêts DSRA</td>

[4.834551]

[4.834612]

                                <tr><td class="titreligne">Intérêts DSRA</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 745 [4.804604]

B:BD[4.834873] → [4.834873:834935]

                                <tr><td>Résultat fiscal</td>

[4.834873]

[4.834935]

                                <tr><td class="titreligne">Résultat fiscal</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 750 [4.804604]

B:BD[4.835160] → [4.835160:835231]

                                <tr><td>Impôt sur les sociétés</td>

[4.835160]

[4.835231]

                                <tr ><td class="titreligne ">Impôt sur les sociétés</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 757 [4.804604]

B:BD[4.835545] → [4.835545:835604]

                                <tr><td>Résultat net</td>

[4.835545]

[4.835604]

                                <tr class="border-0"><td class="titreligne border-0">Résultat net</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 759 [4.804604]

B:BD[4.835665] → [4.835665:835744]

                                        <td>{resultatNet(i).toFixed(arr)}</td>

[4.835665]

[4.835744]

                                        <td class="border-0">{resultatNet(i).toFixed(arr)}</td>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 764 [4.804604]
[5.40430]
[5.40430]
```
                            
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 770 [4.804604]

B:BD[5.40526] → [5.40526:40610]

                                <table class="table table-bordered d-inline-block">

[5.40526]

[4.836104]

                                <table class="table  table-striped   d-inline-block">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 772 [4.804604]

B:BD[4.836144] → [4.836144:836307]

                                    <tr><td>Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                    <tr><td>DSCR</td>

[4.836144]

[4.836307]

                                    <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>
                                    <tr><td class="titreligne border-0">DSCR</td>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 775 [4.804604]

B:BD[4.836372] → [4.836372:836446]

                                            <td>{dscr(i).toFixed(2)}</td>

[4.836372]

[4.836446]

                                            <td class="border-0">{dscr(i).toFixed(2)}</td>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 781 [4.804604]
[5.40687]
[4.836614]
```
                            
```
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 882 [4.804604]
[5.40972]
[5.40972]
```
 
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 884 [4.804604]

B:BD[5.40985] → [5.40985:41008]

     padding: 5px 5px;

[5.40985]

[5.41008]

     padding: 5px 7px 5px 10px;
     text-align:end;
     border:none;
     border-bottom:solid $primary 1px;
 }
 
 tfoot{
     color:$primary;

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 893 [4.804604]

[5.41011]

 h5{font-size:2rem;
   font-weight:bold;
   }
 h4{font-size:3rem;
   font-weight:bold;
   }
 .titreligne{
     font-size:1rem;
     font-weight:bold;
 }

Replacement in faisan/src/routes/+page.svelte at line 18 [4.855919]

B:BD[2.10363] → [2.10363:10944]

    <h1 class="my-5 lh-1 text-center" style="font-size:3rem;">Simulez <span class="text-primary fw-bold">gratuitement</span> vos  <span class="text-primary fw-bold">revenus</span> photovoltaïques.</h1>
    <div class="row flex-row-reverse p-5 ">
        <div class="col-12 col-sm-12 col-lg-10  mx-auto ">
            <div class="d-flex justify-content-between text-cc fs-6">
                <div class="flex-column justify-content-between rounded bg-primary text-center p-5 m-3">
                    <div class="fs-1 fw-bold ">645</div>
                    <div>simulations</div>

[2.10363]

[2.10944]

    <div class="my-5 py-2">
        <div class="row flex-row-reverse px-4 ">
            <div class="d-flex justify-content-around text-primary p-5">
                <div class="flex-column justify-content-between text-center   ">
                    <div class="fs-1 fw-bold bg-cc ">659</div>
                    <div>Simulations </div>
                </div>
                <div class="flex-column justify-content-between  text-center  ">
                    <div class="fs-1 fw-bold ">11 Mwh</div>
                    <div>Simulés </div>

Replacement in faisan/src/routes/+page.svelte at line 29 [4.855919]

B:BD[2.10967] → [2.10967:11176]

                <div class="flex-column justify-content-between rounded bg-primary text-center p-5 m-3">
                    <div class="fs-1 fw-bold ">37 800</div>
                    <div>kwh simulés</div>

[2.10967]

[2.11176]

                <div class="flex-column justify-content-between  text-center">
                    <div class="fs-1 fw-bold ">+ 43 k€</div>
                    <div>Bénéfices simulés</div>

Deletion in faisan/src/routes/+page.svelte at line 33 [4.855919]

B:BD[2.11199] → [2.11199:11414]

                <div class="flex-column justify-content-between  rounded bg-primary text-center p-5 m-3">                    <div class="fs-1 fw-bold ">1,5 M€</div>
                    <div>revenus simulés</div>

Replacement in faisan/src/routes/+page.svelte at line 36 [4.855919]

B:BD[2.11459] → [2.11459:11466]

</div>

[2.11459]

[2.11466]

    <h1 class="my-5 lh-1 text-center" style="font-size:3rem;">Simulez <span class="text-primary fw-bold">gratuitement</span> vos  <span class="text-primary fw-bold">revenus</span> photovoltaïques.</h1>