pmeunier/grain - Change KNH5OGCTL3YCOQQPA32M76SGWHGHAPQRIZ7S2CBC5DGIEV32SOYQC

Mise en page, indentation, rédaction titres

Created by cosme on November 24, 2023

KNH5OGCTL3YCOQQPA32M76SGWHGHAPQRIZ7S2CBC5DGIEV32SOYQC

Dependencies

In channels

main

Change contents

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 73 [4.804604]

B:BD[3.34272] → [3.34272:34347]

∅:D[3.34347] → [4.806779:806781]

B:BD[4.806779] → [4.806779:806781]

B:BD[4.806781] → [3.34348:34544]

 $: tarifAllo = (i: number) => p.prixAllo * Math.pow(1+p.inflation/100, i)
 $: chiffreAffaires = (i: number) => ((i == 0) ? primeInvestissement : 0) + productionAnnuelle(i) * (autoconso * tarifLocal(i) + (1 - autoconso) * tarifSurplus(i) + p.autoprod * tarifAllo(i)/100)

[3.34272]

[4.806945]

 $: tarifAllo = (i: number) => p.coutElec * Math.pow(1+p.inflationElec/100, i)

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 75 [4.804604]

[4.806946]

 $: chiffreAffaires = (i: number) =>((i == 0) ? primeInvestissement : 0) + productionAnnuelle(i) * (autoconso * tarifLocal(i) + (1 - autoconso) * tarifSurplus(i) + p.autoprod * tarifAllo(i)/100)

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 115 [4.804604]

[4.808361]

 $: dette = Math.max(0, investissement - apport)
 $: coutDette = dette + interetsAnnuels.reduce((a, b) => a + b, 0)

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 152 [4.804604]

B:BD[4.809886] → [4.809886:809911]

 $: coutElec10 = () => {

[4.809886]

[4.809911]

 $: consoMoyenneFoyer = (i: number) => Math.min(p.consoMoyenneFoyer, productionAnnuelle(i)/p.autoprod )
 $: coutElec = () => {

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 156 [4.804604]

B:BD[4.809929] → [4.809929:810055]

     for(let i = 0; i < 10; i++) {
         cout += p.coutElec * Math.pow(1 + p.inflationElec / 100, i) * p.consoMoyenneFoyer

[4.809929]

[4.810055]

     for(let i = 0; i < N; i++) {
         console.log('coutelec10 : ', p.coutElec , p.inflationElec, i ,consoMoyenneFoyer(i))
         cout += p.coutElec * Math.pow(1 + p.inflationElec / 100, i) * consoMoyenneFoyer(i)

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 164 [4.804604]
B:BD[4.810083] → [4.810083:810112]
```
 $: coutElecAuto10 = () => {
```
[4.810083]
[4.810112]
```
 $: coutElecAuto = () => {
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 166 [4.804604]

B:BD[4.810130] → [4.810130:810355]

     for(let i = 0; i < 10; i++) {
         cout += tarifLocal(i) * p.consoMoyenneFoyer * p.autoprod / 100
               + p.coutElec * Math.pow(1 + p.inflationElec / 100, i) * p.consoMoyenneFoyer * (100 - p.autoprod) / 100

[4.810130]

[4.810355]

     for(let i = 0; i < N; i++) {
         console.log('cout10 : ' , tarifLocal(i), consoMoyenneFoyer(i) ,p.autoprod,i)
         cout += tarifLocal(i) * consoMoyenneFoyer(i) * p.autoprod / 100
               + p.coutElec * Math.pow(1 + p.inflationElec / 100, i) * consoMoyenneFoyer(i) * (100 - p.autoprod) / 100

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 174 [4.804604]
[4.810383]
[4.810383]
```
 $: coutElec_ = coutElec()
 $: coutElecAuto_ = coutElecAuto()
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 212 [4.804604]

B:BD[2.25] → [2.25:122]

 
 function sum(x:any,n:number){
     let s:number=0
     for(let i=0;i<n;i++){
         s+=x(i)

[2.25]

[2.122]


 function sum(x: (number) => number, n: number){
     return  new Array(n).fill(0).reduce((a, _, i) => a + x(i))
 }
 function formateur(x : number){
     let X:number = 0
     let s:string = '';
     if (Math.abs(x) <= 1000){
         s = ' €'
         X = x.toFixed(0)
     } else if (Math.abs(x) < 1000000) {
         s = ' k€'
         X = (x/1000).toFixed(2)
     } else if(Math.abs(x) < 1000000000) {
         s = ' M€'
         X = x/1000000
     } else {
         s = ' mds€'
         X = x/1000000000
     }
     return Intl.NumberFormat('fr-FR').format(X).toString()+ s
 }
 function rentabiliteTaux(x:number,y:number){
     return y ?
            ((x*100/y)-100).toFixed(2)+' %'
          : 0
 }
 function traceArray(x: (number) => number, n:number){
     let a:Array<number> = []
     let b:Array<number> = []
     let c:string='M 0,50 L '
     for (let i = 0; i < n; i ++ ){
         let pr:number = 0
         if (i>0){pr = a[i-1]}
         a.push((x(i)+pr))
         b.push(i)
     }
     let rapx:number=50/(Math.max(...a)-Math.min(...a))// COMMENT GERER LES CAS >0 ?
     let rapy:number=300/(Math.max(...b)-Math.min(...b))
     for (let i = 0; i < n; i ++ ){
         c += (' ' + (i*rapy).toFixed(arr).toString()+ ',' + (50-a[i]*rapx).toFixed(arr).toString() )
     }
     return c
 }
 function roiDate(j: (number) => number){
     let d:number = 0
     let resultat:string=''
     for (let i = 0; i < N; i += 1 ){
         if (sum(j,i+1) > 0){
             d=i
             break;
         }
     }
     if (d <= 0) {
         resultat = 'À la saint glinglin'
     } else if (d > 0){
         let resu:string=''
         let y:number = (d%12).toFixed(0)
         let x:number = Math.trunc(d/12)
         if (x > 0){
             resu += x.toString()+' ans'
         }
         if (y > 0){
             resu += y.toString()+' mois'
         }
         resultat = resu

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 284 [4.804604]

B:BD[2.129] → [2.129:192]

     return  Intl.NumberFormat('fr-FR').format(s.toFixed(arr))

[2.129]

[4.811186]

     return resultat
 }
 $: rembPret = (n:number) => {
     let totalRembAnnuel_n =remboursementAnnuel.slice(0,n).reduce((a, b) => a + b,0)
     let totalInteret_n = sum(interetsDetteSenior,n)
     let totalRembAnnuel =remboursementAnnuel.reduce((a, b) => a + b,0)
     let totalInteret = sum(interetsDetteSenior,N)
     return (totalRembAnnuel + totalInteret) ?
            ((totalRembAnnuel_n + totalInteret_n) * 100 / (totalRembAnnuel + totalInteret)).toFixed(1) + ' %'
          : 0

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 297 [4.804604]

[4.811189]

[4.811190]


 $: economieFoyerMois = coutElec_ ? ((coutElec_ - coutElecAuto_) / (coutElec_/(n*12))).toFixed(2) : 0

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 305 [4.804604]
∅:D[5.264] → [6.360818:360819]
B:BD[6.360818] → [6.360818:360819]

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 306 [4.804604]

∅:D[5.314] → [4.811245:811303]

B:BD[4.811245] → [4.811245:811303]

B:BD[4.811303] → [6.360820:360958]

∅:D[6.360958] → [4.811485:811557]

B:BD[4.811485] → [4.811485:811557]

B:BD[4.811557] → [3.34835:34991]

∅:D[3.34991] → [6.360959:361112]

B:BD[4.811557] → [6.360959:361112]

B:BD[6.361112] → [3.34992:35043]

    <nav class="navbar navbar-expand-lg start-0 w-lg-25">
        <button class="navbar-toggler" type="button" data-bs-toggle="offcanvas" data-bs-target="#menuoff" aria-label="Toggle navigation">
            <span class="navbar-toggler-icon"></span>
        </button>
        <div class="d-lg-none ms-3 me-auto">
            {#if data.name}
                <h1 class="my-0">{data.name}</h1>
            {/if}
        </div>
    </nav>
    <div class="offcanvas-lg offcanvas-start mb-auto" data-bs-scroll="true" tabindex="-1" id="menuoff">
        <div class="offcanvas-body">
            <div class="p-3 p-lg-0 overflow-auto">

[5.314]

[3.35043]

        <nav class="navbar navbar-expand-lg start-0 w-lg-25">
            <button class="navbar-toggler" type="button" data-bs-toggle="offcanvas" data-bs-target="#menuoff" aria-label="Toggle navigation">
                <span class="navbar-toggler-icon"></span>
            </button>
            <div class="d-lg-none ms-3 me-auto">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 312 [4.804604]

B:BD[3.35075] → [3.35075:35116]

                    <h1>{data.name}</h1>

[3.35075]

[4.811829]

                    <h1 class="my-0">{data.name}</h1>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 314 [4.804604]

B:BD[4.811851] → [3.35117:35175]

∅:D[3.35175] → [4.811941:812168]

B:BD[4.811941] → [4.811941:812168]

                <div class="my-3 form-check form-switch">
                    <input class="form-check-input" type="checkbox" role="switch" id="expert" bind:checked={expert}>
                    <label class="form-check-label" for="expert">Niveau expert</label>
                </div>

[4.811851]

[4.813817]

            </div>
        </nav>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 317 [4.804604]

B:BD[4.813818] → [3.35176:35354]

∅:D[3.35354] → [6.361305:361491]

B:BD[6.361305] → [6.361305:361491]

B:BD[6.361491] → [3.35355:35816]

∅:D[3.35816] → [6.361589:361754]

B:BD[6.361589] → [6.361589:361754]

                <h2 class="mt-5">Communauté</h2>
                <div class="my-3">
                    <label class="form-label" for="puissance">Puissance totale (kWc)</label>
                    <input class="form-control form-control-sm" type="number" id="puissance" min="1" bind:value={p.puissance}/>
                </div>
                <div class="mb-3">
                    <label class="form-label" for="autoconso">Taux d'autoconsommation (%)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Pourcentage de la production consommée localement, à valider plus finement dans l'onglet Simulation. C'est la valeur que l'application Coturnix optimise."><i class="bi bi-question-circle"></i></button>
                    </label>
                    <div class="d-flex">
                        <input class="form-range me-4" type="range" id="autoconso" bind:value={p.autoconso}/>{p.autoconso}%

[4.813818]

[4.814110]

        <div class="offcanvas-lg offcanvas-start mb-auto" data-bs-scroll="true" tabindex="-1" id="menuoff">
            <div class="offcanvas-body">
                <div class="p-3 p-lg-0 overflow-auto">
                    {#if data.name}
                        <h1>{data.name}</h1>
                    {/if}
                    <div class="my-3 form-check form-switch">
                        <input class="form-check-input" type="checkbox" role="switch" id="expert" bind:checked={expert}>
                        <label class="form-check-label" for="expert">Niveau expert</label>
                    </div>
                    <h2 class="mt-5">Communauté</h2>
                    <div class="my-3">
                        <label class="form-label" for="puissance">Puissance totale (kWc)</label>
                        <input class="form-control form-control-sm" type="number" id="puissance" min="1" bind:value={p.puissance}/>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="autoconso">Taux d'autoconsommation (%)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Pourcentage de la production consommée localement, à valider plus finement dans l'onglet Simulation. C'est la valeur que l'application Coturnix optimise."><i class="bi bi-question-circle"></i></button>
                        </label>
                        <div class="d-flex">
                            <input class="form-range me-4" type="range" id="autoconso" bind:value={p.autoconso}/>{p.autoconso}%
                        </div>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="autoprod">Taux d'autoproduction (%)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Pourcentage des consommations venant de sources locales, à valider plus finement dans l'onglet Simulation."><i class="bi bi-question-circle"></i></button></label>
                        <div class="d-flex">
                            <input class="form-range me-4" type="range" id="autoprod" bind:value={p.autoprod}/>{p.autoprod}%
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 346 [4.804604]

B:BD[4.814137] → [6.361755:361813]

B:BD[6.361813] → [3.35817:36206]

∅:D[3.36206] → [6.361908:362070]

B:BD[6.361908] → [6.361908:362070]

                </div>
                <div class="mb-3">
                    <label class="form-label" for="autoprod">Taux d'autoproduction (%)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Pourcentage des consommations venant de sources locales, à valider plus finement dans l'onglet Simulation."><i class="bi bi-question-circle"></i></button></label>
                    <div class="d-flex">
                        <input class="form-range me-4" type="range" id="autoprod" bind:value={p.autoprod}/>{p.autoprod}%

[4.814137]

[4.814711]

                    <div class="mb-3">
                        <label class="form-label" for="prix">Prix d'achat alloproduit (€/kWh)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Ce prix dépend du contrat de fourniture d'électricité du producteur."><i class="bi bi-question-circle"></i></button></label>
                        <input class="form-control form-control-sm" type="number" step="0.01" min="0" id="coutElec" bind:value={p.coutElec}/>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="prix">Prix de vente local (€/kWh)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Dans Coturnix, chaque producteur choisit son prix, et Coturnix propose le moins cher au consommateur."><i class="bi bi-question-circle"></i></button></label>
                        <input class="form-control form-control-sm" type="number" step="0.01" min="0" id="prix" bind:value={p.prix}/>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="inflationElec">Inflation nationale de l'électricité (%)</label>
                        <input class="form-control form-control-sm" type="number" bind:value={p.inflationElec} min="0" id="inflationElec" />
                    </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}/>
                    </div>
                    <h2 class="mt-5">Financement</h2>
                    <div class="my-3">
                        <label class="form-label" for="apport">Apport initial (€)</label>
                        <input class="form-control form-control-sm" type="number" id="apport" min="0" step="1000" bind:value={p.apport}/>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="interet">Taux d'intérêt(%)</label>
                        <input class="form-control form-control-sm" type="number" step="0.1" id="interet" min="0" bind:value={p.interet}/>
                    </div>
                    <div class="mb-3">
                        <label class="form-label" for="echeances">Nombre d'échéances (en mois)</label>
                        <input class="form-control form-control-sm" type="number" id="echeances" min="0" bind:value={p.echeances}/>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 376 [4.804604]

B:BD[4.814738] → [6.362071:362129]

B:BD[6.362129] → [3.36207:36703]

∅:D[3.36703] → [6.362347:362405]

B:BD[6.362347] → [6.362347:362405]

B:BD[6.362405] → [3.36704:37217]

                </div>
                <div class="mb-3">
                    <label class="form-label" for="prix">Prix d'achat alloproduit (€/kWh)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Ce prix dépend du contrat de fourniture d'électricité du producteur."><i class="bi bi-question-circle"></i></button></label>
                    <input class="form-control form-control-sm" type="number" step="0.01" min="0" id="prixAllo" bind:value={p.prixAllo}/>
                </div>
                <div class="mb-3">
                    <label class="form-label" for="prix">Prix de vente local (€/kWh)<button type="button" class="btn btn-link align-baseline p-0 ms-2" data-bs-toggle="popover" data-bs-trigger="hover focus" data-bs-content="Dans Coturnix, chaque producteur choisit son prix, et Coturnix propose le moins cher au consommateur."><i class="bi bi-question-circle"></i></button></label>
                    <input class="form-control form-control-sm" type="number" step="0.01" min="0" id="prix" bind:value={p.prix}/>

[4.814738]

[3.37217]

                    {#if data.id}
                        <form method="POST" action="?/save" use:enhance={save}>
                            <button class="btn btn-primary">Sauvegarder</button><button class="ms-2 btn btn-outline-primary" formaction="?/del">Supprimer</button>
                        </form>
                    {:else if data.email}
                        <button class="btn btn-primary" on:click={saveModal}>Sauvegarder</button>
                    {/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 384 [4.804604]

B:BD[3.37240] → [3.37240:37392]

∅:D[3.37392] → [6.362524:362661]

B:BD[6.362524] → [6.362524:362661]

B:BD[6.362661] → [2.193:461]

∅:D[2.461] → [6.362661:362684]

B:BD[6.362661] → [6.362661:362684]

B:BD[6.362684] → [2.462:496]

∅:D[2.496] → [3.37443:37700]

B:BD[3.37443] → [3.37443:37700]

∅:D[3.37700] → [6.362961:363107]

B:BD[6.362961] → [6.362961:363107]

B:BD[6.363107] → [3.37701:37836]

∅:D[3.37836] → [6.363243:363553]

B:BD[6.363243] → [6.363243:363553]

                <div class="mb-3">
                    <label class="form-label" for="inflationElec">Inflation nationale de l'électricité (%)</label>
                    <input class="form-control form-control-sm" type="number" bind:value={p.inflationElec} min="0" id="inflationElec" />
                </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}/>
                </div>
<h2 class="mt-5">Financement</h2>
                <div class="my-3">
                    <label class="form-label" for="apport">Apport initial (€)</label>
                    <input class="form-control form-control-sm" type="number" id="apport" min="0" step="1000" bind:value={p.apport}/>
                </div>
                <div class="mb-3">
                    <label class="form-label" for="interet">Taux d'intérêt(%)</label>
                    <input class="form-control form-control-sm" type="number" step="0.1" id="interet" min="0" bind:value={p.interet}/>
                </div>
                <div class="mb-3">
                    <label class="form-label" for="echeances">Nombre d'échéances (en mois)</label>
                    <input class="form-control form-control-sm" type="number" id="echeances" min="0" bind:value={p.echeances}/>
                </div>

[3.37240]

[4.816551]

            </div>
        </div>
        <div class="ps-lg-5 w-100 ms-0">
            <ul class="mt-5 mt-lg-3 nav nav-tabs d-print-none" id="tabs" role="tablist">

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 390 [4.804604]

[4.816552]

                <li class="nav-item" role="presentation">
                    <a href="#synthese" class="nav-link {syntheseActive}" id="synthese-tab" type="button" role="tab" aria-controls="synthese-tab-pane" aria-selected="true">Synthèse</a>
                </li>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 394 [4.804604]

B:BD[4.816553] → [6.363554:364001]

∅:D[6.364001] → [4.819885:819919]

B:BD[4.819885] → [4.819885:819919]

B:BD[4.819919] → [6.364002:364135]

∅:D[6.364135] → [4.820047:820355]

B:BD[4.820047] → [4.820047:820355]

B:BD[4.820355] → [2.497:683]

∅:D[2.683] → [4.820542:820805]

B:BD[4.820542] → [4.820542:820805]

B:BD[4.820805] → [6.364136:364161]

                {#if data.id}
                    <form method="POST" action="?/save" use:enhance={save}>
                        <button class="btn btn-primary">Sauvegarder</button><button class="ms-2 btn btn-outline-primary" formaction="?/del">Supprimer</button>
                    </form>
                {:else if data.email}
                    <button class="btn btn-primary" on:click={saveModal}>Sauvegarder</button>
                {/if}
            </div>
        </div>
    </div>
    <div class="ps-lg-5 w-100 ms-0">
        <ul class="mt-5 mt-lg-3 nav nav-tabs d-print-none" id="tabs" role="tablist">
            <li class="nav-item" role="presentation">
                <a href="#synthese" class="nav-link {syntheseActive}" id="synthese-tab" type="button" role="tab" aria-controls="synthese-tab-pane" aria-selected="true">Synthèse</a>
            </li>
            <li class="nav-item" role="presentation">
                <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>
            </li>
            <li class="nav-item" role="presentation">
                <a href="#banque" class="nav-link {banqueActive}" id="banque-tab" type="button" role="tab" aria-controls="banque-tab-pane" aria-selected="false">Emprunt</a>
            </li>
            {#if expert}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 395 [4.804604]

B:BD[6.364219] → [6.364219:364400]

                    <a href="#expert" class="nav-link {expertActive}" id="expert-tab" type="button" role="tab" aria-controls="expert-tab-pane" aria-selected="false">Mode expert</a>

[6.364219]

[6.364400]

                    <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 397 [4.804604]
B:BD[6.364422] → [6.364422:364440]
∅:D[6.364440] → [4.820805:820843]
B:BD[4.820805] → [4.820805:820843]
```
            {/if}
            {#if true || !data.guest}
```
[6.364422]
[4.820843]

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 399 [4.804604]

B:BD[4.820901] → [4.820901:821117]

B:BD[4.821117] → [6.364441:364658]

B:BD[6.364658] → [2.684:805]

                <a href="#simu" class="nav-link {simuActive}" id="prm-tab" type="button" role="tab" aria-controls="prm-tab-pane" aria-selected="false">Simulation</a>
            </li>
            {/if}
        </ul>
        <div class="tab-content" id="syntheseTabContent">
            <div class="tab-pane fade {syntheseActive} {syntheseShow} p-3" id="synthese-tab-pane" role="tabpanel" aria-labelledby="synthese-tab" tabindex="0">
                <h3 class="my-3  fs-1 fw-bold ">En un regard,  <span class="text-primary">tout</span> votre projet.</h3>

[4.820901]

[5.315]

                    <a href="#banque" class="nav-link {banqueActive}" id="banque-tab" type="button" role="tab" aria-controls="banque-tab-pane" aria-selected="false">Emprunt</a>
                </li>
                {#if expert}
                    <li class="nav-item" role="presentation">
                        <a href="#expert" class="nav-link {expertActive}" id="expert-tab" type="button" role="tab" aria-controls="expert-tab-pane" aria-selected="false">Mode expert</a>
                    </li>
                {/if}
                {#if true || !data.guest}
                    <li class="nav-item" role="presentation">
                        <a href="#simu" class="nav-link {simuActive}" id="prm-tab" type="button" role="tab" aria-controls="prm-tab-pane" aria-selected="false">Simulation</a>
                    </li>
                {/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 414 [4.804604]

B:BD[5.332] → [5.332:847]

                <div class="my-5 py-2">
                <h5 class="border-bottom border-3 border-primary text-primary fs-3"> Synthèse durée totale</h5>
                <div class="row flex-row-reverse px-4 ">
                    <div class="d-flex justify-content-between text-primary p-5">
                        <div class="flex-column justify-content-between text-center   ">
                            <div class="fs-1 fw-bold bg-cc ">54 k€</div>
                            <div>Chiffre d'affaire </div>

[5.332]

[5.847]

            </ul>
            <div class="tab-content" id="syntheseTabContent">
                <div class="tab-pane fade {syntheseActive} {syntheseShow} p-3" id="synthese-tab-pane" role="tabpanel" aria-labelledby="synthese-tab" tabindex="0">
                    <h3 class="my-3 text-body fs-1 fw-bold ">En un regard,  <span class="text-primary">tout</span> votre projet.</h3>
                    <div class="my-5 py-2 total">
                        <h5 > Synthèse durée totale {N} ans</h5>
                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-between  p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="donnee"> {formateur(sum(chiffreAffaires,N))}</div>
                                    <div>Chiffre d'affaire </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{formateur(sum(charges,N))}</div>
                                    <div >Charges d'exploitation </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{formateur(sum(resultatNet,N))}</div>
                                    <div >Résultat net</div>
                                </div>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 438 [4.804604]

B:BD[5.878] → [5.878:1088]

                        <div class="flex-column justify-content-between  text-center  ">
                            <div class="fs-1 fw-bold ">11 k€</div>
                            <div>Coût total </div>

[5.878]

[5.1088]


                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-around  p-5">
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{rentabiliteTaux(sum(resultatNet,N),apport)}</div>
                                    <div>retour sur investissement</div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{roiDate(resultatNet)}</div>
                                    <div>point de rentabilité</div>
                                </div>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 451 [4.804604]

B:BD[5.1119] → [5.1119:1330]

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

[5.1119]

[5.1330]


                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-around  p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="fs-1 fw-bold bg-cc ">
                                        <svg viewBox="0 0 300 50" xmlns="http://www.w3.org/2000/svg" width="200px">
                                            <path d={traceArray(resultatNet,N)} fill="transparent" stroke-width="2" stroke="red" />
                                        </svg>
                                    </div>
                                    <div>Résultat net </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="fs-1 fw-bold ">
                                        <svg viewBox="0 0 100 50" xmlns="http://www.w3.org/2000/svg" width="60px">
                                            <path d="M 0,49 L  10,49  20,49  30,12 40,5 50,10 60,0 70,15 80,43 90,49 100,49 "
                                                  fill="transparent" stroke-width="2" stroke="red" />
                                        </svg>
                                    </div>
                                    <div>Puissance moyenne quotidienne </div>
                                </div>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 474 [4.804604]

B:BD[5.1361] → [5.1361:1767]

                    </div>
                </div>
                <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 ">14,06 %</div>
                            <div>taux de rentabilité</div>

[5.1361]

[5.1767]


                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-between  p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="donnee"> {formateur(sum(resultatNet,N)/N)}</div>
                                    <div>Bénéfice annuel moyen  </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{formateur((coutElec() - coutElecAuto()))}</div><!-- coutelec10, sur 10 ans ? possible de le prolonger sur la durée du projet ? -->
                                    <div>Economies consommateur </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{economieFoyerMois} mois </div>
                                    <div>d'éléctricité économisés par foyer</div>
                                </div>
                            </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 491 [4.804604]

B:BD[5.1798] → [5.1798:2051]

                        <div class="flex-column justify-content-between  text-center">
                            <div class="fs-1 fw-bold ">5 ans 3 mois</div>
                            <div>point de rentabilité</div>
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 492 [4.804604]

B:BD[5.2078] → [5.2078:2755]

                </div>
                <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 ">
                                <svg viewBox="0 0 300 50" xmlns="http://www.w3.org/2000/svg" width="200px">
                                    <path d="M 0,50 L  30,46  60,43  90,36 120,25 150,22 180,28 210,16 240,12 270,5 300,0 "
                                          fill="transparent" stroke-width="2" stroke="red" />
                                </svg>

[5.2078]

[5.2755]


                    <div class="my-5 py-2 dix">
                        <h5> Synthèse 10 ans</h5>
                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-between p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="donnee">{formateur(sum(chiffreAffaires,10))}</div>
                                    <div>Chiffre d'affaire </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{formateur(sum(charges,10))}</div>
                                    <div>Coût total </div>
                                </div>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 508 [4.804604]

[5.2756]

                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{formateur(sum(resultatNet,10))}</div>
                                    <div>Résultat net</div>
                                </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 513 [4.804604]
B:BD[5.2791] → [5.2791:2845]
```
                            <div>Résultat net </div>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 514 [4.804604]

B:BD[5.2876] → [5.2876:3379]

                        <div class="flex-column justify-content-between  text-center  ">
                            <div class="fs-1 fw-bold ">
                                <svg viewBox="0 0 100 50" xmlns="http://www.w3.org/2000/svg" width="60px">
                                    <path d="M 0,49 L  10,49  20,49  30,12 40,5 50,10 60,0 70,15 80,43 90,49 100,49 "
                                          fill="transparent" stroke-width="2" stroke="red" />
                                </svg>

[5.2876]

[5.3379]


                        <div class="row flex-row-reverse px-4 dix">
                            <div class="d-flex justify-content-around p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="donnee">{rembPret(10)}</div>
                                    <div>Prêt remboursé </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{rentabiliteTaux(sum(resultatNet,10),apport)}</div>
                                    <div>Rentabilité</div>
                                </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 527 [4.804604]
B:BD[5.3414] → [5.3414:3484]
```
                            <div>Puissance moyenne quotidienne </div>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 529 [4.804604]

B:BD[5.3542] → [5.3542:3936]

                </div>
                <div class="row flex-row-reverse px-4 ">
                    <div class="d-flex justify-content-between text-primary p-5">
                        <div class="flex-column justify-content-between text-center   ">
                            <div class="fs-1 fw-bold bg-cc "> 7 254 €</div>
                            <div>Bénéfice annuel moyen  </div>

[5.3542]

[5.3936]


                    <div class="my-5 py-2 cinq">
                        <h5> Synthèse 5 ans</h5>
                        <div class="row flex-row-reverse px-4 ">
                            <div class="d-flex justify-content-between p-5">
                                <div class="flex-column justify-content-between text-center   ">
                                    <div class="donnee">{formateur(sum(chiffreAffaires,5))}</div>
                                    <div>Chiffre d'affaire </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{formateur(sum(charges,5))}</div>
                                    <div>Coût total </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{formateur(sum(resultatNet,5))}</div>
                                    <div>Résultat net</div>
                                </div>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 550 [4.804604]

B:BD[5.3967] → [5.3967:4198]

                        <div class="flex-column justify-content-between  text-center  ">
                            <div class="fs-1 fw-bold ">452 €</div>
                            <div>Economies annuelles consommateur </div>

[5.3967]

[5.4198]


                        <div class="row flex-row-reverse px-4">
                            <div class="d-flex justify-content-around p-5">
                                <div class="flex-column justify-content-between text-center">
                                    <div class="donnee">{rembPret(5)}</div>
                                    <div>Prêt remboursé </div>
                                </div>
                                <div class="flex-column justify-content-between  text-center">
                                    <div class="donnee">{rentabiliteTaux(sum(resultatNet,5),apport)}</div>
                                    <div>Rentabilité</div>
                                </div>
                            </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 565 [4.804604]

B:BD[5.4229] → [5.4229:4486]

                        <div class="flex-column justify-content-between  text-center">
                            <div class="fs-1 fw-bold ">3,6 mois</div>
                            <div>d'éléctricité économisés</div>
                        </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 566 [4.804604]

B:BD[5.4513] → [5.4513:4599]

                </div>
                </div>
                <div class="my-5 py-2">

[5.4513]

[5.4599]


                    <div class="my-5 py-2 moyenne">
                        <h5 > Synthèse année moyenne</h5>
                        <div class="row flex-row-reverse px-4  ">
                            <div class="d-flex justify-content-between p-5">
                                <div class="flex-column justify-content-between text-center ">
                                    <div class="donnee ">{formateur(sum(resultatNet,N)/N)}</div>
                                    <div>bénéfices moyen </div>
                                </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 577 [4.804604]

B:BD[5.4600] → [5.4600:5572]

                    <h5 class=" dixans fs-3 dixansborder"> Synthèse 10 ans</h5>
                    <div class="row flex-row-reverse px-4 dixans">
                        <div class="d-flex justify-content-between p-5">
                            <div class="flex-column justify-content-between text-center   ">
                                <div class="fs-1 fw-bold bg-cc ">17 k€</div>
                                <div>Chiffre d'affaire </div>
                            </div>
                            <div class="flex-column justify-content-between  text-center  ">
                                <div class="fs-1 fw-bold ">8,2 k€</div>
                                <div>Coût total </div>
                            </div>
                            <div class="flex-column justify-content-between  text-center">
                                <div class="fs-1 fw-bold ">+ 9,8 k€</div>
                                <div>Résultat net</div>

[5.4600]

[5.5572]

                                <div class="flex-column justify-content-between  text-center  ">
                                    <div class="donnee">{formateur(sum(chiffreAffaires,N)/N)}</div>
                                    <div>chiffre d'affaire</div>
                                </div>
                                {#if coutElec() > 0}
                                    <div class="flex-column justify-content-between  text-center">
                                        <div class="donnee">{((coutElec() - coutElecAuto()) * 100 / coutElec()).toFixed(0)}%</div>
                                        <div>économies consommateur</div>
                                    </div>{/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 591 [4.804604]

B:BD[5.5688] → [5.5688:6053]

                <div class="row flex-row-reverse px-4 dixans">
                        <div class="d-flex justify-content-around p-5">
                            <div class="flex-column justify-content-between text-center   ">
                                <div class="fs-1 fw-bold bg-cc ">36 %</div>
                                <div>Prêt remboursé </div>

[5.5688]

[5.6053]


                <div class="tab-pane fade {compteActive} {compteShow} p-3" id="compte-tab-pane" role="tabpanel" aria-labelledby="compte-tab" tabindex="0">
                    <h3 class="my-3 fs-1 fw-bold "> <span class="text-primary">Projetez-vous</span> dans votre projet.</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 ">Cumulé : <span class="text-primary"> {formateur(sum(resultatNet,N))}</span>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 603 [4.804604]

B:BD[5.6088] → [5.6088:6307]

                            <div class="flex-column justify-content-between  text-center">
                                <div class="fs-1 fw-bold ">7,02 %</div>
                                <div>Rentabilité</div>

[5.6088]

[5.6307]


                            <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>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 616 [4.804604]
[5.6342]
[5.6342]
```
                            
```
Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 618 [4.804604]
B:BD[5.6373] → [5.6373:6423]
```
                    </div><div class="my-5 py-2">
```
[5.6373]
[5.6423]
```
                    </div>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 620 [4.804604]

B:BD[5.6424] → [5.6424:6883]

                    <h5 class=" text-cc fs-3 cinqansborder"> Synthèse 5 ans</h5>
                    <div class="row flex-row-reverse px-4 text-cc">
                        <div class="d-flex justify-content-between p-5">
                            <div class="flex-column justify-content-between text-center   ">
                                <div class="fs-1 fw-bold bg-cc ">6 253 €</div>
                                <div>Chiffre d'affaire </div>

[5.6424]

[5.6883]

                    <h4 class="my-3">Détail</h4>
                    <div class="ms-3 row">
                        <div>
                            <h5 class="mt-5">Chiffre d'affaires</h5>
                            <div class="fw-bold fs-4 ">Cumulé : <span class="text-primary"> {formateur(sum(chiffreAffaires,N))}</span>

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

B:BD[5.6918] → [5.6918:7142]

                            <div class="flex-column justify-content-between  text-center  ">
                                <div class="fs-1 fw-bold ">7 392 €</div>
                                <div>Coût total </div>

[5.6918]

[5.7142]

                            <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">Autoproduction (€)</td>
                                            {#each Array(N) as _, i}
                                                <td >{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Vente locale (€)</td>
                                            {#each Array(N) as _, i}
                                                <td>{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Vente de surplus (€)</td>
                                            {#each Array(N) as _, i}
                                                <td>{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Prime</td>
                                            <td>{primeInvestissement}</td>
                                            {#each Array(N-1) as _}
                                                <td></td>
                                            {/each}
                                        </tr>
                                    </tbody>
                                    <tfoot class="table-group-divider">
                                        <tr><td class="titreligne border-0">Chiffre d'affaires</td>
                                            {#each Array(N) as _, i}
                                                <td class="border-0">{chiffreAffaires(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tfoot>
                                    
                                </table>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 667 [4.804604]

B:BD[5.7177] → [5.7177:7402]

                            <div class="flex-column justify-content-between  text-center">
                                <div class="fs-1 fw-bold ">- 1 139 €</div>
                                <div>Résultat net</div>

[5.7177]

[5.7402]

                            <h5 class="my-3">Charges d'exploitation</h5>
                            <div class="fw-bold fs-4 ">Cumulé : <span class="text-primary"> {formateur(sum(charges,N))}</span>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 671 [4.804604]

B:BD[5.7437] → [5.7437:7877]

                        </div>
                    </div>
                </div>
                <div class="row flex-row-reverse px-4 ">
                        <div class="d-flex justify-content-around p-5">
                            <div class="flex-column justify-content-between text-center   ">
                                <div class="fs-1 fw-bold bg-cc ">18 %</div>
                                <div>Prêt remboursé </div>

[5.7437]

[5.7877]

                            <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">Maintenance</td>
                                            {#each Array(N) as _, i}
                                                <td>{exploitation(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">TURPE</td>
                                            {#each Array(N) as _, i}
                                                <td>{turpe(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Assurance</td>
                                            {#each Array(N) as _, i}
                                                <td>{assurance(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Divers</td>
                                            {#each Array(N) as _, i}
                                                <td>{divers(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tbody>
                                    <tfoot class="table-group-divider">
                                        <tr ><td class="titreligne border-0">Total charges</td>
                                            {#each Array(N) as _, i}
                                                <td class="border-0">{charges(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tfoot>
                                </table>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 710 [4.804604]

B:BD[5.7912] → [5.7912:8132]

                            <div class="flex-column justify-content-between  text-center">
                                <div class="fs-1 fw-bold ">-1,02 %</div>
                                <div>Rentabilité</div>

[5.7912]

[5.8132]

                            
                            <h5 class="my-3">Excédent brut d'exploitation</h5>
                            <div class="fw-bold fs-4 ">Cumulé : <span class="text-primary"> {formateur(sum(ebe,N))}</span>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 714 [4.804604]

B:BD[5.8167] → [5.8167:8261]

                        </div>
                </div>
                <div class="my-5 py-2">

[5.8167]

[5.8261]

                            <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">Valeur ajoutée</td>
                                            {#each Array(N) as _, i}
                                                <td>{valeurAjoutee(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Accise</td>
                                            {#each Array(N) as _, i}
                                                <td>{accise(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">IFER</td>
                                            {#each Array(N) as _, i}
                                                <td>{ifer(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Taxe foncière</td>
                                            {#each Array(N) as _, i}
                                                <td>{taxeFonciere(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                        <tr><td class="titreligne">Cotisation foncière des entreprises</td>
                                           {#each Array(N) as _, i}
                                                <td>{cfe(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tbody>
                                    <tfoot class="table-group-divider">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 751 [4.804604]

B:BD[5.8262] → [5.8262:8764]

                    <h5 class="border-bottom border-3 border-primary text-primary fs-3"> Synthèse année moyenne</h5>
                    <div class="row flex-row-reverse px-4 ">
                        <div class="d-flex justify-content-between text-primary p-5">
                            <div class="flex-column justify-content-between text-center   ">
                                <div class="fs-1 fw-bold bg-cc ">14,4 k€</div>
                                <div>bénéfices moyen </div>

[5.8262]

[5.8764]

                                        <tr ><td class="titreligne border-0">Excédent brut d'exploitation</td>
                                            {#each Array(N) as _, i}
                                                <td class="border-0">{ebe(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tfoot>
                                </table>

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

B:BD[5.8799] → [5.8799:9533]

                            <div class="flex-column justify-content-between  text-center  ">
                                <div class="fs-1 fw-bold ">18,5 k€</div>
                                <div>chiffre d'affaire</div>
                            </div>
                            {#if coutElec10() > 0}
                            <div class="flex-column justify-content-between  text-center">
                                <div class="fs-1 fw-bold ">{((coutElec10() - coutElecAuto10()) * 100 / coutElec10()).toFixed(0)}%</div>
                                    <div>économies consommateur</div>
                            </div>{/if}
                        </div>
                    </div>
                </div>

[5.8799]

[5.9533]

                            <h5 class="my-3">Résultat net</h5>
                            <div class="ws-100 overflow-auto">
                                <div class="fw-bold fs-4 ">Cumulé : <span class="text-primary"> {formateur(sum(resultatNet,N))}</span>
                                </div>
                                <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>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 767 [4.804604]

[5.9534]

                                        <tr><td  class="titreligne">Onduleurs</td>
                                            {#each Array(N) as _, i}
                                                <td>{provisionOnduleurs(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 773 [4.804604]

[5.9535]

                                        <tr><td class="titreligne">Amortissement</td>
                                            {#each Array(N) as _, i}
                                                <td>{amortissement(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 779 [4.804604]

[5.9536]

                                        {#if investissement > apport}
                                            <tr><td class="titreligne">Intérêts dette senior</td>
                                                {#each Array(N) as _, i}
                                                    <td>{(interetsDetteSenior(i)).toFixed(arr)}</td>
                                                {/each}
                                            </tr>

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 786 [4.804604]

[5.9537]

                                            <tr><td class="titreligne">Intérêts DSRA</td>
                                                {#each Array(N) as _, i}
                                                    <td>{interetsDSRA(i).toFixed(arr)}</td>
                                                {/each}
                                            </tr>
                                        {/if}

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 793 [4.804604]

[5.9538]

                                        <tr><td class="titreligne">Résultat fiscal</td>
                                            {#each Array(N) as _, i}
                                                <td>{resultatFiscal(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 799 [4.804604]

∅:D[5.9539] → [4.821400:823919]

B:BD[4.821400] → [4.821400:823919]

B:BD[4.823919] → [3.37837:38782]

                <div class="ms-3 row">
                    <div>
                        <table class="table table-bordered d-inline-block">
                            <tbody>
                                <tr class="d-none d-print-table-row"><td>Puissance modules</td><td>{p.puissance}</td></tr>
                                <tr class="d-none d-print-table-row"><td>Taux d'autoconsommation</td><td>{p.autoconso}</td></tr>
                                <tr class="d-none d-print-table-row"><td>Taux d'autoproduction</td><td>{p.autoprod}</td></tr>
                                <tr><td>Production annuelle</td><td>{productionAnnuelle(0).toFixed(0)}kWh</td></tr>
                                <tr><td>Coût de la centrale</td><td>{investissement.toFixed(0)}€</td></tr>
                                <tr><td>Nombre de foyers</td><td>
                                    {(productionAnnuelle(0) * p.autoconso / (p.consoMoyenneFoyer * p.autoprod)).toFixed(1)}
                                </td></tr>
                            </tbody>
                        </table>
                    </div>
                </div>
                <h4 class="my-3">Analyse économique</h4>
                <div class="ms-3 row">
                    <div class="col-12 col-lg-6">
                        <h5 class="my-3">Financement</h5>
                        <table class="table table-bordered d-inline-block">
                            <tbody>
                                <tr class="d-none d-print-table-row"><td>Apport</td><td>{apport}€</td></tr>
                                <tr><td>Volume d'emprunt</td><td>{Math.max(0, investissement - apport).toFixed(0)}€</td></tr>
                                {#if investissement > apport}
                                    <tr class="d-none d-print-table-row"><td>Taux d'intérêt</td><td>{p.interet}€</td></tr>
                                    <tr class="d-none d-print-table-row"><td>Durée du crédit</td><td>{p.echeances} mois</td></tr>
                                    <tr><td>Annuité</td><td>{(remboursementAnnuel[0] + interetsAnnuels[0]).toFixed(arr)}€</td></tr>
                                    <tr><td>Capacité de remboursement (DSCR)</td><td>{dscrMoyen ? dscrMoyen.toFixed(2): ""}</td></tr>
                                {/if}
                            </tbody>
                        </table>
                    </div>
                    <div class="col-12 col-lg-6">
                        <h5 class="my-3">Revenus</h5>
                        <div class="ws-100 overflow-auto">
                            <table class="table table-bordered d-inline-block">
                                <tbody>
                                    <tr class="d-none d-print-table-row"><td>Tarif de vente local</td><td>{p.prix}</td></tr>
                                    <tr class="d-none d-print-table-row"><td>Estimation de l'inflation de l'électricité</td><td>{p.inflationElec}</td></tr>
                                    <tr><td>Prix de vente de l'énergie moyen sur 10 ans</td><td>{(tarifLocalMoyen10).toFixed(2)}€</td></tr>
                                    <tr><td>Chiffre d'affaires moyen sur 10 ans</td><td>{CAMoyen10.toFixed(arr)}€</td></tr>
                                    <tr><td>Revenu annuel net moyen au-delà du prêt</td><td>{netMoyenFutur.toFixed(arr)}€</td></tr>
                                </tbody>
                            </table>

[5.9539]

[3.38782]

                                        <tr ><td class="titreligne ">Impôt sur les sociétés</td>
                                            {#each Array(N) as _, i}
                                                <td>{is(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tbody>
                                    <tfoot class="table-group-divider">
                                        <tr class="border-0"><td class="titreligne border-0">Résultat net</td>
                                            {#each Array(N) as _, i}
                                                <td class="border-0">{resultatNet(i).toFixed(arr)}</td>
                                            {/each}
                                        </tr>
                                    </tfoot>
                                </table>
                            </div>
                            {#if investissement > apport }
                                <h5 class="my-3">Couverture de la dette</h5>
                                <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">DSCR</td>
                                                {#each Array(N) as _, i}
                                                    <td class="border-0">{dscr(i).toFixed(2)}</td>
                                                {/each}
                                            </tr>
                                        </tbody>
                                    </table>
                                    
                                </div>
                            {/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 835 [4.804604]

B:BD[4.824820] → [4.824820:826555]

                <h4 class="my-3">Intérêt financier</h4>
                <div class="ms-3 row">
                    <div class="col-12 col-lg-6">
                        <h5 class="my-3">Pour le producteur</h5>
                        <table class="table table-bordered d-inline-block">
                            <tbody>
                                {#if apport}
                                    <tr><td>ROE sur 30 ans (résultat net / apport)</td>
                                        <td>{(rentabilite * 100 / 30).toFixed(0)}% par an</td></tr>
                                {/if}
                                {#if CA30}
                                    <tr><td>ROCE</td><td>{((resultatNet30 / CA30) * 100).toFixed(0)}%</td></tr>
                                {/if}
                            </tbody>
                        </table>
                    </div>
                    <div class="col-12 col-lg-6">
                        <h5 class="my-3">Pour les consommateurs</h5>
                        <table class="table table-bordered d-inline-block">
                            <tbody>
                                <!-- <tr><td>Coût sur 10 ans sans autoconsommation collective</td><td>{coutElec10().toFixed(0)}€</td></tr>
                                     <tr><td>Coût sur 10 ans avec autoconsommation collective</td><td>{coutElecAuto10().toFixed(0)}€</td></tr> -->
                                <tr><td>Économie réalisée</td><td>{(coutElec10() - coutElecAuto10()).toFixed(0)}€ {#if coutElec10() > 0}({((coutElec10() - coutElecAuto10()) * 100 / coutElec10()).toFixed(0)}%){/if}</td></tr>
                            </tbody>
                        </table>
                    </div>

[4.824820]

[4.826555]

                <div class="tab-pane fade {banqueActive} {banqueShow} p-3" id="banque-tab-pane" role="tabpanel" aria-labelledby="banque-tab" tabindex="0">
                    <h3 class="my-3 fs-1 fw-bold ">Tous <span class="text-primary">les recoins</span> de votre emprunt.</h3>
                    <Banque dette = {dette} taux={p.interet / 100} duree={p.echeances} bind:interetsAnnuels={interetsAnnuels} bind:remboursementAnnuel={remboursementAnnuel} />

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 839 [4.804604]
B:BD[4.826578] → [4.826578:826597]
```
            </div>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 840 [4.804604]

∅:D[2.807] → [3.38814:38965]

B:BD[4.826597] → [3.38814:38965]

B:BD[3.38965] → [2.808:2122]

∅:D[2.2122] → [4.827414:827437]

∅:D[6.365289] → [4.827414:827437]

B:BD[4.827414] → [4.827414:827437]

B:BD[4.827563] → [4.827563:827609]

            <div class="tab-pane fade {compteActive} {compteShow} p-3" id="compte-tab-pane" role="tabpanel" aria-labelledby="compte-tab" tabindex="0">
                <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>
                </div>
                <h4 class="my-3">Détail</h4>

[2.807]

[4.827609]

                {#if expert}
                    <div class="tab-pane fade {expertActive} {expertShow} py-3" id="expert-tab-pane" role="tabpanel" aria-labelledby="expert-tab" tabindex="0">
                        <div style="max-width:300px">
                            <div class="mb-3">
                                <label class="form-label" for="enedis">Coût de raccordement Enedis</label>
                                <input class="form-control form-control-sm" type="number" id="enedis" min="0" bind:value={p.enedis}/>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 848 [4.804604]

B:BD[4.827610] → [4.827610:827740]

B:BD[4.827740] → [2.2123:2280]

∅:D[2.2280] → [3.39039:39098]

B:BD[4.827740] → [3.39039:39098]

B:BD[3.39098] → [2.2281:2362]

∅:D[2.2362] → [4.827816:828102]

∅:D[3.39174] → [4.827816:828102]

∅:D[6.365410] → [4.827816:828102]

B:BD[4.827816] → [4.827816:828102]

B:BD[4.828102] → [2.2363:2488]

                <div class="ms-3 row">
                    <div>
                        <h5 class="mt-5">Chiffre d'affaires</h5>
                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(chiffreAffaires,N)} €</span>
                        </div>
                        <div class="ws-100 overflow-auto">
                            <table class="table  table-striped  d-inline-block">
                            <!-- <thead>
                                 <tr>
                                 <th></th>
                                 <th></th>
                                 </tr>
                                 </thead> -->
                            <tbody>
                                <tr class="titreligne"><td >Année</td>{#each Array(N) as _, i}<td>{an + i}</td>{/each}</tr>

[4.827610]

[3.39175]

                            <div class="mb-3">
                                <label class="form-label" for="productible">Productible annuel (kWh/kWc)</label>
                                <input class="form-control form-control-sm" type="number" id="productible" min="0" bind:value={p.productible}/>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 853 [4.804604]

B:BD[3.39176] → [2.2489:2574]

∅:D[2.2574] → [3.39242:39303]

B:BD[3.39242] → [3.39242:39303]

B:BD[3.39303] → [2.2575:2698]

∅:D[2.2698] → [3.39425:39507]

B:BD[3.39425] → [3.39425:39507]

                                <tr><td class="titreligne">Autoproduction (€)</td>
                                    {#each Array(N) as _, i}
                                        <td >{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}</td>
                                    {/each}
                                </tr>

[3.39176]

[3.39507]

                            <div class="mb-3">
                                <label class="form-label" for="ratio">Ratio installation (€/W)</label>
                                <input class="form-control form-control-sm" type="number" id="ratio" min="0" bind:value={p.ratio}/>
                            </div>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 858 [4.804604]

B:BD[3.39508] → [2.2699:2782]

∅:D[2.2782] → [4.828271:828530]

B:BD[4.828271] → [4.828271:828530]

B:BD[4.828530] → [2.2783:2870]

∅:D[2.2870] → [4.828598:828865]

B:BD[4.828598] → [4.828598:828865]

B:BD[4.828865] → [2.2871:2941]

∅:D[2.2941] → [4.828916:829276]

B:BD[4.828916] → [4.828916:829276]

B:BD[4.829276] → [2.2942:3034]

∅:D[2.3034] → [4.829340:829401]

B:BD[4.829340] → [4.829340:829401]

B:BD[4.829401] → [2.3035:3135]

∅:D[2.3135] → [4.829484:829603]

B:BD[4.829484] → [4.829484:829603]

B:BD[4.829603] → [2.3136:3202]

∅:D[2.3202] → [3.39509:39540]

B:BD[4.829636] → [3.39509:39540]

∅:D[3.39540] → [4.829636:829705]

B:BD[4.829636] → [4.829636:829705]

B:BD[4.829705] → [2.3203:3352]

∅:D[2.3352] → [3.39541:39600]

B:BD[4.829705] → [3.39541:39600]

B:BD[3.39600] → [2.3353:3434]

∅:D[2.3434] → [4.829781:829817]

∅:D[3.39680] → [4.829781:829817]

∅:D[6.365531] → [4.829781:829817]

B:BD[4.829781] → [4.829781:829817]

B:BD[4.829817] → [2.3435:3636]

∅:D[2.3636] → [4.829979:830202]

B:BD[4.829979] → [4.829979:830202]

B:BD[4.830202] → [2.3637:3707]

∅:D[2.3707] → [4.830253:830469]

B:BD[4.830253] → [4.830253:830469]

B:BD[4.830469] → [2.3708:3782]

∅:D[2.3782] → [4.830524:830744]

B:BD[4.830524] → [4.830524:830744]

B:BD[4.830744] → [2.3783:3854]

∅:D[2.3854] → [4.830796:831114]

B:BD[4.830796] → [4.830796:831114]

B:BD[4.831114] → [2.3855:3943]

∅:D[2.3943] → [4.831173:831234]

B:BD[4.831173] → [4.831173:831234]

B:BD[4.831234] → [2.3944:4036]

∅:D[2.4036] → [4.831309:831428]

B:BD[4.831309] → [4.831309:831428]

B:BD[4.831428] → [3.39681:39749]

B:BD[3.39749] → [2.4037:4062]

∅:D[2.4062] → [4.831461:831537]

∅:D[3.39749] → [4.831461:831537]

B:BD[4.831461] → [4.831461:831537]

B:BD[4.831537] → [2.4063:4208]

∅:D[2.4208] → [3.39751:39810]

B:BD[3.39751] → [3.39751:39810]

B:BD[3.39810] → [2.4209:4290]

∅:D[2.4290] → [4.831613:831649]

∅:D[3.39890] → [4.831613:831649]

∅:D[6.365652] → [4.831613:831649]

B:BD[4.831613] → [4.831613:831649]

B:BD[4.831649] → [2.4291:4496]

∅:D[2.4496] → [4.831815:832039]

B:BD[4.831815] → [4.831815:832039]

B:BD[4.832039] → [2.4497:4568]

∅:D[2.4568] → [3.39943:40160]

B:BD[3.39943] → [3.39943:40160]

B:BD[3.40160] → [2.4569:4638]

∅:D[2.4638] → [4.832089:832304]

B:BD[4.832089] → [4.832089:832304]

B:BD[4.832304] → [2.4639:4718]

∅:D[2.4718] → [4.832364:832587]

B:BD[4.832364] → [4.832364:832587]

B:BD[4.832587] → [2.4719:4820]

∅:D[2.4820] → [4.832669:832984]

B:BD[4.832669] → [4.832669:832984]

B:BD[4.832984] → [2.4821:4925]

∅:D[2.4925] → [4.833059:833120]

B:BD[4.833059] → [4.833059:833120]

B:BD[4.833120] → [2.4926:5014]

∅:D[2.5014] → [4.833191:833310]

B:BD[4.833191] → [4.833191:833310]

B:BD[4.833310] → [2.5015:5080]

∅:D[2.5080] → [3.40161:40311]

B:BD[4.833343] → [3.40161:40311]

B:BD[3.40311] → [2.5081:5207]

                                <tr><td class="titreligne">Vente locale (€)</td>
                                    {#each Array(N) as _, i}
                                        <td>{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Vente de surplus (€)</td>
                                    {#each Array(N) as _, i}
                                        <td>{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Prime</td>
                                    <td>{primeInvestissement}</td>
                                    {#each Array(N-1) as _}
                                        <td></td>
                                    {/each}
                                </tr>
                            </tbody>
                            <tfoot class="table-group-divider">
                                <tr><td class="titreligne border-0">Chiffre d'affaires</td>
                                    {#each Array(N) as _, i}
                                        <td class="border-0">{chiffreAffaires(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tfoot>
                            </table>
                            
                        </div>
                        <h5 class="my-3">Charges d'exploitation</h5>
                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(charges,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">Maintenance</td>
                                    {#each Array(N) as _, i}
                                        <td>{exploitation(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">TURPE</td>
                                    {#each Array(N) as _, i}
                                        <td>{turpe(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Assurance</td>
                                    {#each Array(N) as _, i}
                                        <td>{assurance(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Divers</td>
                                    {#each Array(N) as _, i}
                                        <td>{divers(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tbody>
                            <tfoot class="table-group-divider">
                                <tr ><td class="titreligne border-0">Total charges</td>
                                    {#each Array(N) as _, i}
                                        <td class="border-0">{charges(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tfoot>
                            </table>
                        </div>
                        
                        <h5 class="my-3">Excédent brut d'exploitation</h5>
                        <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(ebe,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">Valeur ajoutée</td>
                                    {#each Array(N) as _, i}
                                        <td>{valeurAjoutee(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Accise</td>
                                    {#each Array(N) as _, i}
                                        <td>{accise(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">IFER</td>
                                    {#each Array(N) as _, i}
                                        <td>{ifer(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Taxe foncière</td>
                                    {#each Array(N) as _, i}
                                        <td>{taxeFonciere(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Cotisation foncière des entreprises</td>
                                    {#each Array(N) as _, i}
                                        <td>{cfe(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tbody>
                            <tfoot class="table-group-divider">
                                <tr ><td class="titreligne border-0">Excédent brut d'exploitation</td>
                                    {#each Array(N) as _, i}
                                        <td class="border-0">{ebe(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tfoot>
                            </table>
                           
                        </div>
                        <h5 class="my-3">Résultat net</h5>
                        <div class="ws-100 overflow-auto">
                            <div class="fw-bold fs-4 ">Cummulé : <span class="text-primary"> {sum(resultatNet,N)} €</span>

[3.39508]

[2.5207]

                            <div class="mb-3">
                                <label class="form-label" for="degradation">Taux de dégradation PV(%)</label>
                                <input class="form-control form-control-sm" type="number" id="degradation" min="0" bind:value={p.degradation}/>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 862 [4.804604]

B:BD[2.5242] → [2.5242:5322]

∅:D[2.5322] → [4.833480:833516]

∅:D[3.40392] → [4.833480:833516]

∅:D[6.365773] → [4.833480:833516]

B:BD[4.833480] → [4.833480:833516]

B:BD[4.833516] → [2.5323:5523]

∅:D[2.5523] → [4.833676:833905]

B:BD[4.833676] → [4.833676:833905]

B:BD[4.833905] → [2.5524:5602]

∅:D[2.5602] → [4.833964:834250]

B:BD[4.833964] → [4.833964:834250]

B:BD[4.834250] → [2.5603:5695]

∅:D[2.5695] → [4.834319:834551]

B:BD[4.834319] → [4.834319:834551]

B:BD[4.834551] → [2.5696:5776]

∅:D[2.5776] → [4.834612:834873]

B:BD[4.834612] → [4.834612:834873]

B:BD[4.834873] → [2.5777:5858]

∅:D[2.5858] → [4.834935:835160]

B:BD[4.834935] → [4.834935:835160]

B:BD[4.835160] → [2.5859:5951]

∅:D[2.5951] → [4.835231:835545]

B:BD[4.835231] → [4.835231:835545]

B:BD[4.835545] → [2.5952:6056]

∅:D[2.6056] → [4.835604:835665]

B:BD[4.835604] → [4.835604:835665]

B:BD[4.835665] → [2.6057:6153]

∅:D[2.6153] → [4.835744:835863]

B:BD[4.835744] → [4.835744:835863]

B:BD[4.835863] → [3.40393:40430]

B:BD[3.40430] → [2.6154:6183]

∅:D[2.6183] → [3.40430:40461]

B:BD[3.40430] → [3.40430:40461]

∅:D[3.40461] → [4.835896:836024]

B:BD[4.835896] → [4.835896:836024]

B:BD[4.836024] → [3.40462:40525]

                            <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">Onduleurs</td>
                                    {#each Array(N) as _, i}
                                        <td>{provisionOnduleurs(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Amortissement</td>
                                    {#each Array(N) as _, i}
                                        <td>{amortissement(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                {#if investissement > apport}
                                    <tr><td class="titreligne">Intérêts dette senior</td>
                                    {#each Array(N) as _, i}
                                        <td>{(interetsDetteSenior(i)).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr><td class="titreligne">Intérêts DSRA</td>
                                    {#each Array(N) as _, i}
                                        <td>{interetsDSRA(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                {/if}
                                <tr><td class="titreligne">Résultat fiscal</td>
                                    {#each Array(N) as _, i}
                                        <td>{resultatFiscal(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                                <tr ><td class="titreligne ">Impôt sur les sociétés</td>
                                    {#each Array(N) as _, i}
                                        <td>{is(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tbody>
                            <tfoot class="table-group-divider">
                                <tr class="border-0"><td class="titreligne border-0">Résultat net</td>
                                    {#each Array(N) as _, i}
                                        <td class="border-0">{resultatNet(i).toFixed(arr)}</td>
                                    {/each}
                                </tr>
                            </tfoot>
                            </table>
                            
                        </div>
                        {#if investissement > apport }
                            <h5 class="my-3">Couverture de la dette</h5>
                            <div class="ws-100 overflow-auto">

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 863 [4.804604]

B:BD[3.40526] → [2.6184:6270]

∅:D[2.6270] → [4.836104:836144]

∅:D[3.40610] → [4.836104:836144]

∅:D[6.365898] → [4.836104:836144]

B:BD[4.836104] → [4.836104:836144]

B:BD[4.836144] → [2.6271:6482]

∅:D[2.6482] → [4.836307:836372]

B:BD[4.836307] → [4.836307:836372]

B:BD[4.836372] → [2.6483:6574]

∅:D[2.6574] → [4.836446:836577]

B:BD[4.836446] → [4.836446:836577]

B:BD[4.836577] → [3.40611:40652]

                                <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">DSCR</td>
                                        {#each Array(N) as _, i}
                                            <td class="border-0">{dscr(i).toFixed(2)}</td>
                                        {/each}
                                    </tr>
                                </tbody>
                                </table>

[3.40526]

[3.40652]

                            <div class="mb-3">
                                <label class="form-label" for="inflation">Inflation tarif local</label>
                                <input class="form-control form-control-sm" type="number" id="inflation" min="0" bind:value={p.inflation}/>

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 868 [4.804604]
∅:D[2.6604] → [4.836614:836644]
∅:D[3.40687] → [4.836614:836644]
B:BD[4.836614] → [4.836614:836644]
```
                        {/if}
```
[2.6604]
[4.836644]
```
                        </div>
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 870 [4.804604]

B:BD[4.836671] → [4.836671:836713]

B:BD[4.836713] → [3.40688:40839]

∅:D[3.40839] → [4.836865:837068]

B:BD[4.836865] → [4.836865:837068]

                </div>
            </div>
            <div class="tab-pane fade {banqueActive} {banqueShow} p-3" id="banque-tab-pane" role="tabpanel" aria-labelledby="banque-tab" tabindex="0">
                <Banque dette = {Math.max(0, investissement - apport)} taux={p.interet / 100} duree={p.echeances} bind:interetsAnnuels={interetsAnnuels} bind:remboursementAnnuel={remboursementAnnuel} />

[4.836671]

[4.837068]

                {/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 872 [4.804604]

B:BD[4.837087] → [6.365899:367695]

            {#if expert}
                <div class="tab-pane fade {expertActive} {expertShow} py-3" id="expert-tab-pane" role="tabpanel" aria-labelledby="expert-tab" tabindex="0">
                    <div style="max-width:300px">
                        <div class="mb-3">
                            <label class="form-label" for="enedis">Coût de raccordement Enedis</label>
                            <input class="form-control form-control-sm" type="number" id="enedis" min="0" bind:value={p.enedis}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="productible">Productible annuel (kWh/kWc)</label>
                            <input class="form-control form-control-sm" type="number" id="productible" min="0" bind:value={p.productible}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="ratio">Ratio installation (€/W)</label>
                            <input class="form-control form-control-sm" type="number" id="ratio" min="0" bind:value={p.ratio}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="degradation">Taux de dégradation PV(%)</label>
                            <input class="form-control form-control-sm" type="number" id="degradation" min="0" bind:value={p.degradation}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="inflation">Inflation tarif local</label>
                            <input class="form-control form-control-sm" type="number" id="inflation" min="0" bind:value={p.inflation}/>
                        </div>

[4.837087]

[6.367695]


            {#if true || !data.guest}
                <div class="tab-content" id="simuTabContent">
                    <div class="tab-pane fade {simuActive} {simuShow} show p-3" id="simu-tab-pane" role="tabpanel" aria-labelledby="simu-tab" tabindex="0">
                        <h4 class="my-3">Simulation</h4>
                        <Simulation active={simuActive} bind:prms={data.prms} puissance={p.puissance}/>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 883 [4.804604]

B:BD[4.837102] → [4.837102:837136]

B:BD[4.837136] → [6.367765:367823]

∅:D[6.367823] → [4.837210:837416]

B:BD[4.837210] → [4.837210:837416]

B:BD[4.837416] → [6.367824:367924]

∅:D[6.367924] → [4.837545:837601]

B:BD[4.837545] → [4.837545:837601]

        {#if true || !data.guest}
            <div class="tab-content" id="simuTabContent">
                <div class="tab-pane fade {simuActive} {simuShow} show p-3" id="simu-tab-pane" role="tabpanel" aria-labelledby="simu-tab" tabindex="0">
                    <h4 class="my-3">Simulation</h4>
                    <Simulation active={simuActive} bind:prms={data.prms} puissance={p.puissance}/>
                </div>
            </div>
        {/if}

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 884 [4.804604]
B:BD[6.367936] → [6.367936:367943]
```
</div>
```
[6.367936]
[6.367943]
```
    <div class="modal" id="faisanSaveModal" tabindex="-1" aria-hidden="true">
        <div class="modal-dialog">
```

Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 887 [4.804604]

B:BD[6.367944] → [6.367944:370028]

<div class="modal" id="faisanSaveModal" tabindex="-1" aria-hidden="true">
    <div class="modal-dialog">
        <div class="modal-content">
            {#if !data.guest}
                <div class="modal-body">
                    <h5 class="modal-title pb-3" id="saveModalLabel">Sauvegarder</h5>
                    <form method="POST" action="?/save" use:enhance={save}>
                        <div class="mb-3">
                            <label class="form-label" for="nom">Nom du projet</label>
                            <input class="form-control" type="text" id="nom" name="name" bind:value={data.name} required/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="porteur">Prénom et nom du porteur du projet</label>
                            <input class="form-control" type="text" id="porteur" name="porteur" bind:value={data.porteur}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="adresse">Adresse</label>
                            <input class="form-control" type="text" id="adresse" name="adresse" bind:value={data.adresse}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="tel">Téléphone</label>
                            <input class="form-control" type="text" id="tel" name="tel" bind:value={data.tel}/>
                        </div>
                        <div class="mb-3">
                            <label class="form-label" for="photo">Photo</label>
                            <input class="form-control" type="file" id="photo" name="photo"/>
                        </div>
                    </form>
                </div>
                <div class="modal-footer">
                    <button type="button" class="btn btn-secondary" data-bs-dismiss="modal">Annuler</button>
                    <button class="btn btn-primary">Sauvegarder</button>
                </div>
            {/if}

[6.367944]

[6.370028]

            <div class="modal-content">
                {#if !data.guest}
                    <div class="modal-body">
                        <h5 class="modal-title pb-3" id="saveModalLabel">Sauvegarder</h5>
                        <form method="POST" action="?/save" use:enhance={save}>
                            <div class="mb-3">
                                <label class="form-label" for="nom">Nom du projet</label>
                                <input class="form-control" type="text" id="nom" name="name" bind:value={data.name} required/>
                            </div>
                            <div class="mb-3">
                                <label class="form-label" for="porteur">Prénom et nom du porteur du projet</label>
                                <input class="form-control" type="text" id="porteur" name="porteur" bind:value={data.porteur}/>
                            </div>
                            <div class="mb-3">
                                <label class="form-label" for="adresse">Adresse</label>
                                <input class="form-control" type="text" id="adresse" name="adresse" bind:value={data.adresse}/>
                            </div>
                            <div class="mb-3">
                                <label class="form-label" for="tel">Téléphone</label>
                                <input class="form-control" type="text" id="tel" name="tel" bind:value={data.tel}/>
                            </div>
                            <div class="mb-3">
                                <label class="form-label" for="photo">Photo</label>
                                <input class="form-control" type="file" id="photo" name="photo"/>
                            </div>
                        </form>
                    </div>
                    <div class="modal-footer">
                        <button type="button" class="btn btn-secondary" data-bs-dismiss="modal">Annuler</button>
                        <button class="btn btn-primary">Sauvegarder</button>
                    </div>
                {/if}
            </div>

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 924 [4.804604]
B:BD[4.837619] → [5.9540:9547]
```
</div>
```
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 925 [4.804604]
[6.370065]
[6.370065]
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 931 [4.804604]
[3.40843]
[3.40843]
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 935 [4.804604]
[3.40891]
[3.40891]
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 939 [4.804604]
[3.40939]
[3.40939]
Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 943 [4.804604]
B:BD[3.40972] → [2.6605:6607]
```
 
```
[3.40972]
[3.40972]
Replacement in faisan/src/routes/projet/[id]/+page.svelte at line 950 [4.804604]
B:BD[2.6721] → [2.6721:6723]
```
 
```
[2.6721]
[2.6723]
Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 954 [4.804604]
[3.41011]
[2.6753]

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 963 [4.804604]

[2.6880]

     font-weight:bold;
 }
 #syntheseTabContent h5{
     border-bottom:3px solid;
     font-size:1.75rem;
     padding-bottom:5px;
 }
 .donnee{
     font-size:2rem;

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 975 [4.804604]

[2.6903]

 }
 .total .donnee{
     color:$gp-1;
 }
 .total h5{
     color:$gp-1;
     border-color:$gp-1;

Insertion in faisan/src/routes/projet/[id]/+page.svelte at line 985 [4.804604]

[2.6906]

[3.41011]


 .dix .donnee{
     color:$gp-2;
 }
 .dix h5{
     color:$gp-2;
     border-color:$gp-2;
 }
 .cinq .donnee{
     color:$gp-3;
 }
 .cinq h5{
     color:$gp-3;
     border-color:$gp-3;
 }
 .moyenne .donnee{
     color:$gs-1;
 }
 .moyenne h5{
     color:$gs-1;
     border-color:$gs-1;
 }

Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 1021 [4.804604]
B:BD[3.41340] → [5.9548:9578]
∅:D[5.9578] → [3.41340:41343]
B:BD[3.41340] → [3.41340:41343]
B:BD[3.41343] → [5.9579:9650]
```
 }
 .dixans{
     color:$gs-2
 }
 .dixansborder{
     border-bottom:solid 2px;
     border-color:$gs-2;
```
Deletion in faisan/src/routes/projet/[id]/+page.svelte at line 1022 [4.804604]
B:BD[5.9653] → [5.9653:9726]
```
 .cinqansborder{
     border-bottom:solid 2px;
     border-color:$cc;
 }
```

Replacement in faisan/src/routes/Banque.svelte at line 99 [4.851509]

B:BD[4.854348] → [3.41344:41404]

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

[4.854348]

[4.854378]

        <table class="table table-striped border-0 d-inline-block">

Replacement in faisan/src/routes/Banque.svelte at line 102 [4.851509]
B:BD[4.854419] → [4.854419:854455]
```
                    <th>Année</th>
```
[4.854419]
[4.854455]
```
                    <th >Année</th>
```
Replacement in faisan/src/routes/Banque.svelte at line 122 [4.851509]
B:BD[4.855086] → [3.41405:41465]
```
        <table class="table table-bordered d-inline-block">
```
[4.855086]
[4.855116]
```
        <table class="table  d-inline-block">
```
Replacement in faisan/src/routes/Banque.svelte at line 147 [4.851509]
B:BD[4.855879] → [3.41466:41474]
```
<style>
```
[4.855879]
[3.41474]
```
<style  lang="scss">
```
Insertion in faisan/src/routes/Banque.svelte at line 153 [4.851509]
[3.41543]
[3.41543]
```
 }
 table th{
     font-size:1rem;
     font-weight:bold;
```

Insertion in faisan/src/routes/Banque.svelte at line 158 [4.851509]

[3.41546]

 table td{
     padding: 5px 7px 5px 10px;
     text-align:end;
     border:none;
     border-bottom:solid $primary 1px;
 }
 .titreligne{
     border:none;
     font-size:1rem;
     font-weight:bold;
 }

Deletion in faisan/src/faisan-types.ts at line 9 [4.859511]
B:BD[3.41578] → [3.41578:41604]
```
        prixAllo: number,
```
Replacement in faisan/src/faisan-types.ts at line 40 [4.859511]
B:BD[4.860509] → [4.860509:860535]
```
            puissance: 0,
```
[4.860509]
[4.860535]
```
            puissance: 10,//0
```
Replacement in faisan/src/faisan-types.ts at line 42 [4.859511]
B:BD[4.860562] → [4.860562:860588]
```
            autoprod: 10,
```
[4.860562]
[4.860588]
```
            autoprod: 100,//10
```

Replacement in faisan/src/faisan-types.ts at line 44 [4.859511]

B:BD[4.860619] → [3.41605:41657]

            prix: 0.13,
            prixAllo: 0.24,

[4.860619]

[3.41657]

            prix: 0.24,//0.13

Replacement in faisan/src/faisan-types.ts at line 48 [4.859511]
∅:D[3.41712] → [4.860725:860762]
B:BD[4.860725] → [4.860725:860762]
```
            consoMoyenneFoyer: 2500,
```
[3.41712]
[4.860762]
```
            consoMoyenneFoyer: 2500,//Kwh/an
```
Replacement in faisan/src/faisan-types.ts at line 51 [4.859511]
B:BD[4.860823] → [4.860823:860849]
```
            inflation: 1,
```
[4.860823]
[4.860849]
```
            inflation: 0,//1
```
Replacement in faisan/src/faisan-types.ts at line 57 [4.859511]
B:BD[4.861019] → [4.861019:861049]
```
                inflation: 1,
```
[4.861019]
[4.861049]
```
                inflation: 0,//1
```

Replacement in faisan/src/faisan-types.ts at line 59 [4.859511]

B:BD[4.861064] → [4.861064:861137]

            coutElec: 0.1887, // €
            inflationElec: 12, // %

[4.861064]

[4.861137]

            coutElec: 0.24, // €
            inflationElec: 0,//12 // %

Replacement in faisan/src/faisan-types.ts at line 77 [4.859511]

B:BD[4.861674] → [4.861674:861870]

    export type CreateProjet = { CreateProjet: {
        name?: string,
        porteur?: string,
        tel?: string,
        adresse?: string,
        simulation?: SimulationCommunaute,
    }}

[4.861674]

[4.861870]

    export type CreateProjet = {
        CreateProjet: {
            name?: string,
            porteur?: string,
            tel?: string,
            adresse?: string,
            simulation?: SimulationCommunaute,
        }
    }

Replacement in faisan/src/faisan-types.ts at line 88 [4.859511]

B:BD[4.861920] → [4.861920:862132]

    export type SaveProjet = { SaveProjet: {
        id: string,
        name?: string,
        porteur?: string,
        tel?: string,
        adresse?: string,
        simulation?: SimulationCommunaute,
    }}

[4.861920]

[4.862132]

    export type SaveProjet = {
        SaveProjet: {
            id: string,
            name?: string,
            porteur?: string,
            tel?: string,
            adresse?: string,
            simulation?: SimulationCommunaute,
        }
    }

Replacement in faisan/src/faisan-types.ts at line 110 [4.859511]

B:BD[4.862413] → [4.862413:862483]

    export type DelProjet = { DelProjet: {
        id: string,
    }}

[4.862413]

[4.862483]

    export type DelProjet = {
        DelProjet: {
            id: string,
        }
    }