Z (0) |
A (1) |
B (2) |
C (3) |
D (4) |
E (5) |
F (6) |
G (7) |
H (8) |
I (9) |
J (10) |
K (11) |
L (12) |
M (13) |
N (14) |
O (15) |
P (16) |
Q (17) |
R (18) |
S (19) |
T (20) |
U (21) |
V (22) |
W (23) |
X (24) |
Y (25) |
Z (26) |
AA (27) |
AB (28) |
AC (29) |
AD (30) |
AE (31) |
AF (32) |
AG (33) |
AH (34) |
AI (35) |
AJ (36) |
AK (37) |
AL (38) |
AM (39) |
AN (40) |
AO (41) |
AP (42) |
AQ (43) |
AR (44) |
AS (45) |
AT (46) |
AU (47) |
AV (48) |
AW (49) |
AX (50) |
AY (51) |
AZ (52) |
BA (53) |
BB (54) |
BC (55) |
BD (56) |
BE (57) |
BF (58) |
BG (59) |
BH (60) |
BI (61) |
BJ (62) |
BK (63) |
BL (64) |
BM (65) |
1 |
v.3.6.2 Nom Statmens |
FAA_03_MensTotal_Eau.xls |
Données de l'année en cours 2023 |
num mois |
Année |
Onglet |
|
QUANTITES |
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
|
COUTS |
|
|
Total part variable avec la conso. |
Total part fixe (Taxes) |
|
|
T4 : Tarif moyen manuel appliquée à l'année en cours |
|
|
|
|
|
T4 : Tarif moyen manuel appliquée à l'année de réf. |
|
|
|
|
|
|
|
T5 sur l'année en cours : Tarif selon marco |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
Onglet éco. |
1DONNEE |
|
|
|
numColonne |
|
3 |
5 |
5 |
|
8 |
7 |
|
11 |
9 |
|
14 |
13 |
|
|
11 |
|
|
|
|
|
|
Coût D1 |
Coût D2 |
Coût D3 |
Coût D4 |
Total T4 |
|
Coût D1 |
Coût D2 |
Coût D3 |
Coût D4 |
Total T4 |
|
|
|
Coût D1 |
Coût D2 |
Coût D3 |
Coût D4 |
Total T5 |
Coût fixe 1 |
Coût fixe 2 |
Coût fixe 3 |
Coût fixe 4 |
Coût fixe tot. (Taxe) |
TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
3 |
Mois en cours |
10.00 |
|
|
|
44926.00 |
|
|
D1 |
|
|
D2 |
|
|
D3 |
|
|
D4 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Année en cours |
2023.00 |
|
|
|
numLigne |
nb. jours |
Date |
m³ |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
m³ |
Fr. HTVA |
|
|
Fr. HTVA |
|
|
|
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
|
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
|
|
|
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
Fr. HTVA |
|
|
|
|
|
|
|
|
|
|
|
|
5 |
Année de réf. |
2022.00 |
|
1.00 |
2023.00 |
96.00 |
31.00 |
44957.00 |
417.00 |
1684.39 |
4.04 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
417.00 |
1684.39 |
4.04 |
|
1684.39 |
0 |
4.04 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1684.39 |
0 |
0 |
0 |
1684.39 |
0 |
0 |
0 |
0 |
0 |
1684.39 |
|
|
|
|
|
|
|
|
|
|
|
|
6 |
Prem année mens. |
2016.00 |
|
2.00 |
2023.00 |
97.00 |
28.00 |
44985.00 |
377.00 |
1522.76 |
4.04 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
377.00 |
1522.76 |
4.04 |
|
1522.76 |
0 |
4.04 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1522.76 |
0 |
0 |
0 |
1522.76 |
0 |
0 |
0 |
0 |
0 |
1522.76 |
|
|
|
|
|
|
|
|
|
|
|
|
7 |
Ligne Année en cours |
96.00 |
|
3.00 |
2023.00 |
98.00 |
31.00 |
45016.00 |
448.00 |
1792.45 |
4.00 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
448.00 |
1792.45 |
4.00 |
|
1792.45 |
0 |
4.00 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1792.45 |
0 |
0 |
0 |
1792.45 |
0 |
0 |
0 |
0 |
0 |
1792.45 |
|
|
|
|
|
|
|
|
|
|
|
|
8 |
Ligne Année réf. |
84.00 |
|
4.00 |
2023.00 |
99.00 |
30.00 |
45046.00 |
429.00 |
1719.40 |
4.01 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
429.00 |
1719.40 |
4.01 |
|
1719.40 |
0 |
4.01 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1719.40 |
0 |
0 |
0 |
1719.40 |
0 |
0 |
0 |
0 |
0 |
1719.40 |
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Prise en compte d'un chang. de la part fixe |
|
|
5.00 |
2023.00 |
100.00 |
31.00 |
45077.00 |
489.00 |
1929.80 |
3.95 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
489.00 |
1929.80 |
3.95 |
|
1929.80 |
0 |
3.95 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1929.80 |
0 |
0 |
0 |
1929.80 |
0 |
0 |
0 |
0 |
0 |
1929.80 |
|
|
|
|
|
|
|
|
|
|
|
|
11 |
Part fixe corr. Nb jours |
|
|
7.00 |
2023.00 |
102.00 |
31.00 |
45138.00 |
457.00 |
1822.60 |
3.99 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
457.00 |
1822.60 |
3.99 |
|
1822.60 |
0 |
3.99 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1822.60 |
0 |
0 |
0 |
1822.60 |
0 |
0 |
0 |
0 |
0 |
1822.60 |
|
|
|
|
|
|
|
|
|
|
|
|
12 |
Coefficient |
1.00 |
|
8.00 |
2023.00 |
103.00 |
31.00 |
45169.00 |
508.00 |
1993.45 |
3.92 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
508.00 |
1993.45 |
3.92 |
|
1993.45 |
0 |
3.92 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1993.45 |
0 |
0 |
0 |
1993.45 |
0 |
0 |
0 |
0 |
0 |
1993.45 |
|
|
|
|
|
|
|
|
|
|
|
|
13 |
Facteur de corr. Mois/Annuel |
304.00 |
|
9.00 |
2023.00 |
104.00 |
30.00 |
45199.00 |
480.00 |
1890.25 |
3.94 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
480.00 |
1890.25 |
3.94 |
|
1890.25 |
0 |
3.94 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1890.25 |
0 |
0 |
0 |
1890.25 |
0 |
0 |
0 |
0 |
0 |
1890.25 |
|
|
|
|
|
|
|
|
|
|
|
|
14 |
Nb. de relevé annuel |
12.00 |
|
10.00 |
2023.00 |
105.00 |
31.00 |
45230.00 |
500.00 |
1966.65 |
3.93 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
500.00 |
1966.65 |
3.93 |
|
1966.65 |
0 |
3.93 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
1966.65 |
0 |
0 |
0 |
1966.65 |
0 |
0 |
0 |
0 |
0 |
1966.65 |
|
|
|
|
|
|
|
|
|
|
|
|
15 |
Chiffre du 1er mois représenté |
1.00 |
|
11.00 |
2023.00 |
106.00 |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
#N/A |
#N/A |
#N/A |
|
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
0 |
0 |
0 |
0 |
0 |
|
#N/A |
|
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
|
|
|
|
|
|
|
|
|
|
|
16 |
Si calcul du coût avec pointe année -1 |
|
|
12.00 |
2023.00 |
107.00 |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
#N/A |
#N/A |
#N/A |
|
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
0 |
0 |
0 |
0 |
0 |
|
#N/A |
|
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
#N/A |
|
|
|
|
|
|
|
|
|
|
|
|
17 |
Pointe payée 2023 |
|
|
|
|
|
304.00 |
|
4548.00 |
18088.05 |
3.98 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4548.00 |
18088.05 |
3.98 |
|
18088.05 |
0 |
3.98 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
18088.05 |
0 |
0 |
0 |
18088.05 |
0 |
0 |
0 |
0 |
0 |
18088.05 |
|
|
|
|
|
|
|
|
|
|
|
|
18 |
Pointe payée 2022 |
|
|
|
|
|
|
corr. 304 j. |
4548.00 |
18088.05 |
|
0 |
0 |
|
0 |
0 |
|
0 |
0 |
|
4548.00 |
18088.05 |
3.98 |
corr. 304 j. |
18088.05 |
0 |
3.98 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
18088.05 |
0 |
0 |
0 |
18088.05 |
0 |
0 |
0 |
0 |
0 |
18088.05 |
|
|
|
|
|
|
|
|
|
|
|
|
19 |
Tarif T4 D1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarif moy. Tout compris |
|
3.98 |
|
|
4548.00 |
m³ |
18088.05 |
Fr. HTVA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
Tarif T4 D2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarif moy. Energie seule |
3.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
Tarif T4 D3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
Tarif T4 D4 |
|
|
|
|
Depuis début opti. |
123.00 |
|
1945.00 |
7672.95 |
|
0 |
0 |
|
0 |
0 |
|
0 |
0 |
|
|
7672.95 |
|
|
7672.95 |
0 |
7672.95 |
|
|
|
|
|
0 |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
Unité de représentation |
m³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2603.00 |
|
|
|
1945.00 |
m³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
Coefficient de représent. |
1.00 |
Données de l'année de réf. 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
Unité des coûts |
Fr. HTVA |
|
|
|
Onglet |
|
QUANTITES |
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
QUANTITES |
COUTS |
|
|
COUTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
Eco. taxe fixe estimée
(seulement avec T4) |
|
|
|
|
numColonne |
|
3 |
5 |
5 |
|
8 |
7 |
|
11 |
9 |
|
14 |
13 |
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
T5 : Tarif selon macro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28 |
Mois début d'opti. |
7.00 |
|
|
|
numLigne |
nb. jours |
Date |
m³ |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
0 |
Fr. HTVA |
|
|
Fr. HTVA |
|
|
Fr. HTVA |
|
|
|
1.00 |
0 |
0 |
0 |
1.00 |
0 |
|
|
|
|
|
|
|
(Conso.) |
|
|
|
|
(Taxes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
Choix du Tarif |
T5 |
|
1.00 |
2022.00 |
84.00 |
31.00 |
44592.00 |
437.00 |
1755.60 |
4.02 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
437.00 |
1755.60 |
4.02 |
|
1755.60 |
0 |
4.02 |
|
1755.60 |
0 |
0 |
0 |
1755.60 |
0 |
1755.60 |
|
|
1755.60 |
0 |
0 |
0 |
1755.60 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
Répartition selon réf. |
1 |
|
2.00 |
2022.00 |
85.00 |
28.00 |
44620.00 |
438.00 |
1730.73 |
3.95 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
438.00 |
1730.73 |
3.95 |
|
1730.73 |
0 |
3.95 |
|
1730.73 |
0 |
0 |
0 |
1730.73 |
0 |
1730.73 |
|
|
1730.73 |
0 |
0 |
0 |
1730.73 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
NomOnglets |
Eau |
|
3.00 |
2022.00 |
86.00 |
31.00 |
44651.00 |
492.00 |
1939.85 |
3.94 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
492.00 |
1939.85 |
3.94 |
|
1939.85 |
0 |
3.94 |
|
1939.85 |
0 |
0 |
0 |
1939.85 |
0 |
1939.85 |
|
|
1939.85 |
0 |
0 |
0 |
1939.85 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 |
Type Tarif pour T5 (conso.) D1 |
SIGeau2018_TOT |
|
4.00 |
2022.00 |
87.00 |
30.00 |
44681.00 |
483.00 |
1900.30 |
3.93 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
483.00 |
1900.30 |
3.93 |
|
1900.30 |
0 |
3.93 |
|
1900.30 |
0 |
0 |
0 |
1900.30 |
0 |
1900.30 |
|
|
1900.30 |
0 |
0 |
0 |
1900.30 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
Paramètre (Var1) pour T5 (texte) D1 |
Auto |
|
5.00 |
2022.00 |
88.00 |
31.00 |
44712.00 |
547.00 |
2124.10 |
3.88 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
547.00 |
2124.10 |
3.88 |
|
2124.10 |
0 |
3.88 |
|
2124.10 |
0 |
0 |
0 |
2124.10 |
0 |
2124.10 |
|
|
2124.10 |
0 |
0 |
0 |
2124.10 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
Type Tarif pour T5 (taxe) D1 |
|
|
6.00 |
2022.00 |
89.00 |
30.00 |
44742.00 |
545.00 |
2108.00 |
3.87 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
545.00 |
2108.00 |
3.87 |
|
2108.00 |
0 |
3.87 |
|
2108.00 |
0 |
0 |
0 |
2108.00 |
0 |
2108.00 |
|
|
2108.00 |
0 |
0 |
0 |
2108.00 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
Paramètre (Var1) pour T5 (texte) D1 |
|
|
7.00 |
2022.00 |
90.00 |
31.00 |
44773.00 |
576.00 |
2221.25 |
3.86 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
576.00 |
2221.25 |
3.86 |
|
2221.25 |
0 |
3.86 |
|
2221.25 |
0 |
0 |
0 |
2221.25 |
0 |
2221.25 |
|
|
2221.25 |
0 |
0 |
0 |
2221.25 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
Type Tarif pour T5 (conso.) D2 |
|
|
8.00 |
2022.00 |
91.00 |
31.00 |
44804.00 |
593.00 |
2278.20 |
3.84 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
593.00 |
2278.20 |
3.84 |
|
2278.20 |
0 |
3.84 |
|
2278.20 |
0 |
0 |
0 |
2278.20 |
0 |
2278.20 |
|
|
2278.20 |
0 |
0 |
0 |
2278.20 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
Paramètre (Var1) pour T5 (texte) D2 |
|
|
9.00 |
2022.00 |
92.00 |
30.00 |
44834.00 |
498.00 |
1950.55 |
3.92 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
498.00 |
1950.55 |
3.92 |
|
1950.55 |
0 |
3.92 |
|
1950.55 |
0 |
0 |
0 |
1950.55 |
0 |
1950.55 |
|
|
1950.55 |
0 |
0 |
0 |
1950.55 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
Type Tarif pour T5 (taxe) D2 |
|
|
10.00 |
2022.00 |
93.00 |
31.00 |
44865.00 |
463.00 |
1842.70 |
3.98 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
463.00 |
1842.70 |
3.98 |
|
1842.70 |
0 |
3.98 |
|
1842.70 |
0 |
0 |
0 |
1842.70 |
0 |
1842.70 |
|
|
1842.70 |
0 |
0 |
0 |
1842.70 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
Paramètre (Var1) pour T5 (texte) D2 |
|
|
11.00 |
2022.00 |
94.00 |
30.00 |
44895.00 |
464.00 |
1836.65 |
3.96 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
464.00 |
1836.65 |
3.96 |
|
1836.65 |
0 |
3.96 |
|
1836.65 |
0 |
0 |
0 |
1836.65 |
#N/A |
#N/A |
|
|
1836.65 |
0 |
0 |
0 |
1836.65 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
Type Tarif pour T5 (conso.) D3 |
|
|
12.00 |
2022.00 |
95.00 |
31.00 |
44926.00 |
453.00 |
1809.20 |
3.99 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
453.00 |
1809.20 |
3.99 |
|
1809.20 |
0 |
3.99 |
|
1809.20 |
0 |
0 |
0 |
1809.20 |
#N/A |
#N/A |
|
|
1809.20 |
0 |
0 |
0 |
1809.20 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 |
Paramètre (Var1) pour T5 (texte) D3 |
|
|
|
|
|
304.00 |
|
5072.00 |
19851.28 |
3.91 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5072.00 |
19851.28 |
3.91 |
|
19851.28 |
0 |
3.91 |
|
19851.28 |
0 |
0 |
0 |
19851.28 |
0 |
19851.28 |
|
|
19851.28 |
0 |
0 |
0 |
19851.28 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
Type Tarif pour T5 (taxe) D3 |
|
|
|
|
|
|
corr. 304 j. |
5072.00 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
5072.00 |
19851.28 |
3.91 |
corr. 304 j. |
19851.28 |
0 |
3.91 |
corr. 304 j. |
19851.28 |
0 |
0 |
0 |
19851.28 |
0 |
19851.28 |
|
|
19851.28 |
0 |
0 |
0 |
19851.28 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
Paramètre (Var1) pour T5 (texte) D3 |
|
|
|
|
|
|
Eco. Brut |
524.00 |
|
|
0 |
|
|
0 |
|
|
0 |
|
Tarif moy. Tout compris |
|
3.91 |
|
|
5072.00 |
m³ |
|
Economie financier brut |
1763.23 |
0 |
0 |
0 |
1763.23 |
0 |
1763.23 |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
Type Tarif pour T5 (conso.) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1763.23 |
|
ECO BRUT |
524.00 |
m³ |
|
|
1.00 |
0 |
0 |
|
CUMULECOBRUT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
Paramètre (Var1) pour T5 (texte) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.10 |
|
|
|
|
|
|
|
3.36 |
Tarif moy. |
3.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
Type Tarif pour T5 (taxe) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47 |
Paramètre (Var1) pour T5 (texte) D4 |
|
|
|
|
Depuis début opti. |
123.00 |
|
2130.00 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
8292.70 |
Fr. HTVA |
|
|
|
|
|
|
8292.70 |
0 |
8292.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48 |
T5 TVA ? |
|
|
|
|
|
|
|
2130.00 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
8292.70 |
Fr. HTVA |
|
|
|
|
|
|
8292.70 |
0 |
8292.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
Appliquer T4 et T5 sur l'année en cours |
|
|
|
|
|
|
|
185.00 |
|
|
0 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
2130.00 |
m³ |
|
|
|
|
|
|
619.75 |
0 |
619.75 |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50 |
Considérer le coût de la pointe |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECO BRUT |
185.00 |
m³ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|