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_22_MensCCF_Electr.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. |
ELECTRICITE |
|
|
|
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 |
|
|
|
44930.00 |
|
|
D1 |
|
|
D2 |
|
|
D3 |
|
|
D4 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Année en cours |
2023.00 |
|
|
|
numLigne |
nb. jours |
Date |
kWh |
Fr. HTVA |
|
kWh |
Fr. HTVA |
|
kW |
Fr. HTVA |
|
kVArh |
Fr. HTVA |
|
kWh |
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 |
28.00 |
44958.00 |
6818.00 |
746.07 |
0.11 |
9352.00 |
1023.36 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
16170.00 |
1769.43 |
0.11 |
|
1769.43 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
6 |
Prem année mens. |
2016.00 |
|
2.00 |
2023.00 |
97.00 |
28.00 |
44986.00 |
5892.00 |
646.30 |
0.11 |
9433.00 |
1034.72 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
15325.00 |
1681.02 |
0.11 |
|
1681.02 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
7 |
Ligne Année en cours |
96.00 |
|
3.00 |
2023.00 |
98.00 |
28.00 |
45014.00 |
3170.00 |
350.86 |
0.11 |
8976.00 |
993.48 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
12146.00 |
1344.34 |
0.11 |
|
1344.34 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
8 |
Ligne Année réf. |
84.00 |
|
4.00 |
2023.00 |
99.00 |
35.00 |
45049.00 |
2311.00 |
257.76 |
0.11 |
10817.00 |
1206.47 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
13128.00 |
1464.23 |
0.11 |
|
1464.23 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Prise en compte d'un chang. de la part fixe |
|
|
5.00 |
2023.00 |
100.00 |
28.00 |
45077.00 |
985.00 |
113.36 |
0.12 |
5750.00 |
661.73 |
0.12 |
0 |
0 |
0 |
0 |
0 |
0 |
6735.00 |
775.09 |
0.12 |
|
775.09 |
0 |
0.12 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
11 |
Part fixe corr. Nb jours |
|
|
7.00 |
2023.00 |
102.00 |
35.00 |
45140.00 |
2904.00 |
347.69 |
0.12 |
2807.00 |
336.08 |
0.12 |
0 |
0 |
0 |
0 |
0 |
0 |
5711.00 |
683.77 |
0.12 |
|
683.77 |
0 |
0.12 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
12 |
Coefficient |
0.00 |
|
8.00 |
2023.00 |
103.00 |
28.00 |
45168.00 |
3286.00 |
375.92 |
0.11 |
3734.00 |
427.17 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
7020.00 |
803.09 |
0.11 |
|
803.09 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
13 |
Facteur de corr. Mois/Annuel |
301.00 |
|
9.00 |
2023.00 |
104.00 |
28.00 |
45196.00 |
2934.00 |
336.23 |
0.11 |
4231.00 |
484.86 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
7165.00 |
821.09 |
0.11 |
|
821.09 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
14 |
Nb. de relevé annuel |
12.00 |
|
10.00 |
2023.00 |
105.00 |
35.00 |
45231.00 |
1222.00 |
157.83 |
0.13 |
2244.00 |
289.83 |
0.13 |
0 |
0 |
0 |
0 |
0 |
0 |
3466.00 |
447.67 |
0.13 |
|
447.67 |
0 |
0.13 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
301.00 |
|
30467.00 |
3453.85 |
0.11 |
59183.00 |
6694.79 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
89650.00 |
10148.64 |
0.11 |
|
10148.64 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
18 |
Pointe payée 2022 |
|
|
|
|
|
|
corr. 301 j. |
30467.00 |
3453.85 |
|
59183.00 |
6694.79 |
|
0 |
0 |
|
0 |
0 |
|
89650.00 |
10148.64 |
0.11 |
corr. 301 j. |
10148.64 |
0 |
0.11 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
|
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
19 |
Tarif T4 D1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarif moy. Tout compris |
|
0.11 |
|
|
89650.00 |
kWh |
10148.64 |
Fr. HTVA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
Tarif T4 D2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tarif moy. Energie seule |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
Tarif T4 D3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
Tarif T4 D4 |
|
|
|
|
Depuis début opti. |
126.00 |
|
10346.00 |
1217.67 |
|
13016.00 |
1537.94 |
|
0 |
0 |
|
0 |
0 |
|
|
2755.61 |
|
|
2755.61 |
0 |
2755.61 |
|
|
|
|
|
0 |
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
Unité de représentation |
MWh |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66288.00 |
|
|
|
23362.00 |
kWh |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
Coefficient de représent. |
0.00 |
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 |
kWh |
Fr. HTVA |
|
kWh |
Fr. HTVA |
|
kW |
Fr. HTVA |
|
kVArh |
Fr. HTVA |
|
|
Fr. HTVA |
|
|
Fr. HTVA |
|
|
|
0.33 |
0.67 |
0 |
0 |
1.00 |
0 |
|
|
|
|
|
|
|
(Conso.) |
|
|
|
|
(Taxes) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
Choix du Tarif |
T3 |
|
1.00 |
2022.00 |
84.00 |
35.00 |
44594.00 |
0 |
351.13 |
0 |
8592.00 |
702.26 |
0.08 |
0 |
0 |
0 |
0 |
0 |
0 |
8592.00 |
1053.39 |
0.12 |
|
1053.39 |
0 |
0.12 |
|
0 |
972.64 |
0 |
0 |
972.64 |
0 |
972.64 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
Répartition selon réf. |
|
|
2.00 |
2022.00 |
85.00 |
28.00 |
44622.00 |
0 |
167.78 |
0 |
3757.00 |
335.55 |
0.09 |
0 |
0 |
0 |
0 |
0 |
0 |
3757.00 |
503.33 |
0.13 |
|
503.33 |
0 |
0.13 |
|
0 |
425.30 |
0 |
0 |
425.30 |
0 |
425.30 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
NomOnglets |
Elec._CCF |
|
3.00 |
2022.00 |
86.00 |
28.00 |
44650.00 |
0 |
50.16 |
0 |
0 |
50.16 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
100.32 |
0 |
|
100.32 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 |
Type Tarif pour T5 (conso.) D1 |
|
|
4.00 |
2022.00 |
87.00 |
28.00 |
44678.00 |
0 |
50.16 |
0 |
0 |
50.16 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
100.32 |
0 |
|
100.32 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
Paramètre (Var1) pour T5 (texte) D1 |
|
|
5.00 |
2022.00 |
88.00 |
35.00 |
44713.00 |
0 |
62.70 |
0 |
0 |
62.70 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
125.41 |
0 |
|
125.41 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
Type Tarif pour T5 (taxe) D1 |
|
|
6.00 |
2022.00 |
89.00 |
28.00 |
44741.00 |
0 |
50.16 |
0 |
0 |
50.16 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
100.32 |
0 |
|
100.32 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
Paramètre (Var1) pour T5 (texte) D1 |
|
|
7.00 |
2022.00 |
90.00 |
35.00 |
44776.00 |
0 |
62.70 |
0 |
0 |
62.70 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
125.41 |
0 |
|
125.41 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
Type Tarif pour T5 (conso.) D2 |
|
|
8.00 |
2022.00 |
91.00 |
28.00 |
44804.00 |
0 |
50.16 |
0 |
0 |
50.16 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
100.32 |
0 |
|
100.32 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
Paramètre (Var1) pour T5 (texte) D2 |
|
|
9.00 |
2022.00 |
92.00 |
28.00 |
44832.00 |
2954.00 |
338.57 |
0.11 |
4352.00 |
498.81 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
7306.00 |
837.38 |
0.11 |
|
837.38 |
0 |
0.11 |
|
334.40 |
492.66 |
0 |
0 |
827.06 |
0 |
827.06 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
Type Tarif pour T5 (taxe) D2 |
|
|
10.00 |
2022.00 |
93.00 |
35.00 |
44867.00 |
10306.00 |
743.52 |
0.07 |
10450.00 |
753.91 |
0.07 |
0 |
0 |
0 |
0 |
0 |
0 |
20756.00 |
1497.43 |
0.07 |
|
1497.43 |
0 |
0.07 |
|
1166.67 |
1182.97 |
0 |
0 |
2349.64 |
0 |
2349.64 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
Paramètre (Var1) pour T5 (texte) D2 |
|
|
11.00 |
2022.00 |
94.00 |
28.00 |
44895.00 |
9281.00 |
1011.87 |
0.11 |
8472.00 |
923.67 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
17753.00 |
1935.54 |
0.11 |
|
1935.54 |
0 |
0.11 |
|
1050.64 |
959.05 |
#N/A |
0 |
#N/A |
#N/A |
#N/A |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
Type Tarif pour T5 (conso.) D3 |
|
|
12.00 |
2022.00 |
95.00 |
35.00 |
44930.00 |
3202.00 |
365.55 |
0.11 |
5878.00 |
671.05 |
0.11 |
0 |
0 |
0 |
0 |
0 |
0 |
9080.00 |
1036.60 |
0.11 |
|
1036.60 |
0 |
0.11 |
|
362.48 |
665.41 |
#N/A |
0 |
#N/A |
#N/A |
#N/A |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41 |
Paramètre (Var1) pour T5 (texte) D3 |
|
|
|
|
|
308.00 |
|
13260.00 |
1927.06 |
0.15 |
27151.00 |
2616.59 |
0.10 |
0 |
0 |
0 |
0 |
0 |
0 |
40411.00 |
4543.64 |
0.11 |
|
4543.64 |
0 |
0.11 |
|
1501.07 |
3073.57 |
0 |
0 |
4574.64 |
0 |
4574.64 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
Type Tarif pour T5 (taxe) D3 |
|
|
|
|
|
|
corr. 301 j. |
12958.64 |
|
|
26533.93 |
|
|
0 |
|
|
0 |
|
|
39492.57 |
4440.38 |
0.11 |
corr. 301 j. |
4440.38 |
0 |
0.11 |
corr. 301 j. |
1466.95 |
3003.72 |
0 |
0 |
4470.67 |
0 |
4470.67 |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
Paramètre (Var1) pour T5 (texte) D3 |
|
|
|
|
|
|
Eco. Brut |
-17508.36 |
|
|
-32649.07 |
|
|
0 |
|
|
0 |
|
Tarif moy. Tout compris |
|
0.11 |
|
|
39492.57 |
kWh |
|
Economie financier brut |
-1986.89 |
-3691.07 |
0 |
0 |
-5677.96 |
0 |
-5677.96 |
-1.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44 |
Type Tarif pour T5 (conso.) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5708.26 |
|
ECO BRUT |
-50157.43 |
kWh |
|
|
0.35 |
0.65 |
0 |
|
CUMULECOBRUT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
Paramètre (Var1) pour T5 (texte) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.27 |
|
|
|
|
|
|
|
0.11 |
Tarif moy. |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
Type Tarif pour T5 (taxe) D4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47 |
Paramètre (Var1) pour T5 (texte) D4 |
|
|
|
|
Depuis début opti. |
126.00 |
|
13260.00 |
|
|
14802.00 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
2560.54 |
Fr. HTVA |
|
|
|
|
|
|
3176.70 |
0 |
3176.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48 |
T5 TVA ? |
|
|
|
|
|
|
|
13260.00 |
|
|
14802.00 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
2560.54 |
Fr. HTVA |
|
|
|
|
|
|
3176.70 |
0 |
3176.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
Appliquer T4 et T5 sur l'année en cours |
|
|
|
|
|
|
|
2914.00 |
|
|
1786.00 |
|
|
0 |
|
|
0 |
|
|
|
|
|
|
28062.00 |
kWh |
|
|
|
|
|
|
421.09 |
0 |
421.09 |
0.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50 |
Considérer le coût de la pointe |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECO BRUT |
4700.00 |
kWh |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|