| 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) | BN (66) | BO (67) | BP (68) | BQ (69) | BR (70) | BS (71) | BT (72) | BU (73) | BV (74) | BW (75) | BX (76) | BY (77) | BZ (78) | CA (79) | CB (80) | CC (81) | CD (82) | CE (83) | CF (84) | CG (85) |
| 1 | Consommation de gaz salle de gym. + collège 2021 : récapitulatif | Consommation de gaz salle de gym. + collège 2020 : récapitulatif | Consommation de gaz salle de gym. + collège 2019 : récapitulatif | Consommation de gaz salle de gym. + collège 2018 : récapitulatif | Consommation de gaz salle de gym. + collège 2017 : récapitulatif | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 | Moyennes | Corr. à 365 j. | Totaux | Détail | Détail | Détail | Détail | Détail | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 3 | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | ||||||||||||||||||||
| 4 | Dates de relevé | 44202.00 | 44230.00 | 44258.00 | 44286.00 | 44314.00 | 44349.00 | 44377.00 | 44405.00 | #N/A | #N/A | #N/A | #N/A | #N/A | Dates de relevé | 43859.00 | 43887.00 | 43922.00 | 43950.00 | 43985.00 | 44013.00 | 44041.00 | 44076.00 | 44104.00 | 44139.00 | 44167.00 | 44202.00 | Dates de relevé | 43495.00 | 43523.00 | 43558.00 | 43586.00 | 43614.00 | 43649.00 | 43677.00 | 43712.00 | 43740.00 | 43768.00 | 43796.00 | 43838.00 | Dates de relevé | 43131.00 | 43159.00 | 43187.00 | 43222.00 | 43250.00 | 43278.00 | 43306.00 | 43341.00 | 43376.00 | 43404.00 | 43432.00 | 43474.00 | Dates de relevé | 42767.00 | 42795.00 | 42823.00 | 42858.00 | 42886.00 | 42914.00 | 42949.00 | 42977.00 | 43012.00 | 43040.00 | 43068.00 | 43103.00 | |||||||||||||||||||
| 5 | Jours | 203.00 | 28.00 | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | #N/A | #N/A | #N/A | #N/A | #N/A | Jours | 21.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 35.00 | Jours | 21.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 28.00 | 42.00 | Jours | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | 28.00 | 35.00 | 35.00 | 28.00 | 28.00 | 42.00 | Jours | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | |||||||||||||||||||
| 6 | Température (Pully, °C) | 10.90 | 2.86 | 5.85 | 6.71 | 9.35 | 12.30 | 19.89 | 19.36 | #REF! | #REF! | #REF! | #REF! | #REF! | Température (Pully, °C) | 4.14 | 7.48 | 6.96 | 13.55 | 15.53 | 17.44 | 21.34 | 21.27 | 17.87 | 11.06 | 7.05 | 4.01 | Température (Pully, °C) | 1.80 | 4.28 | 8.28 | 10.09 | 11.65 | 19.69 | 22.20 | 20.33 | 16.74 | 13.34 | 7.21 | 5.60 | Température (Pully, °C) | 5.80 | 1.29 | 4.71 | 12.68 | 15.57 | 19.18 | 21.76 | 22.78 | 17.84 | 13.19 | 7.67 | 4.63 | Température (Pully, °C) | -0.85 | 5.66 | 8.80 | 10.71 | 15.51 | 21.13 | 20.74 | 21.02 | 15.00 | 12.45 | 6.33 | 2.87 | |||||||||||||||||||
| 7 | DJC [20/12] | 4335.63 | 2411.32 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | DJC [20/12] | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | DJC [20/12] | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | DJC [20/12] | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | DJC [20/12] | 583.90 | 393.50 | 299.30 | 219.10 | 86.70 | 0 | 0 | 0 | 44.20 | 96.10 | 382.80 | 599.50 | ||||||||||||||||||
| 8 | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
| 9 | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
| 10 | Jours de cours | 2012.13 | 1119.07 | 344.47 | 260.67 | 236.77 | 163.35 | 113.27 | 0 | 0.53 | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | 231.53 | 215.17 | 287.22 | 53.14 | 43.25 | 12.47 | 0 | 2.16 | 25.62 | 144.65 | 227.07 | 390.32 | Jours de cours | 280.53 | 304.77 | 240.92 | 149.82 | 103.59 | 11.04 | 0 | 0 | 8.78 | 54.05 | 222.57 | 401.76 | Jours de cours | 262.27 | 388.47 | 292.57 | 110.26 | 30.10 | 0.16 | 0 | 0 | 18.71 | 64.47 | 209.87 | 442.26 | Jours de cours | 448.47 | 266.07 | 178.27 | 157.19 | 52.79 | 1.73 | 0.06 | 3.03 | 37.17 | 76.32 | 247.37 | 430.22 | ||||||||||||||||||
| 11 | Selon relevés internes 2021 | (203 j) | Selon relevés internes 2020 | Selon relevés internes 2019 | Selon relevés internes 2018 | Selon relevés internes 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12 | Total | kWh PCI | 75263.48 | 947281.72 | 526844.35 | 169445.55 | 129873.55 | 112695.23 | 62215.56 | 52614.46 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 112306.93 | 90974.71 | 107047.01 | 20426.68 | 0 | 0 | 0 | 0 | 0 | 65325.85 | 128295.94 | 165080.37 | Total | 89779.53 | 100863.20 | 79599.13 | 45534.28 | 26227.25 | 0 | 0 | 0 | 0 | 24397.23 | 92403.89 | 167206.60 | Total | 111113.33 | 171286.93 | 108738.13 | 27773.51 | 0 | 0 | 0 | 0 | 6818.18 | 28845.34 | 80802.74 | 146144.70 | Total | 172121.36 | 106660.10 | 66813.49 | 53459.75 | 16249.14 | 0 | 0 | 0 | 3396.61 | 41931.58 | 99045.66 | 171462.26 | ||||||||||||||||
| 13 | Total | Fr. HTVA | 0.082F/kWh PCI | 77450.87 | 43075.42 | 14031.31 | 10112.30 | 8790.95 | 5424.26 | 4716.59 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 9411.92 | 7281.01 | 8546.93 | 1831.14 | 0 | 0 | 0 | 0 | 0 | 5856.10 | 9905.30 | 14230.20 | Total | 8048.24 | 9041.83 | 7135.62 | 4081.89 | 2351.13 | 0 | 0 | 0 | 0 | 2187.08 | 7496.56 | 14224.07 | Total | 8226.98 | 12228.50 | 8068.03 | 1980.54 | 0 | 0 | 0 | 0 | 480.06 | 2325.66 | 6361.73 | 12466.20 | Total | 12816.06 | 7912.72 | 4833.02 | 3988.24 | 1255.88 | 0 | 0 | 0 | 262.52 | 3048.10 | 7170.39 | 12798.02 | ||||||||||||||||
| 14 | Valeurs corrigées à 30 jours 2021 | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2019 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2018 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2017 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 15 | Total | kWh PCI | 553201.57 | 181548.81 | 139150.24 | 120744.89 | 66659.53 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 128256.48 | 108067.71 | 68227.82 | 48786.72 | 28100.63 | 0 | 0 | 0 | 0 | 26139.89 | 99004.17 | 119433.29 | Total | 119049.99 | 183521.71 | 116505.14 | 23805.86 | 0 | 0 | 0 | 0 | 5844.16 | 30905.72 | 86574.37 | 104389.07 | Total | 184415.74 | 114278.67 | 71585.88 | 45822.64 | 17409.79 | 0 | 0 | 0 | 2911.38 | 44926.70 | 106120.35 | 146967.65 | ||||||||||||||||||
| 16 | Total | Fr. HTVA | 45141.54 | 15033.55 | 10834.60 | 9418.87 | 5811.71 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 11497.48 | 9687.67 | 6116.25 | 4373.46 | 2519.07 | 0 | 0 | 0 | 0 | 2343.30 | 8032.03 | 10160.05 | Total | 8814.62 | 13101.96 | 8644.32 | 1697.61 | 0 | 0 | 0 | 0 | 411.48 | 2491.78 | 6816.14 | 8904.43 | Total | 13731.49 | 8477.92 | 5178.24 | 3418.49 | 1345.58 | 0 | 0 | 0 | 225.02 | 3265.82 | 7682.56 | 10969.73 | ||||||||||||||||||
| 17 | Valeurs corrigées à 30 jours 2020® | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 18 | Total | kWh PCI | 594707.85 | 371551.68 | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | |||||||||||||||||
| 19 | Total | Fr. HTVA | 48674.44 | 30534.55 | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | |||||||||||||||||
| 20 | Différences 2021 ÷ 2020® (Val. corr. à 30 j.) | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2020 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2019 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2018 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2017 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 21 | Total | kWh PCI | 352573.87 | 181649.89 | 21110.34 | 41677.34 | 28990.31 | 44773.80 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | -32181.99 | 10594.81 | -23526.75 | 26901.00 | 28100.63 | 0 | 0 | 0 | 0 | -29853.70 | -38455.76 | -22064.18 | Total | -41388.48 | 86048.81 | 24750.57 | 1920.14 | 0 | 0 | 0 | 0 | 5844.16 | -25087.87 | -50885.57 | -37108.39 | Total | 23977.27 | 16805.77 | -20168.70 | 23936.92 | 17409.79 | 0 | 0 | 0 | 2911.38 | -11066.89 | -31339.58 | 5470.19 | |||||||||||||||||
| 22 | Total | Fr. HTVA | 28776.44 | 14606.99 | 1587.96 | 3033.52 | 2092.94 | 3849.78 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | -1948.11 | 1886.59 | -1209.69 | 2411.52 | 2519.07 | 0 | 0 | 0 | 0 | -2676.22 | -2580.78 | -2037.26 | Total | -4630.97 | 5300.88 | 1318.38 | -264.33 | 0 | 0 | 0 | 0 | 411.48 | -2527.73 | -3796.68 | -3292.88 | Total | 285.90 | 676.84 | -2147.70 | 1456.56 | 1345.58 | 0 | 0 | 0 | 225.02 | -1753.69 | -2930.26 | -1227.58 | |||||||||||||||||
| 23 | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 24 | Total | Fr. HTVA | -0.48 | -26263.80 | -14606.99 | -1587.96 | -3033.52 | -2092.94 | -3849.78 | -4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | 1948.11 | -1886.59 | 1209.69 | -2411.52 | -2519.07 | 0 | 0 | 0 | 0 | 2676.22 | 2580.78 | 2037.26 | Total | 4405.07 | -5395.16 | -1548.92 | 258.81 | 0 | 0 | 0 | 0 | -411.48 | 2483.19 | 3695.05 | 3073.62 | Total | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 25 | 2021 base 2020® | (203 j) | 2020 base 2020® | 2019 base 2020® | 2018 base 2020® | 2017 base 2020® | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 26 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | kWh PCI | 852674.29 | 474227.07 | 152710.02 | 115310.61 | 102121.04 | 71950.05 | 43014.18 | -9096.94 | -1781.89 | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 101932.24 | 93938.30 | 123541.24 | 20183.49 | 10122.49 | -1668.76 | -2029.31 | -3680.01 | 3328.49 | 60502.66 | 97564.75 | 175895.96 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 124948.58 | 135240.02 | 102578.44 | 65203.60 | 39563.46 | -5005.82 | -2029.31 | -4696.19 | -4580.03 | 20216.88 | 95451.00 | 178997.04 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 114884.23 | 175340.98 | 128331.49 | 44738.26 | 6218.25 | -9020.20 | -3992.54 | -2732.96 | -2191.46 | 25111.26 | 89485.54 | 198020.74 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | |||||||||||||||||
| 27 | Différences | kWh PCI | 0.11 | 94607.43 | 52617.28 | 16735.54 | 14562.94 | 10574.19 | -9734.49 | 9600.28 | 9096.94 | 1781.89 | #N/A | #N/A | #N/A | #N/A | #N/A | Différences | 10374.69 | -2963.59 | -16494.24 | 243.19 | -10122.49 | 1668.76 | 2029.31 | 3680.01 | -3328.49 | 4823.19 | 30731.19 | -10815.59 | Différences | -35169.05 | -34376.83 | -22979.32 | -19669.33 | -13336.21 | 5005.82 | 2029.31 | 4696.19 | 4580.03 | 4180.35 | -3047.11 | -11790.43 | Différences | -3770.90 | -4054.05 | -19593.35 | -16964.75 | -6218.25 | 9020.20 | 3992.54 | 2732.96 | 9009.64 | 3734.08 | -8682.80 | -51876.05 | Différences | -30224.96 | -95686.22 | -135532.83 | -148886.57 | -186097.18 | -202346.32 | -202346.32 | -202346.32 | -198949.71 | -160414.73 | -103300.66 | -30884.05 | ||||||||||||||||
| 28 | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 29 | Total | Fr. HTVA | #DIV/0! | #DIV/0! | #DIV/0! | -1233.41 | -883.61 | -637.32 | 1025.66 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Total | -869.45 | 237.19 | 1316.95 | -21.80 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -432.37 | -2372.65 | 932.32 | Total | 2423.12 | 1781.88 | 1054.53 | 1763.25 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -374.75 | -127.11 | 1205.77 | Total | 1190.08 | 1716.63 | 1963.14 | 2023.56 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -116.15 | 452.29 | 4296.54 | Total | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 31 | Part tarif été sans interv. | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #N/A | #N/A | #N/A | #N/A | #N/A | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||||||
| 32 | Consommation de gaz salle de gym. + collège 2021 | Consommation de gaz salle de gym. + collège 2020 | Consommation de gaz salle de gym. + collège 2019 | Consommation de gaz salle de gym. + collège 2018 | Consommation de gaz salle de gym. + collège 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 34 | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | Mois | Jan | Fév | Mar | Avr | Mai | Jun | Jul | Aoû | Sep | Oct | Nov | Déc | ||||||||||||||||||||
| 35 | Dates de relevé | 44202.00 | 44230.00 | 44258.00 | 44286.00 | 44314.00 | 44349.00 | 44377.00 | 44405.00 | #N/A | #N/A | #N/A | #N/A | #N/A | Dates de relevé | 43859.00 | 43887.00 | 43922.00 | 43950.00 | 43985.00 | 44013.00 | 44041.00 | 44076.00 | 44104.00 | 44139.00 | 44167.00 | 44202.00 | Dates de relevé | 43495.00 | 43523.00 | 43558.00 | 43586.00 | 43614.00 | 43649.00 | 43677.00 | 43712.00 | 43740.00 | 43768.00 | 43796.00 | 43838.00 | Dates de relevé | 43131.00 | 43159.00 | 43187.00 | 43222.00 | 43250.00 | 43278.00 | 43306.00 | 43341.00 | 43376.00 | 43404.00 | 43432.00 | 43474.00 | Dates de relevé | 42767.00 | 42795.00 | 42823.00 | 42858.00 | 42886.00 | 42914.00 | 42949.00 | 42977.00 | 43012.00 | 43040.00 | 43068.00 | 43103.00 | |||||||||||||||||||
| 36 | Jours | 203.00 | 28.00 | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | #N/A | #N/A | #N/A | #N/A | #N/A | Jours | 21.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 35.00 | Jours | 21.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 28.00 | 42.00 | Jours | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | 28.00 | 35.00 | 35.00 | 28.00 | 28.00 | 42.00 | Jours | 28.00 | 28.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | 28.00 | 35.00 | 28.00 | 28.00 | 35.00 | |||||||||||||||||||
| 37 | Température (Pully, °C) | 10.90 | 2.86 | 5.85 | 6.71 | 9.35 | 12.30 | 19.89 | 19.36 | #REF! | #REF! | #REF! | #REF! | #REF! | Température (Pully, °C) | 4.14 | 7.48 | 6.96 | 13.55 | 15.53 | 17.44 | 21.34 | 21.27 | 17.87 | 11.06 | 7.05 | 4.01 | Température (Pully, °C) | 1.80 | 4.28 | 8.28 | 10.09 | 11.65 | 19.69 | 22.20 | 20.33 | 16.74 | 13.34 | 7.21 | 5.60 | Température (Pully, °C) | 5.80 | 1.29 | 4.71 | 12.68 | 15.57 | 19.18 | 21.76 | 22.78 | 17.84 | 13.19 | 7.67 | 4.63 | Température (Pully, °C) | -0.85 | 5.66 | 8.80 | 10.71 | 15.51 | 21.13 | 20.74 | 21.02 | 15.00 | 12.45 | 6.33 | 2.87 | |||||||||||||||||||
| 38 | DJC [20/12] | 4335.63 | 2411.32 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | 344.47 | DJC [20/12] | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | 231.53 | DJC [20/12] | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | 280.53 | DJC [20/12] | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | 262.27 | DJC [20/12] | 583.90 | 393.50 | 299.30 | 219.10 | 86.70 | 0 | 0 | 0 | 44.20 | 96.10 | 382.80 | 599.50 | ||||||||||||||||||
| 39 | & ÿ7 : | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
| 40 | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | #REF! | ||||||||||||||||||
| 41 | Jours de cours | 2012.13 | 1119.07 | 344.47 | 260.67 | 236.77 | 163.35 | 113.27 | 0 | 0.53 | #REF! | #REF! | #REF! | #REF! | #REF! | Jours de cours | 231.53 | 215.17 | 287.22 | 53.14 | 43.25 | 12.47 | 0 | 2.16 | 25.62 | 144.65 | 227.07 | 390.32 | Jours de cours | 280.53 | 304.77 | 240.92 | 149.82 | 103.59 | 11.04 | 0 | 0 | 8.78 | 54.05 | 222.57 | 401.76 | Jours de cours | 262.27 | 388.47 | 292.57 | 110.26 | 30.10 | 0.16 | 0 | 0 | 18.71 | 64.47 | 209.87 | 442.26 | Jours de cours | 448.47 | 266.07 | 178.27 | 157.19 | 52.79 | 1.73 | 0.06 | 3.03 | 37.17 | 76.32 | 247.37 | 430.22 | ||||||||||||||||||
| 42 | Selon relevés internes 2021 | (203 j) | Selon relevés internes 2020 | Selon relevés internes 2019 | Selon relevés internes 2018 | Selon relevés internes 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 43 | Collège - bois | kWh PCI | 30844.16 | 388210.93 | 215909.09 | 60227.27 | 79545.45 | 68181.82 | 7954.55 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 34090.91 | 45454.55 | 54545.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82954.55 | 29545.45 | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40909.09 | 39772.73 | Collège - bois | 79167.05 | 157954.55 | 76136.36 | 26136.36 | 0 | 0 | 0 | 0 | 6818.18 | 11363.64 | 40909.09 | 17045.45 | Collège - bois | 88636.36 | 60227.27 | 60227.27 | 26136.36 | 0 | 0 | 0 | 0 | 0 | 37500.00 | 92045.45 | 114014.77 | ||||||||||||||||
| 44 | Collège - gaz | kWh PCI | 44419.32 | 559070.79 | 310935.26 | 109218.28 | 50328.10 | 44513.41 | 54261.01 | 52614.46 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 78216.02 | 45520.16 | 52501.55 | 20426.68 | 0 | 0 | 0 | 0 | 0 | 65325.85 | 45341.39 | 135534.92 | Collège - gaz | 89779.53 | 100863.20 | 79599.13 | 45534.28 | 26227.25 | 0 | 0 | 0 | 0 | 24397.23 | 51494.80 | 127433.87 | Collège - gaz | 31946.28 | 13332.38 | 32601.77 | 1637.15 | 0 | 0 | 0 | 0 | 0 | 17481.70 | 39893.65 | 129099.24 | Collège - gaz | 83484.99 | 46432.82 | 6586.22 | 27323.39 | 16249.14 | 0 | 0 | 0 | 3396.61 | 4431.58 | 7000.21 | 57447.49 | ||||||||||||||||
| 45 | Total | kWh PCI | 75263.48 | 947281.72 | 526844.35 | 169445.55 | 129873.55 | 112695.23 | 62215.56 | 52614.46 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 112306.93 | 90974.71 | 107047.01 | 20426.68 | 0 | 0 | 0 | 0 | 0 | 65325.85 | 128295.94 | 165080.37 | Total | 89779.53 | 100863.20 | 79599.13 | 45534.28 | 26227.25 | 0 | 0 | 0 | 0 | 24397.23 | 92403.89 | 167206.60 | Total | 111113.33 | 171286.93 | 108738.13 | 27773.51 | 0 | 0 | 0 | 0 | 6818.18 | 28845.34 | 80802.74 | 146144.70 | Total | 172121.36 | 106660.10 | 66813.49 | 53459.75 | 16249.14 | 0 | 0 | 0 | 3396.61 | 41931.58 | 99045.66 | 171462.26 | ||||||||||||||||
| 46 | Collège - bois | Fr. HTVA | 0.070F/kWh PCI | 27333.28 | 15201.80 | 4240.50 | 5600.66 | 4800.57 | 560.07 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 2400.28 | 3200.38 | 3840.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5840.69 | 2080.25 | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2880.34 | 2800.33 | Collège - bois | 5574.02 | 11121.32 | 5360.63 | 1840.22 | 0 | 0 | 0 | 0 | 480.06 | 800.09 | 2880.34 | 1200.14 | Collège - bois | 6363.60 | 4323.98 | 4323.98 | 1876.45 | 0 | 0 | 0 | 0 | 0 | 2692.29 | 6608.35 | 8185.63 | ||||||||||||||||
| 47 | Collège - gaz | Fr. HTVA | 0.090F/kWh PCI | 50117.59 | 27873.62 | 9790.81 | 4511.63 | 3990.38 | 4864.20 | 4716.59 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 7011.63 | 4080.63 | 4706.47 | 1831.14 | 0 | 0 | 0 | 0 | 0 | 5856.10 | 4064.60 | 12149.95 | Collège - gaz | 8048.24 | 9041.83 | 7135.62 | 4081.89 | 2351.13 | 0 | 0 | 0 | 0 | 2187.08 | 4616.22 | 11423.74 | Collège - gaz | 2652.96 | 1107.18 | 2707.40 | 140.32 | 0 | 0 | 0 | 0 | 0 | 1525.57 | 3481.39 | 11266.06 | Collège - gaz | 6452.46 | 3588.74 | 509.04 | 2111.79 | 1255.88 | 0 | 0 | 0 | 262.52 | 355.81 | 562.04 | 4612.40 | ||||||||||||||||
| 48 | Total | Fr. HTVA | 0.082F/kWh PCI | 77450.87 | 43075.42 | 14031.31 | 10112.30 | 8790.95 | 5424.26 | 4716.59 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 9411.92 | 7281.01 | 8546.93 | 1831.14 | 0 | 0 | 0 | 0 | 0 | 5856.10 | 9905.30 | 14230.20 | Total | 8048.24 | 9041.83 | 7135.62 | 4081.89 | 2351.13 | 0 | 0 | 0 | 0 | 2187.08 | 7496.56 | 14224.07 | Total | 8226.98 | 12228.50 | 8068.03 | 1980.54 | 0 | 0 | 0 | 0 | 480.06 | 2325.66 | 6361.73 | 12466.20 | Total | 12816.06 | 7912.72 | 4833.02 | 3988.24 | 1255.88 | 0 | 0 | 0 | 262.52 | 3048.10 | 7170.39 | 12798.02 | ||||||||||||||||
| 49 | Valeurs corrigées à 30 jours 2021 | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2019 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2018 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2017 | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 50 | Collège - bois | kWh PCI | 0.42 | 231331.17 | 64529.22 | 85227.27 | 73051.95 | 8522.73 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43831.17 | 28409.09 | Collège - bois | 84821.83 | 169237.01 | 81574.68 | 22402.60 | 0 | 0 | 0 | 0 | 5844.16 | 12175.32 | 43831.17 | 12175.32 | Collège - bois | 94967.53 | 64529.22 | 64529.22 | 22402.60 | 0 | 0 | 0 | 0 | 0 | 40178.57 | 98620.13 | 97726.95 | |||||||||||||||||
| 51 | Collège - gaz | kWh PCI | 0.58 | 321870.40 | 117019.59 | 53922.96 | 47692.94 | 58136.80 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | Collège - gaz | 128256.48 | 108067.71 | 68227.82 | 48786.72 | 28100.63 | 0 | 0 | 0 | 0 | 26139.89 | 55173.00 | 91024.19 | Collège - gaz | 34228.16 | 14284.70 | 34930.47 | 1403.27 | 0 | 0 | 0 | 0 | 0 | 18730.39 | 42743.20 | 92213.75 | Collège - gaz | 89448.21 | 49749.45 | 7056.66 | 23420.05 | 17409.79 | 0 | 0 | 0 | 2911.38 | 4748.12 | 7500.22 | 49240.70 | |||||||||||||||||
| 52 | Total | kWh PCI | 553201.57 | 181548.81 | 139150.24 | 120744.89 | 66659.53 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 128256.48 | 108067.71 | 68227.82 | 48786.72 | 28100.63 | 0 | 0 | 0 | 0 | 26139.89 | 99004.17 | 119433.29 | Total | 119049.99 | 183521.71 | 116505.14 | 23805.86 | 0 | 0 | 0 | 0 | 5844.16 | 30905.72 | 86574.37 | 104389.07 | Total | 184415.74 | 114278.67 | 71585.88 | 45822.64 | 17409.79 | 0 | 0 | 0 | 2911.38 | 44926.70 | 106120.35 | 146967.65 | ||||||||||||||||||
| 53 | Collège - bois | Fr. HTVA | 0.36 | 16287.64 | 4543.39 | 6000.71 | 5143.47 | 600.07 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3086.08 | 2000.24 | Collège - bois | 5972.16 | 11915.70 | 5743.54 | 1577.33 | 0 | 0 | 0 | 0 | 411.48 | 857.24 | 3086.08 | 857.24 | Collège - bois | 6818.14 | 4632.84 | 4632.84 | 1608.38 | 0 | 0 | 0 | 0 | 0 | 2884.60 | 7080.38 | 7016.25 | |||||||||||||||||
| 54 | Collège - gaz | Fr. HTVA | 0.64 | 28853.89 | 10490.16 | 4833.89 | 4275.41 | 5211.64 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | 11497.48 | 9687.67 | 6116.25 | 4373.46 | 2519.07 | 0 | 0 | 0 | 0 | 2343.30 | 4945.95 | 8159.81 | Collège - gaz | 2842.46 | 1186.26 | 2900.78 | 120.28 | 0 | 0 | 0 | 0 | 0 | 1634.54 | 3730.06 | 8047.19 | Collège - gaz | 6913.35 | 3845.08 | 545.40 | 1810.11 | 1345.58 | 0 | 0 | 0 | 225.02 | 381.22 | 602.18 | 3953.48 | |||||||||||||||||
| 55 | Total | Fr. HTVA | 45141.54 | 15033.55 | 10834.60 | 9418.87 | 5811.71 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 11497.48 | 9687.67 | 6116.25 | 4373.46 | 2519.07 | 0 | 0 | 0 | 0 | 2343.30 | 8032.03 | 10160.05 | Total | 8814.62 | 13101.96 | 8644.32 | 1697.61 | 0 | 0 | 0 | 0 | 411.48 | 2491.78 | 6816.14 | 8904.43 | Total | 13731.49 | 8477.92 | 5178.24 | 3418.49 | 1345.58 | 0 | 0 | 0 | 225.02 | 3265.82 | 7682.56 | 10969.73 | ||||||||||||||||||
| 56 | Valeurs corrigées à 30 jours 2020® | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Valeurs corrigées à 30 jours 2020® | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 57 | Collège - bois | kWh PCI | 0.39 | 241099.42 | 144155.84 | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | Collège - bois | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | Collège - gaz | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | Collège - gaz | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | Collège - gaz | 48701.30 | 48701.30 | 46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88879.87 | 25324.68 | ||||||||||||||||
| 58 | Collège - gaz | kWh PCI | 0.61 | 353608.43 | 227395.83 | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | Collège - gaz | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | Total | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | Total | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | Total | 111737.17 | 48771.60 | 45001.33 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 48580.06 | 116172.79 | ||||||||||||||||
| 59 | Total | kWh PCI | 594707.85 | 371551.68 | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | Total | 160438.47 | 97472.90 | 91754.58 | 21885.73 | 0 | 0 | 0 | 0 | 0 | 55993.59 | 137459.93 | 141497.46 | |||||||||||||||||
| 60 | Collège - bois | Fr. HTVA | 0.33 | 16975.41 | 10149.77 | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - gaz | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - gaz | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - gaz | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | ||||||||||||||||
| 61 | Collège - gaz | Fr. HTVA | 0.67 | 31699.03 | 20384.77 | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Total | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Total | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Total | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | ||||||||||||||||
| 62 | Total | Fr. HTVA | 48674.44 | 30534.55 | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | Total | 13445.59 | 7801.08 | 7325.94 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 10612.82 | 12197.31 | |||||||||||||||||
| 63 | Différences 2021 ÷ 2020® (Val. corr. à 30 j.) | (210 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2020 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2019 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2018 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | Différences 2017 ÷ 2020® (Val. corr. à 30 j.) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | (30 j) | |||||||||||||||||||
| 64 | Collège - bois | kWh PCI | 147111.51 | 87175.32 | 15827.92 | 36525.97 | 26298.70 | 8522.73 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - bois | -48701.30 | -48701.30 | -46753.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45048.70 | 3084.42 | Collège - bois | 36120.54 | 120535.71 | 34821.43 | 22402.60 | 0 | 0 | 0 | 0 | 5844.16 | 12175.32 | -45048.70 | -13149.35 | Collège - bois | 46266.23 | 15827.92 | 17775.97 | 22402.60 | 0 | 0 | 0 | 0 | 0 | 40178.57 | 9740.26 | 72402.27 | |||||||||||||||||
| 65 | Collège - gaz | kWh PCI | 205462.36 | 94474.57 | 5282.41 | 5151.36 | 2691.61 | 36251.07 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - gaz | 16519.31 | 59296.11 | 23226.49 | 26901.00 | 28100.63 | 0 | 0 | 0 | 0 | -29853.70 | 6592.94 | -25148.59 | Collège - gaz | -77509.01 | -34486.91 | -10070.86 | -20482.46 | 0 | 0 | 0 | 0 | 0 | -37263.20 | -5836.87 | -23959.04 | Collège - gaz | -22288.97 | 977.85 | -37944.67 | 1534.32 | 17409.79 | 0 | 0 | 0 | 2911.38 | -51245.47 | -41079.84 | -66932.08 | |||||||||||||||||
| 66 | Total | kWh PCI | 352573.87 | 181649.89 | 21110.34 | 41677.34 | 28990.31 | 44773.80 | 45098.11 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | -32181.99 | 10594.81 | -23526.75 | 26901.00 | 28100.63 | 0 | 0 | 0 | 0 | -29853.70 | -38455.76 | -22064.18 | Total | -41388.48 | 86048.81 | 24750.57 | 1920.14 | 0 | 0 | 0 | 0 | 5844.16 | -25087.87 | -50885.57 | -37108.39 | Total | 23977.27 | 16805.77 | -20168.70 | 23936.92 | 17409.79 | 0 | 0 | 0 | 2911.38 | -11066.89 | -31339.58 | 5470.19 | |||||||||||||||||
| 67 | Collège - bois | Fr. HTVA | 10357.88 | 6137.87 | 1114.42 | 2571.73 | 1851.65 | 600.07 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - bois | -3428.98 | -3428.98 | -3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3171.80 | 217.17 | Collège - bois | 2543.19 | 8486.72 | 2451.72 | 1577.33 | 0 | 0 | 0 | 0 | 411.48 | 857.24 | -3171.80 | -925.82 | Collège - bois | 3389.16 | 1203.86 | 1341.02 | 1608.38 | 0 | 0 | 0 | 0 | 0 | 2884.60 | 822.49 | 5233.18 | |||||||||||||||||
| 68 | Collège - gaz | Fr. HTVA | 18418.56 | 8469.12 | 473.54 | 461.79 | 241.29 | 3249.71 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - gaz | 1480.86 | 5315.57 | 2082.13 | 2411.52 | 2519.07 | 0 | 0 | 0 | 0 | -2676.22 | 591.02 | -2254.43 | Collège - gaz | -7174.16 | -3185.84 | -1133.34 | -1841.66 | 0 | 0 | 0 | 0 | 0 | -3384.98 | -624.88 | -2367.06 | Collège - gaz | -3103.26 | -527.02 | -3488.72 | -151.82 | 1345.58 | 0 | 0 | 0 | 225.02 | -4638.29 | -3752.75 | -6460.76 | |||||||||||||||||
| 69 | Total | Fr. HTVA | 28776.44 | 14606.99 | 1587.96 | 3033.52 | 2092.94 | 3849.78 | 4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | -1948.11 | 1886.59 | -1209.69 | 2411.52 | 2519.07 | 0 | 0 | 0 | 0 | -2676.22 | -2580.78 | -2037.26 | Total | -4630.97 | 5300.88 | 1318.38 | -264.33 | 0 | 0 | 0 | 0 | 411.48 | -2527.73 | -3796.68 | -3292.88 | Total | 285.90 | 676.84 | -2147.70 | 1456.56 | 1345.58 | 0 | 0 | 0 | 225.02 | -1753.69 | -2930.26 | -1227.58 | |||||||||||||||||
| 70 | Coûts 2021 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2020 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2019 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2018 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2017 base 2020® (été : F/kWh PCI; hiver : 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 71 | Collège - bois | Fr. HTVA | 18249.59 | 10149.77 | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6257.88 | 1783.07 | Collège - bois | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||||||||||||
| 72 | Collège - gaz | Fr. HTVA | 36652.42 | 20384.77 | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | 10016.62 | 4372.10 | 4034.12 | 1961.93 | 0 | 0 | 0 | 0 | 0 | 5019.51 | 4354.93 | 10414.24 | Collège - gaz | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||||||||||||
| 73 | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies brutes (Val. corr. à 30 j.; 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 74 | Collège - bois | Fr. HTVA | -0.60 | -11036.07 | -6137.87 | -1114.42 | -2571.73 | -1851.65 | -600.07 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - bois | 3428.98 | 3428.98 | 3291.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3171.80 | -217.17 | Collège - bois | -2543.19 | -8486.72 | -2451.72 | -1577.33 | 0 | 0 | 0 | 0 | -411.48 | -857.24 | 3171.80 | 925.82 | Collège - bois | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 75 | Collège - gaz | Fr. HTVA | -0.42 | -15227.73 | -8469.12 | -473.54 | -461.79 | -241.29 | -3249.71 | -4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Collège - gaz | -1480.86 | -5315.57 | -2082.13 | -2411.52 | -2519.07 | 0 | 0 | 0 | 0 | 2676.22 | -591.02 | 2254.43 | Collège - gaz | 6948.25 | 3091.56 | 902.80 | 1836.14 | 0 | 0 | 0 | 0 | 0 | 3340.44 | 523.24 | 2147.79 | Collège - gaz | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 76 | Total | Fr. HTVA | -0.48 | -26263.80 | -14606.99 | -1587.96 | -3033.52 | -2092.94 | -3849.78 | -4042.79 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | Total | 1948.11 | -1886.59 | 1209.69 | -2411.52 | -2519.07 | 0 | 0 | 0 | 0 | 2676.22 | 2580.78 | 2037.26 | Total | 4405.07 | -5395.16 | -1548.92 | 258.81 | 0 | 0 | 0 | 0 | -411.48 | 2483.19 | 3695.05 | 3073.62 | Total | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 77 | 2021 base 2020® | (203 j) | 2020 base 2020® | 2019 base 2020® | 2018 base 2020® | 2017 base 2020® | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 78 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | kWh PCI | 852674.29 | 474227.07 | 152710.02 | 115310.61 | 102121.04 | 71950.05 | 43014.18 | -9096.94 | -1781.89 | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 101932.24 | 93938.30 | 123541.24 | 20183.49 | 10122.49 | -1668.76 | -2029.31 | -3680.01 | 3328.49 | 60502.66 | 97564.75 | 175895.96 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 124948.58 | 135240.02 | 102578.44 | 65203.60 | 39563.46 | -5005.82 | -2029.31 | -4696.19 | -4580.03 | 20216.88 | 95451.00 | 178997.04 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 114884.23 | 175340.98 | 128331.49 | 44738.26 | 6218.25 | -9020.20 | -3992.54 | -2732.96 | -2191.46 | 25111.26 | 89485.54 | 198020.74 | Collège - bois + Collège - gaz + Gym. - gaz + Taxes | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | 202346.32 | |||||||||||||||||
| 79 | Collège - bois prop. ® | kWh PCI | #DIV/0! | #DIV/0! | 46355.32 | 57613.72 | 52035.45 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - bois prop. ® | 30941.66 | 46935.27 | 62950.04 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 63084.14 | 31481.19 | Collège - bois prop. ® | 37928.30 | 67571.24 | 52268.51 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 61717.42 | 32036.21 | Collège - bois prop. ® | 34873.25 | 87607.26 | 65390.89 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 57860.23 | 35441.00 | Collège - bois prop. ® | 61422.48 | 101100.19 | 103104.91 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 130834.59 | 36215.17 | |||||||||||||||||
| 80 | Collège - gaz prop. ® | kWh PCI | #DIV/0! | #DIV/0! | 106354.70 | 57696.89 | 50085.60 | 71950.05 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - gaz prop. ® | 70990.58 | 47003.03 | 60591.20 | 20183.49 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 60502.66 | 34480.61 | 144414.77 | Collège - gaz prop. ® | 87020.28 | 67668.78 | 50309.93 | 65203.60 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 20216.88 | 33733.58 | 146960.83 | Collège - gaz prop. ® | 80010.98 | 87733.72 | 62940.59 | 44738.26 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 25111.26 | 31625.31 | 162579.75 | Collège - gaz prop. ® | 140923.84 | 101246.13 | 99241.41 | 202346.32 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 202346.32 | 71511.73 | 166131.15 | |||||||||||||||||
| 81 | Différences | kWh PCI | 0.11 | 94607.43 | 52617.28 | 16735.54 | 14562.94 | 10574.19 | -9734.49 | 9600.28 | 9096.94 | 1781.89 | #N/A | #N/A | #N/A | #N/A | #N/A | Différences | 10374.69 | -2963.59 | -16494.24 | 243.19 | -10122.49 | 1668.76 | 2029.31 | 3680.01 | -3328.49 | 4823.19 | 30731.19 | -10815.59 | Différences | -35169.05 | -34376.83 | -22979.32 | -19669.33 | -13336.21 | 5005.82 | 2029.31 | 4696.19 | 4580.03 | 4180.35 | -3047.11 | -11790.43 | Différences | -3770.90 | -4054.05 | -19593.35 | -16964.75 | -6218.25 | 9020.20 | 3992.54 | 2732.96 | 9009.64 | 3734.08 | -8682.80 | -51876.05 | Différences | -30224.96 | -95686.22 | -135532.83 | -148886.57 | -186097.18 | -202346.32 | -202346.32 | -202346.32 | -198949.71 | -160414.73 | -103300.66 | -30884.05 | ||||||||||||||||
| 82 | Diff. Collège - bois | kWh PCI | #DIV/0! | #DIV/0! | #DIV/0! | 13871.96 | 21931.73 | 16146.37 | 7954.55 | #DIV/0! | #DIV/0! | #DIV/0! | #N/A | #N/A | #N/A | #N/A | #N/A | Diff. Collège - bois | 3149.25 | -1480.73 | -8404.59 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 19870.40 | -1935.73 | Diff. Collège - bois | -37928.30 | -67571.24 | -52268.51 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | -20808.33 | 7736.52 | Diff. Collège - bois | 44293.79 | 70347.29 | 10745.47 | 26136.36 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 11363.64 | -16951.14 | -18395.54 | Diff. Collège - bois | 27213.89 | -40872.91 | -42877.64 | 26136.36 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 37500.00 | -38789.14 | 77799.60 | ||||||||||||||||
| 83 | Diff. Collège - gaz | kWh PCI | #DIV/0! | #DIV/0! | #DIV/0! | 2863.58 | -7368.79 | -5572.18 | -17689.04 | #DIV/0! | #DIV/0! | #DIV/0! | #N/A | #N/A | #N/A | #N/A | #N/A | Diff. Collège - gaz | 7225.44 | -1482.86 | -8089.65 | 243.19 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 4823.19 | 10860.79 | -8879.86 | Diff. Collège - gaz | 2759.25 | 33194.41 | 29289.20 | -19669.33 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 4180.35 | 17761.22 | -19526.96 | Diff. Collège - gaz | -48064.69 | -74401.34 | -30338.82 | -43101.11 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -7629.56 | 8268.34 | -33480.50 | Diff. Collège - gaz | -57438.85 | -54813.31 | -92655.19 | -175022.93 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -197914.73 | -64511.52 | -108683.66 | ||||||||||||||||
| 84 | Coûts 2021 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2020 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2019 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2018 base 2020® (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Coûts 2017 base 2020® (été : F/kWh PCI; hiver : 0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 85 | Collège - bois | Fr. HTVA | #DIV/0! | #DIV/0! | 3263.80 | 4056.49 | 3663.73 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - bois | 2178.55 | 3304.63 | 4432.21 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 4441.65 | 2216.54 | Collège - bois | 2670.47 | 4757.58 | 3680.14 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 4345.42 | 2255.62 | Collège - bois | 2455.37 | 6168.28 | 4604.06 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 4073.84 | 2495.34 | Collège - bois | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||||||||||||
| 86 | Collège - gaz | Fr. HTVA | #DIV/0! | #DIV/0! | 9534.11 | 5172.21 | 4489.90 | 6449.92 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - gaz | 6363.91 | 4213.56 | 5431.66 | 1809.34 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 5423.73 | 3090.99 | 12945.98 | Collège - gaz | 7800.88 | 6066.13 | 4510.01 | 5845.14 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 1812.33 | 3024.03 | 13174.22 | Collège - gaz | 7172.54 | 7864.84 | 5642.27 | 4010.54 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 2251.08 | 2835.03 | 14574.37 | Collège - gaz | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||||||||||||
| 87 | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | Economies estimées (0.070F/kWh PCI Collège - bois - 0.090F/kWh PCI Collège - gaz) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 88 | Collège - bois | Fr. HTVA | #DIV/0! | #DIV/0! | #DIV/0! | -976.70 | -1544.18 | -1136.84 | -560.07 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - bois | -221.73 | 104.26 | 591.75 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | -1399.04 | 136.29 | Collège - bois | 2670.47 | 4757.58 | 3680.14 | 0 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0 | 1465.08 | -544.72 | Collège - bois | -3118.65 | -4953.04 | -756.57 | -1840.22 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -800.09 | 1193.50 | 1295.20 | Collège - bois | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 89 | Collège - gaz | Fr. HTVA | #DIV/0! | #DIV/0! | #DIV/0! | -256.70 | 660.57 | 499.52 | 1585.72 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Collège - gaz | -647.72 | 132.93 | 725.19 | -21.80 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -432.37 | -973.61 | 796.03 | Collège - gaz | -247.35 | -2975.69 | -2625.61 | 1763.25 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -374.75 | -1592.19 | 1750.48 | Collège - gaz | 4308.73 | 6669.67 | 2719.71 | 3863.78 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 683.95 | -741.21 | 3001.34 | Collège - gaz | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 90 | Total | Fr. HTVA | #DIV/0! | #DIV/0! | #DIV/0! | -1233.41 | -883.61 | -637.32 | 1025.66 | #DIV/0! | #DIV/0! | #DIV/0! | #REF! | #REF! | #REF! | #REF! | #REF! | Total | -869.45 | 237.19 | 1316.95 | -21.80 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -432.37 | -2372.65 | 932.32 | Total | 2423.12 | 1781.88 | 1054.53 | 1763.25 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -374.75 | -127.11 | 1205.77 | Total | 1190.08 | 1716.63 | 1963.14 | 2023.56 | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | -116.15 | 452.29 | 4296.54 | Total | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | ||||||||||||||||
| 92 | Part tarif été sans interv. | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #N/A | #N/A | #N/A | #N/A | #N/A | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | Part tarif été sans interv. (30.12-->Format non prévu) | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | #VALUE! | |||||||||||||||||||
| 95 | Prix moyens | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 96 | Collège - bois | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - bois | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | Collège - bois | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | Collège - bois | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0.07 | Collège - bois | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | |||||||||||||||||||
| 97 | Collège - gaz | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Collège - gaz | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.09 | 0.09 | Collège - gaz | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0.09 | 0.09 | 0.09 | Collège - gaz | 0.08 | 0.08 | 0.08 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.09 | 0.09 | Collège - gaz | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | |||||||||||||||||||
| 98 | Total | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0 | 0 | #N/A | #N/A | #N/A | #N/A | #N/A | Total | 0.08 | 0.08 | 0.08 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0.09 | 0.08 | 0.09 | Total | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0 | 0 | 0 | 0 | 0.09 | 0.08 | 0.09 | Total | 0.07 | 0.07 | 0.07 | 0.07 | 0 | 0 | 0 | 0 | 0.07 | 0.08 | 0.08 | 0.09 | Total | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0 | 0 | 0 | 0.08 | 0.07 | 0.07 | 0.07 |