{"header":{"message":"Ménage (beaucoup trop)","description":null,"timestamp":"2023-11-27T20:09:55.45311341Z","authors":[{}]},"hash":"V3QTRVNR5EVDZ2O2WRK7ZCVKSGGYBSNILH44OWXKOJK2ME5JC7UQC","authors":[{"login":"pmeunier","key":"AmpY6gpyUtVCgna89khErZX2VaKzQzx7cUu2tvYtp78F"}],"deps":{"hashes":[["V3QTRVNR5EVDZ2O2WRK7ZCVKSGGYBSNILH44OWXKOJK2ME5JC7UQC","Ménage (beaucoup trop)"],["AA",null],["TLRGOVFX6KIWQSWRPXS73WW4EHJQ5L5W5NYMO6UM2EF2H3EPAHHQC","uniformisation navbar et design homepage"],["KNH5OGCTL3YCOQQPA32M76SGWHGHAPQRIZ7S2CBC5DGIEV32SOYQC","Mise en page, indentation, rédaction titres"],["P7KZ25R4CNS4PZITRWPBVXRFSLY5TKCOFO6U3SDKX45ITNVU773QC","Corrections mineures"],["QHVOZBISIQ3E3P5F6GGKWVDSXC4OA23HCIH2OMXEVGXKSF5W4APAC","Mises à jour diverses"],["FERLNXU2QISSKOUBSPABB2ERHOWHQRI2GVKDJ352Y4B2FUXBRGRQC","débuts"],["7MCTB5G2W6IB7JQXGO2HCMRHBUYIOKXI4MBODKLAJIK66EMLC5ZQC","init"],["3DZWNZUZGMHJH3JL3H7KN746C6XVNBRBFHBSVSB5AH7YYUFVYVDAC","datails financiers designed"]],"deps":["TLRGOVFX6KIWQSWRPXS73WW4EHJQ5L5W5NYMO6UM2EF2H3EPAHHQC","KNH5OGCTL3YCOQQPA32M76SGWHGHAPQRIZ7S2CBC5DGIEV32SOYQC"],"known":["7MCTB5G2W6IB7JQXGO2HCMRHBUYIOKXI4MBODKLAJIK66EMLC5ZQC","QHVOZBISIQ3E3P5F6GGKWVDSXC4OA23HCIH2OMXEVGXKSF5W4APAC","P7KZ25R4CNS4PZITRWPBVXRFSLY5TKCOFO6U3SDKX45ITNVU773QC","FERLNXU2QISSKOUBSPABB2ERHOWHQRI2GVKDJ352Y4B2FUXBRGRQC","3DZWNZUZGMHJH3JL3H7KN746C6XVNBRBFHBSVSB5AH7YYUFVYVDAC"]},"hunks":[{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":28,"atom":{"NewVertex":{"up_context":[{"change":4,"pos":805290}],"down_context":[{"change":4,"pos":805290}],"flag":"BLOCK","start":0,"end":311,"inode":{"change":4,"pos":804604}}},"contents":[{"Add":""},{"Add":""},{"Add":" let bootstrap: any;"},{"Add":" onMount(async () => {"},{"Add":" bootstrap = await import('bootstrap')"},{"Add":" const popoverTriggerList = document.querySelectorAll('[data-bs-toggle=\"popover\"]')"},{"Add":" for(let t of popoverTriggerList) {"},{"Add":" new bootstrap.Popover(t)"},{"Add":" }"},{"Add":" })"},{"Add":""},{"Add":" let saveModal_: null | bootstrap.Modal = null;"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":41,"atom":{"NewVertex":{"up_context":[{"change":4,"pos":805291}],"down_context":[{"change":4,"pos":360551}],"flag":"BLOCK","start":312,"end":831,"inode":{"change":4,"pos":804604}}},"contents":[{"Add":" async function saveModal(_e: Event) {"},{"Add":" if(!saveModal_) {"},{"Add":" saveModal_ = new bootstrap.Modal('#grainSaveModal', {"},{"Add":" focus: true,"},{"Add":" keyboard: true,"},{"Add":" })"},{"Add":" }"},{"Add":" saveModal_?.show()"},{"Add":" }"},{"Add":""},{"Add":" let save: SubmitFunction = async ({ formData }) => {"},{"Add":" console.log(\"save called\")"},{"Add":" formData.set('data', JSON.stringify(p))"},{"Add":" formData.set('prms', JSON.stringify(data.prms))"},{"Add":" saveModal_?.hide()"},{"Add":" return async ({ result }) => {"},{"Add":" await applyAction(result);"},{"Add":" };"},{"Add":" }"},{"Add":""}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":75,"ins":{"up_context":[{"change":4,"pos":805783}],"down_context":[{"change":4,"pos":805797}],"flag":"BLOCK","start":832,"end":844,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":805783},"to":{"change":4,"start":0,"end":21},"introduced_by":4}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" let N = 30"}],"del_contents":[{"Del":" let n=30\n let N = n\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":151,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":325},"to":{"change":3,"start":325,"end":392},"introduced_by":3}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":" $: coutDette = dette + interetsAnnuels.reduce((a, b) => a + b, 0)\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":175,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":809351},"to":{"change":4,"start":809351,"end":809886},"introduced_by":4}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":"\n $: CAMoyen10 = new Array(10).fill(0).reduce((acc, _, i) => acc + chiffreAffaires(i), 0) / 10\n $: tarifLocalMoyen10 = new Array(10).fill(0).reduce((acc, _, i) => acc + tarifLocal(i), 0) / 10\n\n $: netMoyenFutur = (new Array(10).fill(0)).reduce((acc, _, i) => acc + resultatNet(interetsAnnuels.length + i), 0) / 10\n\n $: resultatNet30 = (new Array(30).fill(0)).reduce((acc, _, i) => acc + resultatNet(i), 0)\n $: rentabilite = resultatNet30 / apport\n\n $: CA30 = (new Array(30).fill(0)).reduce((acc, _, i) => acc + chiffreAffaires(i), 0)\n\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":180,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":556},"to":{"change":3,"start":556,"end":649},"introduced_by":3}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":" console.log('coutelec10 : ', p.coutElec , p.inflationElec, i ,consoMoyenneFoyer(i))\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":189,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":805},"to":{"change":3,"start":805,"end":891},"introduced_by":3}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":" console.log('cout10 : ' , tarifLocal(i), consoMoyenneFoyer(i) ,p.autoprod,i)\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":199,"ins":{"up_context":[{"change":3,"pos":1148}],"down_context":[{"change":4,"pos":810898}],"flag":"BLOCK","start":845,"end":963,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1148},"to":{"change":3,"start":1148,"end":1149},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":1149},"to":{"change":4,"start":810383,"end":810576},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":810383},"to":{"change":4,"start":810383,"end":810576},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":810576},"to":{"change":4,"start":34665,"end":34834},"introduced_by":4},{"previous":"","flag":"DELETED","from":{"change":4,"pos":34834},"to":{"change":4,"start":810576,"end":810898},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":810576},"to":{"change":4,"start":810576,"end":810898},"introduced_by":4}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" function sum(x: (_: number) => number, n: number){"},{"Add":" return new Array(n).fill(0).reduce((a, _, i) => a + x(i), 0)"}],"del_contents":[{"Del":"\n"},{"Del":" $: dscrMoyen = remboursementAnnuel.reduce((acc, _, i) => acc + dscr(i), 0) / remboursementAnnuel.length\n\n let bootstrap: any;\n onMount(async () => {\n bootstrap = await import('bootstrap')\n"},{"Del":" const popoverTriggerList = document.querySelectorAll('[data-bs-toggle=\"popover\"]')\n for(let t of popoverTriggerList) {\n new bootstrap.Popover(t)\n }\n"},{"Del":" })\n\n let saveModal_: null | bootstrap.Modal = null;\n\n async function saveModal(e: Event) {\n console.log(\"saveModal\", e, data.guest)\n if(!saveModal_) {\n saveModal_ = new bootstrap.Modal('#faisanSaveModal', {\n focus: true,\n keyboard: true,\n })\n }\n saveModal_?.show()\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":203,"ins":{"up_context":[{"change":4,"pos":810902}],"down_context":[{"change":4,"pos":22}],"flag":"BLOCK","start":964,"end":1362,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":810902},"to":{"change":4,"start":810902,"end":811186},"introduced_by":4}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" function format(x : number){"},{"Add":" let f = 0"},{"Add":" let s = ''"},{"Add":" if (Math.abs(x) <= 1000){"},{"Add":" s = ' €'"},{"Add":" f = x"},{"Add":" } else if (Math.abs(x) < 1000000) {"},{"Add":" s = ' k€'"},{"Add":" f = x/1000"},{"Add":" } else if(Math.abs(x) < 1000000000) {"},{"Add":" s = ' M€'"},{"Add":" f = x/1000000"},{"Add":" } else {"},{"Add":" s = ' mds€'"},{"Add":" f = x/1000000000"},{"Add":" }"},{"Add":" return Intl.NumberFormat('fr-FR').format(f).toString()+ s"}],"del_contents":[{"Del":" let save: SubmitFunction = async ({ formData }) => {\n console.log(\"enhance\")\n formData.set('data', JSON.stringify(p))\n formData.set('prms', JSON.stringify(data.prms))\n saveModal_?.hide()\n return async ({ result }) => {\n await applyAction(result);\n };\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":222,"ins":{"up_context":[{"change":3,"pos":1151}],"down_context":[{"change":3,"pos":1787}],"flag":"BLOCK","start":1363,"end":1408,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1151},"to":{"change":3,"start":1151,"end":1787},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"function rentabiliteTaux(x:number,y:number){"}],"del_contents":[{"Del":" function sum(x: (number) => number, n: number){\n return new Array(n).fill(0).reduce((a, _, i) => a + x(i))\n }\n function formateur(x : number){\n let X:number = 0\n let s:string = '';\n if (Math.abs(x) <= 1000){\n s = ' €'\n X = x.toFixed(0)\n } else if (Math.abs(x) < 1000000) {\n s = ' k€'\n X = (x/1000).toFixed(2)\n } else if(Math.abs(x) < 1000000000) {\n s = ' M€'\n X = x/1000000\n } else {\n s = ' mds€'\n X = x/1000000000\n }\n return Intl.NumberFormat('fr-FR').format(X).toString()+ s\n }\n function rentabiliteTaux(x:number,y:number){\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":227,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":1864},"to":{"change":3,"start":1864,"end":2010},"introduced_by":3}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":"\n function traceArray(x: (number) => number, n:number){\n let a:Array = []\n let b:Array = []\n let c:string='M 0,50 L '\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":228,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":2011}],"down_context":[{"change":3,"pos":2011}],"flag":"BLOCK","start":1409,"end":1581,"inode":{"change":4,"pos":804604}}},"contents":[{"Add":" let maxa = -1/0"},{"Add":" let mina = 1/0"},{"Add":" let margin = 1"},{"Add":" function traceArray(f: (_: number) => number, n:number){"},{"Add":" let c = ''"},{"Add":" let ai = 0"},{"Add":" maxa = -1/0"},{"Add":" mina = 1/0"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":237,"ins":{"up_context":[{"change":3,"pos":2047}],"down_context":[{"change":3,"pos":2440}],"flag":"BLOCK","start":1582,"end":1745,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2047},"to":{"change":3,"start":2047,"end":2440},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" ai += f(i)"},{"Add":" maxa = Math.max(maxa, ai)"},{"Add":" mina = Math.min(mina, ai)"},{"Add":" c += ` ${c ? 'L':'M'} ${i.toFixed(arr)}, ${(-ai.toFixed(arr))}`"}],"del_contents":[{"Del":" let pr:number = 0\n if (i>0){pr = a[i-1]}\n a.push((x(i)+pr))\n b.push(i)\n }\n\n let rapx:number=50/(Math.max(...a)-Math.min(...a))// COMMENT GERER LES CAS >0 ?\n let rapy:number=300/(Math.max(...b)-Math.min(...b))\n\n for (let i = 0; i < n; i ++ ){\n c += (' ' + (i*rapy).toFixed(arr).toString()+ ',' + (50-a[i]*rapx).toFixed(arr).toString() )\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":242,"ins":{"up_context":[{"change":3,"pos":2447}],"down_context":[{"change":3,"pos":2448}],"flag":"BLOCK","start":1746,"end":1792,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2447},"to":{"change":3,"start":2447,"end":2448},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" margin = Math.max(1, (maxa - mina) / 20)"}],"del_contents":[{"Del":"\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":245,"ins":{"up_context":[{"change":3,"pos":2465}],"down_context":[{"change":3,"pos":2507}],"flag":"BLOCK","start":1793,"end":1841,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2465},"to":{"change":3,"start":2465,"end":2507},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":""},{"Add":" $: roiDate = (j: (_: number) => number) => {"}],"del_contents":[{"Del":" function roiDate(j: (number) => number){\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":258,"ins":{"up_context":[{"change":3,"pos":2766}],"down_context":[{"change":3,"pos":2877}],"flag":"BLOCK","start":1842,"end":1923,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":2766},"to":{"change":3,"start":2766,"end":2877},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" let resu = ''"},{"Add":" let y = d % 12"},{"Add":" let x = Math.trunc(d/12)"}],"del_contents":[{"Del":" let resu:string=''\n let y:number = (d%12).toFixed(0)\n let x:number = Math.trunc(d/12)\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":265,"atom":{"NewVertex":{"up_context":[{"change":3,"pos":2971}],"down_context":[{"change":3,"pos":2971}],"flag":"BLOCK","start":1924,"end":1992,"inode":{"change":4,"pos":804604}}},"contents":[{"Add":" if(resu) {"},{"Add":" resu += ' '"},{"Add":" }"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":276,"ins":{"up_context":[{"change":3,"pos":3076}],"down_context":[{"change":3,"pos":3368}],"flag":"BLOCK","start":1993,"end":2291,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":3076},"to":{"change":3,"start":3076,"end":3368},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" $: rembPret = (n:number) => {"},{"Add":" let totalRembAnnuel_n =remboursementAnnuel.slice(0, n).reduce((a, b) => a + b, 0)"},{"Add":" let totalInteret_n = sum(interetsDetteSenior, n)"},{"Add":" let totalRembAnnuel =remboursementAnnuel.reduce((a, b) => a + b, 0)"},{"Add":" let totalInteret = sum(interetsDetteSenior, n)"}],"del_contents":[{"Del":" $: rembPret = (n:number) => {\n let totalRembAnnuel_n =remboursementAnnuel.slice(0,n).reduce((a, b) => a + b,0)\n let totalInteret_n = sum(interetsDetteSenior,n)\n let totalRembAnnuel =remboursementAnnuel.reduce((a, b) => a + b,0)\n let totalInteret = sum(interetsDetteSenior,N)\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":286,"ins":{"up_context":[{"change":3,"pos":3541}],"down_context":[{"change":3,"pos":3643}],"flag":"BLOCK","start":2292,"end":2397,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":3541},"to":{"change":3,"start":3541,"end":3643},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" $: economieFoyerMois = coutElec_ ? ((coutElec_ - coutElecAuto_) / (coutElec_/(N*12))).toFixed(0) : '0'"}],"del_contents":[{"Del":" $: economieFoyerMois = coutElec_ ? ((coutElec_ - coutElecAuto_) / (coutElec_/(n*12))).toFixed(2) : 0\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":292,"ins":{"up_context":[{"change":4,"pos":360818}],"down_context":[{"change":4,"pos":265}],"flag":"BLOCK","start":2398,"end":2448,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":360818},"to":{"change":4,"start":212,"end":264},"introduced_by":4}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":376,"ins":{"up_context":[{"change":3,"pos":9651}],"down_context":[{"change":4,"pos":816551}],"flag":"BLOCK","start":2449,"end":2525,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":9651},"to":{"change":3,"start":9651,"end":9740},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Synthèse durée totale {N} ans

"},{"Add":"

{format(sum(chiffreAffaires,N))}

"}],"del_contents":[{"Del":"

Synthèse durée totale {N} ans

{formateur(sum(chiffreAffaires,N))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":414,"ins":{"up_context":[{"change":3,"pos":11993}],"down_context":[{"change":3,"pos":12180}],"flag":"BLOCK","start":2881,"end":3043,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":11993},"to":{"change":3,"start":11993,"end":12180},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(charges,N))}

"}],"del_contents":[{"Del":"

{formateur(sum(charges,N))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":418,"ins":{"up_context":[{"change":3,"pos":12291}],"down_context":[{"change":3,"pos":12480}],"flag":"BLOCK","start":3044,"end":3205,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":12291},"to":{"change":3,"start":12291,"end":12480},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(resultatNet,N))}

"}],"del_contents":[{"Del":"

{formateur(sum(resultatNet,N))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":425,"ins":{"up_context":[{"change":3,"pos":12618}],"down_context":[{"change":3,"pos":12683}],"flag":"BLOCK","start":3206,"end":3253,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":12618},"to":{"change":3,"start":12618,"end":12683},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":427,"ins":{"up_context":[{"change":3,"pos":12760}],"down_context":[{"change":3,"pos":12857}],"flag":"BLOCK","start":3254,"end":3329,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":12760},"to":{"change":3,"start":12760,"end":12857},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":429,"ins":{"up_context":[{"change":3,"pos":12964}],"down_context":[{"change":3,"pos":13037}],"flag":"BLOCK","start":3330,"end":3403,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":12964},"to":{"change":3,"start":12964,"end":13037},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Retour sur investissement

"}],"del_contents":[{"Del":"

retour sur investissement

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":431,"ins":{"up_context":[{"change":3,"pos":13076}],"down_context":[{"change":3,"pos":13171}],"flag":"BLOCK","start":3404,"end":3479,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":13076},"to":{"change":3,"start":13076,"end":13171},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":433,"ins":{"up_context":[{"change":3,"pos":13256}],"down_context":[{"change":3,"pos":13325}],"flag":"BLOCK","start":3480,"end":3549,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":13256},"to":{"change":3,"start":13256,"end":13325},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Point de rentabilité

"}],"del_contents":[{"Del":"

point de rentabilité

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":467,"ins":{"up_context":[{"change":3,"pos":14898}],"down_context":[{"change":3,"pos":15235}],"flag":"BLOCK","start":3550,"end":3871,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":14898},"to":{"change":3,"start":14898,"end":15235},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{N ? format(sum(resultatNet,N)/N) : \"0€\"}

"}],"del_contents":[{"Del":"

{formateur(sum(resultatNet,N)/N)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":473,"ins":{"up_context":[{"change":3,"pos":15347}],"down_context":[{"change":3,"pos":16013}],"flag":"BLOCK","start":3872,"end":4495,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":15347},"to":{"change":3,"start":15347,"end":16013},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

"},{"Add":" {#if (coutElec() - coutElecAuto()) > 0}"},{"Add":" {format((coutElec() - coutElecAuto()))}"},{"Add":" ({economieFoyerMois} mois)"},{"Add":" {:else}"},{"Add":" Aucune 😢"},{"Add":" {/if}"},{"Add":"

"},{"Add":"

Economies consommateur

"}],"del_contents":[{"Del":"

{formateur((coutElec() - coutElecAuto()))}

Economies consommateur

{economieFoyerMois} mois

d'éléctricité économisés par foyer

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":493,"ins":{"up_context":[{"change":3,"pos":16331}],"down_context":[{"change":3,"pos":16527}],"flag":"BLOCK","start":4496,"end":4662,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":16331},"to":{"change":3,"start":16331,"end":16527},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(chiffreAffaires,10))}

"}],"del_contents":[{"Del":"

{formateur(sum(chiffreAffaires,10))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":498,"ins":{"up_context":[{"change":3,"pos":16633}],"down_context":[{"change":3,"pos":16821}],"flag":"BLOCK","start":4663,"end":4826,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":16633},"to":{"change":3,"start":16633,"end":16821},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(charges,10))}

"}],"del_contents":[{"Del":"

{formateur(sum(charges,10))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":503,"ins":{"up_context":[{"change":4,"pos":2756}],"down_context":[{"change":3,"pos":17111}],"flag":"BLOCK","start":4827,"end":4989,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":2756},"to":{"change":3,"start":16921,"end":17111},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(resultatNet,10))}

"}],"del_contents":[{"Del":"

{formateur(sum(resultatNet,10))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":529,"ins":{"up_context":[{"change":3,"pos":18181}],"down_context":[{"change":3,"pos":18376}],"flag":"BLOCK","start":4990,"end":5155,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":18181},"to":{"change":3,"start":18181,"end":18376},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(chiffreAffaires,5))}

"}],"del_contents":[{"Del":"

{formateur(sum(chiffreAffaires,5))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":534,"ins":{"up_context":[{"change":3,"pos":18482}],"down_context":[{"change":3,"pos":18669}],"flag":"BLOCK","start":5156,"end":5318,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":18482},"to":{"change":3,"start":18482,"end":18669},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(charges,5))}

"}],"del_contents":[{"Del":"

{formateur(sum(charges,5))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":539,"ins":{"up_context":[{"change":3,"pos":18769}],"down_context":[{"change":3,"pos":18958}],"flag":"BLOCK","start":5319,"end":5480,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":18769},"to":{"change":3,"start":18769,"end":18958},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(resultatNet,5))}

"}],"del_contents":[{"Del":"

{formateur(sum(resultatNet,5))}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":549,"ins":{"up_context":[{"change":3,"pos":19236}],"down_context":[{"change":3,"pos":19330}],"flag":"BLOCK","start":5481,"end":5551,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":19236},"to":{"change":3,"start":19236,"end":19330},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":554,"ins":{"up_context":[{"change":3,"pos":19511}],"down_context":[{"change":3,"pos":19606}],"flag":"BLOCK","start":5552,"end":5622,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":19511},"to":{"change":3,"start":19511,"end":19606},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":563,"ins":{"up_context":[{"change":3,"pos":19901}],"down_context":[{"change":3,"pos":19961}],"flag":"BLOCK","start":5623,"end":5681,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":19901},"to":{"change":3,"start":19901,"end":19961},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Synthèse année moyenne

"}],"del_contents":[{"Del":"

Synthèse année moyenne

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":567,"ins":{"up_context":[{"change":3,"pos":20105}],"down_context":[{"change":3,"pos":20363}],"flag":"BLOCK","start":5682,"end":5912,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":20105},"to":{"change":3,"start":20105,"end":20363},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(resultatNet,N)/N)}

"},{"Add":"

Bénéfices moyen

"}],"del_contents":[{"Del":"

{formateur(sum(resultatNet,N)/N)}

bénéfices moyen

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":572,"ins":{"up_context":[{"change":4,"pos":4600}],"down_context":[{"change":3,"pos":20665}],"flag":"BLOCK","start":5913,"end":6145,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":4600},"to":{"change":3,"start":20403,"end":20665},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

{format(sum(chiffreAffaires,N)/N)}

"},{"Add":"

Chiffre d'affaire

"}],"del_contents":[{"Del":"

{formateur(sum(chiffreAffaires,N)/N)}

chiffre d'affaire

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":577,"ins":{"up_context":[{"change":3,"pos":20705}],"down_context":[{"change":4,"pos":5572}],"flag":"BLOCK","start":6146,"end":6762,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":20705},"to":{"change":3,"start":20705,"end":21111},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

"},{"Add":" {#if (coutElec() - coutElecAuto()) > 0}"},{"Add":" {((coutElec() - coutElecAuto()) * 100 / coutElec()).toFixed(0)}%"},{"Add":" {:else}"},{"Add":" Aucune 😢"},{"Add":" {/if}"},{"Add":"

"},{"Add":"

Économies consommateur

"},{"Add":"

"}],"del_contents":[{"Del":" {#if coutElec() > 0}\n

{((coutElec() - coutElecAuto()) * 100 / coutElec()).toFixed(0)}%

économies consommateur

{/if}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":593,"ins":{"up_context":[{"change":3,"pos":21268}],"down_context":[{"change":3,"pos":21392}],"flag":"BLOCK","start":6763,"end":6885,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":21268},"to":{"change":3,"start":21268,"end":21392},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Projetez-vous dans votre projet.

"}],"del_contents":[{"Del":"

Projetez-vous dans votre projet.

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":598,"ins":{"up_context":[{"change":3,"pos":21540}],"down_context":[{"change":3,"pos":21634}],"flag":"BLOCK","start":6886,"end":6946,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":21540},"to":{"change":3,"start":21540,"end":21634},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Résultat net

"}],"del_contents":[{"Del":"

Résultat net

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":600,"ins":{"up_context":[{"change":3,"pos":21635}],"down_context":[{"change":3,"pos":21768}],"flag":"BLOCK","start":6947,"end":7076,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":21635},"to":{"change":3,"start":21635,"end":21767},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":21767},"to":{"change":4,"start":6053,"end":6088},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":6053},"to":{"change":4,"start":6053,"end":6088},"introduced_by":4}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Cumulé : {format(sum(resultatNet,N))}

"}],"del_contents":[{"Del":"

Cumulé : {formateur(sum(resultatNet,N))}\n"},{"Del":"

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":602,"ins":{"up_context":[{"change":3,"pos":21769}],"down_context":[{"change":4,"pos":6307}],"flag":"BLOCK","start":7077,"end":7357,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":21769},"to":{"change":3,"start":21769,"end":22555},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Année

"},{"Add":"

Résultat net

"}],"del_contents":[{"Del":"

\n \n \n {#each Array(N) as _, i}{/each}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
Résultat net	{resultatNet(i).toFixed(arr)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":607,"ins":{"up_context":[{"change":4,"pos":6342}],"down_context":[{"change":4,"pos":6342}],"flag":"BLOCK","start":7358,"end":7714,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":6342},"to":{"change":3,"start":22556,"end":22585},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

{resultatNet(i).toFixed(arr)}

"},{"Add":"

"},{"Add":" {/each}"}],"del_contents":[{"Del":" \n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":615,"atom":{"EdgeMap":{"edges":[{"previous":"","flag":"DELETED","from":{"change":3,"pos":22613},"to":{"change":4,"start":6423,"end":6424},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":6423},"to":{"change":4,"start":6423,"end":6424},"introduced_by":4}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":"\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":616,"ins":{"up_context":[{"change":3,"pos":22664}],"down_context":[{"change":4,"pos":6883}],"flag":"BLOCK","start":7715,"end":8582,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":22664},"to":{"change":3,"start":22664,"end":22942},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Chiffre d'affaires

"},{"Add":"

Cumulé : {format(sum(chiffreAffaires,N))}

"},{"Add":"

Année

"},{"Add":"

Autoproduction (€)

"},{"Add":"

Vente locale (€)

"},{"Add":"

Vente de surplus (€)

"},{"Add":"

Prime

"},{"Add":"

Chiffre d'affaires

"}],"del_contents":[{"Del":"

Chiffre d'affaires

Cumulé : {formateur(sum(chiffreAffaires,N))}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":628,"ins":{"up_context":[{"change":4,"pos":6918}],"down_context":[{"change":3,"pos":23696}],"flag":"BLOCK","start":8583,"end":9428,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":6918},"to":{"change":3,"start":22943,"end":23696},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

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

"},{"Add":"

{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}

"},{"Add":"

{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}

"},{"Add":"

{chiffreAffaires(i).toFixed(arr)}

"},{"Add":"

"},{"Add":" {/each}"},{"Add":"

"}],"del_contents":[{"Del":"

\n \n \n \n {#each Array(N) as _, i}{/each}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":640,"ins":{"up_context":[{"change":3,"pos":23697}],"down_context":[{"change":3,"pos":24079}],"flag":"BLOCK","start":9429,"end":9623,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":23697},"to":{"change":3,"start":23697,"end":24079},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Charges d'exploitation

"},{"Add":"

Cumulé : {format(sum(charges,N))}

"}],"del_contents":[{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":643,"ins":{"up_context":[{"change":3,"pos":24080}],"down_context":[{"change":3,"pos":24474}],"flag":"BLOCK","start":9624,"end":10991,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":24080},"to":{"change":3,"start":24080,"end":24474},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Année

"},{"Add":"

Maintenance (€)

"},{"Add":"

TURPE (€)

"},{"Add":"

Assurance (€)

"},{"Add":"

Divers

"},{"Add":"

Total charges

"},{"Add":"

"},{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

{exploitation(i).toFixed(arr)}

"},{"Add":"

{turpe(i).toFixed(arr)}

"},{"Add":"

{assurance(i).toFixed(arr)}

"},{"Add":"

{divers(i).toFixed(arr)}

"},{"Add":"

{charges(i).toFixed(arr)}

"},{"Add":"

"},{"Add":" {/each}"},{"Add":"

"}],"del_contents":[{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":664,"ins":{"up_context":[{"change":3,"pos":24475}],"down_context":[{"change":3,"pos":24897}],"flag":"BLOCK","start":10992,"end":11189,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":24475},"to":{"change":3,"start":24475,"end":24897},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

Excédent brut d'exploitation

"},{"Add":"

Cumulé : {format(sum(ebe,N))}

"}],"del_contents":[{"Del":" \n \n {#each Array(N-1) as _}\n \n {/each}\n \n \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":667,"ins":{"up_context":[{"change":3,"pos":24898}],"down_context":[{"change":4,"pos":7142}],"flag":"BLOCK","start":11190,"end":11929,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":24898},"to":{"change":3,"start":24898,"end":25468},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Année

"},{"Add":"

Valeur ajoutée (€)

"},{"Add":"

Accise (€)

"},{"Add":"

IFER (€)

"},{"Add":"

Taxe foncière

"},{"Add":"

Cotisation foncière des entreprises

"},{"Add":"

Excédent brut d'exploitation

"}],"del_contents":[{"Del":"

\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n \n

Année	{an + i}
Autoproduction (€)	{(productionAnnuelle(i) * (p.autoprod * tarifAllo(i) / 100)).toFixed(0)}
Vente locale (€)	{(productionAnnuelle(i) * (autoconso * tarifLocal(i))).toFixed(0)}
Vente de surplus (€)	{(productionAnnuelle(i) * ((1 - autoconso) * tarifSurplus(i))).toFixed(0)}
Prime	{primeInvestissement}
Chiffre d'affaires	{chiffreAffaires(i).toFixed(arr)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":677,"ins":{"up_context":[{"change":4,"pos":7177}],"down_context":[{"change":4,"pos":7402}],"flag":"BLOCK","start":11930,"end":12630,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":7177},"to":{"change":3,"start":25469,"end":25671},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

{valeurAjoutee(i).toFixed(arr)}

"},{"Add":"

{accise(i).toFixed(arr)}

"},{"Add":"

{ifer(i).toFixed(arr)}

"},{"Add":"

{taxeFonciere(i).toFixed(arr)}

"},{"Add":"

{cfe(i).toFixed(arr)}

"},{"Add":"

{ebe(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

Charges d'exploitation

\n\n

Cumulé : {formateur(sum(charges,N))}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":687,"ins":{"up_context":[{"change":4,"pos":7437}],"down_context":[{"change":3,"pos":26664}],"flag":"BLOCK","start":12631,"end":12887,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":7437},"to":{"change":3,"start":25672,"end":26664},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {/each}"},{"Add":"

"},{"Add":"

Résultat net

"},{"Add":"

Cumulé : {format(sum(resultatNet,N))}

"}],"del_contents":[{"Del":"

\n \n\n \n {#each Array(N) as _, i}{/each}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":692,"ins":{"up_context":[{"change":3,"pos":26665}],"down_context":[{"change":4,"pos":7877}],"flag":"BLOCK","start":12888,"end":13689,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":26665},"to":{"change":3,"start":26665,"end":27895},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"},{"Add":"

Année

"},{"Add":"

Onduleurs

"},{"Add":"

Amortissement

"},{"Add":"

Intérêts dette senior

"},{"Add":"

Intérêts DSRA

"},{"Add":"

Résultat fiscal

"},{"Add":"

Impôt sur les sociétés

"},{"Add":"

Résultat net

"}],"del_contents":[{"Del":"

\n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n\n \n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
Maintenance	{exploitation(i).toFixed(arr)}
TURPE	{turpe(i).toFixed(arr)}
Assurance	{assurance(i).toFixed(arr)}
Divers	{divers(i).toFixed(arr)}
Total charges	{charges(i).toFixed(arr)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":703,"ins":{"up_context":[{"change":4,"pos":7912}],"down_context":[{"change":4,"pos":8132}],"flag":"BLOCK","start":13690,"end":14515,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":7912},"to":{"change":3,"start":27896,"end":28129},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

{provisionOnduleurs(i).toFixed(arr)}

"},{"Add":"

{amortissement(i).toFixed(arr)}

"},{"Add":"

{interetsDetteSenior(i).toFixed(arr)}

"},{"Add":"

{interetsDSRA(i).toFixed(arr)}

"},{"Add":"

{resultatFiscal(i).toFixed(arr)}

"},{"Add":"

{is(i).toFixed(arr)}

"},{"Add":"

{resultatNet(i).toFixed(arr)}

"}],"del_contents":[{"Del":" \n

Excédent brut d'exploitation

Cumulé : {formateur(sum(ebe,N))}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":714,"ins":{"up_context":[{"change":4,"pos":8167}],"down_context":[{"change":4,"pos":8764}],"flag":"BLOCK","start":14516,"end":14978,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":8167},"to":{"change":3,"start":28130,"end":30269},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":30269},"to":{"change":4,"start":8261,"end":8262},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":8261},"to":{"change":4,"start":8261,"end":8262},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":8262},"to":{"change":3,"start":30270,"end":30731},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {/each}"},{"Add":"

"},{"Add":" {#if investissement > apport }"},{"Add":"

Couverture de la dette

"},{"Add":"

Année

"},{"Add":"

DSCR

"}],"del_contents":[{"Del":"

\n \n \n {#each Array(N) as _, i}{/each}\n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n \n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
Valeur ajoutée	{valeurAjoutee(i).toFixed(arr)}
Accise	{accise(i).toFixed(arr)}
IFER	{ifer(i).toFixed(arr)}
Taxe foncière	{taxeFonciere(i).toFixed(arr)}
Cotisation foncière des entreprises	{cfe(i).toFixed(arr)}
Excédent brut d'exploitation	{ebe(i).toFixed(arr)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":723,"ins":{"up_context":[{"change":4,"pos":8799}],"down_context":[{"change":3,"pos":34124}],"flag":"BLOCK","start":14979,"end":15257,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":8799},"to":{"change":3,"start":30732,"end":31295},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":31295},"to":{"change":4,"start":9533,"end":9534},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9533},"to":{"change":4,"start":9533,"end":9534},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9534},"to":{"change":3,"start":31296,"end":31640},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":31640},"to":{"change":4,"start":9534,"end":9535},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9534},"to":{"change":4,"start":9534,"end":9535},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9535},"to":{"change":3,"start":31641,"end":31983},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":31983},"to":{"change":4,"start":9535,"end":9536},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9535},"to":{"change":4,"start":9535,"end":9536},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9536},"to":{"change":3,"start":31984,"end":32434},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":32434},"to":{"change":4,"start":9536,"end":9537},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9536},"to":{"change":4,"start":9536,"end":9537},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9537},"to":{"change":3,"start":32435,"end":32844},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":32844},"to":{"change":4,"start":9537,"end":9538},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9537},"to":{"change":4,"start":9537,"end":9538},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9538},"to":{"change":3,"start":32845,"end":33191},"introduced_by":3},{"previous":"","flag":"DELETED","from":{"change":3,"pos":33191},"to":{"change":4,"start":9538,"end":9539},"introduced_by":3},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9538},"to":{"change":4,"start":9538,"end":9539},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":9539},"to":{"change":3,"start":33192,"end":34124},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#each Array(Math.ceil(N)) as _, i}"},{"Add":"

"},{"Add":"

{an + i}

"},{"Add":"

{dscr(i).toFixed(arr)}

"}],"del_contents":[{"Del":"

Résultat net

Cumulé : {formateur(sum(resultatNet,N))}\n

\n \n \n {#each Array(N) as _, i}{/each}\n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":"\n"},{"Del":" {#if investissement > apport}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n {/if}\n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n"},{"Del":"\n"},{"Del":" \n {#each Array(N) as _, i}\n \n {/each}\n \n \n\n \n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
Onduleurs	{provisionOnduleurs(i).toFixed(arr)}
Amortissement	{amortissement(i).toFixed(arr)}
Intérêts dette senior	{(interetsDetteSenior(i)).toFixed(arr)}
Intérêts DSRA	{interetsDSRA(i).toFixed(arr)}
Résultat fiscal	{resultatFiscal(i).toFixed(arr)}
Impôt sur les sociétés	{is(i).toFixed(arr)}
Résultat net	{resultatNet(i).toFixed(arr)}

\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":728,"ins":{"up_context":[{"change":3,"pos":34159}],"down_context":[{"change":4,"pos":38782}],"flag":"BLOCK","start":15258,"end":15294,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":34159},"to":{"change":3,"start":34159,"end":35210},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {/each}"}],"del_contents":[{"Del":" {#if investissement > apport }\n

Couverture de la dette

\n\n \n \n {#each Array(N) as _, i}{/each}\n \n {#each Array(N) as _, i}\n \n {/each}\n \n \n

Année	{an + i}
DSCR	{dscr(i).toFixed(2)}

\n \n

\n {/if}\n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":730,"atom":{"NewVertex":{"up_context":[{"change":4,"pos":38813}],"down_context":[{"change":4,"pos":824770}],"flag":"BLOCK","start":15295,"end":15325,"inode":{"change":4,"pos":804604}}},"contents":[{"Add":" {/if}"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":765,"atom":{"EdgeMap":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":40687},"to":{"change":4,"start":6575,"end":6604},"introduced_by":4}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":" \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":770,"ins":{"up_context":[{"change":3,"pos":37547}],"down_context":[{"change":3,"pos":37585}],"flag":"BLOCK","start":15326,"end":15365,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":37547},"to":{"change":3,"start":37547,"end":37585},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#if true || !data?.guest}"}],"del_contents":[{"Del":" {#if true || !data.guest}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":774,"ins":{"up_context":[{"change":3,"pos":37860}],"down_context":[{"change":4,"pos":367695}],"flag":"BLOCK","start":15366,"end":15558,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":37860},"to":{"change":3,"start":37860,"end":37964},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" "}],"del_contents":[{"Del":" \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":785,"ins":{"up_context":[{"change":3,"pos":38119}],"down_context":[{"change":3,"pos":38153}],"flag":"BLOCK","start":15559,"end":15594,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":38119},"to":{"change":3,"start":38119,"end":38153},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" {#if !data?.guest}"}],"del_contents":[{"Del":" {#if !data.guest}\n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":788,"ins":{"up_context":[{"change":3,"pos":38288}],"down_context":[{"change":3,"pos":38368}],"flag":"BLOCK","start":15595,"end":15689,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":38288},"to":{"change":3,"start":38288,"end":38368},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":"

"}],"del_contents":[{"Del":" \n"}]}},{"Replacement":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":813,"ins":{"up_context":[{"change":3,"pos":40060}],"down_context":[{"change":3,"pos":40137}],"flag":"BLOCK","start":15690,"end":15783,"inode":{"change":4,"pos":804604}},"del":{"edges":[{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":3,"pos":40060},"to":{"change":3,"start":40060,"end":40137},"introduced_by":3}],"inode":{"change":4,"pos":804604}},"ins_contents":[{"Add":" "}],"del_contents":[{"Del":" \n"}]}},{"Edit":{"inode":{"change":4,"pos":804604},"path":"grain/src/routes/projet/[id]/+page.svelte","line":821,"atom":{"EdgeMap":{"edges":[{"previous":"","flag":"DELETED","from":{"change":4,"pos":9547},"to":{"change":4,"start":370045,"end":370065},"introduced_by":4},{"previous":"BLOCK","flag":"BLOCK | DELETED","from":{"change":4,"pos":370045},"to":{"change":4,"start":370045,"end":370065},"introduced_by":4}],"inode":{"change":4,"pos":804604}}},"contents":[{"Del":"

…

Dependencies

Change contents