Conso energie 10 à 30 ans (XLSX) - Fichier XLS

Fichier partagé
Conso energie 10 à 30 ans (XLSX)

Aperçu texte

                   
 Calcul de coût   Entrer une valeur dans G5 et L5                
   ajuster la valeur pourcentage de D7 E7 F7 G7 si nécessaire                
                   
   Dépense annuelle Année 0   "1 500"   Dépense annuelle Année 0   750  Différentiel de coût      
   Augmentation annuelle du coût de l'énergie      Augmentation annuelle du coût de l'énergie     Economie de consommation énergétique réalisée     
   1.0% 1.5% 2.0% 2.5% 3.0%  1.0% 1.5% 2.0% 2.5% 3.0%  1.0% 1.5% 2.0% 2.5% 3.0%
 Année 0 "1 500" "1 500" "1 500" "1 500" "1 500"  750 750 750 750 750  750 750 750 750 750
  1 "1 515" "1 523" "1 530" "1 538" "1 545"  758 761 765 769 773  758 761 765 769 773
  2 "1 530" "1 545" "1 561" "1 576" "1 591"  765 773 780 788 796  765 773 780 788 796
  3 "1 545" "1 569" "1 592" "1 615" "1 639"  773 784 796 808 820  773 784 796 808 820
  4 "1 561" "1 592" "1 624" "1 656" "1 688"  780 796 812 828 844  780 796 812 828 844
  5 "1 577" "1 616" "1 656" "1 697" "1 739"  788 808 828 849 869  788 808 828 849 869
  6 "1 592" "1 640" "1 689" "1 740" "1 791"  796 820 845 870 896  796 820 845 870 896
  7 "1 608" "1 665" "1 723" "1 783" "1 845"  804 832 862 892 922  804 832 862 892 922
  8 "1 624" "1 690" "1 757" "1 828" "1 900"  812 845 879 914 950  812 845 879 914 950
  9 "1 641" "1 715" "1 793" "1 873" "1 957"  820 858 896 937 979  820 858 896 937 979
  10 "1 657" "1 741" "1 828" "1 920" "2 016"  828 870 914 960 "1 008"  828 870 914 960 "1 008"
  Total 10 "17 350" "17 795" "18 253" "18 725" "19 212" T10 "8 675" "8 897" "9 127" "9 363" "9 606" Eco 10 ans "8 675" "8 897" "9 127" "9 363" "9 606"
 surcoût 10 ans  "2 350" "2 795" "3 253" "3 725" "4 212"  "1 175" "1 397" "1 627" "1 863" "2 106"      
  11 "1 674" "1 767" "1 865" "1 968" "2 076"  837 883 933 984 "1 038"  837 883 933 984 "1 038"
  12 "1 690" "1 793" "1 902" "2 017" "2 139"  845 897 951 "1 009" "1 069"  845 897 951 "1 009" "1 069"
  13 "1 707" "1 820" "1 940" "2 068" "2 203"  854 910 970 "1 034" "1 101"  854 910 970 "1 034" "1 101"
  14 "1 724" "1 848" "1 979" "2 119" "2 269"  862 924 990 "1 060" "1 134"  862 924 990 "1 060" "1 134"
  15 "1 741" "1 875" "2 019" "2 172" "2 337"  871 938 "1 009" "1 086" "1 168"  871 938 "1 009" "1 086" "1 168"
  16 "1 759" "1 903" "2 059" "2 227" "2 407"  879 952 "1 030" "1 113" "1 204"  879 952 "1 030" "1 113" "1 204"
  17 "1 776" "1 932" "2 100" "2 282" "2 479"  888 966 "1 050" "1 141" "1 240"  888 966 "1 050" "1 141" "1 240"
  18 "1 794" "1 961" "2 142" "2 339" "2 554"  897 981 "1 071" "1 170" "1 277"  897 981 "1 071" "1 170" "1 277"
  19 "1 812" "1 990" "2 185" "2 398" "2 630"  906 995 "1 093" "1 199" "1 315"  906 995 "1 093" "1 199" "1 315"
  20 "1 830" "2 020" "2 229" "2 458" "2 709"  915 "1 010" "1 114" "1 229" "1 355"  915 "1 010" "1 114" "1 229" "1 355"
  Total 20 "34 859" "36 706" "38 675" "40 775" "43 015" T20 "17 429" "18 353" "19 337" "20 387" "21 507" Eco 20 ans "17 429" "18 353" "19 337" "20 387" "21 507"
 surcoût 20 ans  "4 859" "6 706" "8 675" "10 775" "13 015"  "2 429" "3 353" "4 337" "5 387" "6 507"      
  21 "1 849" "2 051" "2 273" "2 519" "2 790"  924 "1 025" "1 137" "1 260" "1 395"  924 "1 025" "1 137" "1 260" "1 395"
  22 "1 867" "2 081" "2 319" "2 582" "2 874"  934 "1 041" "1 159" "1 291" "1 437"  934 "1 041" "1 159" "1 291" "1 437"
  23 "1 886" "2 113" "2 365" "2 647" "2 960"  943 "1 056" "1 183" "1 323" "1 480"  943 "1 056" "1 183" "1 323" "1 480"
  24 "1 905" "2 144" "2 413" "2 713" "3 049"  952 "1 072" "1 206" "1 357" "1 525"  952 "1 072" "1 206" "1 357" "1 525"
  25 "1 924" "2 176" "2 461" "2 781" "3 141"  962 "1 088" "1 230" "1 390" "1 570"  962 "1 088" "1 230" "1 390" "1 570"
  26 "1 943" "2 209" "2 510" "2 850" "3 235"  971 "1 105" "1 255" "1 425" "1 617"  971 "1 105" "1 255" "1 425" "1 617"
  27 "1 962" "2 242" "2 560" "2 922" "3 332"  981 "1 121" "1 280" "1 461" "1 666"  981 "1 121" "1 280" "1 461" "1 666"
  28 "1 982" "2 276" "2 612" "2 995" "3 432"  991 "1 138" "1 306" "1 497" "1 716"  991 "1 138" "1 306" "1 497" "1 716"
  29 "2 002" "2 310" "2 664" "3 070" "3 535"  "1 001" "1 155" "1 332" "1 535" "1 767"  "1 001" "1 155" "1 332" "1 535" "1 767"
  30 "2 022" "2 345" "2 717" "3 146" "3 641"  "1 011" "1 172" "1 359" "1 573" "1 820"  "1 011" "1 172" "1 359" "1 573" "1 820"
  total 30 "54 199" "58 653" "63 569" "69 000" "75 004" T30 "27 100" "29 326" "31 785" "34 500" "37 502" Eco 30 ans "27 100" "29 326" "31 785" "34 500" "37 502"
 surcoût 30 ans  "9 199" "13 653" "18 569" "24 000" "30 004"  "4 600" "6 826" "9 285" "12 000" "15 002"
Conso energie 10 à 30 ans (XLSX) - Fichier XLS

Conso energie 10 à 30 ans (XLSX)

Aperçu texte

Sur le même sujet

Partager le fichier

Lien court

Code HTML

Code BB

Lien permanent
