28:null 29:["$","title",null,{"children":"dépenses AMDE | Loïc Jaouen | Observable"}] 2e:T79b,travauxTable = { const container = html`

${travauxItems.map((item, i) => html``)}

Poste	Montant (CHF)

`; container.querySelectorAll("input").forEach(input => { input.addEventListener("change", () => { const i = +input.dataset.i; const field = input.dataset.field; const next = travauxItems.map(d => ({...d})); next[i][field] = field === "montant" ? +input.value : input.value; mutable travauxItems = next; }); }); container.querySelectorAll("button[data-i]").forEach(btn => { btn.addEventListener("click", () => { const i = +btn.dataset.i; mutable travauxItems = travauxItems.filter((_, idx) => idx !== i); }); }); container.querySelector("#addRow").addEventListener("click", () => { mutable travauxItems = [...travauxItems, {poste: "Nouveau poste", montant: 0}]; }); return container; }2f:[] 2c:{"id":"8713cca9feab6320","slug":"depenses-amde","title":"dépenses AMDE","thumbnail":"baeb46e753e10d4a1cedc0096288ffba0d06b66632b41a35ad2cbfba869f02c0","access_level":"public","create_time":"$D2026-09-03T20:07:08.676Z","update_time":"$D2026-09-04T13:37:23.718Z","view_time":null,"first_public_time":"$D2026-09-03T20:40:07.917Z","has_unpublished_edits":null,"fork":false,"stars":0,"starred":false,"owner":{"type":"team","id":"f061d0f2eb7952da","login":"loicjaouen","name":"Loïc Jaouen","avatar_url":"https://avatars-next.observableusercontent.com/cc1d83ea5d30edf38b001d2f9d658f5f388f655e5b0831ce7b547a532a1639ab","tier":"starter_2024"},"version":130,"publish_version":130,"role":null,"authored":false,"authors":[{"type":"individual","id":"a50687fb3c6f9c72","login":"loicjaouen","name":"Loïc Jaouen","avatar_url":"https://avatars-next.observableusercontent.com/5946e40de206bd246f6089f726f3afc60415d291b5143789e2375cd93bc58164","tier":null}],"members":[{"type":"team","id":"f061d0f2eb7952da","login":"loicjaouen","name":"Loïc Jaouen","avatar_url":"https://avatars-next.observableusercontent.com/cc1d83ea5d30edf38b001d2f9d658f5f388f655e5b0831ce7b547a532a1639ab","tier":"starter_2024","role":"editor"}],"comments":[],"custom_thumbnail":false,"trashed":false,"lapsed":null,"subscribed":null,"forks":0,"collection":null,"type":"notebook","body":{"title":"dépenses AMDE","cells":[{"id":1,"value":"# dépenses AMDE","pinned":false,"hidden":false,"mode":"md","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":26,"value":"md`**Total travaux : ${totalTravaux.toLocaleString(\"fr-CH\")} CHF**`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":19,"value":"depenseAnnuelleTravaux = totalTravaux / dureeTravaux","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":4,"value":"viewof dureeTravaux = Inputs.range([0, 10], {value: 4, step: 1, label: \"Durée des travaux (ans)\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":5,"value":"viewof baisseLoyer = Inputs.range([0, 20000], {value: 7200, step: 100, label: \"Baisse de loyer / an (CHF)\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":22,"value":"baisseMoyenne = baisseLoyer / 6 / 12","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":9,"value":"viewof startYear = Inputs.range([2025, 2035], {value: 2027, step: 1, label: \"Année de départ\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":10,"value":"viewof numYears = Inputs.range([5, 25], {value: 11, step: 1, label: \"Durée projection (ans)\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":23,"value":"data = {\n let balance = richesseDepart;\n const rows = [];\n for (let i = 0; i < numYears; i++) {\n const year = startYear + i;\n const travaux = i < dureeTravaux ? depenseAnnuelleTravaux : 0;\n const gains = year >= anneeDebutGains ? gainsAnnuels : 0;\n balance = balance - travaux - baisseLoyer + gains;\n rows.push({year, balance, travaux, loyer: baisseLoyer, gains});\n }\n return rows;\n}","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":12,"value":"Plot.plot({\n marks: [\n Plot.ruleY([0]),\n Plot.line(data, {x: \"year\", y: \"balance\", stroke: \"#A8823C\", strokeWidth: 2.5}),\n Plot.dot(data, {x: \"year\", y: \"balance\", fill: \"#A8823C\"})\n ],\n y: {label: \"Fortune (CHF)\", grid: true},\n x: {label: \"Année\"},\n width: 700,\n height: 380\n})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":13,"value":"lowest = data.reduce((a, b) => (b.balance < a.balance ? b : a))","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":14,"value":"md`**Point le plus bas** : ${lowest.balance.toLocaleString(\"fr-CH\")} CHF en ${lowest.year}`","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":15,"value":"Inputs.table(data)","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":2,"value":"viewof richesseDepart = Inputs.range([0, 200000], {value: 70000, step: 1000, label: \"Fortune de départ (CHF)\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":6,"value":"viewof gainsAnnuels = Inputs.range([0, 30000], {value: 10000, step: 500, label: \"Gains / an (CHF)\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":8,"value":"viewof anneeDebutGains = Inputs.range([2025, 2045], {value: 2031, step: 1, label: \"Début des gains\"})","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":24,"value":"mutable travauxItems = [\n {poste: \"Stores\", montant: 13000},\n {poste: \"Sol salle paillette\", montant: 20000},\n {poste: \"Pergola terrasse\", montant: 5000},\n {poste: \"Sdb galetas\", montant: 3000},\n {poste: \"Couloir\", montant: 1000},\n {poste: \"Arbres\", montant: 13000},\n {poste: \"Tente berbère\", montant: 6000},\n {poste: \"Cuisine\", montant: 3000},\n {poste: \"Fiesta 15!\", montant: 5000},\n {poste: \"Récup'eau\", montant: 20000},\n]","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":25,"value":"$2e","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"},{"id":3,"value":"totalTravaux = d3.sum(travauxItems, d => d.montant)\n","pinned":false,"hidden":false,"mode":"ojs","author":"$undefined","summary":"$undefined","output":"$undefined","database":"$undefined"}],"files":"$W2f","stdlib":"2","titling":"auto"}} 2d:"$2c:body"