{"text_format":"2","workbook":"xls","n_sheets":6,"sheets":["Feuil2","Feuil1","ex_1_5","ex_6_8","9-13","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":11,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Feuil2","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Feuil1","index":1,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Installation référence",null,null,"chaudière élec",null,"investissement",null,"consommation à l'année électrique de la solution référence ",null,null,"Besoins en chauffage(kwh) par an"]
[null,null,null,"avec régulation et accessoires",null,2420.3,null,1491.4400699999999,null,null,13525.05]
[]
[null,null,null,"chaudière élec",null,"investissement"]
[null,null,null,"sans régulation et accessoires",null,1802.5]
[]
[]
["tarif des énergies par kwh",null,null,"Tarif plancher chauffant RDC + Etage",null,null,null,8309.07]
[null,null,null,"Tarif plancher chauffant RDC + radiateurs à l'étage",null,null,null,5878.52]
["fioul",0.0865]
["gaz naturel",0.0524]
["Propane",0.1188]
["Elec",0.1014]
["Bois",0.04]
["autres installations"]
[]
[null,"chauffage et",null,"PAC+accessoires","reduction","prix régulation",null,"VISITE annuel d'entretien"]
["aérothermie","ECS Indépendant",null,9346.38,1490.5,1317,null,120]
[]
[null,"chauffage+ECS",null,"PAC+accessoires","reduction","prix régulation"]
[null,null,null,9503.68,1482.8,832]
[]
["Géothermie","chauffage et",null,"PAC+accessoires","réduction","prix régulation",null,"thermo split avec acessoires","thermo mono avec accessoires"]
[null,"ECS Indépendant",null,13548,2905.56,1103,null,2313.48,3028.8]
[]
[null,"chauffage+ECS",null,"PAC+accessoires","réduction","prix régulation"]
[null,null,null,15989.04,3640.32,1103]
[]
["Chaudière gaz","chauffage et",null,"chaudière+accessoires","réduction","prix régulation"]
[null,"ECS Indépendant",null,5528.5,0,662]
[]
[null,"chauffage+ECS",null,"chaudière+accessoires","réduction","prix régulation"]
[null,null,null,3766.79,0,662]
[]
["Chaudière fioul","chauffage et",null,"chaudière+accessoires","réduction","prix régulation"]
[null,"ECS Indépendant",null,7221.51,0,519]
[]
[null,"chauffage+ECS",null,"chaudière+accessoires","réduction","prix régulation"]
[null,null,null,7752.54,0,519]
[]
["Chaudière bois","chauffage+ECS",null,"chaudière+accessoires","réduction","prix régulation"]
[null,null,null,8668.71,1138.06,269]
[]
[]
[]
[]
[]
["Consommation annuelle",null,null,null,"Temps de retour sur investissement"]
[]
["Chaudière gaz","gaz nat",708.71262,"ŋ 108%",null,"trb= (Investissement de l'installation - l'investissementl'installation électrique)/(consomation élec-consommation de l'installation)"]
[null,"propane",1606.77594]
[{"$nulls":5},"aérothermie","trb a",6.415749806432564]
[null,"gaz nat avec ŋ",772.0156104,null,null,null,"trb b",5.751427093535028]
[null,"propane avec ŋ",1598.2338648,null,null,null,"trb c",6.1561284628354205]
[{"$nulls":6},"trb d",5.951134087835133]
["Chaudière fioul",1254.8193202499997,null,"ŋ 103%"]
[{"$nulls":5},"Géothermie","trb a split",10.953376028895947]
[{"$nulls":6},"trb b mono",11.626580321242452]
[{"$nulls":6},"trb c split",10.496743021785113]
["Pac aéro","sans ECS",438.9395511627907,"cop",null,null,"trb d mono",11.169947314131615]
[null,null,null,4.3,null,null,"trb e",10.381925983723445]
[null,"avec ECS",446.53335,"cop",null,null,"trb f",9.925292976612608]
[null,null,null,4.2]
["Pac Géothermique",428.88,null,null,null,"Chaudière gaz","trb a",5.240578006058109]
[{"$nulls":6},"trb b",5.179140005987087]
["Chaudières Bois",756.4729411764705,null,"ŋ 85%",null,null,"trb c",2.7918011032273222]
[{"$nulls":6},"trb d",2.7303631031563]
[]
[{"$nulls":5},"Chaudière fioul","trb a",22.48412282363667]
[{"$nulls":6},"trb b",22.901668622576054]
[{"$nulls":6},"trb c",24.728346969494783]
[{"$nulls":6},"trb d",25.145892768434166]
[]
[{"$nulls":5},"Chaudière bois","trb a ",7.319170870418095]
[{"$nulls":6},"trb b",7.793749917998533]

{"sheet":"ex_1_5","index":2,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["heures",1]
["minutes",2]
["secondes",2]
["total",3722]
[]
[]
[]
[]
[null,"note","coeff"]
["DS",13,3]
["Oral",11,2]
["TP",10,1]
["Moyenne",11.833333015441895]
[]
[]
["valeur 1","A vaut maintenant:4"]
["valeur 2","B vaut maintenant:3"]
[]
[]
[]
[]
["capital",10000]
["taux",0.01]
["interets",450]
["capital_final",10100]
[]
["total",10531]
["heures",2]
["minutes",31]
["secondes",31]

{"sheet":"ex_6_8","index":3,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["exo7"]
[]
[]
[]
[]
[]
["exo8"]

{"sheet":"9-13","index":4,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["p"]
["p"]
["l"]
["u",1]
["t",2]
["n",3]
["i",4]
["f",5]
["a",6]
["b",7]
["i",8]
["e",9]
["n",10]
["b",11]
["a",12]
["r"]
["b"]
["e"]
[" "]
["q"]
["u"]
["i"]
[" "]
["p"]
["o"]
["u"]
["s"]
["s"]
["e"]
[]
["exo11"]
["N",15]
["Somme",120]

{"sheet":"Feuil3","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}