{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Tarifs et Surcharges","Prod"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Feuil1","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,0,1,10],[13,2,13,3],[14,2,14,3],[21,2,21,3],[18,2,18,3],[19,2,19,3],[20,2,20,3]]}
[]
["Tarif social - Calcul du coût de la consommation annuelle"]
[]
[]
[]
[]
[]
["Introduisez votre consommation anuelle (kWh):",null,null,null,"  kWh"]
[]
[]
[]
["Montant annuel de la facture:",null,null,{"$f":"D8*'Tarifs et Surcharges'!C16","v":0},"  €"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(J11=4,C15*'Tarifs et Surcharges'!#REF!+Feuil1!#REF!*'Tarifs et Surcharges'!#REF!+Feuil1!C16*'Tarifs et Surcharges'!#REF!,\"\")","v":""}]
[null,null,null,null,{"$f":"IF(J11=4,\"€\",\"\")","v":""}]
[{"$f":"IF(J11=4,\"Montant annuel de la facture:\",\"\")","v":""}]

{"sheet":"Tarifs et Surcharges","index":1,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Cotisations fédérales et surcharges"]
[null,"c€/kWh","€/kWh"]
["Cotisation fédérale: redevance CREG",3.0200000000000001E-3,{"$f":"B3/100","v":3.0200000000000002E-5}]
["Cotisation sur l'énergie",0,0]
["Cotis. Féd.: surcharge clients protégés",4.8619999999999997E-2,4.8619999999999995E-4]
["OSP",1.3180000000000001E-2,1.3180000000000001E-4]
["Prime Chauffage",0,0]
["Redevance de raccordement",7.4999999999999997E-3,7.4999999999999993E-5]
[]
["Total",{"$f":"SUM(B3:B9)","v":7.2319999999999995E-2},{"$f":"B10/100","v":7.2319999999999991E-4}]
[]
["Tarifs"]
[]
[]
["Tarif social",2.4089999999999998,{"$f":"B15/100","v":2.4089999999999997E-2}]
["  +Surcharges",{"$f":"B15+B10","v":2.4813199999999997},{"$f":"C15+C10","v":2.4813199999999997E-2}]

{"sheet":"Prod","index":2,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[1,"Compteur normal - monohoraire"]
[2,"Compteur bihoraire"]
[3,"Compteur simple + exclusif nuit"]
[4,"Compteur bihoraire + exclusif nuit"]