{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Energy before","Energy after","M&V calculation - 1","CAEN Codes ","List","Database","M&V calculation - 2"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":0,"defined_names":22,"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":"Energy before","index":0,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[[10,2,11,2],[9,1,11,1],[28,14,29,16],[24,1,24,2],[9,18,9,20],[9,6,9,8],[9,9,9,11],[10,10,10,11],[9,12,9,16],[4,1,4,4],[4,5,4,6],[9,3,9,5],[1,1,3,6],[1,7,7,11],[6,5,6,6],[6,1,6,4],[7,1,7,4],[7,5,7,6],[9,25,9,26],[9,27,9,28],[14,23,14,24],[14,25,14,26],[14,27,14,28],[9,23,9,24]]}
[]
[null,"Measurement & Verification - before "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.52,18.759]
[]
[null,"Utility type",null,null,null,"Energy"]
[]
[null,"Regression type",null,null,null,"Linear"]
[null,"Target trend transposition coefficient",null,null,null,-5]
[]
[null,"No.","Duration","Real - before the energy efficiency implementation",null,null,"Optimized",null,null,"Potential estimated savings",null,null,"Manual target",null,null,null,null,null,"Consumuri oprimizate",null,null,null,"Regresii matem.","Linear",null,"Logarithmic",null,"Exponentiala"]
[null,null,"Month","Production          ","Consumption","Specific Consumption","Production          ","Energy Consumption","Specific Consumption","Savings","Potential savings - Specific Consumption",null," Target consumption reduction","Target consumption","Production          ",null,"Specific Consumption"]
[null,null,null,"[……...]","[MWh]","[kWh/……….]","[……….]","[MWh]","[kWh/………..]","[MWh]","[kWh/ ………..]","[%]","[%]","[MWh]","[……...]",null,"[kWh/……….]",null,"Distance        [MWh] ","Wop2        [MWh] ","Wop3       [MWh] ",null,"Coeficienti","real","optimizat","real","optimizat","real","optimizat",null,"liniar","logaritmic","exponential"]
[null,1,"JAN",2947,31,{"$f":"E13/D13*1000","v":10.519172039362063},{"$f":"D13","v":2947},{"$f":"IF(U13<E13,U13, E13)","v":19.731893263390994},{"$f":"IF(H13*1000/G13<F13, H13/G13*1000,F13)","v":6.6955864483851357},{"$f":"IF(H13>0,E13-H13,0)","v":11.268106736609006},{"$f":"IF(I13>0,F13-I13,F13)","v":3.8235855909769274},{"$f":"J13/E13","v":0.36348731408416152},6,{"$f":"(100-M13)/100*E13","v":29.139999999999997},{"$f":"D13","v":2947},null,{"$f":"N13/O13*1000","v":9.8880217170003384},null,{"$f":"CHOOSE(INDEX(FunctNumber,MATCH($F$7,FunctName,0)),IF(AE13=-$X$13,FALSE,AE13),E13-($Z$14*LN(D13)+$Z$13),IF(AG13=-$AB$14,FALSE,AG13))","v":1.797028258539477},{"$f":"IF(E13-(ABS(X$16)-F$8)>0,E13-(ABS(X$16)-F$8),FALSE)","v":21.528921521930471},{"$f":"CHOOSE(INDEX(FunctNumber,MATCH($F$7,FunctName,0)),$Y$14*G13+$Y$13,$AA$14*LN(G13)+$AA$13,($AC$14)*EXP($AC$13*G13))","v":19.731893263390994},null,"b",{"$f":"INTERCEPT(OFFSET($E$13,,,COUNT(E13:E24),1),OFFSET($D$13,,,COUNT(D13:D24),1))","v":-24.9043909146448},{"$f":"INTERCEPT(OFFSET($T$13,,,COUNT(T13:T24),1),OFFSET($G$13,,,COUNT(G13:G24),1))","v":-34.375469392714336},{"$f":"INTERCEPT(OFFSET($E$13,,,COUNT(E13:E24),1),LN(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":-440.7522558245193},{"$f":"INTERCEPT(OFFSET($T$13,,,COUNT(T13:T24),1),LN(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":-450.22333430258885},{"$f":"SLOPE(LN(OFFSET($E$13,,,COUNT(E13:E24),1)),(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":5.0618625730085168E-4},{"$f":"SLOPE(LN(OFFSET($T$13,,,COUNT(T13:T24),1)),(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":6.9052931480636484E-4},null,{"$f":"E13-($X$14*D13+$X$13)","v":1.797028258539477},{"$f":"E13-($Z$14*LN(D13)+$Z$13)","v":1.6988600761394537},{"$f":"E13-($AB$14*EXP($AB$13*D13))","v":1.5810296319390744}]
[null,2,"FEB",3125,28,{"$f":"E14/D14*1000","v":8.9599999999999991},3125,{"$f":"IF(U14<E14,U14, E14)","v":23},7.36,{"$f":"IF(H14>0,E14-H14,0)","v":5},{"$f":"IF(I14>0,F14-I14,F14)","v":1.5999999999999988},0.17857142857142858,6,{"$f":"(100-M14)/100*E14","v":26.32},{"$f":"D14","v":3125},null,{"$f":"N14/O14*1000","v":8.4223999999999997},null,-4.4710784780695292,18.528921521930471,23,null,"a",{"$f":"SLOPE(OFFSET($E$13,,,COUNT(E13:E24),1),OFFSET($D$13,,,COUNT(D13:D24),1))","v":1.8360150205668585E-2},{"$f":"SLOPE(OFFSET($T$13,,,COUNT(T13:T24),1),OFFSET($G$13,,,COUNT(G13:G24),1))","v":1.8360150205668588E-2},{"$f":"SLOPE(OFFSET($E$13,,,COUNT(E13:E24),1),LN(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":58.840942179833064},{"$f":"SLOPE(OFFSET($T$13,,,COUNT(T13:T24),1),LN(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":58.840942179833064},{"$f":"10^(INTERCEPT((LOG(OFFSET($E$13,,,COUNT(E13:E24),1)))/LOG(10),OFFSET($D$13,,,COUNT(D13:D24),1)))","v":6.6187651320755281},{"$f":"10^(INTERCEPT((LOG(OFFSET($T$13,,,COUNT(T13:T24),1)))/LOG(10),OFFSET($G$13,,,COUNT(G13:G24),1)))","v":2.61365722882275},null,-4.4710784780695292,-4.7519599133113388,-4.1927370827978123]
[null,3,"MARCH",3200,35,10.9375,3200,24.377011265425146,7.6178160204453587,10.622988734574854,3.3196839795546413,0.30351396384499579,6,32.9,3200,null,10.281249999999998,null,1.1519102565053245,25.528921521930471,24.377011265425146,null,"Funct","Y=a*x+b",null,"Y=a*ln(x)+b",null,"Y=a*e^(b*x)",null,null,1.1519102565053245,0.85253731529263632,1.5616033508770215]
[null,4,"APRIL",3450,37,10.724637681159422,3450,28.967048816842293,8.3962460338673317,8.0329511831577065,2.32839164729209,0.21710678873399206,6,34.78,3450,null,10.081159420289856,null,-1.4381272949118156,27.528921521930471,28.967048816842293,null,"min",{"$f":"MIN(OFFSET(S13,0,0,COUNT(S13:S24),1))","v":-4.4710784780695292},null,null,null,null,null,null,-1.4381272949118156,-1.5736796643174102,-0.94931312848220983]
[null,5,"MAY",3500,41,11.714285714285714,3500,29.885056327125724,8.5385875220359218,11.114943672874276,3.1756981922497918,0.27109618714327499,6,38.54,3500,null,11.011428571428571,null,1.6438651948047536,31.528921521930471,29.885056327125724,null,"range",{"$f":"OFFSET($C$13,0,0,COUNT($C$13:$C$24),1)","v":{"$error":"#REF!"}},null,null,null,null,null,null,1.6438651948047536,1.5796734672227899,2.0779582093218707]
[null,6,"JUNE",3600,43,11.944444444444445,3600,31.721071347692586,8.8114087076923848,11.278928652307414,3.1330357367520598,0.26230066633273058,6,40.419999999999995,3600,null,11.227777777777776,null,1.8078501742378918,33.528921521930471,31.721071347692586,null,null,null,null,null,null,null,null,null,1.8078501742378918,1.9220725244702521,2.057061931336591]
[null,7,"JULY",3750,45,12,3750,34.475093878542864,9.193358367611431,10.524906121457136,2.806641632388569,0.23388680269904746,6,42.3,3750,null,11.28,null,1.0538276433875993,35.528921521930471,34.475093878542864,null,"FunctName","FunctNumber",null,null,null,null,null,null,1.0538276433875993,1.5200679052384203,0.82728541043682924]
[null,8,"AUG",3800,46,12.105263157894736,3800,35.393101388826295,9.3139740496911312,10.606898611173705,2.7912891082036051,0.23058475241681967,6,43.239999999999995,3800,null,11.37894736842105,null,1.1358201331041826,36.528921521930471,35.393101388826295,null,"Linear",1,null,null,null,null,null,null,1.1358201331041826,1.7407062838816501,0.69503657571368649]
[null,9,"SEPT",3300,34,10.303030303030303,3300,26.213026285992008,7.9433412987854579,7.786973714007992,2.3596890042448448,0.22902863864729389,6,31.959999999999997,3300,null,9.6848484848484837,null,-1.6841047640615301,24.528921521930471,26.213026285992008,null,"Logaritmic",2,null,null,null,null,null,null,-1.6841047640615301,-1.9580960730953052,-1.1745730730995945]
[null,10,"OCT",3280,32,9.7560975609756095,3280,25.845823281878637,7.8798241713044623,6.1541767181213629,1.8762733896711472,0.19231802244129259,6,30.08,3280,null,9.1707317073170724,null,-3.3169017599481592,22.528921521930471,25.845823281878637,null,"Exponential",3,null,null,null,null,null,null,-3.3169017599481592,-3.6003992744064135,-2.8202718134819236]
[null,11,"NOV",3100,31,10,3100,22.540996244858285,7.2712891112446076,8.4590037551417154,2.7287108887553924,0.27287108887553918,6,29.139999999999997,3100,null,9.3999999999999986,null,-1.0120747229278138,21.528921521930471,22.540996244858285,null,null,null,null,null,null,null,null,null,-1.0120747229278138,-1.2793393628941203,-0.78791589425675923]
[null,12,"DEC",2700,28,10.37037037037037,2700,15.196936162590852,5.628494875033649,12.803063837409148,4.7418754953367213,0.45725227990746958,6,26.32,2700,null,9.7481481481481485,null,3.3319853593396189,18.528921521930471,15.196936162590852,null,"b_optimized",{"$f":"INTERCEPT(H13:H24,D13:D24)","v":-34.375469392714308},null,null,null,null,null,null,3.3319853593396189,3.849556715780011,2.0385768471593728]
[null,"TOTAL",null,{"$f":"SUM(D13:D24)","v":39752},{"$f":"SUBTOTAL(9,E13:E24)","v":431},{"$f":"E25/D25*1000","v":10.842221775005031},{"$f":"SUBTOTAL(9,G13:G24)","v":39752},{"$f":"SUBTOTAL(9,H13:H24)","v":317.34705826316571},{"$f":"IF(H25/G25<F25, H25/G25*1000,F25)","v":7.9831721237463711},{"$f":"SUBTOTAL(9,J13:J24)","v":113.65294173683432},2.8590496512586601,0.26369592050309587,null,{"$f":"SUM(N13:N24)","v":405.13999999999993},{"$f":"SUM(O13:O24)","v":39752},null,{"$f":"N25/O25*1000","v":10.191688468504728},null,null,null,null,null,"a_optimized",{"$f":"SLOPE(H13:H24,D13:D24)","v":1.8360150205668582E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dmax",{"$f":"MAX(S13:S24)","v":3.3319853593396189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dmin",{"$f":"MIN(S13:S24)","v":-4.4710784780695292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption (min)",{"$f":"MIN(E13:E24)","v":28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only for optimized trend line",null,null,"Tc (min)",{"$f":"ABS(S27)-S28","v":-23.528921521930471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tc(max)",{"$f":"ABS(S27)+S26","v":7.8030638374091481}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2947,null,{"$f":"($X$34*O33)+$X$33","v":27.450793436972887},null,null,null,null,null,"b_manual targer",{"$f":"INTERCEPT(N13:N24,D13:D24)","v":-23.410127459766116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3125,null,{"$f":"($X$34*O34)+$X$33","v":30.522813769385351},null,null,null,null,null,"a_manual target",{"$f":"SLOPE(N13:N24,D13:D24)","v":1.725854119332847E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3200,null,31.817204358884986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3450,null,36.131839657217107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3500,null,36.994766716883532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3600,null,38.720620836216376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3750,null,41.309402015215653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3800,null,42.172329074882072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3300,null,33.543058478217837]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3280,null,33.197887654351263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3100,null,30.091350239552142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2700,null,23.187933762220752]

{"sheet":"Energy after","index":1,"n_rows":35,"n_cols":32,"rows_kept":35,"cut":false,"hidden":false,"merged":[[8,1,8,5],[24,1,24,2],[9,1,11,1],[9,24,9,25],[9,26,9,27],[10,2,11,2],[10,10,10,11],[14,22,14,23],[14,24,14,25],[14,26,14,27],[9,3,9,5],[9,6,9,8],[9,9,9,11],[9,17,9,19],[9,22,9,23],[1,1,3,6],[1,7,7,11],[4,1,4,4],[4,5,4,6],[6,1,6,4],[6,5,6,6],[7,1,7,4],[7,5,7,6]]}
[]
[null,"Measurement & Verification - after "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.52,18.759]
[]
[null,"Utility type",null,null,null,"Energy"]
[]
[null,"Regression type",null,null,null,"Linear"]
[null,"Target trend transposition coefficient",null,null,null,10]
[null,"Insert data after enegry conservation measures"]
[null,"No.","Duration","Real - after the energy efficiency implementation",null,null,"Optimized",null,null,"Potential estimated savings",null,null,null,null,null,null,null,"Consumuri oprimizate",null,null,null,"Regresii matem.","Linear",null,"Logarithmic",null,"Exponentiala"]
[null,null,"Month","Production          ","Consumption","KPI ","Production          ","Consumption","KPI ","Savings","Savings as a KPI"]
[null,null,null,"[……...]","[MWh]","[kWh/……….]","[……….]","[MWh]","[kWh/………..]","[MWh]","[kWh/ ………..]","[%]",null,null,null,null,null,"Wop1        [MWh] ","Wop2        [MWh] ","Wop3       [MWh] ",null,"Coeficienti","real","optimizat","real","optimizat","real","optimizat",null,"liniar","logaritmic","exponential"]
[null,1,"JAN",3500,27.5,{"$f":"E13/D13*1000","v":7.8571428571428577},{"$f":"D13","v":3500},{"$f":"IF(T13<E13,T13, E13)","v":27.5},{"$f":"IF(H13*1000/G13<F13, H13/G13*1000,F13)","v":7.8571428571428577},{"$f":"IF(H13>0,E13-H13,0)","v":0},{"$f":"IF(I13>0,F13-I13,F13)","v":0},{"$f":"J13/E13","v":0},null,null,null,null,null,{"$f":"CHOOSE(INDEX(FunctNumber,MATCH($F$7,FunctName,0)),IF(AD13=-$W$13,FALSE,AD13),E13-($Y$14*LN(D13)+$Y$13),IF(AF13=-$AA$14,FALSE,AF13))","v":-1.3847360747969191},{"$f":"IF(E13-(ABS(W$16)-F$8)>0,E13-(ABS(W$16)-F$8),FALSE)","v":35.43736794765173},{"$f":"CHOOSE(INDEX(FunctNumber,MATCH($F$7,FunctName,0)),$X$14*G13+$X$13,$Z$14*LN(G13)+$Z$13,($AB$14)*EXP($AB$13*G13))","v":36.822104022448656},null,"b",{"$f":"INTERCEPT(OFFSET($E$13,,,COUNT(E13:E24),1),OFFSET($D$13,,,COUNT(D13:D24),1))","v":7.7880309765840714},{"$f":"INTERCEPT(OFFSET($S$13,,,COUNT(S13:S24),1),OFFSET($G$13,,,COUNT(G13:G24),1))","v":15.725398924235808},{"$f":"INTERCEPT(OFFSET($E$13,,,COUNT(E13:E24),1),LN(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":-135.03263657230534},{"$f":"INTERCEPT(OFFSET($S$13,,,COUNT(S13:S24),1),LN(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":-127.09526862465366},{"$f":"SLOPE(LN(OFFSET($E$13,,,COUNT(E13:E24),1)),(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":2.3091710073479496E-4},{"$f":"SLOPE(LN(OFFSET($S$13,,,COUNT(S13:S24),1)),(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":1.7682865538242983E-4},null,{"$f":"E13-($W$14*D13+$W$13)","v":-1.3847360747969191},{"$f":"E13-($Y$14*LN(D13)+$Y$13)","v":-1.4418332423005609},{"$f":"E13-($AA$14*EXP($AA$13*D13))","v":-1.3647892632212795}]
[null,2,"FEB",3125,26,{"$f":"E14/D14*1000","v":8.3199999999999985},{"$f":"D14","v":3125},{"$f":"IF(T14<E14,T14, E14)","v":26},8.3199999999999985,{"$f":"IF(H14>0,E14-H14,0)","v":0},{"$f":"IF(I14>0,F14-I14,F14)","v":0},{"$f":"J14/E14","v":0},null,null,null,null,null,-0.62437481427411612,33.93736794765173,{"$f":"CHOOSE(INDEX(FunctNumber,MATCH($F$7,FunctName,0)),$X$14*G14+$X$13,$Z$14*LN(G14)+$Z$13,($AB$14)*EXP($AB$13*G14))","v":34.561742761925856},null,"a",{"$f":"SLOPE(OFFSET($E$13,,,COUNT(E13:E24),1),OFFSET($D$13,,,COUNT(D13:D24),1))","v":6.0276300280608141E-3},{"$f":"SLOPE(OFFSET($S$13,,,COUNT(S13:S24),1),OFFSET($G$13,,,COUNT(G13:G24),1))","v":6.0276300280608141E-3},{"$f":"SLOPE(OFFSET($E$13,,,COUNT(E13:E24),1),LN(OFFSET($D$13,,,COUNT(D13:D24),1)))","v":20.093634355304822},{"$f":"SLOPE(OFFSET($S$13,,,COUNT(S13:S24),1),LN(OFFSET($G$13,,,COUNT(G13:G24),1)))","v":20.093634355304829},{"$f":"10^(INTERCEPT((LOG(OFFSET($E$13,,,COUNT(E13:E24),1)))/LOG(10),OFFSET($D$13,,,COUNT(D13:D24),1)))","v":12.863741728283058},{"$f":"10^(INTERCEPT((LOG(OFFSET($S$13,,,COUNT(S13:S24),1)))/LOG(10),OFFSET($G$13,,,COUNT(G13:G24),1)))","v":19.821578548650102},null,-0.62437481427411612,-0.66464807777421697,-0.47043831241431988]
[null,3,"MARCH",3200,30,9.375,{"$f":"D15","v":3200},30,9.375,0,0,{"$f":"J15/E15","v":0},null,null,null,null,null,2.9235529336213233,37.93736794765173,35.013815014030413,null,"Funct","Y=a*x+b",null,"Y=a*ln(x)+b",null,"Y=a*e^(b*x)",null,null,2.9235529336213233,2.8588007081995386,3.0671331308567353]
[null,4,"APRIL",3450,29,8.4057971014492754,{"$f":"D16","v":3450},29,8.4057971014492754,0,0,0,null,null,null,null,null,0.41664542660612014,36.93736794765173,36.520722521045613,null,"min",{"$f":"MIN(OFFSET(R13,0,0,COUNT(R13:R24),1))","v":-2.0626320523482704},null,null,null,null,null,null,0.41664542660612014,0.34728878689642784,0.46656285655884844]
[null,5,"MAY",3500,30,8.5714285714285712,{"$f":"D17","v":3500},30,8.5714285714285712,0,0,0,null,null,null,null,null,1.1152639252030809,37.93736794765173,36.822104022448656,null,"range",{"$f":"OFFSET($C$13,0,0,COUNT($C$13:$C$24),1)","v":{"$error":"#REF!"}},null,null,null,null,null,null,1.1152639252030809,1.0581667576994391,1.1352107367787205]
[null,6,"JUNE",3600,29,8.0555555555555554,3600,29,8.0555555555555554,0,0,0,null,null,null,null,null,-0.48749907760300104,36.93736794765173,37.424867025254741,null,null,null,null,null,null,null,null,null,-0.48749907760300104,-0.50788854353763213,-0.5390819312916193]
[null,7,"JULY",3750,30,8,3750,30,8,0,0,0,null,null,null,null,null,-0.39164358181212577,37.93736794765173,38.329011529463862,null,"FunctName","FunctNumber",null,null,null,null,null,null,-0.39164358181212577,-0.32815077508189461,-0.58017009857957191]
[null,8,"AUG",3800,29.8,7.8421052631578947,3800,29.8,7.8421052631578947,0,0,0,null,null,null,null,null,-0.89302508321516427,37.737367947651734,38.630393030866898,null,"Linear",1,null,null,null,null,null,null,-0.89302508321516427,-0.79429551834992296,-1.1352904485907658]
[null,9,"SEPT",3300,27.2,8.2424242424242422,3300,27.2,8.2424242424242422,0,0,0,null,null,null,null,null,-0.47921006918475939,35.137367947651725,35.616578016836499,null,"Logaritmic",2,null,null,null,null,null,null,-0.47921006918475939,-0.55951374955641953,-0.36202908108144527]
[null,10,"OCT",3280,28,8.536585365853659,3280,28,8.536585365853659,0,0,0,null,null,null,null,null,0.44134253137645985,35.93736794765173,35.496025416275273,null,"Exponential",3,null,null,null,null,null,null,0.44134253137645985,0.36263637953143757,0.56496831140915305]
[null,11,"NOV",3100,27.9,9,3100,27.9,9,0,0,0,null,null,null,null,null,1.4263159364274038,35.837367947651728,34.411052011224328,null,null,null,null,null,null,null,null,null,1.4263159364274038,1.3967474433896356,1.5819333708310026]
[null,12,"DEC",2700,22,8.148148148148147,2700,22,8.148148148148147,0,0,0,null,null,null,null,null,-2.0626320523482704,29.93736794765173,32.000000000000007,null,null,null,null,null,null,null,null,null,-2.0626320523482704,-1.7273101691152135,-1.9960397694613441]
[null,"TOTAL",null,{"$f":"SUBTOTAL(9,D13:D24)","v":40305},{"$f":"SUBTOTAL(9,E13:E24)","v":336.4},{"$f":"E25/D25*1000","v":8.3463590125294633},{"$f":"SUBTOTAL(9,G13:G24)","v":40305},{"$f":"SUBTOTAL(9,H13:H24)","v":336.4},8.3463590125294633,{"$f":"SUBTOTAL(9,J13:J24)","v":0},0,{"$f":"J25/E25","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iul"]

{"sheet":"M&V calculation - 1","index":2,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[[18,1,19,12],[16,1,16,2],[16,11,16,12],[20,1,20,12],[21,1,23,2],[21,3,21,9],[22,3,22,5],[22,7,22,9],[24,1,26,2],[25,3,25,5],[25,7,25,9],[24,3,24,9],[23,10,23,12],[25,10,25,12],[10,11,10,12],[13,1,15,2],[13,3,13,9],[13,10,14,12],[14,3,14,4],[14,5,14,6],[14,7,14,8],[15,11,15,12],[10,1,10,2],[7,27,7,28],[5,3,5,8],[1,1,3,8],[1,9,5,12],[7,18,7,20],[7,23,7,24],[7,3,7,9],[7,25,7,26],[7,10,8,12],[8,5,8,6],[8,7,8,8],[7,1,9,2],[8,3,8,4],[4,3,4,5],[4,6,4,8],[9,11,9,12]]}
[]
[null,"Measurement & Verification results"]
[]
[]
[null,"Beneficiary/Location",null,"Client _____",null,null,"European Union"]
[null,"NACE Code",2341,"Ceramics factory"]
[]
[null,"Utility type",null,"Before the energy efficiency implementation",null,null,null,null,null,null,"Potential energy savings - M&T"]
[null,null,null,"Interval analysis ",null,"Production",null,"Energy",null,"Unit price"]
[null,null,null,"Start","Stop","Value","U.M.","Value","U.M.","[euro/MWh]","[MWh/yr]","[euro/yr]"]
[null,"Energy",null,{"$f":"'Energy before'!C13","v":"JAN"},{"$f":"'Energy before'!C24","v":"DEC"},{"$f":"'Energy before'!$D$25","v":39752},{"$f":"'Energy before'!$D$12","v":"[……...]"},{"$f":"'Energy before'!$E$25","v":431},{"$f":"'Energy before'!$E$12","v":"[MWh]"},95,{"$f":"'Energy before'!$J$25","v":113.65294173683432},{"$f":"K11*J11","v":10797.029464999261}]
[]
[]
[null,"Utility type",null,"After the energy efficiency implementation",null,null,null,null,null,null,"Potential energy savings - M&T"]
[null,null,null,"Interval analysis ",null,"Production",null,"Energy",null,"Unit price"]
[null,null,null,"Start","Stop","Value","U.M.","Value","U.M.","[euro/MWh]","[MWh/yr]","[euro/yr]"]
[null,"Energy",null,{"$f":"'Energy after'!C13","v":"JAN"},{"$f":"'Energy after'!C24","v":"DEC"},{"$f":"'Energy after'!$D$25","v":40305},{"$f":"'Energy before'!$D$12","v":"[……...]"},{"$f":"'Energy after'!$E$25","v":336.4},{"$f":"'Energy before'!$E$12","v":"[MWh]"},101,{"$f":"'Energy after'!$J$25","v":0},{"$f":"K17*J17","v":0}]
[]
[]
[]
[null,"Measured and verified achieved energy saving"]
[null,"Utility type",null,"Before the energy efficiency implementation"]
[null,null,null,"Specific energy use",null,null,null,"Total energy use"]
[null,null,null,null,{"$f":"'Energy before'!F25","v":10.842221775005031},"[kWh/[…]]",null,null,{"$f":"'Energy before'!E25","v":431},"[MWh/yr.]","Achieved energy savings"]
[null,"Energy",null,"After the energy efficiency implementation",null,null,null,null,null,null,null,{"$f":"-(('Energy after'!F13-'Energy before'!F13)*'Energy after'!D13/1000)-(('Energy after'!F14-'Energy before'!F14)*'Energy after'!D14/1000)-(('Energy after'!F15-'Energy before'!F15)*'Energy after'!D15)/1000-(('Energy after'!F16-'Energy before'!F16)*'Energy after'!D16)/1000-(('Energy after'!F17-'Energy before'!F17)*'Energy after'!D17)/1000-(('Energy after'!F18-'Energy before'!F18)*'Energy after'!D18)/1000-(('Energy after'!F19-'Energy before'!F19)*'Energy after'!D19)/1000-(('Energy after'!F20-'Energy before'!F20)*'Energy after'!D20)/1000-(('Energy after'!F21-'Energy before'!F21)*'Energy after'!D21)/1000-(('Energy after'!F22-'Energy before'!F22)*'Energy after'!D22)/1000-(('Energy after'!F23-'Energy before'!F23)*'Energy after'!D23)/1000-(('Energy after'!F24-'Energy before'!F24)*'Energy after'!D24)/1000","v":100.41710213776722},"[MWh/yr.]"]
[null,null,null,"Specific energy use",null,null,null,"Total energy use",null,null,"Achieved cost savings"]
[null,null,null,null,{"$f":"'Energy after'!F25","v":8.3463590125294633},{"$f":"F24","v":"[kWh/[…]]"},null,null,{"$f":"'Energy after'!E25","v":336.4},{"$f":"J24","v":"[MWh/yr.]"},null,{"$f":"L25*J17","v":10142.127315914489},"[euro/yr.]"]

{"sheet":"CAEN Codes ","index":3,"n_rows":345,"n_cols":4,"rows_kept":345,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Nr.crt.","Cod CAEN","Tip industrie prelucratoare"]
[null,1,10,"Industria alimentara."]
[null,2,101,"Productia, prelucrarea si conservarea carnii si a produselor din carne"]
[null,3,1011,"Prelucrarea si conservarea carnii"]
[null,4,1012,"Prelucrarea si conservarea carnii de pasare"]
[null,5,1013,"Fabricarea produselor din carne (inclusiv din carne de pasare)"]
[null,6,102,"Prelucrarea si conservarea pestelui, crustaceelor si molustelor"]
[null,7,1020,"Prelucrarea si conservarea pestelui, crustaceelor si molustelor"]
[null,8,103,"Prelucrarea si conservarea fructelor si legumelor"]
[null,9,1031,"Prelucrarea si conservarea cartofilor"]
[null,10,1032,"Fabricarea sucurilor de fructe si legume"]
[null,11,1039,"Prelucrarea si conservarea fructelor si legumelor n.c.a."]
[null,12,104,"Fabricarea uleiurilor si a grasimilor vegetale si animale"]
[null,13,1041,"Fabricarea uleiurilor si grasimilor"]
[null,14,1042,"Fabricarea margarinei si a altor produse comestibile similare"]
[null,15,105,"Fabricarea produselor lactate"]
[null,16,1051,"Fabricarea produselor lactate si a branzeturilor"]
[null,17,1052,"Fabricarea inghetatei"]
[null,18,106,"Fabricarea produselor de morarit, a amidonului si produselor din amidon"]
[null,19,1061,"Fabricarea produselor de morarit"]
[null,20,1062,"Fabricarea amidonului si a produselor din amidon"]
[null,21,107,"Fabricarea produselor de brutarie si a produselor fainoase"]
[null,22,1071,"Fabricarea painii; fabricarea prajiturilor si a produselor proaspete de patiserie"]
[null,23,1072,"Fabricarea biscuitilor si piscoturilor; fabricarea prajiturilor si a produselor conservate de patiserie"]
[null,24,1073,"Fabricarea macaroanelor, taiteilor, cus-cus-ului si a altorproduse fainoase similare"]
[null,25,108,"Fabricarea altor produse alimentare"]
[null,26,1081,"Fabricarea zaharului"]
[null,27,1082,"Fabricarea produselor din cacao, a ciocolatei si a produselor zaharoase"]
[null,28,1083,"Prelucrarea ceaiului si cafelei"]
[null,29,1084,"Fabricarea condimentelor si ingredientelor"]
[null,30,1085,"Fabricarea de mancarururi preparate"]
[null,31,1086,"Fabricarea preparatelor alimentare omogenizate si alimentelor dietetice"]
[null,32,1089," Fabricarea altor produse alimentare n.c.a."]
[null,33,109,"Fabricarea preparatelor pentru hrana animalelor"]
[null,34,1091,"Fabricarea preparatelor pentru hrana animalelor de ferma"]
[null,35,1092,"Fabricarea preparatelor pentru hrana animalelor de companie"]
[null,36,11,"Fabricarea bauturilor."]
[null,37,110,"Fabricarea bauturilor"]
[null,38,1101,"Distilarea, rafinarea si mixarea bauturilor alcoolice"]
[null,39,1102,"Fabricarea vinurilor din struguri"]
[null,40,1103,"Fabricarea cidrului si a altor vinuri din fructe"]
[null,41,1104,"Fabricarea altor bauturi nedistilate, obtinute prin fermentare"]
[null,42,1105,"Fabricarea berii"]
[null,43,1106,"Fabricarea maltului"]
[null,44,1107,"Productia de bauturi racoritoare nealcoolice; productia de ape minerale si alte ape imbuteliate"]
[null,45,12,"Fabricarea produselor din tutun."]
[null,46,120,"Fabricarea produselor din tutun"]
[null,47,1200,"Fabricarea produselor din tutun"]
[null,48,13,"Fabricarea produselor textile."]
[null,49,131,"Pregatirea fibrelor si filarea fibrelor textile"]
[null,50,1310,"Pregatirea fibrelor si filarea fibrelor textile"]
[null,51,132,"Productia de tesaturi"]
[null,52,1320," Productia de tesaturi"]
[null,53,133,"Finisarea materialelor textile"]
[null,54,1330,"Finisarea materialelor textile"]
[null,55,139,"Fabricarea altor articole textile"]
[null,56,1391,"Fabricarea de metraje prin tricotare sau crosetare"]
[null,57,1392,"Fabricarea de articole confectionate din textile (cu exceptia imbracamintei si lenjeriei de corp)"]
[null,58,1393,"Fabricarea de covoare si mochete"]
[null,59,1394,"Fabricarea de odgoane, franghii, sfori si plase"]
[null,60,1395,"Fabricarea de textile netesute si articole din acestea, cu exceptia confectiilor de imbracaminte"]
[null,61,1396,"Fabricarea de articole tehnice si industriale din textile"]
[null,62,1399,"Fabricarea altor articole textile n.c.a."]
[null,63,14,"Fabricarea articolelor de imbracaminte."]
[null,64,141,"Fabricarea articolelor de imbracaminte, cu exceptia articolelor din blana"]
[null,65,1411,"Fabricarea articolelor de imbracaminte din piele"]
[null,66,1412,"Fabricarea de articole de imbracaminte pentru lucru"]
[null,67,1413,"Fabricarea altor articole de imbracaminte (exclusiv lenjeria de corp)"]
[null,68,1414,"Fabricarea de articole de lenjerie de corp"]
[null,69,1419,"Fabricarea altor articole de imbracaminte si accesorii n.c.a."]
[null,70,142,"Fabricarea articolelor din blana"]
[null,71,1420,"Fabricarea articolelor din blana"]
[null,72,143,"Fabricarea articolelor de imbracaminte prin tricotare sau crosetare"]
[null,73,1431,"Fabricarea prin tricotare sau crosetare a ciorapilor si articolelor de galanterie"]
[null,74,1439,"Fabricarea prin tricotare sau crosetare a altor articole de imbracaminte"]
[null,75,15,"Tabacirea si finisarea pieilor, prepararea si vopsirea blanurilor."]
[null,76,151,"Tabacirea si finisarea pieilor; fabricarea articolelor de voiaj simarochinarie si a articolelor de harnasament; prepararea si vopsirea blanurilor"]
[null,77,1511,"Tabacirea si finisarea pieilor; prepararea si vopsirea blanurilor"]
[null,78,1512,"Fabricarea articolelor de voiaj si marochinarie si a articolelorde harnasament"]
[null,79,152,"Fabricarea incaltamintei"]
[null,80,1520,"Fabricarea incaltamintei"]
[null,81,16,"Prelucrarea lemnului,fabricarea articolelor din paie si din alte materiale vegetale impletite."]
[null,82,161,"Taierea si rindeluirea lemnului"]
[null,83,1610,"Taierea si rindeluirea lemnului"]
[null,84,162,"Fabricarea produselor din lemn, pluta, paie si din alte materiale vegetale"]
[null,85,1621,"Fabricarea de furnire si a panourilor din lemn"]
[null,86,1622,"Fabricarea parchetului asamblat in panouri"]
[null,87,1623,"Fabricarea altor elemente de dulgherie si tamplarie, pentru constructii"]
[null,88,1624,"Fabricarea ambalajelor din lemn"]
[null,89,1629,"Fabricarea altor produse din lemn; fabricarea articolelor din pluta, paie si din alte materiale vegetale impletite"]
[null,90,17,"Fabricarea hartiei si a produselor din hartie."]
[null,91,171,"Fabricarea celulozei, hartiei si cartonului"]
[null,92,1711,"Fabricarea celulozei"]
[null,93,1712,"Fabricarea hartiei si cartonului"]
[null,94,172,"Fabricarea articolelor din hartie si carton"]
[null,95,1721,"Fabricarea hartiei si cartonului ondulat si a ambalajelor din hartie si carton"]
[null,96,1722,"Fabricarea produselor de uz gospodaresc si sanitar, din hartie sau carton"]
[null,97,1723,"Fabricarea articolelor de papetarie"]
[null,98,1724,"Fabricarea tapetului"]
[null,99,1729,"Fabricarea altor articole din hartie si carton n.c.a."]
[null,100,18,"Tiparire si reproducerea pe suporti a inregistrarilor."]
[null,101,181,"Tiparire si activitati de servicii conexe tiparirii"]
[null,102,1811,"Tiparirea ziarelor"]
[null,103,1812,"Alte activitati de tiparire n.c.a."]
[null,104,1813,"Servicii pregatitoare pentru pretiparire"]
[null,105,1814,"Legatorie si servicii conexe"]
[null,106,182,"Reproducerea inregistrarilor"]
[null,107,1820,"Reproducerea inregistrarilor"]
[null,108,19,"Fabricarea produselor de cocserie si a produselor obtinute din prelucrarea titeiului."]
[null,109,191,"Fabricarea produselor de cocserie"]
[null,110,1910,"Fabricarea produselor de cocserie"]
[null,111,192,"Fabricarea produselor obtinute din prelucrarea titeiului"]
[null,112,1920,"Fabricarea produselor obtinute din prelucrarea titeiului"]
[null,113,20,"Fabricarea substantelor si a produselor chimice."]
[null,114,201,"Fabricarea produselor chimice de baza, a ingrasamintelor si produselor azotoase; fabricarea materialelor plastice si a cauciucului sintetic, in forme primare"]
[null,115,2011,"Fabricarea gazelor industriale"]
[null,116,2012,"Fabricarea colorantilor si a pigmentilor"]
[null,117,2013,"Fabricarea altor produse chimice anorganice, de baza"]
[null,118,2014,"Fabricarea altor produse chimice organice, de baza"]
[null,119,2015,"Fabricarea ingrasamintelor si produselor azotoase"]
[null,120,2016,"Fabricarea materialelor plastice in forme primare"]
[null,121,2017,"Fabricarea cauciucului sintetic in forme primare"]
[null,122,202,"Fabricarea pesticidelor si a altor produse agrochimice"]
[null,123,2020,"Fabricarea pesticidelor si a altor produse agrochimice"]
[null,124,203,"Fabricarea vopselelor, lacurilor, cernelii tipografice si masticurilor"]
[null,125,2030,"Fabricarea vopselelor, lacurilor, cernelii tipografice simasticurilor"]
[null,126,204,"Fabricarea sapunurilor, detergentilor si a produselor de intretinere, cosmetice si de parfumerie"]
[null,127,2041,"Fabricarea sapunurilor, detergentilor si a produselor de intretinere"]
[null,128,2042,"Fabricarea parfumurilor si a produselor cosmetice (de toaleta)"]
[null,129,205,"Fabricarea altor produse chimice"]
[null,130,2051,"Fabricarea explozivilor"]
[null,131,2052,"Fabricarea cleiurilor"]
[null,132,2053,"Fabricarea uleiurilor esentiale"]
[null,133,2059,"Fabricarea altor produse chimice n.c.a."]
[null,134,206,"Fabricarea fibrelor sintetice si artificiale"]
[null,135,2060,"Fabricarea fibrelor sintetice si artificiale"]
[null,136,21,"Fabricarea produselor farmaceutice de baza si a preparatelor farmaceutice."]
[null,137,211,"Fabricarea produselor farmaceutice de baza"]
[null,138,2110,"Fabricarea produselor farmaceutice de baza"]
[null,139,212,"Fabricarea preparatelor farmaceutice"]
[null,140,2120,"Fabricarea preparatelor farmaceutice"]
[null,141,22,"Fabricarea produselor din cauciuc si mase plastice."]
[null,142,221,"Fabricarea articolelor din cauciuc"]
[null,143,2211,"Fabricarea anvelopelor si a camerelor de aer; resaparea si refacerea anvelopelor"]
[null,144,2219,"Fabricarea altor produse din cauciuc"]
[null,145,222,"Fabricarea articolelor din material plastic"]
[null,146,2221,"Fabricarea placilor, foliilor, tuburilor si profilelor din material plastic"]
[null,147,2222,"Fabricarea articolelor de ambalaj din material plastic"]
[null,148,2223,"Fabricarea articolelor din material plastic pentru constructii"]
[null,149,2229,"Fabricarea altor produse din material plastic"]
[null,150,23,"Fabricarea altor produse din minerale nemetalice."]
[null,151,231,"Fabricarea sticlei si a articolelor din sticla"]
[null,152,2311,"Fabricarea sticlei plate"]
[null,153,2312,"Prelucrarea si fasonarea sticlei plate"]
[null,154,2313,"Fabricarea articolelor din sticla"]
[null,155,2314,"Fabricarea fibrelor din sticla"]
[null,156,2319,"Fabricarea de sticlarie tehnica"]
[null,157,232,"Fabricarea de produse refractare"]
[null,158,2320,"Fabricarea de produse refractare"]
[null,159,233,"Fabricarea materialelelor de constructii din argila"]
[null,160,2331,"Fabricarea placilor si dalelor din ceramica"]
[null,161,2332,"Fabricarea caramizilor, tiglelor si altor produse pentru constructii, din argila arsa"]
[null,162,234,"Fabricarea altor articole din ceramica si portelan"]
[null,163,2341,"Fabricarea articolelor ceramice pentru uz gospodaresc si ornamental"]
[null,164,2342,"Fabricarea de obiecte sanitare din ceramica"]
[null,165,2343,"Fabricarea izolatorilor si pieselor izolante din ceramica"]
[null,166,2344,"Fabricarea altor produse tehnice din ceramica"]
[null,167,2349,"Fabricarea altor produse ceramice n.c.a."]
[null,168,235,"Fabricarea cimentului, varului si ipsosului"]
[null,169,2351,"Fabricarea cimentului"]
[null,170,2352,"Fabricarea varului si ipsosului"]
[null,171,236,"Fabricarea articolelor din beton, ciment si ipsos"]
[null,172,2361,"Fabricarea produselor din beton pentru constructii"]
[null,173,2362,"Fabricarea produselor din ipsos pentru constructii"]
[null,174,2363,"Fabricarea betonului"]
[null,175,2364,"Fabricarea mortarului"]
[null,176,2365,"Fabricarea produselor din azbociment"]
[null,177,2369,"Fabricarea altor articole din beton, ciment si ipsos"]
[null,178,237,"Taierea, fasonarea si finisarea pietrei"]
[null,179,2370,"Taierea, fasonarea si finisarea pietrei"]
[null,180,239,"Fabricarea produselor abrazive si a altor produse din minerale nemetalice n.c.a."]
[null,181,2391,"Fabricarea de produse abrazive"]
[null,182,2399,"Fabricarea altor produse din minerale nemetalice, n.c.a."]
[null,183,24,"Industria metalurgica."]
[null,184,241,"Productia de metale feroase sub forme primare si de feroaliaje"]
[null,185,2410,"Productia de metale feroase sub forme primare si de feroaliaje"]
[null,186,242,"Productia de tuburi, tevi, profile tubulare si accesorii pentru acestea, din otel"]
[null,187,2420,"Productia de tuburi, tevi, profile tubulare si accesorii pentru acestea, din otel"]
[null,188,243,"Fabricarea altor produse prin prelucrarea primara aotelului"]
[null,189,2431,"Tragere la rece a barelor"]
[null,190,2432,"Laminare la rece a benzilor inguste"]
[null,191,2433,"Productia de profile obtinute la rece"]
[null,192,2434,"Trefilarea firelor la rece"]
[null,193,244,"Productia metalelor pretioase si a altor metale neferoase"]
[null,194,2441,"Productia metalelor pretioase"]
[null,195,2442," Metalurgia aluminiului"]
[null,196,2443,"Productia plumbului, zincului si cositorului"]
[null,197,2444,"Metalurgia cuprului"]
[null,198,2445,"Productia altor metale neferoase"]
[null,199,2446,"Prelucrarea combustibililor nucleari"]
[null,200,245,"Turnarea metalelor"]
[null,201,2451,"Turnarea fontei"]
[null,202,2452,"Turnarea otelului"]
[null,203,2453,"Turnarea metalelor neferoase usoare"]
[null,204,2454,"Turnarea altor metale neferoase"]
[null,205,25,"Industria constructiilor metalice si a produselor din metal, exclusiv masini, utilaje si instalatii."]
[null,206,251,"Fabricarea de constructii metalice"]
[null,207,2511,"Fabricarea de constructii metalice si parti componente ale structurilor metalice"]
[null,208,2512,"Fabricarea de usi si ferestre din metal"]
[null,209,252,"Productia de rezervoare, cisterne si containere metalice; productia de radiatoare si cazane pentru incalzire centrala"]
[null,210,2521,"Productia de radiatoare si cazane pentru incalzire centrala"]
[null,211,2529,"Productia de rezervoare, cisterne si containere metalice"]
[null,212,253,"Productia generatoarelor de aburi (cu exceptia cazanelor pentru incalzire centrala)"]
[null,213,2530,"Productia generatoarelor de aburi (cu exceptia cazanelor pentru incalzire centrala)"]
[null,214,254,"Fabricarea armamentului si munitiei"]
[null,215,2540,"Fabricarea armamentului si munitiei"]
[null,216,255,"Fabricarea produselor metalice obtinute prin deformare plastica; metalurgia pulberilor"]
[null,217,2550,"Fabricarea produselor metalice obtinute prin deformare plastica; metalurgia pulberilor"]
[null,218,256,"Tratarea si acoperirea metalelor; operatiuni de mecanica generala pe baza de plata sau contract"]
[null,219,2561,"Tratarea si acoperirea metalelor"]
[null,220,2562,"Operatiuni de mecanica generala"]
[null,221,257,"Productia de unelte si articole de fierarie"]
[null,222,2571,"Fabricarea produselor de taiat"]
[null,223,2572,"Fabricarea articolelor de feronerie"]
[null,224,2573,"Fabricarea uneltelor"]
[null,225,259,"Fabricarea altor produse prelucrate din metal"]
[null,226,2591,"Fabricarea de recipienti, containere si alte produse similare din otel"]
[null,227,2592,"Fabricarea ambalajelor usoare din metal"]
[null,228,2593,"Fabricarea articolelor din fire metalice; fabricarea de lanturi si arcuri"]
[null,229,2594,"Fabricarea de suruburi, buloane si alte articole filetate; fabricarea de nituri si saibe"]
[null,230,2599,"Fabricarea altor articole din metal n.c.a."]
[null,231,26,"Fabricarea calculatoarelor si a produselor electronice si optice."]
[null,232,261,"Fabricarea componentelor electronice"]
[null,233,2611,"Fabricarea subansamblurilor electronice (module)"]
[null,234,2612,"Fabricarea altor componente electronice"]
[null,235,262,"Fabricarea calculatoarelor si a echipamentelor periferice"]
[null,236,2620,"Fabricarea calculatoarelor si a echipamentelor periferice"]
[null,237,263,"Fabricarea echipamentelor de comunicatii"]
[null,238,2630,"Fabricarea echipamentelor de comunicatii"]
[null,239,264,"Fabricarea produselor electronice de larg consum"]
[null,240,2640,"Fabricarea produselor electronice de larg consum"]
[null,241,265,"Fabricarea de echipamente de masura, verificare, control si navigatie; productia de ceasuri"]
[null,242,2651,"Fabricarea de instrumente si dispozitive pentru masura, verificare, control, navigatie"]
[null,243,2652,"Productia de ceasuri"]
[null,244,266,"Fabricarea de echipamente pentru radiologie, electrodiagnostic si electroterapie"]
[null,245,2660,"Fabricarea de echipamente pentru radiologie, electrodiagnostic si electroterapie"]
[null,246,267,"Fabricarea de instrumente optice si echipamente fotografice"]
[null,247,2670,"Fabricarea de instrumente optice si echipamente fotografice"]
[null,248,268,"Fabricarea suportilor magnetici si optici destinati inregistrarilor"]
[null,249,2680,"Fabricarea suportilor magnetici si optici destinati inregistrarilor"]
[null,250,27,"Fabricarea echipamentelor electrice."]
[null,251,271,"Fabricarea motoarelor electrice, generatoarelor si transformatoarelor electrice si a aparatelor de distributie si control a electricitatii"]
[null,252,2711,"Fabricarea motoarelor, generatoarelor si transformatoarelor electrice"]
[null,253,2712,"Fabricarea aparatelor de distributie si control a electricitatii"]
[null,254,272,"Fabricarea de acumulatori si baterii"]
[null,255,2720,"Fabricarea de acumulatori si baterii"]
[null,256,273,"Fabricarea de fire si cabluri; fabricarea dispozitivelor de conexiune pentru acestea"]
[null,257,2731,"Fabricarea de cabluri cu fibra optica"]
[null,258,2732,"Fabricarea altor fire si cabluri electrice si electronice"]
[null,259,2733,"Fabricarea dispozitivelor de conexiune pentru fire si cabluri electrice si electronice"]
[null,260,274,"Fabricarea de echipamente electrice de iluminat"]
[null,261,2740,"Fabricarea de echipamente electrice de iluminat"]
[null,262,275,"Fabricarea de echipamente casnice"]
[null,263,2751,"Fabricarea de aparate electrocasnice"]
[null,264,2752,"Fabricarea de echipamente casnice neelectrice"]
[null,265,279,"Fabricarea altor echipamente electrice"]
[null,266,2790,"Fabricarea altor echipamente electrice"]
[null,267,28,"Fabricarea de masini, utilaje si echipamente n.c.a."]
[null,268,281,"Fabricarea de masini si utilaje de utilizare generala"]
[null,269,2811,"Fabricarea de motoare si turbine (cu exceptia celor pentruavioane, autovehicule si motociclete.)"]
[null,270,2812,"Fabricarea de motoare hidraulice"]
[null,271,2813,"Fabricarea de pompe si compresoare"]
[null,272,2814,"Fabricarea de articole de robinetarie"]
[null,273,2815,"Fabricarea lagarelor, angrenajelor, cutiilor de viteza si a elementelor mecanice de transmisie"]
[null,274,282,"Fabricarea altor masini si utilaje de utilizare generala"]
[null,275,2821,"Fabricarea cuptoarelor, furnalelor si arzatoarelor"]
[null,276,2822,"Fabricarea echipamentelor de ridicat si manipulat"]
[null,277,2823,"Fabricarea masinilor si echipamentelor de birou (exclusiv fabricarea calculatoarelor si a echipamentelor periferice)"]
[null,278,2824,"Fabricarea masinilor-unelte portabile actionate electric"]
[null,279,2825,"Fabricarea echipamentelor de ventilatie si frigorifice, exclusiv a echipamentelor de uz casnic"]
[null,280,2829,"Fabricarea altor masini si utilaje de utilizare generala n.c.a."]
[null,281,283,"Fabricarea masinilor si utilajelor pentru agricultura si exploatari forestiere"]
[null,282,2830,"Fabricarea masinilor si utilajelor pentru agricultura si exploatari forestiere"]
[null,283,284,"Fabricarea utilajelor pentru prelucrarea metalului si a masinilor-unelte"]
[null,284,2841,"Fabricarea utilajelor si a masinilor-unelte pentru prelucrarea metalului"]
[null,285,2849,"Fabricarea altor masini-unelte n.c.a."]
[null,286,289,"Fabricarea altor masini si utilaje cu destinatie specifica"]
[null,287,2891,"Fabricarea utilajelor pentru metalurgie"]
[null,288,2892,"Fabricarea utilajelor pentru extractie si constructii"]
[null,289,2893,"Fabricarea utilajelor pentru prelucrarea produselor alimentare, bauturilor si tutunului"]
[null,290,2894,"Fabricarea utilajelor pentru industria textila, a imbracamintei si a pielariei"]
[null,291,2895,"Fabricarea utilajelor pentru industria hartiei si cartonului"]
[null,292,2896,"Fabricarea utilajelor pentru prelucrarea maselor plastice si a cauciucului"]
[null,293,2899,"Fabricarea altor masini si utilaje specifice n.c.a."]
[null,294,29,"Fabricarea autovehiculelor de transport rutier, a remorcilor si semiremorcilor."]
[null,295,291,"Fabricarea autovehiculelor de transport rutier"]
[null,296,2910,"Fabricarea autovehiculelor de transport rutier"]
[null,297,292,"Productia de caroserii pentru autovehicule; fabricarea de remorci si semiremorci"]
[null,298,2920,"Productia de caroserii pentru autovehicule; fabricarea de remorci si semiremorci"]
[null,299,293,"Productia de piese si accesorii pentru autovehicule si pentru motoare de autovehicule"]
[null,300,2931,"Fabricarea de echipamente electrice si electronice pentru autovehicule si pentru motoare de autovehicule"]
[null,301,2932,"Fabricarea altor piese si accesorii pentru autovehicule si pentru motoare de autovehicule"]
[null,302,30,"Fabricarea altor mijloace de transport."]
[null,303,301,"Constructia de nave si barci"]
[null,304,3011,"Constructia de nave si structuri plutitoare"]
[null,305,3012,"Constructia de ambarcatiuni sportive si de agrement"]
[null,306,302,"Fabricarea materialului rulant"]
[null,307,3020,"Fabricarea materialului rulant"]
[null,308,303,"Fabricarea de aeronave si nave spatiale"]
[null,309,3030,"Fabricarea de aeronave si nave spatiale"]
[null,310,304,"Fabricarea vehiculelor militare de lupta"]
[null,311,3040,"Fabricarea vehiculelor militare de lupta"]
[null,312,309,"Fabricarea altor echipamente de transport n.c.a."]
[null,313,3091,"Fabricarea de motociclete"]
[null,314,3092,"Fabricarea de biciclete si de de vehicule pentru invalizi"]
[null,315,3099,"Fabricarea altor mijloace de transport n.c.a."]
[null,316,32,"Alte activitati industriale n.c.a."]
[null,317,321,"Fabricarea bijuteriilor, imitatiilor de bijuterii si articolelor similare"]
[null,318,3211,"Baterea monedelor"]
[null,319,3212,"Fabricarea bijuteriilor si articolelor similare din metale si pietre pretioase"]
[null,320,3213,"Fabricarea imitatiilor de bijuterii si articole similare"]
[null,321,322,"Fabricarea instrumentelor muzicale"]
[null,322,3220,"Fabricarea instrumentelor muzicale"]
[null,323,323,"Fabricarea articolelor pentru sport"]
[null,324,3230,"Fabricarea articolelor pentru sport"]
[null,325,324,"Fabricarea jocurilor si jucariilor"]
[null,326,3240,"Fabricarea jocurilor si jucariilor"]
[null,327,325,"Fabricarea de dispozitive, aparate si instrumente medicale si stomatologice"]
[null,328,3250,"Fabricarea de dispozitive, aparate si instrumente medicale stomatologice"]
[null,329,329,"Alte activitati industriale"]
[null,330,3291,"Fabricarea maturilor si periilor"]
[null,331,3299," Fabricarea altor produse manufacturiere n.c.a."]
[null,332,33,"Repararea, intretinerea si instalarea masinilor si echipamentelor."]
[null,333,331,"Repararea articolelor fabricate din metal, repararea masinilor si echipamentelor"]
[null,334,3311,"Repararea articolelor fabricate din metal"]
[null,335,3312,"Repararea masinilor"]
[null,336,3313,"Repararea echipamentelor electronice si optice"]
[null,337,3314,"Repararea echipamentelor electrice"]
[null,338,3315,"Repararea si intretinerea navelor si barcilor"]
[null,339,3316,"Repararea si intretinerea aeronavelor si navelor spatiale"]
[null,340,3317,"Repararea si intretinerea altor echipamentelor de transport n.c.a."]
[null,341,3319,"Repararea altor echipamente"]
[null,342,332,"Instalarea masinilor si echipamentelor industriale"]
[null,343,3320,"Instalarea masinilor si echipamentelor industriale"]

{"sheet":"List","index":4,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Nr.crt.","CAEN","Tip industrie prelucratoare"]
[null,1,10,"Industria alimentara."]
[null,2,11,"Fabricarea bauturilor."]
[null,3,12,"Fabricarea produselor din tutun."]
[null,4,13,"Fabricarea produselor textile."]
[null,5,14,"Fabricarea articolelor de imbracaminte."]
[null,6,15,"Tabacirea si finisarea pieilor, prepararea si vopsirea blanurilor."]
[null,7,16,"Prelucrarea lemnului,fabricarea articolelor din paie si din alte materiale vegetale impletite."]
[null,8,17,"Fabricarea hartiei si a produselor din hartie."]
[null,9,18,"Tiparire si reproducerea pe suporti a inregistrarilor."]
[null,10,19,"Fabricarea produselor de cocserie si a produselor obtinute din prelucrarea titeiului."]
[null,11,20,"Fabricarea substantelor si a produselor chimice."]
[null,12,21,"Fabricarea produselor farmaceutice de baza si a preparatelor farmaceutice."]
[null,13,22,"Fabricarea produselor din cauciuc si mase plastice."]
[null,14,23,"Fabricarea altor produse din minerale nemetalice."]
[null,15,24,"Industria metalurgica."]
[null,16,25,"Industria constructiilor metalice si a produselor din metal, exclusiv masini, utilaje si instalatii."]
[null,17,26,"Fabricarea calculatoarelor si a produselor electronice si optice."]
[null,18,27,"Fabricarea echipamentelor electrice."]
[null,19,28,"Fabricarea de masini, utilaje si echipamente n.c.a."]
[null,20,29,"Fabricarea autovehiculelor de transport rutier, a remorcilor si semiremorcilor."]
[null,21,30,"Fabricarea altor mijloace de transport."]
[null,22,32,"Alte activitati industriale n.c.a."]
[null,23,33,"Repararea, intretinerea si instalarea masinilor si echipamentelor."]

{"sheet":"Database","index":5,"n_rows":5,"n_cols":10,"rows_kept":5,"cut":false,"hidden":true,"merged":[[1,1,2,1],[1,7,1,9],[1,5,1,6],[1,4,2,4],[1,3,2,3],[1,2,2,2]]}
[]
[null,"No.crt."," CAEN Code","Beneficiary","Location","Interval analysis",null,"Key Performance Indicators "]
[null,null,null,null,null,"Start","Stop","Electricity","Methane Gas","Industrial water"]
[null,1,2341,"Client 1","Locatia 1","2009-01-01","2012-09-30",0.55600000000000005]
[null,2,2341,"Client 2","Locatia 2","2012-01-01","2013-09-30",0.63900000000000001]

{"sheet":"M&V calculation - 2","index":6,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[2,10,3,11],[9,2,9,3],[8,0,8,12],[9,4,9,12],[2,0,3,1],[2,5,3,6],[0,2,6,4]]}
["a_optimized",{"$f":"'Energy before'!X25","v":1.8360150205668582E-2},null,null,null,"a_real",{"$f":"'Energy before'!X14","v":1.8360150205668585E-2},null,null,null,"a_manual target",{"$f":"'Energy before'!X34","v":1.725854119332847E-2}]
["b_optimized",{"$f":"'Energy before'!X24","v":-34.375469392714308},null,null,null,"b_real",{"$f":"'Energy before'!X13","v":-24.9043909146448},null,null,null,"b_manual target",{"$f":"'Energy before'!X33","v":-23.410127459766116}]
["Optimized trend line",null,null,null,null,"Baseline trend line",null,null,null,null,"Manual trend line"]
[]
[]
[]
[]
[]
["Measurement and Verification"]
["No.","Duration","Real - after the energy efficiency implementation",null,"Verification"]
[null,"Month","Production          ","Measured consumption","Estimated consumption based on baseline trend","Estimated consumption based on target optimized trend","Estimated consumption based on target manual trend","Baseline trend SAV % ","Optimized target trend SAV %","Manual target trend SAV %","Baseline trend conclusion","Optimal trend conclusion","Manual trend conclusion"]
[null,null,"[……...]","[……...]","[……...]","[……...]"]
[1,"JAN",{"$f":"'Energy after'!D13","v":3500},{"$f":"'Energy after'!E13","v":27.5},{"$f":"($G$1*C13)+$G$2","v":39.356134805195246},{"$f":"($B$1*C13)+$B$2","v":29.885056327125724},{"$f":"($L$1*C13)+$L$2","v":36.994766716883532},{"$f":"(D13-E13)/E13*100","v":-30.125252044898893},{"$f":"(D13-F13)/F13*100","v":-7.9807657078460439},{"$f":"(D13-G13)/G13*100","v":-25.665161749892441},{"$f":"IF(H13<0,\"energy saving\",\"not energy saving\")","v":"energy saving"},{"$f":"IF(I13<0,\"target reached\",\"target not reached\")","v":"target reached"},{"$f":"IF(J13<0,\"target reached\",\"target not reached\")","v":"target reached"}]
[2,"FEB",{"$f":"'Energy after'!D14","v":3125},{"$f":"'Energy after'!E14","v":26},{"$f":"($G$1*C14)+$G$2","v":32.471078478069529},{"$f":"($B$1*C14)+$B$2","v":23.000000000000007},{"$f":"($L$1*C14)+$L$2","v":30.522813769385351},{"$f":"(D14-E14)/E14*100","v":-19.928745152212905},{"$f":"(D14-F14)/F14*100","v":13.043478260869531},{"$f":"(D14-G14)/G14*100","v":-14.817813991715839},{"$f":"IF(H14<0,\"energy saving\",\"not energy saving\")","v":"energy saving"},{"$f":"IF(I14<0,\"target reached\",\"target not reached\")","v":"target not reached"},{"$f":"IF(J14<0,\"target reached\",\"target not reached\")","v":"target reached"}]
[3,"MARCH",{"$f":"'Energy after'!D15","v":3200},{"$f":"'Energy after'!E15","v":30},33.848089743494675,24.377011265425153,31.817204358884986,-11.368705804835697,23.066768412869983,-5.7113891540805026,"energy saving","target not reached","target reached"]
[4,"APRIL",{"$f":"'Energy after'!D16","v":3450},{"$f":"'Energy after'!E16","v":29},38.438127294911816,28.967048816842301,36.131839657217107,-24.554076795934783,0.11375402225490298,-19.738379570143383,"energy saving","target not reached","target reached"]
[5,"MAY",{"$f":"'Energy after'!D17","v":3500},{"$f":"'Energy after'!E17","v":30},39.356134805195246,29.885056327125724,36.994766716883532,-23.773002230798792,0.38461922780431534,-18.907449181700848,"energy saving","target not reached","target reached"]
[6,"JUNE",{"$f":"'Energy after'!D18","v":3600},{"$f":"'Energy after'!E18","v":29},41.192149825762108,31.721071347692586,38.720620836216376,-29.598236259417028,-8.5781193133961366,-25.104506658954271,"energy saving","target reached","target reached"]
[7,"JULY",{"$f":"'Energy after'!D19","v":3750},{"$f":"'Energy after'!E19","v":30},43.946172356612401,34.475093878542879,41.309402015215653,-31.734669047949467,-12.980657556173195,-27.377307497818578,"energy saving","target reached","target reached"]
[8,"AUG",{"$f":"'Energy after'!D20","v":3800},{"$f":"'Energy after'!E20","v":29.8},44.864179866895817,35.393101388826295,42.172329074882072,-33.577299109420046,-15.802801024360225,-29.337552244063886,"energy saving","target reached","target reached"]
[9,"SEPT",{"$f":"'Energy after'!D21","v":3300},{"$f":"'Energy after'!E21","v":27.2},35.68410476406153,26.213026285992008,33.543058478217837,-23.775585292547714,3.765203236130811,-18.910197119731606,"energy saving","target not reached","target reached"]
[10,"OCT",{"$f":"'Energy after'!D22","v":3280},{"$f":"'Energy after'!E22","v":28},35.316901759948159,25.845823281878637,33.197887654351263,-20.717847249687228,8.3347189007197446,-15.657284308177882,"energy saving","target not reached","target reached"]
[11,"NOV",{"$f":"'Energy after'!D23","v":3100},{"$f":"'Energy after'!E23","v":27.9},32.012074722927814,22.540996244858292,30.091350239552142,-12.845386494061408,23.774476056550167,-7.2823260575121269,"energy saving","target not reached","target reached"]
[12,"DEC",{"$f":"'Energy after'!D24","v":2700},{"$f":"'Energy after'!E24","v":22},24.668014640660381,15.196936162590859,23.187933762220752,-10.81568451910468,44.766022339132576,-5.1230686373453782,"energy saving","target not reached","target reached"]
["TOTAL",null,{"$f":"SUM(C13:C24)","v":40305},{"$f":"SUM(D13:D24)","v":336.4},{"$f":"SUM(E13:E24)","v":441.15316306373472},{"$f":"SUM(F13:F24)","v":327.50022132690049},{"$f":"SUM(G13:G24)","v":414.68397327991067},-23.745304768131231,2.7174878346772195,-18.877983795884294,"energy saving","target not reached","target reached"]