{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Warning","LCC","Diagrame","Preturi combustibili","Calculari"],"not_rendered":{"charts":2,"images":3,"macros":1,"external_links":0,"defined_names":11,"comments":1,"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":"Warning","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,6,33,12],[16,3,16,15],[19,5,27,13],[29,3,29,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Life Cycle Cost Calculator"]
[]
[]
[]
[]
[null,null,null,"Trebuie să activați Macros pentru a utiliza această foaie de lucru"]
[]
[]
[null,null,null,null,null,"Vă rugăm să faceți clic pe butonul Opțiuni și selectați \"Enable acest conținut\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Clean Flote costul ciclului de viață Calculator este un instrument ușor de utilizat pentru a permite o comparație a costurilor pe ciclu de viață ( LCC ) / costurile totale de proprietate ( TCO ) de vehicule și diferite sume licitate în cadrul unui proces de achiziții publice .\n\nInstrumentul este în deplină conformitate cu Directiva privind Clean Vehicule ( BCV ) (2009 / 33 / CE ) . Aceasta include posibilitatea de a aplica durata de viață operațională Costing metodologie de directivă. Această metodologie echivalent monetar impactul asupra mediului al consumului de combustibil și a emisiilor de la țeava de evacuare ."]
[]
[]
[null,null,null,null,null,null,"Conținutul acestei foi de calcul sunt responsabilitatea exclusivă a proiectului Clean Flote și pot fi luate în nici un fel pentru a reflecta punctele de vedere ale Uniunii Europene"]

{"sheet":"LCC","index":1,"n_rows":107,"n_cols":23,"rows_kept":107,"cut":false,"hidden":true,"merged":[[66,2,66,3],[67,2,67,3],[65,15,65,16]]}
[]
[null,null,null,"VEHICULE - CALCULATOR COSTURI PE DURATA DE VIATA (LCC)"]
[null,null,null,"Va rugam sa completati doar in casetele albe"]
[]
[null,"CONDITII GENERALE"]
[null,"i","Durata Contract/perioada de proprietate asupra vehiculului","An",null,null,{"$f":"E6","v":0},null,{"$f":"E6","v":0},null,{"$f":"E6","v":0},null,null,{"$f":"F6","v":0},{"$f":"M6","v":0},null,{"$f":"M6","v":0},null,{"$f":"M6","v":0},null,{"$f":"M6","v":0},null,{"$f":"O6","v":0}]
[null,"i","Procent reducere ","%",null,null,{"$f":"E7","v":0},null,{"$f":"E7","v":0},null,{"$f":"E7","v":0},null,null,{"$f":"F7","v":0},{"$f":"M7","v":0},null,{"$f":"M7","v":0},null,{"$f":"M7","v":0},null,{"$f":"M7","v":0},null,{"$f":"O7","v":0}]
[null,"i","Numar ofertanti/oferte",null,3]
[]
[null,"COSTURI DE ACHIZITIE"]
[null,null,"Nume ofertant/model vehicul",null,"Produsul 1",null,"Produsul 2",null,"Produsul 3",null,"Produsul 4",null,"Produsul 5",null,"Produsul 6",null,"Produsul 7",null,"Produsul 8",null,"Produsul 9",null,"Produsul 10"]
[]
[null,"i","Numar de vehicule"]
[null,"i","Pret de achizitie","€/unitate",null,"€/unitate",null,"€/unitate",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate",null,"€/unitate"]
[null,null,"(sau) Pret leasing","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,null,"COSTURI de ACHIZITIE / UNITATE",null,{"$f":"IF(CELL(\"type\",E13)=\"v\",-PV($E$7*0.01,$E$6,E15)+E14,0)","v":0},null,{"$f":"IF(CELL(\"type\",G13)=\"v\",-PV($E$7*0.01,$E$6,G15)+G14,0)","v":0},null,{"$f":"IF(CELL(\"type\",I13)=\"v\",-PV($E$7*0.01,$E$6,I15)+I14,0)","v":0},null,{"$f":"IF(CELL(\"type\",K13)=\"v\",-PV($E$7*0.01,$E$6,K15)+K14,0)","v":0},null,{"$f":"IF(CELL(\"type\",M13)=\"v\",-PV($E$7*0.01,$E$6,M15)+M14,0)","v":0},null,{"$f":"IF(CELL(\"type\",O13)=\"v\",-PV($E$7*0.01,$E$6,O15)+O14,0)","v":0},null,{"$f":"IF(CELL(\"type\",Q13)=\"v\",-PV($E$7*0.01,$E$6,Q15)+Q14,0)","v":0},null,{"$f":"IF(CELL(\"type\",S13)=\"v\",-PV($E$7*0.01,$E$6,S15)+S14,0)","v":0},null,{"$f":"IF(CELL(\"type\",U13)=\"v\",-PV($E$7*0.01,$E$6,U15)+U14,0)","v":0},null,{"$f":"IF(CELL(\"type\",W13)=\"v\",-PV($E$7*0.01,$E$6,W15)+W14,0)","v":0}]
[]
[null,"COSTURI DE OPERARE PER VEHICUL"]
[null,"i","Distanta anuala parcursa de vehicul","km",null,"km",null,"km",null,"km",null,"km",null,"km",null,"km",null,"km",null,"km",null,"km"]
[null,"i","Tip combustibil"]
[null,"i","Consumul combustibil per vehicul",{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!D$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!E$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!F$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!G$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!H$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!I$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!I$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!K$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!J$4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!M$4)","v":{"$error":"#N/A"}}]
[null,null,"Pret combustibil",{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!D4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!E4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!F4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!G4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!H4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!I4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!I4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!K4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!J4)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!M4)","v":{"$error":"#N/A"}}]
[null,"i","Adaugati un al doilea tip de combustibil (PHEVs, combustibil dual)? "]
[null,null,"Tip combustibil"]
[null,"i","Consumul combustibil per vehicul",{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!D$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!E$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!F$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!G$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!H$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!I$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!I$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!K$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!J$5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$E$26:$E$38,Calculari!M$5)","v":{"$error":"#N/A"}}]
[null,null,"Pret combustibil",{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!D5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!E5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!F5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!G5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!H5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!I5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!I5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!K5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!J5)","v":{"$error":"#N/A"}},null,{"$f":"INDEX(Calculari!$F$26:$F$38,Calculari!M5)","v":{"$error":"#N/A"}}]
[null,null,"Pret inlocuire baterie","€/unitate",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate ",null,"€/unitate "]
[null,null,"Durata de viata estimata a bateriei","Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani",null,"Ani"]
[null,null,"(sau) Pret leasing baterie","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,null,"COSTURI DE OPERARE / UNITATE",null,{"$f":"IF(CELL(\"type\",E19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!D9+Calculari!D10+LCC!E29),-PV($E$7*0.01,$E$6,$E$25*(E19/100)*Calculari!D11)+(E21*(E19/100)*Calculari!D12)+Calculari!D10+LCC!E29),0)","v":0},null,{"$f":"IF(CELL(\"type\",G19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!E9+Calculari!E10+LCC!G29),-PV($E$7*0.01,$E$6,$E$25*(G19/100)*Calculari!E11)+(G21*(G19/100)*Calculari!E12)+Calculari!E10+LCC!G29),0)","v":0},null,{"$f":"IF(CELL(\"type\",I19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!F9+Calculari!F10+LCC!I29),-PV($E$7*0.01,$E$6,$E$25*(I19/100)*Calculari!F11)+(I21*(I19/100)*Calculari!F12)+Calculari!F10+LCC!I29),0)","v":0},null,{"$f":"IF(CELL(\"type\",K19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!G9+Calculari!G10+LCC!K29),-PV($E$7*0.01,$E$6,$E$25*(K19/100)*Calculari!G11)+(K21*(K19/100)*Calculari!G12)+Calculari!G10+LCC!K29),0)","v":0},null,{"$f":"IF(CELL(\"type\",M19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!H9+Calculari!H10+LCC!M29),-PV($E$7*0.01,$E$6,$E$25*(M19/100)*Calculari!H11)+(M21*(M19/100)*Calculari!H12)+Calculari!H10+LCC!M29),0)","v":0},null,{"$f":"IF(CELL(\"type\",O19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!I9+Calculari!I10+LCC!O29),-PV($E$7*0.01,$E$6,$E$25*(O19/100)*Calculari!I11)+(O21*(O19/100)*Calculari!I12)+Calculari!I10+LCC!O29),0)","v":0},null,{"$f":"IF(CELL(\"type\",Q19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!J9+Calculari!J10+LCC!Q29),-PV($E$7*0.01,$E$6,$E$25*(Q19/100)*Calculari!J11)+(Q21*(Q19/100)*Calculari!J12)+Calculari!J10+LCC!Q29),0)","v":0},null,{"$f":"IF(CELL(\"type\",S19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!K9+Calculari!K10+LCC!S29),-PV($E$7*0.01,$E$6,$E$25*(S19/100)*Calculari!K11)+(S21*(S19/100)*Calculari!K12)+Calculari!K10+LCC!S29),0)","v":0},null,{"$f":"IF(CELL(\"type\",U19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!L9+Calculari!L10+LCC!U29),-PV($E$7*0.01,$E$6,$E$25*(U19/100)*Calculari!L11)+(U21*(U19/100)*Calculari!L12)+Calculari!L10+LCC!U29),0)","v":0},null,{"$f":"IF(CELL(\"type\",W19)=\"v\",IF($C$80=\"Use default OECD-FAO values\",-PV($E$7*0.01,$E$6,Calculari!M9+Calculari!M10+LCC!W29),-PV($E$7*0.01,$E$6,$E$25*(W19/100)*Calculari!M11)+(W21*(W19/100)*Calculari!M12)+Calculari!M10+LCC!W29),0)","v":0}]
[]
[null,"COSTURI DE INTRETINERE PER VEHICUL"]
[null,"i","Costuri anuale estimate de intretinere","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,"i","(sau) Acord pentru service anual","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,null," COSTURI DE INTRETINERE / UNITATE",null,{"$f":"IF(CELL(\"type\",E33)=\"v\",-PV($E$7*0.01,$E$6,(E34+E33)),IF(CELL(\"type\",E34)=\"v\",-PV($E$7*0.01,$E$6,(E34+E33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",G33)=\"v\",-PV($E$7*0.01,$E$6,(G34+G33)),IF(CELL(\"type\",G34)=\"v\",-PV($E$7*0.01,$E$6,(G34+G33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",I33)=\"v\",-PV($E$7*0.01,$E$6,(I34+I33)),IF(CELL(\"type\",I34)=\"v\",-PV($E$7*0.01,$E$6,(I34+I33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",K33)=\"v\",-PV($E$7*0.01,$E$6,(K34+K33)),IF(CELL(\"type\",K34)=\"v\",-PV($E$7*0.01,$E$6,(K34+K33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",M33)=\"v\",-PV($E$7*0.01,$E$6,(M34+M33)),IF(CELL(\"type\",M34)=\"v\",-PV($E$7*0.01,$E$6,(M34+M33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",O33)=\"v\",-PV($E$7*0.01,$E$6,(O34+O33)),IF(CELL(\"type\",O34)=\"v\",-PV($E$7*0.01,$E$6,(O34+O33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",Q33)=\"v\",-PV($E$7*0.01,$E$6,(Q34+Q33)),IF(CELL(\"type\",Q34)=\"v\",-PV($E$7*0.01,$E$6,(Q34+Q33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",S33)=\"v\",-PV($E$7*0.01,$E$6,(S34+S33)),IF(CELL(\"type\",S34)=\"v\",-PV($E$7*0.01,$E$6,(S34+S33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",U33)=\"v\",-PV($E$7*0.01,$E$6,(U34+U33)),IF(CELL(\"type\",U34)=\"v\",-PV($E$7*0.01,$E$6,(U34+U33)),0))","v":0},null,{"$f":"IF(CELL(\"type\",W33)=\"v\",-PV($E$7*0.01,$E$6,(W34+W33)),IF(CELL(\"type\",W34)=\"v\",-PV($E$7*0.01,$E$6,(W34+W33)),0))","v":0}]
[]
[null,"TAXE SI ALTE COSTURI/SUBVENTII PER VEHICUL"]
[null,"i","Taxa vehicul","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,null,"Costuri asigurare","€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an",null,"€/unitate/an"]
[null,"i","Infrastructura - costuri pentru o investitie","€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€"]
[null,null,"(sau) Infrastructura - costuri anuale","€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an"]
[null,"i","Alte costuri/subventii (click la stanga + to expand)"]
[null,null,"(Cost anual 1)","€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an"]
[null,null,"(Cost anual 2)","€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an",null,"€/an"]
[null,null,"(Cost initial 1)","€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€"]
[null,null,"(Cost initial 2)","€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€",null,"€"]
[null,null,"(Subventie anuala)","€"]
[null,null,"(Subventie initiala)","€"]
[null,null,"TOTAL ALTE COSTURI SI ECONOMII / UNITATE",null,{"$f":"-PV(E7*0.01,E6,(E38+E39+E41+E43+E44-E47))+E40+E45+E46-E48","v":0},null,{"$f":"-PV(G7*0.01,G6,(G38+G39+G41+G43+G44-G47))+G40+G45+G46-G48","v":0},null,{"$f":"-PV(I7*0.01,I6,(I38+I39+I41+I43+I44-I47))+I40+I45+I46-I48","v":0},null,{"$f":"-PV(K7*0.01,K6,(K38+K39+K41+K43+K44-K47))+K40+K45+K46-K48","v":0},null,{"$f":"-PV(M7*0.01,M6,(M38+M39+M41+M43+M44-M47))+M40+M45+M46-M48","v":0},null,{"$f":"-PV(O7*0.01,O6,(O38+O39+O41+O43+O44-O47))+O40+O45+O46-O48","v":0},null,{"$f":"-PV(Q7*0.01,Q6,(Q38+Q39+Q41+Q43+Q44-Q47))+Q40+Q45+Q46-Q48","v":0},null,{"$f":"-PV(S7*0.01,S6,(S38+S39+S41+S43+S44-S47))+S40+S45+S46-S48","v":0},null,{"$f":"-PV(U7*0.01,U6,(U38+U39+U41+U43+U44-U47))+U40+U45+U46-U48","v":0},null,{"$f":"-PV(W7*0.01,W6,(W38+W39+W41+W43+W44-W47))+W40+W45+W46-W48","v":0}]
[]
[null," i      EMISII (COST DE OPERARE PE DURATA DE VIATA - OLC) PER VEHICUL - SECTIUNE OPTIONALA"]
[null,"i","Emisii CO2","g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",0,"g/km",null,"g/km",null,"g/km",null,"g/km"]
[null,null,"Cost emisii CO2 pe durata de viata / unitate",null,null,null,{"$f":"$D$76*G52*G19*$E$6","v":0},null,{"$f":"$D$76*I52*I19*$E$6","v":0},null,{"$f":"$D$76*K52*K19*$E$6","v":0},null,{"$f":"$D$76*M52*M19*$E$6","v":0},null,{"$f":"$D$76*O52*O19*$E$6","v":0},null,{"$f":"$D$76*Q52*Q19*$E$6","v":0},null,{"$f":"$D$76*S52*S19*$E$6","v":0},null,{"$f":"$D$76*U52*U19*$E$6","v":0},null,{"$f":"$D$76*W52*W19*$E$6","v":0}]
[null,"i","NOx (Oxizi de azot)","g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km"]
[null,"i","PM (Macro Particule)","g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km"]
[null,"i","NMHC (Hidrocarburi non-metan)","g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km",null,"g/km"]
[null,null,"Cost emisii poluante pe durata de viata / unitate",null,null,null,{"$f":"((G54*$D$73)+(G55*$D$74)+(G56*$D$75))*G19*G6","v":0},null,{"$f":"((I54*$D$73)+(I55*$D$74)+(I56*$D$75))*I19*I6","v":0},null,{"$f":"((K54*$D$73)+(K55*$D$74)+(K56*$D$75))*K19*K6","v":0},null,{"$f":"((M54*$D$73)+(M55*$D$74)+(M56*$D$75))*M19*M6","v":0},null,{"$f":"((O54*$D$73)+(O55*$D$74)+(O56*$D$75))*O19*O6","v":0},null,{"$f":"((Q54*$D$73)+(Q55*$D$74)+(Q56*$D$75))*Q19*Q6","v":0},null,{"$f":"((S54*$D$73)+(S55*$D$74)+(S56*$D$75))*S19*S6","v":0},null,{"$f":"((U54*$D$73)+(U55*$D$74)+(U56*$D$75))*U19*U6","v":0},null,{"$f":"((W54*$D$73)+(W55*$D$74)+(W56*$D$75))*W19*W6","v":0}]
[null,"i","Combustibil de referinta\n(Cel mai ieftin dintre motorina si benzina inainte de taxe)"]
[null,"i","Cost combustibil de referinta (fara taxe)","€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l",null,"€/l"]
[null,null,"Cost consum energetic pe durata de viata / unitate",null,{"$f":"IF(CELL(\"type\",E59)=\"v\",Calculari!D22,0)","v":0},null,{"$f":"IF(CELL(\"type\",G59)=\"v\",Calculari!E22,0)","v":0},null,{"$f":"IF(CELL(\"type\",I59)=\"v\",Calculari!G22,0)","v":0},null,{"$f":"IF(CELL(\"type\",K59)=\"v\",Calculari!I22,0)","v":0},null,{"$f":"IF(CELL(\"type\",M59)=\"v\",Calculari!K22,0)","v":0},null,{"$f":"IF(CELL(\"type\",O59)=\"v\",Calculari!M22,0)","v":0},null,{"$f":"IF(CELL(\"type\",Q59)=\"v\",Calculari!O22,0)","v":0},null,{"$f":"IF(CELL(\"type\",S59)=\"v\",Calculari!Q22,0)","v":0},null,{"$f":"IF(CELL(\"type\",U59)=\"v\",Calculari!S22,0)","v":0},null,{"$f":"IF(CELL(\"type\",W59)=\"v\",Calculari!U22,0)","v":0}]
[null,null,"COST DE OPERARE PE DURATA DE VIATA  (OLC) / UNITATE",null,{"$f":"SUM(E53,E57,E60)","v":0},null,{"$f":"SUM(G53,G57,G60)","v":0},null,{"$f":"SUM(I53,I57,I60)","v":0},null,{"$f":"SUM(K53,K57,K60)","v":0},null,{"$f":"SUM(M53,M57,M60)","v":0},null,{"$f":"SUM(O53,O57,O60)","v":0},null,{"$f":"SUM(Q53,Q57,Q60)","v":0},null,{"$f":"SUM(S53,S57,S60)","v":0},null,{"$f":"SUM(U53,U57,U60)","v":0},null,{"$f":"SUM(W53,W57,W60)","v":0}]
[]
[null,"FINELE DURATEI DE VIATA"]
[null,"i","Valoare remanenta (la finele perioadei contractate)","€/unitate",null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E64)","v":0},null,{"$f":"SUM(G64)","v":0},null,{"$f":"SUM(I64)","v":0},null,null,null,{"$f":"SUM(M64)","v":0},null,{"$f":"SUM(O64)","v":0},null,{"$f":"SUM(Q64)","v":0},null,{"$f":"SUM(S64)","v":0},null,{"$f":"SUM(U64)","v":0},null,{"$f":"SUM(W64)","v":0}]
[]
[null,null,"TOTAL LCC PER UNITATE",null,{"$f":"E16+E30+E35+E49+E61-E65","v":0},null,{"$f":"G16+G30+G35+G49+G61-G65","v":0},null,{"$f":"I16+I30+I35+I49+I61-I65","v":0},null,{"$f":"K16+K30+K35+K49+K61-K65","v":0},null,{"$f":"M16+M30+M35+M49+M61-M65","v":0},null,{"$f":"O16+O30+O35+O49+O61-O65","v":0},null,{"$f":"Q16+Q30+Q35+Q49+Q61-Q65","v":0},null,{"$f":"S16+S30+S35+S49+S61-S65","v":0},null,{"$f":"U16+U30+U35+U49+U61-U65","v":0},null,{"$f":"W16+W30+W35+W49+W61-W65","v":0}]
[null,null,"TOTAL LCC",null,{"$f":"E67*E13","v":0},null,{"$f":"G67*G13","v":0},null,{"$f":"I67*I13","v":0},null,{"$f":"K67*K13","v":0},null,{"$f":"M67*M13","v":0},null,{"$f":"O67*O13","v":0},null,{"$f":"Q67*Q13","v":0},null,{"$f":"S67*S13","v":0},null,{"$f":"U67*U13","v":0},null,{"$f":"W67*W13","v":0}]
[]
[]
[null,"COST EMISII",null,null,null,">","CLICK AICI PENTRU DIAGRAME"]
[null,null,"Emisia","Cost per unitate €/g"]
[null,null,"NOx  (interval permis 0,0044-0,0088)",4.4000000000000003E-3]
[null,null,"PM  (interval permis 0,087-0,174)",8.6999999999999994E-2]
[null,null,"NMHC  (interval permis 0,001-0,002)",1E-3]
[null,null,"CO2  (interval permis 0.00003 - 0.00008)",3.0000000000000001E-5]
[]
[null,"CRESTERI ALE PRETULUI COMBUSTIBILULUI"]
[null,null,"Selectati optiunea din caseta de mai jos"]
[null,"i","Alegeti valorile proprii"]
[]
[null,null,"Cresterea anuala a pretului combustibilului %"]
[null,null,"Motorina (€/l)"]
[null,null,"Benzina (€/l)"]
[null,null,"Biogaz/CBG"]
[null,null,"Gaz Natural/CNG (€/Nm3)"]
[null,null,"Electricitate (€/kWh)"]
[null,null,"Biodiesel (€/l)"]
[null,null,"LPG (€/l)"]
[null,null,"Etanol (€/l)"]
[null,null,"Hidrogen gazos (€/Nm3)"]
[null,null,"Hidrogen lichid - kg/100km (€/kg)"]
[null,null,"Hidrogen lichid - l/100km  (€/l)"]
[null,null,"Combustibil in emulsie (€/l)"]
[null,null,null,"Annual price increase over period"]
[null,null,"Diesel (€/l)",{"$f":"INDEX('Preturi combustibili'!$D$6:$N$6,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Petrol (€/l)",{"$f":"INDEX('Preturi combustibili'!$D$9:$N$9,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Biogas/CBG"]
[null,null,"Natural Gas/CNG (€/Nm3)",{"$f":"INDEX('Preturi combustibili'!$D$24:$N$24,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Electricity (€/kWh)",{"$f":"INDEX('Preturi combustibili'!$D$18:$N$18,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Biodiesel (€/l)",{"$f":"INDEX('Preturi combustibili'!$D$21:$N$21,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"LPG (€/l)",{"$f":"INDEX('Preturi combustibili'!$D$12:$N$12,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Ethanol (€/l)",{"$f":"INDEX('Preturi combustibili'!$D$15:$N$15,LCC!$E$6)/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Hydrogen gas (€/Nm3)"]
[null,null,"Hydrogen liquid - kg/100km (€/kg)"]
[null,null,"Hydrogen liquid - l/100km  (€/l)"]
[null,null,"Emulsion Fuel (€/l)"]

{"sheet":"Diagrame","index":2,"n_rows":27,"n_cols":31,"rows_kept":27,"cut":false,"hidden":true,"merged":[[2,1,2,25],[26,3,26,5],[27,3,27,6]]}
[]
[]
[null,"DIAGRAMA REZULTATE LCC"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costuri operationale pe durata de viata"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costuri combustibil"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total alte costuri"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costuri intretinere"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costuri achizitie*"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Daca exista costuri remanente acestea vor fi scazute din costul de achizitie din diagrama"]
[]
[]
[]
[null,null,">","INAPOI LA CALCULUL LCC"]

{"sheet":"Preturi combustibili","index":3,"n_rows":97,"n_cols":51,"rows_kept":97,"cut":false,"hidden":true,"merged":[[39,1,40,1],[27,1,28,1],[29,1,30,1],[31,1,32,1],[33,1,34,1],[35,1,36,1],[37,1,38,1]]}
["Surse: ","OECD-FAO Perspectiva agricola\n\nSUA Administratia energie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIMELE SERII UN SINGUR COMBUSTIBIL",null,null,null,null,null,null,null,null,null,null,null,null,"Combustibil 1\nSerii","SERII AL DOILEA COMBUSTIBIL",null,null,null,null,null,null,null,null,null,null,null,null,"Combustibil 2\nSerii"]
[null,null,0.81200000000000006,null,null,null,null,null,"5 ANI",null,null,null,null,"10 ANI"]
[null,null,{"$f":"100-C2","v":99.188000000000002},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,"MOTORINA",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata",null,"MOTORINA",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
["Motorina","$/gallon","Pret estimat",3.6833300000000002,3.5441319999999998,3.4952230000000002,3.4971399999999999,3.533868,3.6106159999999998,3.671875,3.7407020000000002,3.815766,3.868004,3.9180830000000002,null,null,null,null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$G$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$H$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$I$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$J$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$K$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$L$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$M$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$N$6)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$6)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$6)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E4-D4)/D4","v":-3.779134641750817E-2},{"$f":"(F4-E4)/E4","v":-1.3799993905418773E-2},5.4846285916513031E-4,1.0502296162006696E-2,2.1717845714667276E-2,1.6966356987284215E-2,1.8744374468085159E-2,2.0066821682133404E-2,1.3690042838056634E-2,1.2946987645307556E-2,null,null,null,null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$6)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$6)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$6)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E5","v":-3.779134641750817E-2},{"$f":"F5+E6","v":-5.1591340322926942E-2},{"$f":"G5+F6","v":-5.1042877463761814E-2},-4.054058130175512E-2,-1.8822735587087844E-2,-1.8563785998036292E-3,1.6887995868281529E-2,3.6954817550414937E-2,5.0644860388471574E-2,6.3591848033779125E-2,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$6)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$6)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$6)))","v":0},0]
["Benzina","$/gallon","Pret estimat",3.3808379999999998,3.1774,3.0719460000000001,3.0273970000000001,3.0207419999999998,3.0347240000000002,3.077188,3.1208870000000002,3.1696469999999999,3.220602,3.261647,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$6)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$6)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$6)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E7-D7)/D7","v":-6.0173838557186062E-2},{"$f":"(F7-E7)/E7","v":-3.3188770693019433E-2},-1.4501882520070323E-2,-2.1982581075426512E-3,4.62866408319558E-3,1.3992705761710071E-2,1.4200952298007191E-2,1.5623763372400118E-2,1.6075922650061691E-2,1.2744511740351648E-2," ",null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$6)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$6)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$6)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E8","v":-6.0173838557186062E-2},{"$f":"F8+E9","v":-9.3362609250205494E-2},{"$f":"G8+F9","v":-0.10786449177027582},-0.11006274987781847,-0.10543408579462289,-9.1441380032912828E-2,-7.7240427734905637E-2,-6.161666436250552E-2,-4.5540741712443829E-2,-3.2796229972092181E-2,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$6)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$6)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$6)))","v":0},0]
["LPG","$/gallon","Pret estimat",2.1892990000000001,2.1427740000000002,2.1454360000000001,2.1942110000000001,2.2315330000000002,2.2541479999999998,2.2695509999999999,2.294362,2.3139639999999999,2.328557,2.3463189999999998,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$6)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$6)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$6)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E10-D10)/D10","v":-2.1251094528431214E-2},{"$f":"(F10-E10)/E10","v":1.2423148684835368E-3},2.2734306686379838E-2,1.7009303116245465E-2,1.0134288849862227E-2,6.8331804300339003E-3,1.0932118291239166E-2,8.5435515406896978E-3,6.3064939644696628E-3,7.6279000256381244E-3,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$6)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$6)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$6)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E11","v":-2.1251094528431214E-2},{"$f":"F11+E12","v":-2.0008779659947677E-2},{"$f":"G11+F12","v":2.7255270264321604E-3},1.9734830142677625E-2,2.9869118992539852E-2,3.6702299422573754E-2,4.7634417713812924E-2,5.6177969254502622E-2,6.2484463218972282E-2,7.0112363244610412E-2,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$6)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$6)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$6)))","v":0},0]
["Etanol","$/gallon","Pret estimat",2.5707420000000001,2.5745960000000001,2.5772849999999998,2.5795370000000002,2.5812029999999999,2.5974710000000001,2.6644839999999999,2.691967,2.7039330000000001,2.7027369999999999,2.602026,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$6)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$6)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$6)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E13-D13)/D13","v":1.4991780583193583E-3},{"$f":"(F13-E13)/E13","v":1.0444357095248029E-3},8.7378772623142764E-4,6.4585233706658334E-4,6.3024876385159058E-3,2.5799325574760897E-2,1.0314567473477096E-2,4.4450767784301008E-3,-4.4231865212643838E-4,-3.7262597137642323E-2]
[null,null,"% cumulativ",null,{"$f":"E14","v":1.4991780583193583E-3},{"$f":"F14+E15","v":2.5436137678441612E-3},{"$f":"G14+F15","v":3.4174014940755891E-3},4.0632538311421726E-3,1.0365741469658078E-2,3.6165067044418978E-2,4.6479634517896072E-2,5.0924711296326169E-2,5.0482392644199729E-2,1.3219795506557407E-2,null,null,null,null,null,null,null,null,null,"BENZINA",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata",null,"BENZINA",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
["Electricitate","$cents/kwathour","Pret estimat",10.217000000000001,10.143057000000001,10.121601999999999,10.095456,10.162350999999999,10.245552999999999,10.188694999999999,10.146483,10.065858,10.040848,10.164512,null,null,null,null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$9)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$9)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$9)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E16-D16)/D16","v":-7.2372516394244753E-3},{"$f":"(F16-E16)/E16","v":-2.1152400109751262E-3},-2.5831879182760687E-3,6.6262484824854678E-3,8.1872787113926697E-3,-5.5495296349548024E-3,-4.1430232232880912E-3,-7.946103097989668E-3,-2.4846366797544707E-3,1.231609123054146E-2,null,null,null,null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$9)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$9)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$9)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E17","v":-7.2372516394244753E-3},{"$f":"F17+E18","v":-9.3524916503996015E-3},{"$f":"G17+F18","v":-1.193567956867567E-2},-5.3094310861902024E-3,2.8778476252024673E-3,-2.6716820097523351E-3,-6.8147052330404263E-3,-1.4760808331030094E-2,-1.7245445010784566E-2,-4.9293537802431054E-3,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$9)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$9)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$9)))","v":0},0]
["Biodiesel","$/100 liters","Pret estimat",156.19999999999999,153.5,148.80000000000001,154.69999999999999,159.80000000000001,159.80000000000001,164.3,167,173,175,177.6,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$9)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$9)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$9)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E19-D19)/D19","v":-1.728553137003834E-2},{"$f":"(F19-E19)/E19","v":-3.0618892508143248E-2},3.9650537634408449E-2,3.2967032967033114E-2,0,2.8160200250312888E-2,1.6433353621424153E-2,3.5928143712574849E-2,1.1560693641618497E-2,1.4857142857142824E-2,null,null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$9)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$9)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$9)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E20","v":-1.728553137003834E-2},{"$f":"F20+E21","v":-4.7904423878181585E-2},{"$f":"G20+F21","v":-8.2538862437731356E-3},2.4713146723259978E-2,2.4713146723259978E-2,5.2873346973572863E-2,6.9306700594997023E-2,0.10523484430757188,0.11679553794919037,0.13165268080633319,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$9)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$9)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$9)))","v":0},0]
["Gaz Natural","$/milion Btu","Pret estimat",16.09,16.100000000000001,16.52,16.73,17.02,17.170000000000002,17.260000000000002,17.41,17.7,17.96,18.170000000000002,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$9)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$9)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$9)))","v":0},0]
[null,null,"% fata de anul anterior",null,{"$f":"(E22-D22)/D22","v":6.2150403977635576E-4},{"$f":"(F22-E22)/E22","v":2.6086956521739015E-2},1.2711864406779712E-2,1.7334130304841551E-2,8.8131609870741555E-3,5.2417006406522918E-3,8.6906141367322463E-3,1.6657093624353771E-2,1.4689265536723253E-2,1.1692650334075771E-2,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$9)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$9)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$9)))","v":0},0]
[null,null,"% cumulativ",null,{"$f":"E23","v":6.2150403977635576E-4},{"$f":"F23+E24","v":2.6708460561515369E-2},{"$f":"G23+F24","v":3.9420324968295083E-2},5.6754455273136634E-2,6.5567616260210793E-2,7.080931690086309E-2,7.9499931037595339E-2,9.6157024661949114E-2,0.11084629019867237,0.12253894053274814,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$9)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$9)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$9)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$9)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$9)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$9)))","v":0},0]
[]
[null,null,null,2014,"2017 (3 ani)","2019 (5ani)","2024 (10ani)","Produsul 1","Produsul 2","Produsul 3","Produsul 4","Produsul 5","Produsul 6","Produsul 7","Produsul 8","Produsul 9","Produsul 10",null,null,null,null,null,null,"LPG",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Total fuel price for period",null,"LPG",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
[null,"Motorina","Pret estimat ($/galon)",3.68,3.5,3.61,3.92,{"$f":"$AJ4","v":0},{"$f":"$AJ5","v":0},{"$f":"$AJ6","v":0},{"$f":"AJ7","v":0},{"$f":"AJ8","v":0},{"$f":"AJ9","v":0},{"$f":"AJ10","v":0},{"$f":"AJ11","v":0},{"$f":"AJ12","v":0},{"$f":"AJ13","v":0},null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$12)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$12)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$12)))","v":0},0]
[null,null,"% crestere/descrestere",null,-5.0999999999999997E-2,-1.8800000000000001E-2,6.3600000000000004E-2,{"$f":"AX4","v":0},{"$f":"AX5","v":0},{"$f":"AX6","v":0},{"$f":"AX7","v":0},{"$f":"AX8","v":0},{"$f":"AX9","v":0},{"$f":"AX10","v":0},{"$f":"AX11","v":0},{"$f":"AX12","v":0},{"$f":"AX13","v":0},null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$12)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$12)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$12)))","v":0},0]
[null,"Benzina","Pret estimat ($/galon)",3.3809999999999998,3.02,3.03,3.26,{"$f":"AJ16","v":0},{"$f":"AJ17","v":0},{"$f":"AJ18","v":0},{"$f":"AJ19","v":0},{"$f":"$AJ20","v":0},{"$f":"$AJ21","v":0},{"$f":"$AJ22","v":0},{"$f":"$AJ23","v":0},{"$f":"$AJ24","v":0},{"$f":"$AJ25","v":0},null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$12)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$12)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$12)))","v":0},0]
[null,null,"% crestere/descrestere",null,-0.1079,-0.10539999999999999,-3.2800000000000003E-2,{"$f":"AX16","v":0},{"$f":"AX17","v":0},{"$f":"AX18","v":0},{"$f":"AX19","v":0},{"$f":"$AX20","v":0},{"$f":"$AX21","v":0},{"$f":"$AX22","v":0},{"$f":"$AX23","v":0},{"$f":"$AX24","v":0},{"$f":"$AX25","v":0},null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$12)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$12)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$12)))","v":0},0]
[null,"LPG ","Pret estimat ($/galon)",2.1800000000000002,2.19,2.25,2.34,{"$f":"AJ28","v":0},{"$f":"AJ29","v":0},{"$f":"AJ30","v":0},{"$f":"AJ31","v":0},{"$f":"$AJ32","v":0},{"$f":"$AJ33","v":0},{"$f":"$AJ34","v":0},{"$f":"$AJ35","v":0},{"$f":"$AJ36","v":0},{"$f":"$AJ37","v":0},null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$12)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$12)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$12)))","v":0},0]
[null,null,"% crestere/descrestere",null,2.7000000000000001E-3,2.9899999999999999E-2,7.0099999999999996E-2,{"$f":"AX28","v":0},{"$f":"AX29","v":0},{"$f":"AX30","v":0},{"$f":"AX31","v":0},{"$f":"AX32","v":0},{"$f":"AX33","v":0},{"$f":"AX34","v":0},{"$f":"AX35","v":0},{"$f":"AX36","v":0},{"$f":"AX37","v":0},null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$12)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$12)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$12)))","v":0},0]
[null,"Etanol","Pret estimat ($/galon)",2.57,2.58,2.59,2.6,{"$f":"AJ40","v":0},{"$f":"AJ41","v":0},{"$f":"AJ42","v":0},{"$f":"AJ43","v":0},{"$f":"$AJ44","v":0},{"$f":"$AJ45","v":0},{"$f":"$AJ46","v":0},{"$f":"$AJ47","v":0},{"$f":"$AJ48","v":0},{"$f":"$AJ49","v":0},null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$12)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$12)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$12)))","v":0},0]
[null,null,"% crestere/descrestere",null,3.3999999999999998E-3,1.04E-2,1.32E-2,{"$f":"$AX40","v":0},{"$f":"$AX41","v":0},{"$f":"$AX42","v":0},{"$f":"$AX43","v":0},{"$f":"$AX44","v":0},{"$f":"$AX45","v":0},{"$f":"$AX46","v":0},{"$f":"$AX47","v":0},{"$f":"$AX48","v":0},{"$f":"$AX49","v":0},null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$12)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$12)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$12)))","v":0},0]
[null,"Electricitate","Pret estimat ($/galon)",10.210000000000001,10.1,10.199999999999999,10.16,{"$f":"AJ52","v":0},{"$f":"AJ53","v":0},{"$f":"$AJ54","v":0},{"$f":"$AJ55","v":0},{"$f":"$AJ56","v":0},{"$f":"$AJ57","v":0},{"$f":"$AJ58","v":0},{"$f":"$AJ59","v":0},{"$f":"$AJ60","v":0},{"$f":"$AJ61","v":0},null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$12)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$12)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$12)))","v":0},0]
[null,null,"% crestere/descrestere",null,-1.1900000000000001E-2,2.8999999999999998E-3,-0.49,{"$f":"AX52","v":0},{"$f":"AX53","v":0},{"$f":"AX54","v":0},{"$f":"AX55","v":0},{"$f":"AX56","v":0},{"$f":"AX57","v":0},{"$f":"AX58","v":0},{"$f":"AX59","v":0},{"$f":"AX60","v":0},{"$f":"AX61","v":0},null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$12)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$12)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$12)))","v":0},0]
[null,"Biodiesel ","Pret estimat ($/galon)",156.19999999999999,154.69999999999999,159.80000000000001,177.6,{"$f":"AJ64","v":0},{"$f":"AJ65","v":0},{"$f":"AJ66","v":0},{"$f":"AJ67","v":0},{"$f":"$AJ68","v":0},{"$f":"$AJ69","v":0},{"$f":"$AJ70","v":0},{"$f":"$AJ71","v":0},{"$f":"$AJ72","v":0},{"$f":"$AJ73","v":0}]
[null,null,"% crestere/descrestere",null,-8.3000000000000001E-3,2.47E-2,0.13170000000000001,{"$f":"AX64","v":0},{"$f":"AX65","v":0},{"$f":"AX66","v":0},{"$f":"AX67","v":0},{"$f":"AX68","v":0},{"$f":"AX69","v":0},{"$f":"AX70","v":0},{"$f":"AX71","v":0},{"$f":"AX72","v":0},{"$f":"AX73","v":0},null,null,null,null,null,null,"ETANOL",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata",null,"Etanol"]
[null,"Gaz Natural","Pret estimat ($/galon)",16.09,16.73,17.170000000000002,18.170000000000002,{"$f":"AJ76","v":0},{"$f":"AJ77","v":0},{"$f":"AJ78","v":0},{"$f":"AJ79","v":0},{"$f":"$AJ80","v":0},{"$f":"$AJ81","v":0},{"$f":"$AJ82","v":0},{"$f":"$AJ83","v":0},{"$f":"$AJ84","v":0},{"$f":"$AJ85","v":0},null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$15)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$15)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$15)))","v":0},0]
[null,null,"% crestere/descrestere",null,3.9399999999999998E-2,6.5600000000000006E-2,0.1225,{"$f":"AX76","v":0},{"$f":"AX77","v":0},{"$f":"AX78","v":0},{"$f":"$AX79","v":0},{"$f":"$AX80","v":0},{"$f":"$AX81","v":0},{"$f":"$AX82","v":0},{"$f":"$AX83","v":0},{"$f":"$AX84","v":0},{"$f":"$AX85","v":0},null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$15)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$15)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$15)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$15)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$15)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$15)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$15)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$15)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$15)))","v":0},0]
["Surse: ","OECD-FAO Perspectiva agricola",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$15)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$15)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$15)))","v":0},0]
[null,"SUA - Administratie energie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$15)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$15)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$15)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$15)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$15)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$15)))","v":0},0]
["*** Toate estimarile de pret au fosl considerate pentru sectorul de transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$15)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$15)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$15)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$15)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$15)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$15)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$15)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$15)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$15)))","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELECTRICITATE",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata",null,"ELECTRICITATE",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$18)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$18)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$18)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$18)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$18)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$18)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$18)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$18)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$18)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$18)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$18)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$18)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$18)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$18)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$18)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$18)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$18)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$18)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$18)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$18)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$18)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$18)))","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIODIESEL",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Total fuel price for period",null,"BIODIESEL",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$21)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$21)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$21)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$21)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$21)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$21)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$21)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$21)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$21)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$21)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$21)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$21)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$21)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$21)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$21)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$21)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$21)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$21)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$21)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$21)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$21)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$21)))","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAZ NATURAL",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata",null,"GAZ NATURAL",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Pret total combustibil pentru perioada vizata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$21/100))*LCC!$E$22)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$E$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+$F$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+G$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+H$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+I$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+J$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+K$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+L$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+M$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$21/100))*(LCC!$E$22*(1+N$24)))","v":0},0,null,"Produsul 1",{"$f":"((LCC!$E$19*(LCC!$E$25/100))*LCC!$E$26)","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$E$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$F$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$G$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$H$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$I$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$J$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$K$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$L$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$M$24)))","v":0},{"$f":"((LCC!$E$19*(LCC!$E$25/100))*(LCC!$E$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$21/100))*LCC!$G$22)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$E$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+$F$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+G$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+H$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+I$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+J$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+K$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+L$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+M$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$21/100))*(LCC!$G$22*(1+N$24)))","v":0},0,null,"Produsul 2",{"$f":"((LCC!$G$19*(LCC!$G$25/100))*LCC!$G$26)","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$E$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$F$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$G$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$H$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$I$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$J$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$K$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$L$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$M$24)))","v":0},{"$f":"((LCC!$G$19*(LCC!$G$25/100))*(LCC!$G$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$21/100))*LCC!$I$22)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$E$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+$F$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+G$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+H$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+I$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+J$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+K$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+L$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+M$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$21/100))*(LCC!$I$22*(1+N$24)))","v":0},0,null,"Produsul 3",{"$f":"((LCC!$I$19*(LCC!$I$25/100))*LCC!$I$26)","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$E$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$F$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$G$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$H$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$I$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$J$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$K$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$L$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$M$24)))","v":0},{"$f":"((LCC!$I$19*(LCC!$I$25/100))*(LCC!$I$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$21/100))*LCC!$K$22)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$E$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+$F$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+G$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+H$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+I$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+J$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+K$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+L$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+M$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$21/100))*(LCC!$K$22*(1+N$24)))","v":0},0,null,"Produsul 4",{"$f":"((LCC!$K$19*(LCC!$K$25/100))*LCC!$K$26)","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$E$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$F$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$G$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$H$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$I$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$J$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$K$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$L$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$M$24)))","v":0},{"$f":"((LCC!$K$19*(LCC!$K$25/100))*(LCC!$K$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$21/100))*LCC!$M$22)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$E$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+$F$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+G$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+H$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+I$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+J$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+K$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+L$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+M$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$21/100))*(LCC!$M$22*(1+N$24)))","v":0},0,null,"Produsul 5",{"$f":"((LCC!$M$19*(LCC!$M$25/100))*LCC!$M$26)","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$E$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$F$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$G$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$H$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$I$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$J$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$K$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$L$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$M$24)))","v":0},{"$f":"((LCC!$M$19*(LCC!$M$25/100))*(LCC!$M$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$21/100))*LCC!$O$22)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$E$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+$F$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+G$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+H$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+I$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+J$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+K$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+L$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+M$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$21/100))*(LCC!$O$22*(1+N$24)))","v":0},0,null,"Produsul 6",{"$f":"((LCC!$O$19*(LCC!$O$25/100))*LCC!$O$26)","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$E$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$F$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$G$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$H$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$I$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$J$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$K$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$L$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$M$24)))","v":0},{"$f":"((LCC!$O$19*(LCC!$O$25/100))*(LCC!$O$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*LCC!$Q$22)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$E$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+$F$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+G$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+H$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+I$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+J$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+K$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+L$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+M$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$21/100))*(LCC!$Q$22*(1+N$24)))","v":0},0,null,"Produsul 7",{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*LCC!$Q$26)","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$E$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$F$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$G$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$H$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$I$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$J$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$K$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$L$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$M$24)))","v":0},{"$f":"((LCC!$Q$19*(LCC!$Q$25/100))*(LCC!$Q$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$21/100))*LCC!$S$22)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$E$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+$F$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+G$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+H$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+I$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+J$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+K$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+L$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+M$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$21/100))*(LCC!$S$22*(1+N$24)))","v":0},0,null,"Produsul 8",{"$f":"((LCC!$S$19*(LCC!$S$25/100))*LCC!$S$26)","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$E$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$F$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$G$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$H$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$I$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$J$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$K$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$L$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$M$24)))","v":0},{"$f":"((LCC!$S$19*(LCC!$S$25/100))*(LCC!$S$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$21/100))*LCC!$U$22)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$E$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+$F$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+G$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+H$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+I$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+J$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+K$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+L$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+M$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$21/100))*(LCC!$U$22*(1+N$24)))","v":0},0,null,"Produsul 9",{"$f":"((LCC!$U$19*(LCC!$U$25/100))*LCC!$U$26)","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$E$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$F$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$G$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$H$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$I$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$J$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$K$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$L$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$M$24)))","v":0},{"$f":"((LCC!$U$19*(LCC!$U$25/100))*(LCC!$U$26*(1+$N$24)))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$21/100))*LCC!$W$22)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$E$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+$F$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+G$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+H$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+I$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+J$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+K$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+L$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+M$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$21/100))*(LCC!$W$22*(1+N$24)))","v":0},0,null,"Produsul 10",{"$f":"((LCC!$W$19*(LCC!$W$25/100))*LCC!$W$26)","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$E$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$F$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$G$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$H$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$I$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$J$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$K$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$L$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$M$24)))","v":0},{"$f":"((LCC!$W$19*(LCC!$W$25/100))*(LCC!$W$26*(1+$N$24)))","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BATERIE",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Cost inlocuiri pentru perioada vizata",null,"BATERIE",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Cost inlocuiri pentru perioada vizata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 1",0,{"$f":"IF(LCC!$E$28=1,LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,$E$24=2),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=3),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=4),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=5),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=3,LCC!$E$28=6),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=7),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=4,LCC!$E$28=8),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=3,LCC!$E$28=9),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=5,LCC!$E$28=10),LCC!$E$27,0)","v":0},{"$f":"SUM(Y88:INDEX(Y88:AI88,LCC!$E$6))","v":0},null,"Produsul 1",0,{"$f":"IF(LCC!$E$28=1,LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,$E$24=2),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=3),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=4),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=5),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=3,LCC!$E$28=6),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=7),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=4,LCC!$E$28=8),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=3,LCC!$E$28=9),LCC!$E$27,0)","v":0},{"$f":"IF(OR(LCC!$E$28=1,LCC!$E$28=2,LCC!$E$28=5,LCC!$E$28=10),LCC!$E$27,0)","v":0},{"$f":"SUM(AM88:INDEX(AM88:AW88,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 2",0,{"$f":"IF(LCC!$G$28=1,LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,$E$24=2),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=3),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=4),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=5),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=3,LCC!$G$28=6),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=7),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=4,LCC!$G$28=8),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=3,LCC!$G$28=9),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=5,LCC!$G$28=10),LCC!$G$27,0)","v":0},{"$f":"SUM(Y89:INDEX(Y89:AI89,LCC!$E$6))","v":0},null,"Produsul 2",0,{"$f":"IF(LCC!$G$28=1,LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,$E$24=2),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=3),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=4),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=5),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=3,LCC!$G$28=6),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=7),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=4,LCC!$G$28=8),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=3,LCC!$G$28=9),LCC!$G$27,0)","v":0},{"$f":"IF(OR(LCC!$G$28=1,LCC!$G$28=2,LCC!$G$28=5,LCC!$G$28=10),LCC!$G$27,0)","v":0},{"$f":"SUM(AM89:INDEX(AM89:AW89,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 3",0,{"$f":"IF(LCC!$I$28=1,LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,$E$24=2),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=3),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=4),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=5),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=3,LCC!$I$28=6),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=7),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=4,LCC!$I$28=8),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=3,LCC!$I$28=9),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=5,LCC!$I$28=10),LCC!$I$27,0)","v":0},{"$f":"SUM(Y90:INDEX(Y90:AI90,LCC!$E$6))","v":0},null,"Produsul 3",0,{"$f":"IF(LCC!$I$28=1,LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,$E$24=2),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=3),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=4),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=5),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=3,LCC!$I$28=6),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=7),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=4,LCC!$I$28=8),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=3,LCC!$I$28=9),LCC!$I$27,0)","v":0},{"$f":"IF(OR(LCC!$I$28=1,LCC!$I$28=2,LCC!$I$28=5,LCC!$I$28=10),LCC!$I$27,0)","v":0},{"$f":"SUM(AM90:INDEX(AM90:AW90,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 4",0,{"$f":"IF(LCC!$K$28=1,LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,$E$24=2),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=3),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=4),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=5),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=3,LCC!$K$28=6),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=7),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=4,LCC!$K$28=8),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=3,LCC!$K$28=9),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=5,LCC!$K$28=10),LCC!$K$27,0)","v":0},{"$f":"SUM(Y91:INDEX(Y91:AI91,LCC!$E$6))","v":0},null,"Produsul 4",0,{"$f":"IF(LCC!$K$28=1,LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,$E$24=2),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=3),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=4),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=5),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=3,LCC!$K$28=6),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=7),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=4,LCC!$K$28=8),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=3,LCC!$K$28=9),LCC!$K$27,0)","v":0},{"$f":"IF(OR(LCC!$K$28=1,LCC!$K$28=2,LCC!$K$28=5,LCC!$K$28=10),LCC!$K$27,0)","v":0},{"$f":"SUM(AM91:INDEX(AM91:AW91,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 5",0,{"$f":"IF(LCC!$M$28=1,LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,$E$24=2),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=3),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=4),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=5),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=3,LCC!$M$28=6),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=7),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=4,LCC!$M$28=8),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=3,LCC!$M$28=9),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=5,LCC!$M$28=10),LCC!$M$27,0)","v":0},{"$f":"SUM(Y92:INDEX(Y92:AI92,LCC!$E$6))","v":0},null,"Produsul 5",0,{"$f":"IF(LCC!$M$28=1,LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,$E$24=2),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=3),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=4),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=5),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=3,LCC!$M$28=6),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=7),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=4,LCC!$M$28=8),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=3,LCC!$M$28=9),LCC!$M$27,0)","v":0},{"$f":"IF(OR(LCC!$M$28=1,LCC!$M$28=2,LCC!$M$28=5,LCC!$M$28=10),LCC!$M$27,0)","v":0},{"$f":"SUM(AM92:INDEX(AM92:AW92,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 6",0,{"$f":"IF(LCC!$O$28=1,LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,$E$24=2),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=3),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=4),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=5),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=3,LCC!$O$28=6),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=7),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=4,LCC!$O$28=8),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=3,LCC!$O$28=9),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=5,LCC!$O$28=10),LCC!$O$27,0)","v":0},{"$f":"SUM(Y93:INDEX(Y93:AI93,LCC!$E$6))","v":0},null,"Produsul 6",0,{"$f":"IF(LCC!$O$28=1,LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,$E$24=2),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=3),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=4),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=5),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=3,LCC!$O$28=6),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=7),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=4,LCC!$O$28=8),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=3,LCC!$O$28=9),LCC!$O$27,0)","v":0},{"$f":"IF(OR(LCC!$O$28=1,LCC!$O$28=2,LCC!$O$28=5,LCC!$O$28=10),LCC!$O$27,0)","v":0},{"$f":"SUM(AM93:INDEX(AM93:AW93,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 7",0,{"$f":"IF(LCC!$Q$28=1,LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,$E$24=2),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=3),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=4),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=5),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=3,LCC!$Q$28=6),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=7),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=4,LCC!$Q$28=8),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=3,LCC!$Q$28=9),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=5,LCC!$Q$28=10),LCC!$Q$27,0)","v":0},{"$f":"SUM(Y94:INDEX(Y94:AI94,LCC!$E$6))","v":0},null,"Produsul 7",0,{"$f":"IF(LCC!$Q$28=1,LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,$E$24=2),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=3),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=4),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=5),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=3,LCC!$Q$28=6),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=7),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=4,LCC!$Q$28=8),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=3,LCC!$Q$28=9),LCC!$Q$27,0)","v":0},{"$f":"IF(OR(LCC!$Q$28=1,LCC!$Q$28=2,LCC!$Q$28=5,LCC!$Q$28=10),LCC!$Q$27,0)","v":0},{"$f":"SUM(AM94:INDEX(AM94:AW94,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 8",0,{"$f":"IF(LCC!$S$28=1,LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,$E$24=2),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=3),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=4),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=5),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=3,LCC!$S$28=6),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=7),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=4,LCC!$S$28=8),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=3,LCC!$S$28=9),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=5,LCC!$S$28=10),LCC!$S$27,0)","v":0},{"$f":"SUM(Y95:INDEX(Y95:AI95,LCC!$E$6))","v":0},null,"Produsul 8",0,{"$f":"IF(LCC!$S$28=1,LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,$E$24=2),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=3),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=4),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=5),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=3,LCC!$S$28=6),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=7),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=4,LCC!$S$28=8),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=3,LCC!$S$28=9),LCC!$S$27,0)","v":0},{"$f":"IF(OR(LCC!$S$28=1,LCC!$S$28=2,LCC!$S$28=5,LCC!$S$28=10),LCC!$S$27,0)","v":0},{"$f":"SUM(AM95:INDEX(AM95:AW95,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 9",0,{"$f":"IF(LCC!$U$28=1,LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,$E$24=2),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=3),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=4),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=5),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=3,LCC!$U$28=6),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=7),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=4,LCC!$U$28=8),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=3,LCC!$U$28=9),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=5,LCC!$U$28=10),LCC!$U$27,0)","v":0},{"$f":"SUM(Y96:INDEX(Y96:AI96,LCC!$E$6))","v":0},null,"Produsul 9",0,{"$f":"IF(LCC!$U$28=1,LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,$E$24=2),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=3),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=4),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=5),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=3,LCC!$U$28=6),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=7),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=4,LCC!$U$28=8),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=3,LCC!$U$28=9),LCC!$U$27,0)","v":0},{"$f":"IF(OR(LCC!$U$28=1,LCC!$U$28=2,LCC!$U$28=5,LCC!$U$28=10),LCC!$U$27,0)","v":0},{"$f":"SUM(AM96:INDEX(AM96:AW96,LCC!$E$6))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produsul 10",0,{"$f":"IF(LCC!$W$28=1,LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,$E$24=2),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=3),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=4),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=5),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=3,LCC!$W$28=6),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=7),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=4,LCC!$W$28=8),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=3,LCC!$W$28=9),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=5,LCC!$W$28=10),LCC!$W$27,0)","v":0},{"$f":"SUM(Y97:INDEX(Y97:AI97,LCC!$E$6))","v":0},null,"Produsul 10",0,{"$f":"IF(LCC!$W$28=1,LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,$E$24=2),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=3),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=4),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=5),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=3,LCC!$W$28=6),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=7),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=4,LCC!$W$28=8),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=3,LCC!$W$28=9),LCC!$W$27,0)","v":0},{"$f":"IF(OR(LCC!$W$28=1,LCC!$W$28=2,LCC!$W$28=5,LCC!$W$28=10),LCC!$W$27,0)","v":0},{"$f":"SUM(AM97:INDEX(AM97:AW97,LCC!$E$6))","v":0}]

{"sheet":"Calculari","index":4,"n_rows":59,"n_cols":16,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
["FOR CALCULATIONS ONLY - DO NOT AMEND!"]
[]
[null,null,null,"Produsul 1","Produsul 2","Produsul 3","Produsul 4","Produsul 5","Produsul 6","Produsul 7","Produsul 8","Produsul 9","Produsul 10"]
[null,null,"Tip combustibil",{"$f":"MATCH(LCC!E20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!G20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!I20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!K20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!M20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!O20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!Q20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!S20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!U20,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!W20,$B$26:$B$38,0)","v":{"$error":"#N/A"}}]
[null,null,"Tip combustibil 2",{"$f":"MATCH(LCC!E24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!G24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!I24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!K24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!M24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!O24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!Q24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!S24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!U24,$B$26:$B$38,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(LCC!W24,$B$26:$B$38,0)","v":{"$error":"#N/A"}}]
[null,null,"Combustibil de referinta (1 = motorina, 2 = benzina)",{"$f":"IF(LCC!E58>0,IF(LCC!E58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!G58>0,IF(LCC!G58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!I58>0,IF(LCC!I58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!K58>0,IF(LCC!K58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!M58>0,IF(LCC!M58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!O58>0,IF(LCC!O58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!Q58>0,IF(LCC!Q58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!S58>0,IF(LCC!S58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!U58>0,IF(LCC!U58=\"Diesel\",1,2),0)","v":0},{"$f":"IF(LCC!W58>0,IF(LCC!W58=\"Diesel\",1,2),0)","v":0}]
[null,null,"Combustibilul 1",{"$f":"INDEX($G$26:$G$38,D4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,E4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,F4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,G4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,H4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,I4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,J4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,K4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,L4)/LCC!$E$6","v":{"$error":"#N/A"}},{"$f":"INDEX($G$26:$G$38,M4)/LCC!$E$6","v":{"$error":"#N/A"}}]
[null,null,"Combustibilul 2",{"$f":"IF(LCC!E23=\"Yes\",INDEX($G$42:$G$54,D5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!G23=\"Yes\",INDEX($G$42:$G$54,E5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!I23=\"Yes\",INDEX($G$42:$G$54,F5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!K23=\"Yes\",INDEX($G$42:$G$54,G5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!M23=\"Yes\",INDEX($G$42:$G$54,H5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!O23=\"Yes\",INDEX($G$42:$G$54,I5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!Q23=\"Yes\",INDEX($G$42:$G$54,J5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!S23=\"Yes\",INDEX($G$42:$G$54,K5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!U23=\"Yes\",INDEX($G$42:$G$54,L5)/LCC!$E$6,0)","v":0},{"$f":"IF(LCC!W23=\"Yes\",INDEX($G$42:$G$54,M5)/LCC!$E$6,0)","v":0}]
[null,null,"Plata combustibil per perioada",{"$f":"SUM(D7:D8)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Pret mediu anual baterie",{"$f":"'Preturi combustibili'!AJ53/LCC!$E$6+'Preturi combustibili'!AX53/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AJ54/LCC!$E$6+'Preturi combustibili'!AJ54/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AJ55/LCC!$E$6+'Preturi combustibili'!AJ55/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AJ56/LCC!$E$6+'Preturi combustibili'!AJ56/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AJ57/LCC!$E$6+'Preturi combustibili'!AJ57/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AK57/LCC!$E$6+'Preturi combustibili'!AK57/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AL57/LCC!$E$6+'Preturi combustibili'!AL57/LCC!$E$6","v":{"$error":"#VALUE!"}},{"$f":"'Preturi combustibili'!AM57/LCC!$E$6+'Preturi combustibili'!AM57/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AN57/LCC!$E$6+'Preturi combustibili'!AN57/LCC!$E$6","v":{"$error":"#DIV/0!"}},{"$f":"'Preturi combustibili'!AO57/LCC!$E$6+'Preturi combustibili'!AO57/LCC!$E$6","v":{"$error":"#DIV/0!"}}]
[null,null,"Pret combustibil per litru utilizand valorile proprii (Combustibil 1)",{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!D4,2)>0,LCC!$E$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!D4,2),LCC!$E$6,LCC!$E$22,1,LCC!$E$6,1),LCC!$E$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!D4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!E4,2)>0,LCC!$G$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!E4,2),LCC!$E$6,LCC!$G$22,1,LCC!$E$6,1),LCC!$G$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!E4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!F4,2)>0,LCC!$I$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!F4,2),LCC!$E$6,LCC!$I$22,1,LCC!$E$6,1),LCC!$I$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!F4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!G4,2)>0,LCC!$K$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!G4,2),LCC!$E$6,LCC!$K$22,1,LCC!$E$6,1),LCC!$K$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!G4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!H4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!H4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!H4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!I4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!I4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!I4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!J4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!J4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!J4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!K4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!K4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!K4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!L4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!L4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!L4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!M4,2)>0,LCC!$M$22-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!M4,2),LCC!$E$6,LCC!$M$22,1,LCC!$E$6,1),LCC!$M$22*(1+(INDEX(LCC!$C$83:$D$93,Calculari!M4,2))^LCC!$E$6))","v":{"$error":"#N/A"}}]
[null,null,"Pret combustibil per litru utilizand valorile proprii (Combustibil 2)",{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!D5,2)>0,LCC!$E$26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!D5,2),LCC!$E$6,LCC!$E$26,1,LCC!$E$6,1),LCC!$E$26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!D5,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!E4,2)>0,LCC!G26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!E4,2),LCC!$E$6,LCC!G26,1,LCC!$E$6,1),LCC!G26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!E4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!F4,2)>0,LCC!I26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!F4,2),LCC!$E$6,LCC!I26,1,LCC!$E$6,1),LCC!I26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!F4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!G4,2)>0,LCC!K26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!G4,2),LCC!$E$6,LCC!K26,1,LCC!$E$6,1),LCC!K26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!G4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!H4,2)>0,LCC!M26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!H4,2),LCC!$E$6,LCC!M26,1,LCC!$E$6,1),LCC!M26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!H4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!I4,2)>0,LCC!O26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!I4,2),LCC!$E$6,LCC!O26,1,LCC!$E$6,1),LCC!O26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!I4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!J4,2)>0,LCC!Q26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!J4,2),LCC!$E$6,LCC!Q26,1,LCC!$E$6,1),LCC!Q26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!J4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!K4,2)>0,LCC!S26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!K4,2),LCC!$E$6,LCC!S26,1,LCC!$E$6,1),LCC!S26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!K4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!L4,2)>0,LCC!U26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!L4,2),LCC!$E$6,LCC!U26,1,LCC!$E$6,1),LCC!U26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!L4,2))^LCC!$E$6))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX(LCC!$C$83:$D$94,Calculari!M4,2)>0,LCC!W26-CUMIPMT(INDEX(LCC!$C$83:$D$94,Calculari!M4,2),LCC!$E$6,LCC!W26,1,LCC!$E$6,1),LCC!W26*(1+(INDEX(LCC!$C$83:$D$93,Calculari!M4,2))^LCC!$E$6))","v":{"$error":"#N/A"}}]
[null,null,"Consum combustibil per vehicul (Combustibil 1)",{"$f":"LCC!E$21","v":0},{"$f":"LCC!G$21","v":0},{"$f":"LCC!I$21","v":0},{"$f":"LCC!K$21","v":0},{"$f":"LCC!M$21","v":0},{"$f":"LCC!O$21","v":0},{"$f":"LCC!Q$21","v":0},{"$f":"LCC!S$21","v":0},{"$f":"LCC!U$21","v":0},{"$f":"LCC!W$21","v":0}]
[null,null,"Continut energetic (Combustibil 1)",{"$f":"IF(CELL(\"type\",LCC!E22)=\"v\",INDEX($C$26:$C$38,D$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!G22)=\"v\",INDEX($C$26:$C$38,E$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!I22)=\"v\",INDEX($C$26:$C$38,F$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!K22)=\"v\",INDEX($C$26:$C$38,G$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!M22)=\"v\",INDEX($C$26:$C$38,H$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!O22)=\"v\",INDEX($C$26:$C$38,I$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!Q22)=\"v\",INDEX($C$26:$C$38,J$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!S22)=\"v\",INDEX($C$26:$C$38,K$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!U22)=\"v\",INDEX($C$26:$C$38,L$4),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!W22)=\"v\",INDEX($C$26:$C$38,M$4),0)","v":0}]
[null,null,"Consum combustibil per vehicul (Combustibil 2)",{"$f":"LCC!E$25","v":0},{"$f":"LCC!G$25","v":0},{"$f":"LCC!I$25","v":0},{"$f":"LCC!K$25","v":0},{"$f":"LCC!M$25","v":0},{"$f":"LCC!O$25","v":0},{"$f":"LCC!Q$25","v":0},{"$f":"LCC!S$25","v":0},{"$f":"LCC!U$25","v":0},{"$f":"LCC!W$25","v":0}]
[null,null,"Continut energetic (Combustibil 2)",{"$f":"IF(CELL(\"type\",LCC!E26)=\"v\",INDEX($C$42:$C$54,D$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!G26)=\"v\",INDEX($C$42:$C$54,E$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!I26)=\"v\",INDEX($C$42:$C$54,F$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!K26)=\"v\",INDEX($C$42:$C$54,G$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!M26)=\"v\",INDEX($C$42:$C$54,H$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!O26)=\"v\",INDEX($C$42:$C$54,I$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!Q26)=\"v\",INDEX($C$42:$C$54,J$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!S26)=\"v\",INDEX($C$42:$C$54,K$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!U26)=\"v\",INDEX($C$42:$C$54,L$5),0)","v":0},{"$f":"IF(CELL(\"type\",LCC!W26)=\"v\",INDEX($C$42:$C$54,M$5),0)","v":0}]
[null,null,"Consum energie (MJ/km)",{"$f":"((D13/100)*D14)+((D15/100)*D16)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Cost combustibil referinta per litru (€/l)",{"$f":"LCC!E$59","v":0},{"$f":"LCC!G$59","v":0},{"$f":"LCC!I$59","v":0},{"$f":"LCC!K$59","v":0},{"$f":"LCC!M$59","v":0},{"$f":"LCC!O$59","v":0},{"$f":"LCC!Q$59","v":0},{"$f":"LCC!S$59","v":0},{"$f":"LCC!U$59","v":0},{"$f":"LCC!W$59","v":0}]
[null,null,"Continut energie combustibil de referinta",{"$f":"IF($D$6=1,C26, IF($D$6=2,C27, \"INCORRECT\"))","v":"INCORRECT"},{"$f":"IF(E$6=1,$C$26, IF(E$6=2,$C$27, \"INCORRECT\"))","v":"INCORRECT"},"INCORRECT","INCORRECT","INCORRECT","INCORRECT","INCORRECT","INCORRECT","INCORRECT","INCORRECT"]
[null,null,"Cost per unitate energie (€/MJ)",{"$f":"D18/D19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,"Distanta parcursa pe durata de viata (km)",{"$f":"LCC!E19*LCC!E$6","v":0},{"$f":"LCC!G19*LCC!G$6","v":0},{"$f":"LCC!I19*LCC!I$6","v":0},{"$f":"LCC!K19*LCC!K$6","v":0},{"$f":"LCC!M19*LCC!M$6","v":0},{"$f":"LCC!O19*LCC!O$6","v":0},{"$f":"LCC!Q19*LCC!Q$6","v":0},{"$f":"LCC!S19*LCC!S$6","v":0},{"$f":"LCC!U19*LCC!U$6","v":0},{"$f":"LCC!W19*LCC!W$6","v":0}]
[null,null,"Cost consum energie pe durata de viata (€)",{"$f":"D17*D20*D21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Combustibilul 1",null,null,null,null,"Total Fuel costs for specified period"]
[null,"Tip combustibil","Continut energetic","Continut energetic unitar","Consum combustibil unitar","Cost                                               combustibil                              unitar","Produsul 1","Produsul 2","Produsul 3","Produsul 4","Produsulct 5","Produsul 6","Produsul 7","Produsul 8","Produsul 9","Produsul 10"]
[null,"Motorina (€/l)",36,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$28","v":0},{"$f":"'Preturi combustibili'!$I$28","v":0},{"$f":"'Preturi combustibili'!$J$28","v":0},{"$f":"'Preturi combustibili'!$K$28","v":0},{"$f":"'Preturi combustibili'!$L$28","v":0},0,0,0,0,0]
[null,"Benzina (€/l)",32,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$30","v":0},{"$f":"'Preturi combustibili'!$I$30","v":0},{"$f":"'Preturi combustibili'!$J$30","v":0},{"$f":"'Preturi combustibili'!$K$30","v":0},{"$f":"'Preturi combustibili'!$L$30","v":0},0,0,0,0,0]
[null,"Biogaz/CBG",35,"MJ/Nm3","Nm3/100km","€/Nm3"]
[null,"Gaz Natural/CNG (Nm3/100km)",35,"MJ/Nm3","Nm3/100km","€/Nm3",{"$f":"'Preturi combustibili'!$H$40","v":0},{"$f":"'Preturi combustibili'!$I$40","v":0},{"$f":"'Preturi combustibili'!$J$40","v":0},{"$f":"'Preturi combustibili'!$K$40","v":0},{"$f":"'Preturi combustibili'!$L$40","v":0},0,0,0,0,0]
[null,"Gaz Natural/CNG (kg/100km)",null,"MJ/kg","kg/100km","€/kg"]
[null,"Electricitate (€/kWh)",3.6,"MJ/kWh","kWh/100km","€/kWh",{"$f":"'Preturi combustibili'!$H$36","v":0},{"$f":"'Preturi combustibili'!$I$36","v":0},{"$f":"'Preturi combustibili'!$J$36","v":0},{"$f":"'Preturi combustibili'!$K$36","v":0},{"$f":"'Preturi combustibili'!$L$36","v":0},0,0,0,0,0]
[null,"Biodiesel (€/l)",33,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$38","v":0},{"$f":"'Preturi combustibili'!$I$38","v":0},{"$f":"'Preturi combustibili'!$J$38","v":0},{"$f":"'Preturi combustibili'!$K$38","v":0},{"$f":"'Preturi combustibili'!$L$38","v":0},0,0,0,0,0]
[null,"LPG (€/l)",24,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$32","v":0},{"$f":"'Preturi combustibili'!$I$32","v":0},{"$f":"'Preturi combustibili'!$J$32","v":0},{"$f":"'Preturi combustibili'!$K$32","v":0},{"$f":"'Preturi combustibili'!$L$32","v":0},0,0,0,0,0]
[null,"Etanol (€/l)",21,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$34","v":0},{"$f":"'Preturi combustibili'!$I$34","v":0},{"$f":"'Preturi combustibili'!$J$34","v":0},{"$f":"'Preturi combustibili'!$K$34","v":0},{"$f":"'Preturi combustibili'!$L$34","v":0},0,0,0,0,0]
[null,"Hidrogen gazos (€/Nm3) ",11,"MJ/Nm3","Nm3/100km","€/Nm3"]
[null,"Hidrogen lichid - kg/100km",120,"MJ/kg","kg/100km","€/kg"]
[null,"Hidrogen lichid - l/100km",8.6,"MJ/l","l/100km","€/l"]
[null,"Combustibil in emulsie (€/l)",32,"MJ/l","l/100km","€/l"]
[]
[null,"Combustibilul 2",null,null,null,null,"Total Fuel costs for specified period"]
[null,"Tip combustibil","Cintinut energetic","Continut energetic unitar","Consum combustibil unitar","Cost                                        combustibil                             unitar","Produsul 1","Produsul 2","Produsul 3","Produsul 4","Produsul 5","Produsul 6","Produsul 7","Produsul 8","Produsul 9","Produsul 10"]
[null,"Motorina (€/l)",36,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$29","v":0},{"$f":"'Preturi combustibili'!$I$29","v":0},{"$f":"'Preturi combustibili'!$J$29","v":0},{"$f":"'Preturi combustibili'!$K$29","v":0},{"$f":"'Preturi combustibili'!$L29","v":0},0,0,0,0,0]
[null,"Benzina (€/l)",32,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$31","v":0},{"$f":"'Preturi combustibili'!$I$31","v":0},{"$f":"'Preturi combustibili'!$J$31","v":0},{"$f":"'Preturi combustibili'!$K$31","v":0},{"$f":"'Preturi combustibili'!$L31","v":0},0,0,0,0,0]
[null,"Biogaz/CBG",35,"MJ/Nm3","Nm3/100km","€/Nm3"]
[null,"Gaz Natural/CNG (€/Nm3)",35,"MJ/Nm3","Nm3/100km","€/Nm3",{"$f":"'Preturi combustibili'!$H$41","v":0},{"$f":"'Preturi combustibili'!$I$41","v":0},{"$f":"'Preturi combustibili'!$J$41","v":0},{"$f":"'Preturi combustibili'!$K$41","v":0},{"$f":"'Preturi combustibili'!$L41","v":0},0,0,0,0,0]
[null,"Gaz Natural/CNG (kg/100km)",null,"MJ/kg","kg/100km","€/kg"]
[null,"Electricitate (€/kWh)",3.6,"MJ/kWh","kWh/100km","€/kWh",{"$f":"'Preturi combustibili'!$H$37","v":0},{"$f":"'Preturi combustibili'!$I$37","v":0},{"$f":"'Preturi combustibili'!$J$37","v":0},{"$f":"'Preturi combustibili'!$K$37","v":0},{"$f":"'Preturi combustibili'!$L37","v":0},0,0,0,0,0]
[null,"Biodiesel (€/l)",33,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$39","v":0},{"$f":"'Preturi combustibili'!$I$39","v":0},{"$f":"'Preturi combustibili'!$J$39","v":0},{"$f":"'Preturi combustibili'!$K$39","v":0},{"$f":"'Preturi combustibili'!L39","v":0},0,0,0,0,0]
[null,"LPG (€/l)",24,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$33","v":0},{"$f":"'Preturi combustibili'!$I$33","v":0},{"$f":"'Preturi combustibili'!$J$33","v":0},{"$f":"'Preturi combustibili'!$K$33","v":0},{"$f":"'Preturi combustibili'!L33","v":0},0,0,0,0,0]
[null,"Etanol (€/l)",21,"MJ/l","l/100km","€/l",{"$f":"'Preturi combustibili'!$H$35","v":0},{"$f":"'Preturi combustibili'!$I$35","v":0},{"$f":"'Preturi combustibili'!$J$35","v":0},{"$f":"'Preturi combustibili'!$K$35","v":0},{"$f":"'Preturi combustibili'!L35","v":0},0,0,0,0,0]
[null,"Hidrogen gazos (€/Nm3)",11,"MJ/Nm3","Nm3/100km","€/Nm3"]
[null,"Hidrogen lichid - kg/100km (€/kg)",120,"MJ/kg","kg/100km","€/kg"]
[null,"Hidrogen lichid - l/100km  (€/l)",8.6,"MJ/l","l/100km","€/l"]
[null,"Combustibil in emulsie (€/l)",32,"MJ/l","l/100km","€/l"]
[]
[null,"Drop down lists"]
[null,"Tip contract","Combustibil referinta","Cresteri pret combustibil","Da_nu"]
[null,"Achizitie","Motorina","Alegeti valorile proprii","Da"]
[null,"Leasing","Benzina","Utilizati valorile OECD-FAO","Nu"]