{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tabelle1","index":0,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,null,null,"Kalkulation Trauben-Vollernter1)",null,null,10]
[]
[null,"Erntemenge",14000,"kg/ha","notwendige Behälterkapazität",null,168,"kg/Zeile"]
[null,"Zeilenbreite",2,"m",null,"mit Reserve",201.6,"kg/Zeile"]
[null,"Zeilenlänge",60,"m",null,"Inhalt",262.08,"Liter/Zeile"]
[null,"Zeilen je ha",83.33333333333333,"Zeilen/ha","Behälterinhalt für Berechnung",null,2200,"Liter"]
[null,"Erntestrecke je ha",5000,"m/ha","Erntemenge je Zeile",null,218.4,"Liter/Zeile"]
[null,"Fahrstrecke","> 5000","m/ha",null,null,0.9722222222222222,"m/s"]
[null,"Erntegeschw.",3.5,"km/h","Erntezeit/Zeile",null,1.0285714285714287,"min"]
[null,"Wendezeit",0.2,"Min./Zeile","Gesamtzeit/Zeile",null,1.3285714285714287,"min"]
[null,"Entladezeit",1,"Min./Zeile","Gesamtzeit/ha",null,1.8452380952380953,"h/ha"]
[null,"Erntezeit",9,"h/Tag","Gesamtzeit/ha einschl. Wegeanteil",null,4.28394777265745,"h/ha"]
[null,"Wegezeiten",2,"h/Tag","Arbeitskräfte/ha",null,2.0860983102918587,"h/ha"]
[null,"Rüstzeit/Reparatur",2,"h/Tag","Arbeitskräfte/Tag",null,13,"Akh/Tag"]
[null,"Kampagne",23,"Tage/Jahr","Ernteleistung/Tag",null,4.877419354838709,"ha/Tag"]
[null,"echte Erntezeit/Saison",207,"h/Jahr","Ernteleistung/Stunde",null,0.5419354838709677,"ha/h"]
[{"$nulls":4},"Kampagneleistung",null,112.18,"ha/Jahr"]
[null,"kalkul. Zinsssatz",3,"%/Jahr 0,5 Neuw.","Zinsen/h",null,21.73913043478261,"€/h"]
[null,"Anschaffungskosten",300000,"€","Afa/Jahr",null,25000,"€/Jahr"]
[null,"Restwert",50000,"€","Afa/h",null,120.77294685990339,"€/h"]
[null,"Zinskosten",4500,"€/Jahr","Reparaturen/h",null,23.715415019762847,"€/h"]
[null,"Reparaturfaktor",2,"%/Jahr d. Neuw.","Kosten/h",null,220.71638120333773,"€/h"]
[null,"Nutzungsdauer",10,"Jahre","Kosten/ha 2)",null,407.27427483949225,"€/ha"]
[null,"Bedienung",1,"Person(en)","Ernte- + Wegezeiten/Jahr",null,253,"h/Jahr"]
[null,"Bedienung - Kosten",20,"€/h je Person","kalkulatorische Lebensdauer",null,2530,"h"]
[null,"Diesel-Preis",1.2,"€/l"]
[null,"Diesel-Verbrauch",13,"l/h","technische/wirtschaftl. Lebensdauer",null,5000,"h"]
[null,"Kraftstoffkosten",15.6,"€/h",null,null,19.76284584980237,"Jahre"]
[null,"Variable Kosten",10,"€/h"]
[]
[null,null,"Preis/lfd.m Erntestrecke",0.11,null,"Einnahme: Preis/ha",550,"€/ha"]
[null,null,"Gewinn bei max. Auslastung=112ha/J.",16010.97184850576,null,"0,11 €/lfd.m bzw. 550 €/ha entspricht",4.967741935483871,"€/min"]
[{"$nulls":5},"Gewinn/Verlust bei max. Auslastung",142.72572516050775,"€/ha"]
[null,null,"tatsächliche Ernteleistung/Jahr",70]
[null,null,"Festkosten/Jahr",363.57142857142856,null,"Kosten/Jahr bei 70 ha Erntefläche",32147.52688172043,"€Jahr"]
[null,null,"Zeitbedarf für 70 ha",299.8763440860215,null,"Kosten/ha",459.25038402457756,"€/ha"]
[null,null,"für weitere Kosten verfügbar",6352.473118279571,null,"Gewinn/Verlust",90.74961597542244,"€/ha"]
[null,"1) Eingaben bitte nur in weiße Felder!",null,"2) ohne Unterbringung und Versicherungen(Haftpflicht, Maschinenbruchversicherung)"]