{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Inhalt","1 KaP","2 InvBed","3 FinPlan","4 Kredite","5 Präm","6 Db_I","6 Db_Z","7 Prod","8 GeKDGr","9 G-N-P Gart","9 G-N-P","Kommentar","9a USt","9b Imax_I","9b Imax_Z","Diagramme","Monitoring","I_ 0","I_5","I_1","I_2","GB","I_3","I_4","VarList","Modul_Inv_Konz","BMELV-Codes"],"not_rendered":{"charts":7,"images":1,"macros":1,"external_links":0,"defined_names":234,"comments":14,"pivot_tables":0},"unopened":[{"sheet":"Modul_Inv_Konz","index":26,"reason":"part_missing"}],"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":"Inhalt","index":0,"n_rows":81,"n_cols":27,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"AFP-Investitionskonzept Nordrhein-Westfalen",null,null,null,null,null,1]
[null,null,null,null," - Version 2025_01 -"]
[]
[null,"Unternehmen",null,null,null,"Unt.nummer ",null,"IST-Jahr ",2025]
[null,"  Str. Nr. / Hof",null,null,"Teilort",null,null,"Mobil-Nr.  "]
[null,"  PLZ",null,"Ort    ",null,null,null,"Telefon  "]
[]
[null,"IK zum Antrag vom ",null,null,"Aktenzeichen  ",null,null," Erstellt am: ",null,null,null,null,null,null,null,null,{"$f":"IF('9 G-N-P Gart'!K5<>\"\",'9 G-N-P Gart'!K5,IF('9 G-N-P Gart'!I5<>0,'9 G-N-P Gart'!I5,'9 G-N-P Gart'!G5))","v":2023},{"$f":"\"20\"&RIGHT(S9,2)","v":"2024"},{"$f":"IF('9 G-N-P'!L3<>\"\",'9 G-N-P'!L3,IF('9 G-N-P'!J3<>\"\",'9 G-N-P'!J3,'9 G-N-P'!H3))","v":"2023/24"},"Bilanzjahr Gart - Ldw -WJ Ldw"]
[null,"Ergänzt am:",null,null,"Ergänzt am: ",null,null,"Ergänzt am: ",null,null,null,null,null,null,null,null,{"$f":"IF('9 G-N-P'!L4<>\"\",'9 G-N-P'!L4,IF('9 G-N-P'!J4<>\"\",'9 G-N-P'!J4,'9 G-N-P'!H4))","v":0},{"$f":"IF('9 G-N-P'!M4<>\"\",'9 G-N-P'!M4,IF('9 G-N-P'!K4<>\"\",'9 G-N-P'!K4,'9 G-N-P'!I4))","v":0},"Buchst.Nr und Nr. bei Buchst (f. Ldw.)"]
[]
[null,"Buchstellen-Nummer",{"$f":"IF(Q10>0,Q10,'9 G-N-P Gart'!I3)","v":0},null,"  Nummer bei der Buchstelle  ",{"$f":"IF(R10>0,R10,'9 G-N-P Gart'!L3)","v":0},null,"Umsatzsteuersystem",null,null,null,null,null,null,null,null,"ja"]
[null,"Abschluss-Stichtag",null,null,"  Verbuchungsart  ","brutto",null,"Pauschalierung",null,null,null,"(bitte stehen lassen !)",null,null,null,null,"nein"]
[]
[null,"Betriebszusammenschluss",null,"nein",null,"   Zahl der Ausgangsbetriebe   ",null,null,null,null,null,null,null,null,null,null,"Verbuchung",null,"Betriebszus.-schluss"]
[null,"Jahr des Zusammenschlusses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"brutto","LW: Fachschule","nein","nein"]
[null,"Existenzgründung",null,"nein",null,"  Aussiedlung   ","nein",null,null,null,null,null,null,null,null,{"$f":"IF(F13=Q17,0,0)","v":0},"netto","LW: Meister","teilweise","Vollaussiedlung","Letztes WJ:",{"$f":"IF('9 G-N-P'!$L$3<>\"\",'9 G-N-P'!$L$3,IF('9 G-N-P'!$J$3<>\"\",'9 G-N-P'!$J$3,'9 G-N-P'!$H$3))","v":"2023/24"},{"$f":"RIGHT(V17,2)","v":"24"},{"$f":"19","v":19},{"$f":"X17 & W17","v":"1924"},{"$f":"IF(VALUE(Y17)<1980,VALUE(Y17)+100,VALUE(Y17))","v":2024},{"$f":"IF(Z17>1900,Z17,IF(K13=2,'1 KaP'!G5-2,'1 KaP'!G5-1))","v":2024}]
[null,"Anzahl Junglandwirte",null,null,null,"  Gewinnbeteiligung   ",null,null,null,null,null,null,null,null,null,null,"Umsatzsteuer","LW: FH/Uni","vollständig","Teilaussiedlung",null,null,"Letze Ziffern","Konstante","Zwischen-","Zwischen-","Vorgeschl. WJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NLW: Fachschule",null,"B-Zweigaussiedlung",null,null,"des WJ",null,"summe 1","summe 2"]
[null,"Schutzgebietskategorie am Standort der Investition",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H13=Q20,1,0)","v":1},"Pauschalierung","NLW: Meister"]
[null,"Landschafts-schutzgebiet","nein",null," Natura 2000   ","nein",null,null,null,null,null,null,null,null,null,null,"Regelbesteuerung","NLW: FH/Uni"]
[null,"Naturschutzgebiet","nein",null,"Wasserschutzgebiet   ","nein",null,null,null,null,null,null,null,null,null,null,"Kleinunternehmer"]
[]
[null,"Berater*in",null,"Dienstsitz  ",null,"  Telefon",null,"E-Mail-Adresse",null,null,null,null,null,null,null,null,"ledig"]
[null,"Betreuer*in",null,null,"Bearbeiter*in",null,null,"Telefon  "]
[null,"Dienstsitz",null,null,"E-Mail-Adresse  ",null,null,null,null,null,null,null,null,null,null,null,"verheiratet"]
[]
[null,"Angaben zu den Gesellschafter*innen/n (auszufüllen wenn Antrag von Gesellschaft gestellt wird)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B29=\"1. Gesellschafter\",1,(IF(B29=\"Investor\",2,0)))","v":0},"Bitte auswählen"]
[null,"Bitte auswählen",null,null,"Vorname  ",null,null,null,null,null,null,null,null,null,null,null,"1. Gesellschafter"]
[null,"     Str. Nr. / Hof",null,null,"Teilort  ",null,null,"Geb.datum",null,null,null,null,null,null,null,null,"Investor"]
[null,"     PLZ",null,"  Ort  ",null,null,null,"Telefon  ",null,null,null,null,null,null,null,{"$f":"IF(B35=\"2. Gesellschafter\",1,(IF(B35=\"Investor\",2,0)))","v":0},"Bitte auswählen"]
[null,"Fax",null,"Mobil-Nr.  ",null,null,"Ausbildung ",null,null,null,null,null,null,null,null,null,"2. Gesellschafter"]
[null,"Positive Einkünfte \nder letzten 3 Jahre",0,null,"Hauptberuflich  \nim Untern. tätig",null,"Kapitalanteil in \nder Gesellschaft  ",null,null,null,null,{"$f":"IF(H33=0,0,IF(AND(H29=\"verheiratet\",C33>180000),H33/100,IF(AND(H29=\"ledig\",C33>150000),H33/100,0)))","v":0},null,null,null,null,"Investor"]
[]
[null,"Bitte auswählen",null,null,"Vorname  "]
[null,"     Str. Nr. / Hof",null,null,"Teilort  ",null,null,"Geb.datum"]
[null,"     PLZ",null,"  Ort  ",null,null,null,"Telefon  "]
[null,"Fax",null,"Mobil-Nr.  ",null,null,"Ausbildung "]
[null,"Positive Einkünfte \nder letzten 3 Jahre",0,null,"Hauptberuflich \nim Untern. tätig",null,"Kapitalanteil in \nder Gesellschaft  ",null,null,null,null,{"$f":"IF(H39=0,0,IF(AND(H35=\"verheiratet\",C39>180000),H39/100,IF(AND(H35=\"ledig\",C39>150000),H39/100,0)))","v":0}]
[]
[null,"3. Gesellschafter",null,null,"Vorname  "]
[null,"     Str. Nr. / Hof",null,null,"Teilort  ",null,null,"Geb.datum"]
[null,"     PLZ",null,"  Ort  ",null,null,null,"Telefon  "]
[null,"Fax",null,"Mobil-Nr.  ",null,null,"Ausbildung "]
[null,"Positive Einkünfte \nder letzten 3 Jahre",null,null,"Hauptberuflich  \nim Untern. tätig",null,"Kapitalanteil in \nder Gesellschaft  ",null,null,null,null,{"$f":"IF(H45=0,0,IF(AND(H41=\"verheiratet\",C45>180000),H45/100,IF(AND(H41=\"ledig\",C45>150000),H45/100,0)))","v":0}]
[]
[null,"4. Gesellschafter",null,null,"Vorname  "]
[null,"     Str. Nr. / Hof",null,null,"Teilort  ",null,null,"Geb.datum"]
[null,"     PLZ",null,"  Ort  ",null,null,null,"Telefon  "]
[null,"Fax",null,"Mobil-Nr.  ",null,null,"Ausbildung "]
[null,"Positive Einkünfte \nder letzten 3 Jahre",null,null,"Hauptberuflich\nim Untern. tätig",null,"Kapitalanteil in \nder Gesellschaft  ",null,null,null,null,{"$f":"IF(H51=0,0,IF(AND(H47=\"verheiratet\",C51>180000),H51/100,IF(AND(H47=\"ledig\",C51>150000),H51/100,0)))","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(L33,L39,L45,L51)","v":0}]
[]
[]
[null,"Inhalt",null,null,null,"Blatt"]
[]
[null,"1. ","Betriebsentwicklungsplanung:",null,null,null,1,0,0]
[]
[null,null,"Kapazitäten - Produktionsgrundlagen",null,null,"1 KaP","x","x","x"]
[null,null,"     (Teil Gartenbau eingeblendet)",null,null,null,null,"x"]
[null,null,"Investitionsbedarf",null,null,"2 InvBed","x","x","x"]
[null,null,"Finanzierungsplan",null,null,"3 FinPlan","x","x","x"]
[null,null,"Kredite und Kapitaldienst",null,null,"4 Kredite","x","x","x"]
[null,null,"Regelmäßige Zulagen ",null,null,"5 Präm","x","x"]
[null,null,"Leist., var. Kosten, Deckungsb.",null,"Ist","6 Db_I","x"]
[null,null,null,null,"Ziel","6 Db_Z","x"]
[null,null,"Produktionsprogramm ",null,null,"7 Prod","x",null,"x (ohne Db)"]
[null,null,"Gewinn, Eigenkap'ver., Kapitaldienstgrenze",null,null,"8 GeKDGr","x","x","x"]
[null,null,"GuV, Nebeneink., Privataufw.",null,"Landwirte","9 G-N-P","x",null,"x"]
[1,null,null,null,"Gartenbau","9 G-N-P Gart",null,"x"]
[null,null,"Umsatzsteuer",null,null,"9a USt","x",null,"x"]
[null,null,"Kommentare",null,null,"Kommentar","x","x","x"]
[null,null,"Diagramme",null,null,"Diagramme","x","x","x"]
[]
[]
[]
[]
[null,"2. ","Investitionskonzept BMELV",null,"Allgem. Ang.","I_ 0"]
[null,null,null,null,"Tier/Umwelt","I_5"]
[]
[null,"3. ","BMELV-Codes",null,null,"BMELV-Codes"]

{"sheet":"1 KaP","index":1,"n_rows":274,"n_cols":35,"rows_kept":274,"cut":false,"hidden":false,"merged":[[1,11,1,12],[155,6,155,7],[155,10,155,11],[10,11,10,12],[3,11,3,12],[154,6,154,7],[154,10,154,11],[81,15,83,15],[81,16,83,16],[32,1,32,4],[25,1,25,3],[59,15,63,15],[59,16,63,16],[57,25,58,25],[42,5,42,7],[57,24,58,24],[57,17,58,17],[57,18,58,18],[57,20,58,20],[57,22,58,22],[17,3,17,4],[11,1,11,3],[13,1,13,3],[16,1,16,3],[24,1,24,3],[12,1,12,3],[19,1,22,4]]}
[null,"Investitionskonzept NRW 2025_01",null,null,null,null,null,null,null,null,null,null,"Unternehmernummer   ",null,{"$f":"F5","v":" Ist "},{"$f":"J5","v":" Ziel"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inhalt!G5","v":0},null,"ha-Diff. zu Anbauverz. !!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Für Makro"]
[null,"Kapazitäten - Produktionsgrundlagen",null,null,null,null,null,null,null,null,null,null,null,"Ac",{"$f":"I29-(F153+F191)","v":0},{"$f":"M29-(J153+J191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"PV des Betriebes > 0\""]
[null,null,null,null,null,null,null,null,null,null,"Erstellt am ",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,"Gr",{"$f":"SUM(I31)-F144","v":0},{"$f":"SUM(M31)-J144","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F272+J272>0,1,0)","v":0},"Prüfziffer, ob schon Einträge"]
["Unt.:",null,{"$f":"Inhalt!C5","v":0},null,null," Ist ",{"$f":"Inhalt!I5","v":2025},null,null," Ziel",2026,null,null,"So",{"$f":"SUM(I32:I33,I35:I36)-SUM(F203,F211,F213:F214)","v":0},{"$f":"SUM(M32:M33,M35:M36)-SUM(J203,J211,J213:J214)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LF"]
[null," ",null,null," ","MwSt","Zuk.Ldw.","Verk.Ldw.","Forst","MwSt","Zuk. Ldw.","Verk. Ldw.","Forst",null,{"$f":"I37-SUM(F144,F153,F191,F203,F211,F213:F214)","v":0},{"$f":"M37-SUM(J144,J153,J191,J203,J211,J213:J214)","v":0}]
[1," Regelbesteuerung (Option)",null,null," = 1",{"$f":"IF(G5<2007,16 %,19 %)","v":0.19},7.0000000000000007E-2,{"$f":"IF(F9=2,(IF(G5<2023,9.5 %,9 %)),G8)","v":0.09},{"$f":"IF(G5<2007,5 %,5.5 %)","v":5.5E-2},{"$f":"IF(K5<2007,16 %,19 %)","v":0.19},7.0000000000000007E-2,{"$f":"IF(J9=2,(IF(K5<2023,9.5 %,9 %)),K8)","v":0.09},{"$f":"IF(K5<2007,5 %,5.5 %)","v":5.5E-2}]
[{"$f":"A8+1","v":2}," Pauschalierung",null,null," = 2",2,null,null,null,{"$f":"F9","v":2}]
[]
[null," Hauptproduktionsrichtung",null,null,null,null,"Arbeitskräfte",null,"Geburts-","Alter","Erstmalige","AK",null,null,"Bei betriebsnotw."]
[{"$f":"A9+1","v":3},"Bitte auswählen",null,null,null,null,null,null,"Datum","Jahre","NL(Datum)",{"$f":"G5","v":2025},{"$f":"K5","v":2026},null,"AK od. AKh auch",null,null,null,"Weibliche AK"]
[{"$f":"A12+1","v":4},null,null,null,null,"Betriebsleiter / in",null,null,null,{"$f":"IF(I13=0,0,ROUNDDOWN((Inhalt!I9-$I13)/365.25,0))","v":0},null,null,{"$f":"L13","v":0},null,"diejenigen",null,null,null,{"$f":"IF(H13=\"weiblich\",L13,0)","v":0},{"$f":"IF(H13=\"weiblich\",M13,0)","v":0},null,null,null,"Prod.-richtung","Benacht. Gebiet","Rechtsform","Betriebszus.-schluss","Sozialökonom. Typ","Bewirtschaftungsform","Verbuchung","Aussiedlung","Schutzgebiet","Geschlecht","Ausbildung","Investition"]
[{"$f":"A13+1","v":5},"Haupterwerb",null,null,null,"2. Betr.-leiter / in",null,null,null,{"$f":"IF(I14=0,0,ROUNDDOWN((Inhalt!I9-$I14)/365.25,0))","v":0},null,null,{"$f":"L14","v":0},null,"berücksichtigen,",null,null,null,0,0]
[null,null,null,null,null,"3. Betriebsleiter",null,null,null,{"$f":"IF(I15=0,0,ROUNDDOWN((Inhalt!I9-$I15)/365.25,0))","v":0},null,null,0,null,null,null,null,null,0,0]
[null,null,null,null,null,"4. Betriebsleiter",null,null,null,{"$f":"IF(I16=0,0,ROUNDDOWN((Inhalt!I9-$I16)/365.25,0))","v":0},null,null,0,null,null,null,null,null,0,0]
[{"$f":"A14+1","v":6},"Konventionell",null,null,null,"Ehepartner / in",null,null,null,{"$f":"IF(I17=0,0,ROUNDDOWN((Inhalt!I9-$I17)/365.25,0))","v":0},null,null,0,null,"für die eigentlich",null,null,null,0,0,null,null,null,"Bitte auswählen","Normalgebiet",null,"Nein","Haupterwerb","Konventionell","Brutto","Nein","Ja","männlich","LW: Fachschule","Gr. Invest."]
[7," Jahr d. Umstellung:",null,null,null,"Betr.-nachfolger / in",null,null,null,{"$f":"IF(I18=0,0,ROUNDDOWN((Inhalt!I9-$I18)/365.25,0))","v":0},null,null,0,null,"variable Löhne",null,null,null,0,0,null,null,null,"Ackerbau","Berggebiet","Einzelunternehmen","Teilweise","Nebenerwerb","Ökologisch","Netto","Vollaussiedlung","Nein","weiblich","LW: Meister","Kl. Invest."]
[8," Vorhaben",null,null,null,"Vater / Mutter",null,null,null,null,null,null,0,null,"einzurechnen wären!",null,null,null,0,0,null,null,null,"Milchviehhaltung","Sonst. ben. Gebiet","Familien-GbR","Vollständig",null,"Ökolog. in Umstellung","Umsatzsteuer","Teilaussiedlung",null,null,"LW: FH/Uni"]
[9,null,null,null,null,"Sonst.nichtentl. Fam-AK ml.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Fleischviehhaltung","Gebiet mit spez. Nachteilen","Fremd-GbR",null,null,null,"Pauschalierung","B-Zweigaussiedlung",null,null,"NLW: Fachschule"]
[10,null,null,null,null,"Sonst.nichtentl. Fam-AK wbl.",null,null,null,null,null,null,0,null,"Betriebsnotw. AK",null,null,null,{"$f":"L21","v":0},{"$f":"M21","v":0},null,null,null,"Schweinehaltung",null,"KG",null,null,null,"Regelbesteuerg.",null,null,null,"NLW: Meister"]
[11,null,null,null,null,"Lohnarbeitskräfte ständig",null,null,null,null,null,null,0,null,"bei Gartenbaubetrieben:",null,null,null,null,null,null,null,null,"Geflügelhaltung",null,"GmbH&Co KG",null,null,null,"Kleinunternehmer",null,null,null,"NLW: FH/Uni"]
[12,null,null,null,null,"Lohnarbeitskr. nicht-ständig",null,null,null,null,null,{"$f":"L24-SUM(L13:L22)","v":0},{"$f":"M24-SUM(M13:M22)","v":0},null,"Ist","Ziel",null,null,null,null,null,null,null,"Sonst. Tierhaltung",null,"GmbH"]
[13," Rechtsform",null,null,null,null," AK insgesamt",null,null,null,null,{"$f":"'7 Prod'!J142+O24","v":0},{"$f":"'7 Prod'!S142+P24","v":0},null,null,null,null,null,null,null,null,null,null,"Gartenbau",null,"Genossenschaft (eG)"]
[14,null,null,null,null,null," davon entlohnte Familien-AK",null,null,null,null,null,{"$f":"L25","v":0},null,"Diff. geplante / berechnete AK:",null,null,null,null,null,null,null,null,"Weinbau",null,"Aktiengesellschaft"]
[15,null,null,null,null,null," Frauen-AK insg.",null,null,null,null,{"$f":"SUM(S13:S23)","v":0},{"$f":"SUM(T13:T23)","v":0},null,null,{"$f":"P24-P27","v":0},null,null,null,null,null,null,null,"Obstbau",null,"Sonstiges"]
[null,null,null,null,null,{"$f":"F5","v":" Ist "},null,null,null,{"$f":"J5","v":" Ziel"},null,null,null,null,null,{"$f":"P118","v":0},null,null,null,null,null,null,null,"Forstwirtschaft"]
[null,null,"Betriebsflächen",null,"ha","Eigentum","Verpacht","Zupacht","Bewirtsch.","Eigentum","Verpacht","Zupacht","Bewirtsch.",null,"Berechnete AK Ziel in Z.49 ! *)",null,null,null,null,null,null,null,null,"Sonstiges"]
[{"$f":"A26+1","v":16}," Acker",null,null,null,null,0,{"$f":"SUM(I29,G29)-SUM(F29)","v":0},0,{"$f":"F29","v":0},0,{"$f":"SUM(M29,K29)-SUM(J29)","v":0},{"$f":"I29","v":0},null,"*) Dazu Betriebsertrag (BE) auf Blatt 9 G-N-P Gart bearbeiten!"]
[null,null,null,null,null,null,null,{"$f":"SUM(I30,G30)-SUM(F30)","v":0},null,null,null,{"$f":"SUM(M30,K30)-SUM(J30)","v":0}]
[{"$f":"A29+1","v":17}," Dauergrünland",null,null,null,null,0,0,null,0,0,0,0]
[{"$f":"A31+1","v":18}," Obstbau-, Hopfenflächen",null,null,null,0,0,0,0,0,0,0,0,null," Das Anbauverz."]
[19," Gartenbau",null,null,null,0,0,0,0,0,0,0,0,null," ldw. Kulturen (ha) "]
[20,"      dav. Gewächshausfläche qm",null,null,null,0,0,0,0,0,0,0,0,null," auf diesem"]
[21," Weinbau",null,null,null,null,0,0,null,0,0,0,0,null," Blatt 1 KaP ganz"]
[22," Sonstige LF",null,null,null,0,0,0,0,0,0,0,0,null," unten eintragen!"]
[23," LF ingesamt",null,null,null,{"$f":"SUM(F29,F31:F33,F35:F36)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"A37+1","v":24}," Forst",null,null,null,null,0,null,{"$f":"SUM(F39-G39+H39)","v":0},{"$f":"F39","v":0},0,0,{"$f":"SUM(J39-K39+L39)","v":0}]
[{"$f":"A39+1","v":25}," Sonstige Betriebsflächen",null,null,null,0,0,null,{"$f":"SUM(F40-G40+H40)","v":0},0,0,0,{"$f":"SUM(J40-K40+L40)","v":0}]
[{"$f":"A40+1","v":26}," Betriebsfläche",null,null,null,{"$f":"SUM(F37:F40)","v":0},0,{"$f":"SUM(H37:H40)","v":0},0,0,0,0,0]
[]
[{"$f":"A41+1","v":27}," LF im benachteiligten Gebiet AZL",null,null,null,"Normalgebiet",null,null,null,null,null,null,{"$f":"I43","v":0}]
[{"$f":"A43+1","v":28}," LF im Wasserschutzgebiet WSG",null,null,null,null,null,null,null,null,null,null,{"$f":"I44","v":0}]
[{"$f":"A44+1","v":29},"  dav.Problem-/Sanierungsgebiet",null,null,null,null,null,null,null,null,null,null,{"$f":"I45","v":0}]
[26,"      davon ",null,null,null,null,null,null,null,null,null,null,{"$f":"I46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R46:V46)","v":0}]
[null,null,"Liefermengen und -rechte",null,null,null,null,"je Kuh",null,null,null,"je Kuh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM(AG48:AG56)<>0,1,0))","v":1}]
[{"$f":"A45+1","v":30}," Kuhmilchverkauf, incl. Nat'entn.",null,null,"kg",null,null,{"$f":"IF(F60=0,0,F48/F60)","v":0},null,{"$f":"F48","v":0},null,{"$f":"IF(J60=0,0,J48/J60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM($F$48:$F$50,$F$60,$J$48:$J$50,$J$60,'9 G-N-P'!O10)<>0,1,0))","v":1}]
[{"$f":"A48+1","v":31}," Milchreferenzmenge ges.   ",null,null,"kg",null,null,{"$f":"IF(F60=0,0,F49/F60)","v":0},null,{"$f":"F49","v":0},null,{"$f":"IF(J60=0,0,J49/J60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM($F$48:$F$50,$F$60,$J$48:$J$50,$J$60,'9 G-N-P'!O10)<>0,1,0))","v":1}]
[{"$f":"A49+1","v":32},"      davon gepachtet",null,null,"kg",null,null,0,null,{"$f":"F50","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM($F$48:$F$50,$F$60,$J$48:$J$50,$J$60,'9 G-N-P'!O10)<>0,1,0))","v":1}]
[{"$f":"A50+1","v":33},null,null,null,"St",null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F51+J51<>0,1,0))","v":0}]
[34,null,null,null,"St",null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F52+J52<>0,1,0))","v":0}]
[35," Weinquote (Tafelwein)",null,null,"hl",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F53+J53<>0,1,0))","v":0}]
[36," Zuckerrübenkontrakt",null,null,"t",0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM(F54,J54,F177,J177)<>0,1,0))","v":1}]
[37,null,null,null,"t",0,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F55+J55<>0,1,0))","v":0}]
[38," Stärkekartoffel",null,null,"t",0,null,null,null,{"$f":"F56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(SUM(F56,J56,F176,J176)<>0,1,0))","v":0}]
[{"$f":"IF(AND(F60<>0,F49=0),\"Im  Ist  Milchkühe, aber keine Quote!\",\"\")","v":""},null,null,null,null,{"$f":"IF(AND(F60=0,F49<>0),\"Im  Ist  keine Milchkühe, aber Quote !\",\"\")","v":""},null,null,null,{"$f":"IF(AND(J60>0,J49=0),\"Im  Ziel  Milchkühe, aber keine Quote!\",\"\")","v":""},null,null,null,{"$f":"IF(AND(J60=0,J49>0),\"Im  Ziel  keine Milchkühe, aber Quote !\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF($F$271+$F$270+$J$271+$J$270<>0,1,0))","v":1}]
[null,null,null,null,null,"Bestand","jährl. erz.","erz.Tiere","Nutzungsd.","Bestand","jährl. erz.","erz.Tiere","Nutzungsd.",null,"GVE-","BIMSCH","erreicht ","Aufzuchtdauer in Jahren","Anzahl der Tiere in der Gruppe","> 2,0 Jahre","Anzahl der Tiere in der Gruppe","0,5 - 2 J.","Anzahl der Tiere in der Gruppe","75 kg bis 0,5 J.","ges. GVE in den Prod-Verfahren ","berechnete Tiezahlen",null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF($F$271+$J$271<>0,1,0))","v":1}]
[{"$f":"A56+1","v":39},"PV-Nr.:",null,"Tierhaltung           ",null,"Stück","Ti. je Platz","St./Jahr","Jahre","Stück","Ti. je Platz","St./Jahr","Jahre",null,"je Best.-St.","Grenze","in %",null,null,1,null,0.6,null,0.4,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF($F$271+$J$271<>0,1,0))","v":1}]
[null,1,"Milchkühe",null,null,null,null,null,3,{"$f":"F60","v":0},null,null,{"$f":"I60","v":3},null,{"$f":"1","v":1},600,{"$f":"SUM(J60:J64)/P60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM($F$48:$F$50,$F$60,$J$48:$J$50,$J$60,'9 G-N-P'!O10)<>0,1,0))","v":1},"Milchkühe"]
[null,2,"Zuchtfärsen",null,null,null,0.45,{"$f":"F61*G61","v":0},null,{"$f":"F61","v":0},{"$f":"G61","v":0.45},{"$f":"J61*K61","v":0},null,null,{"$f":"IF(Z61=0,\"\",IF(J61=0,Y61/F61,Y61/J61))","v":""},null,null,{"$f":"IF(K61>0,1/K61,1/G61)","v":2.2200000000000002},{"$f":"IF(R61-2>0,(R61-2)*Z61/R61,0)","v":0},{"$f":"S61*T59","v":0},{"$f":"IF(W61=0,IF(R61>2,2*Z61/R61,R61*Z61/R61),IF(R61-0.5>1.5,1.5*Z61/R61,(R61-0.5)*Z61/R61))","v":0},{"$f":"U61*V59","v":0},{"$f":"IF(E61=\"x\",0,Z61*0.5/R61)","v":0},{"$f":"W61*X59","v":0},{"$f":"T61+V61+X61","v":0},{"$f":"IF(J61=0,F61,J61)","v":0},null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F61+J61<>0,1,0))","v":1}]
[null,3,"Mastfärsen",null,null,null,1,{"$f":"F62*G62","v":0},null,{"$f":"F62","v":0},{"$f":"G62","v":1},{"$f":"J62*K62","v":0},null,null,{"$f":"IF(Z62=0,\"\",IF(J62=0,Y62/F62,Y62/J62))","v":""},null,null,{"$f":"IF(K62>0,1/K62,1/G62)","v":1},{"$f":"IF(R62-2>0,(R62-2)*Z62/R62,0)","v":0},{"$f":"S62*T59","v":0},{"$f":"IF(W62=0,IF(R62>2,2*Z62/R62,R62*Z62/R62),IF(R62-0.5>1.5,1.5*Z62/R62,(R62-0.5)*Z62/R62))","v":0},{"$f":"U62*V59","v":0},{"$f":"IF(E62=\"x\",0,Z62*0.5/R62)","v":0},{"$f":"W62*X59","v":0},{"$f":"T62+V62+X62","v":0},{"$f":"IF(J62=0,F62,J62)","v":0},null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F62+J62<>0,1,0))","v":0}]
[null,4,"Mastbullen","1200 kg",null,null,0.8,{"$f":"F63*G63","v":0},null,0,{"$f":"G63","v":0.8},{"$f":"J63*K63","v":0},null,null,{"$f":"IF(Z63=0,\"\",IF(J63=0,Y63/F63,Y63/J63))","v":""},null,null,{"$f":"IF(K63>0,1/K63,1/G63)","v":1.25},{"$f":"IF(R63-2>0,(R63-2)*Z63/R63,0)","v":0},{"$f":"S63*T59","v":0},{"$f":"IF(W63=0,IF(R63>2,2*Z63/R63,R63*Z63/R63),IF(R63-0.5>1.5,1.5*Z63/R63,(R63-0.5)*Z63/R63))","v":0},{"$f":"U63*V59","v":0},{"$f":"IF(E63=\"x\",0,Z63*0.5/R63)","v":0},{"$f":"W63*X59","v":0},{"$f":"T63+V63+X63","v":0},{"$f":"IF(J63=0,F63,J63)","v":0},null,null,null,null,null,null,0]
[null,5,"Mutterkühe","mit Kalb",null,null,null,null,5,0,null,null,{"$f":"I64","v":5},null,{"$f":"1+0.5*0.4","v":1.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,"Kälber","u. Mastkälber",null,null,3,{"$f":"F65*G65","v":0},null,{"$f":"F65","v":0},{"$f":"G65","v":3},{"$f":"J65*K65","v":0},null,null,0.4,500,{"$f":"J65/P65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,"Pen'pferde","oh.Halle",null,null,null,null,null,0,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Zuchtpferde","eigen",null,null,null,null,null,0,null,null,{"$f":"I67","v":0},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,"Pferde ","< 6 Monaten",null,null,0.3,{"$f":"F68*G68","v":0},null,0,{"$f":"G68","v":0.3},{"$f":"J68*K68","v":0},null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,"Mutterschafe","m.Nachzucht",null,null,null,null,null,0,null,null,{"$f":"I69","v":0},null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F69+J69<>0,1,0))","v":1}]
[null,11,"Schafe o. Lamm","10-18 Monate",null,null,1.6,{"$f":"F70*G70","v":0},null,0,{"$f":"G70","v":1.6},{"$f":"J70*K70","v":0},null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F70+J70<>0,1,0))","v":0}]
[null,12,"So. Schafe",null,null,0,0.5,{"$f":"F71*G71","v":0},null,0,{"$f":"G71","v":0.5},{"$f":"J71*K71","v":0},null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,"Damtiere",null,null,null,1,{"$f":"F72*G72","v":0},null,0,{"$f":"G72","v":1},{"$f":"J72*K72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,"Milchziegen / Muttertiere","Molkerei",null,null,null,null,null,0,null,null,{"$f":"I73","v":0},null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,"So. Ziegen",null,null,null,1,{"$f":"F74*G74","v":0},null,0,{"$f":"G74","v":1},{"$f":"J74*K74","v":0},null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,1,{"$f":"F75*G75","v":0},null,0,{"$f":"G75","v":1},{"$f":"J75*K75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,1,{"$f":"F76*G76","v":0},null,0,{"$f":"G76","v":1},{"$f":"J76*K76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,"Zuchteber",null,null,null,1,{"$f":"F77*G77","v":0},null,0,{"$f":"G77","v":1},{"$f":"J77*K77","v":0},null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,"Pensionstiere","Rinder",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,"So. RauFuFresser",null,null,null,3.3,{"$f":"F79*G79","v":0},null,0,{"$f":"G79","v":3.3},{"$f":"J79*K79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,"ZSauen","mit Ferkel",null,null,30,null,2.2999999999999998,{"$f":"F80","v":0},30,null,{"$f":"I80","v":2.2999999999999998},null,{"$f":"IF(E80=\"x\",0.5,0.5+Y80)","v":0.64},560,{"$f":"J80/P80","v":0},"Zahl der Ferkelpl.",5,"GV Ferk. bis 20kg",2.7E-2,null,null," = Zuschlag für anteilige Ferkel",{"$f":"S80*U80","v":0.13500000000000001},null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F80+J80+'9 G-N-P'!O13<>0,1,0))","v":1}]
[null,22,"Aufzuchtferkel",null,null,null,6,{"$f":"F81*G81","v":0},null,null,6,{"$f":"J81*K81","v":0},null,null,2.7E-2,4500,{"$f":"J81/P81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F81+J81<>0,1,0))","v":0}]
[null,23,"MSchweine",null,null,null,2.8,{"$f":"F82*G82","v":0},null,0,2.8,{"$f":"J82*K82","v":0},null,null,{"$f":"S82*U82+W82*Y82","v":0.13},1500,{"$f":"(J82+J83+J84)/P82","v":0},"Läufer 20 - 50 kg",0.33300000000000002,"GV Läufer",0.06,"Mastschw. >50 kg",{"$f":"1-S82","v":0.66700000000000004},"GV MS",0.16,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F82+J82<>0,1,0))","v":1}]
[null,24,"Jungsauen",null,null,null,2.5,{"$f":"F83*G83","v":0},null,0,2.5,{"$f":"J83*K83","v":0},null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F83+J83<>0,1,0))","v":0}]
[null,25,"Jungeber",null,null,null,2.5,{"$f":"F84*G84","v":0},null,0,2.5,{"$f":"J84*K84","v":0},null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F84+J84<>0,1,0))","v":0}]
[null,26,"So. Schweine",null,null,null,1,{"$f":"F85*G85","v":0},null,0,1,{"$f":"J85*K85","v":0},null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F85+J85<>0,1,0))","v":0}]
[null,27,"100 Legeh.",null,null,null,null,null,1.1000000000000001,0,null,null,{"$f":"I86","v":1.1000000000000001},null,0.3,150,{"$f":"J86/P86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F86+J86<>0,1,0))","v":1}]
[null,28,"100 Ma'hähn.","a 2,1 kg",null,null,7.7,{"$f":"F87*G87","v":0},null,0,{"$f":"G87","v":7.7},{"$f":"J87*K87","v":0},null,null,0.2,300,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F87+J87<>0,1,0))","v":0}]
[null,29,"100 Jungh.",null,null,null,2.2999999999999998,0,null,{"$f":"F88","v":0},2.2999999999999998,0,null,null,0.13,300,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,30,"100 Ma'enten","11Wo.5%Verl.",null,0,4,0,null,0,4,0,null,null,1.4,300,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,31,"100 Ma'gänse","Weid.eig.Schl.",null,0,1,0,null,0,1,0,null,null,1.4,300,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,32,"100 Ma'puten",null,null,null,2.7,0,null,0,2.7,0,null,null,2,150,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,33,"100 so.Geflügel",null,null,0,1,0,null,0,1,0,null,null,1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,34,"Ma'kaninchen",null,null,null,1,0,null,0,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,35,"Zu'kaninchen",null,null,null,null,null,null,0,null,null,{"$f":"I94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,36,"Pelztiere",null,null,null,1,{"$f":"F95*G95","v":0},null,0,{"$f":"G95","v":1},{"$f":"J95*K95","v":0},null,null,null,750,{"$f":"J95/P95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,37,"Bienen",null,null,null,null,null,null,0,null,null,{"$f":"I96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,38,"Fische",null,null,null,1,{"$f":"F97*G97","v":0},null,0,{"$f":"G97","v":1},{"$f":"J97*K97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,39,"Sonst. Tiere",null,null,null,1,{"$f":"F98*G98","v":0},null,0,{"$f":"G98","v":1},{"$f":"J98*K98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"Viehbesatz nach Nährstoffabgabe (vergl. Anlage 29)",null,null,null,null,0," je ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F100+J100<>0,1,0))","v":1}]
[null," Berechnung der GVE und GVE / ha",null,null,null,{"$f":"SUMPRODUCT(O60:O98,F60:F98)","v":0},{"$f":"F5","v":" Ist "},{"$f":"IF(I37=0,0,F100/I37)","v":0}," je ha",{"$f":"SUMPRODUCT(O60:O98,J60:J98)","v":0},{"$f":"J5","v":" Ziel"},{"$f":"IF(M37=0,0,J100/M37)","v":0}," je ha",null,null,null,{"$f":"SUM(Q60:Q98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F100+J100<>0,1,0))","v":1}]
[]
[null,null,null,null,null,"Gemüse-","Zier-","Obst","So.Garten-","Gemüse-","Zier-",{"$f":"H102","v":"Obst"},"So.Garten-"]
[null,"Gartenbauflächen",null,null,null,"bau","pflanzen",null,"gewächse","bau","pflanzen",{"$f":"H103","v":0},"gewächse"]
[null,null,null,null,null,"m2","m2","m2","m2","m2","m2","m2","m2"]
[38,"Hochglas heizbar",null,null,null,null,null,null,null,{"$f":"F105","v":0},0,{"$f":"H105","v":0},0,null,"Bewirtsch. Flächen:"]
[{"$f":"A105+1","v":39},null,"nicht heizbar",null,null,null,null,null,null,0,0,0,0,null,"Gewächshausfläche lt. Zeile 20"]
[{"$f":"A106+1","v":40},"Foliengewächshaus heizbar",null,null,null,null,null,null,null,0,0,0,0,null,{"$f":"I34","v":0},{"$f":"M34","v":0},"m2"]
[{"$f":"A107+1","v":41},null,"nicht heizbar",null,null,null,null,null,null,0,0,0,0,null,"Diff. zu Gewächshausfl. links:"]
[{"$f":"A108+1","v":42},"Gewächshausfläche insges.",null,null,null,{"$f":"SUM(F105:F108)","v":0},{"$f":"SUM(G105:G108)","v":0},0,0,0,0,0,0,null,{"$f":"O107-SUM(F109:I109)","v":0},{"$f":"P107-SUM(J109:M109)","v":0},"m2"]
[{"$f":"A109+1","v":43},"Freiland",null,null,null,null,null,null,null,{"$f":"F110","v":0},{"$f":"G110","v":0},{"$f":"H110","v":0},{"$f":"I110","v":0},null,"Diff. Gartenbau Z. 19 zu links (incl. Freilandfläche):"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I33*10000-SUM(F109:I110)","v":0},{"$f":"M33*10000-SUM(J109:M110)","v":0},"m2"]
[null,"Nutzung",null,null,null,"eqm","Hauptkulturen",null,null,"eqm","Hauptkulturen",null,null,null,"Betriebsnotw. AK:"]
[{"$f":"A110+1","v":44},"Hochglas heizbar",null,null,null,{"$f":"F105*9+G105*20+I105*9","v":0},null,null,null,{"$f":"J105*9+K105*20+M105*9","v":0},{"$f":"G113","v":0},null,{"$f":"I113","v":0},null,{"$f":"F5","v":" Ist "},"  Ist-AK oben in Zeile 13 bearbeiten (\"im"]
[{"$f":"A113+1","v":45},null,"nicht heizbar",null,null,{"$f":"F106*7+G106*10+I106*7","v":0},null,null,null,{"$f":"J106*7+K106*10+M106*7","v":0},{"$f":"G114","v":0},null,{"$f":"I114","v":0},null,{"$f":"O24","v":0},"  Angesicht der AK Ist dieses Betriebes\")"]
[{"$f":"A114+1","v":46},"Foliengewächshaus heizbar",null,null,null,{"$f":"F107*9+G107*20+I107*9","v":0},null,null,null,{"$f":"J107*9+K107*20+M107*9","v":0},{"$f":"G115","v":0},null,{"$f":"I115","v":0},null,{"$f":"IF(O114=0,0,'9 G-N-P Gart'!N28/O114)","v":0},"Ist - Betriebsertrag in € / AK  *)"]
[{"$f":"A115+1","v":47},null,"nicht heizbar",null,null,{"$f":"F108*7+G108*10+I108*7","v":0},null,null,null,{"$f":"J108*7+K108*10+M108*7","v":0},{"$f":"G116","v":0},null,{"$f":"I116","v":0},null,{"$f":"IF(O114=0,0,F118/O114)","v":0},"Ist - eqm / AK (= zu bearbeitende Fläche je AK)"]
[{"$f":"A116+1","v":48},"Freiland",null,null,null,{"$f":"F110+G110*2+H110+I110","v":0},null,null,null,{"$f":"J110+K110*2+L110+M110","v":0},{"$f":"G117","v":0},null,{"$f":"I117","v":0},null,null,{"$f":"J5","v":" Ziel"}]
[{"$f":"A117+1","v":49},null,"Summe","eqm",null,{"$f":"SUM(F113:F117)","v":0},null,null,null,{"$f":"SUM(J113:J117)","v":0},null,null,null,null,null,{"$f":"(IF(O115=0,0,'9 G-N-P Gart'!O28/O115)+IF(O116=0,0,J118/O116))/2","v":0},"AK (Ergebnis der Kalkulation)"]
[null,"Absatzverhältnisse in % des Umsatzes (Betriebsertrag)",null,null,null,null,null,null,{"$f":"F5","v":" Ist "},null,null,null,{"$f":"J5","v":" Ziel"},null,"(Ziel-AK gegenüber Ist-AK ggf. erhöht / gesenkt"]
[null,null," Direktabsatz",null,null,null,null,null,{"$f":"SUM(I121:I125)","v":0},null,null,null,{"$f":"SUM(M121:M125)","v":0},null,"in Abhängigkeit von eqm/AK Ist u. BE/AK Ist)"]
[{"$f":"A118+1","v":50},"Endverbraucher ab Betrieb",null,null,null,null,null,null,null,{"$f":"F121","v":0},{"$f":"G121","v":0},null,{"$f":"I121","v":0},null,"*) Betriebsertrag (BE) auf "]
[{"$f":"A121+1","v":51},"Eigenes Ladengeschäft",null,null,null,null,null,null,null,{"$f":"F122","v":0},{"$f":"G122","v":0},null,{"$f":"I122","v":0},null,"   Blatt 9 G-N-P Gart bearbeiten!"]
[52,"Wochenmarkt",null,null,null,null,null,null,null,0,{"$f":"G123","v":0},null,{"$f":"I123","v":0}]
[53,"Großmarkt/Selbstvermarktung",null,null,null,null,null,null,0,0,{"$f":"G124","v":0},null,{"$f":"I124","v":0},null,0.1,"Anteil der AKh"]
[54,"Sonstige Direktvermarktung",null,null,null,null,null,null,0,0,{"$f":"G125","v":0},null,{"$f":"I125","v":0},null,"für Betriebsleitung u.ä. "]
[55,null,"Indirekter Absatz",null,null,null,null,null,{"$f":"SUM(I127:I129)","v":0},0,null,null,{"$f":"SUM(M127:M129)","v":0},null,"an den Gesamt-AKh"]
[56,"Groß- u.Komm'handel, Versteigerung",null,null,null,null,null,null,0,0,{"$f":"G127","v":0},null,{"$f":"I127","v":0},null,"(für Blatt I_1)"]
[57,"Absatzgenossenschaft",null,null,null,null,null,null,0,0,{"$f":"G128","v":0},null,{"$f":"I128","v":0}]
[58,"Sonst. indirekter Absatz",null,null,null,null,null,null,{"$f":"IF(SUM(I33:I34)=0,0,100-SUM(I121:I125)-SUM(I127:I128))","v":0},0,{"$f":"G129","v":0},null,{"$f":"IF(SUM(M33:M34)=0,0,100-SUM(M121:M125)-SUM(M127:M128))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Anbauverzeichnis",null,"(darum ist kein Ausdruck dieses Anbauverzeichnisses vorgesehen)",null,null,null,null,null," Vorgeschlagen für das Ziel wird",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Landwirtschaft",null,null,{"$f":"F5","v":" Ist "},null,null,null,{"$f":"J5","v":" Ziel"}," der Ist-Umfang; diese Vorschläge sind ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[{"$f":"A59+1","v":40},"PV-Nr.:",null,null,null,"ha",null,null,null,"ha"," überschreibbar - Formel dann weg !",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,41,"Grünfütterung",null,null,null,null,null,null,{"$f":"F134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F134+J134<>0,1,0))","v":1}]
[null,42,"Int.-Weide",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F135+J135<>0,1,0))","v":0}]
[null,43,"Grünland","Grassilage",null,null,null,null,null,{"$f":"F136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F136+J136<>0,1,0))","v":1}]
[null,44,"GrSil Biomasse",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F137+J137<>0,1,0))","v":0}]
[null,45,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F138+J138<>0,1,0))","v":0}]
[null,46,"Heu",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F139+J139<>0,1,0))","v":1}]
[null,47,"Verkaufsheu",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F140+J140<>0,1,0))","v":0}]
[null,48,"Tro'grün",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F141+J141<>0,1,0))","v":0}]
[null,49,"Grünland ","extensiv",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F142+J142<>0,1,0))","v":0}]
[null,50,"Langj.Still-leg.",null,null,null,null,null,null,{"$f":"F143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F143+J143<>0,1,0))","v":0}]
[null,null,"Grünland",null,null,{"$f":"SUM(F134:F143)","v":0},null,null,null,{"$f":"SUM(J134:J143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F144+J144<>0,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F144+J144<>0,1,0))","v":1}]
[null,51,"Silomais",null,null,null,null,null,null,{"$f":"F146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F146+J146<>0,1,0))","v":1}]
[null,52,"SM Biomasse",null,null,null,null,null,null,{"$f":"F147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F147+J147<>0,1,0))","v":0}]
[null,53,"Futterhackf.","Rüben",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F148+J148<>0,1,0))","v":0}]
[null,54,"Kleegras",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F149+J149<>0,1,0))","v":1}]
[null,55,"GPS","W.Weizen",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F150+J150<>0,1,0))","v":0}]
[null,56,"So. Ack'futt.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F151+J151<>0,1,0))","v":0}]
[null,57,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F152+J152<>0,1,0))","v":0}]
[null,null,"Ackerfutterbau",null,null,{"$f":"SUM($F$146:$F$152)","v":0},null,null,null,{"$f":"SUM($J$146:$J$152)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F153+J153<>0,1,0))","v":1}]
[null,58,"ZwiFru Futt.","Feldgras",null,null,"wird bei ha nicht mit addiert!",null,null,{"$f":"F154","v":0},"wird bei ha nicht mit addiert!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F154+J154<>0,1,0))","v":0}]
[null,59,"GruFu-Verk.",null,null,null,{"$f":"IF('7 Prod'!H50>30000,'7 Prod'!H50,0)","v":0},null,"MJ übrig",{"$f":"F155","v":0},{"$f":"IF('7 Prod'!Q50>30000,'7 Prod'!Q50,0)","v":0},null,"MJ übrig","Grundfutterbilanz ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F155+J155<>0,1,0))","v":1}]
[null,60,"GruFu-Zuk.","Silomais",null,null,{"$f":"IF('7 Prod'!H50<0,'7 Prod'!H50,0)","v":0},null,"MJ Mangel",{"$f":"F156","v":0},{"$f":"IF('7 Prod'!Q50<0,'7 Prod'!Q50,0)","v":0},null,"MJ Mangel","siehe Blatt 7 Prod !",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F156+J156<>0,1,0))","v":1}]
[null,null,null,"Falls PV \"Grundfutterverkauf\" bzw. \"Grundfutterzukauf\" vorhanden: den Umfang eingeben, mind. eine 1  ! ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F155+F156+J155+J156<>0,1,0))","v":1}]
[null,61,"WWeizen",null,null,null,null,null,null,{"$f":"F158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F158+J158<>0,1,0))","v":0}]
[null,62,"SWeizen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F159+J159<>0,1,0))","v":0}]
[null,63,"Durum",null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F160+J160<>0,1,0))","v":0}]
[null,64,"Roggen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F161+J161<>0,1,0))","v":0}]
[null,65,"WGerste",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F162+J162<>0,1,0))","v":1}]
[null,66,"SGerste",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F163+J163<>0,1,0))","v":0}]
[null,67,"Hafer",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Getreide",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,68,"Triticale",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Triticale",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,69,"Menggetr.",null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,70,"Körnermais",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,71,"CCM",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,72,"Ackerbohnen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,73,"Erbsen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,74,"WRaps",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F171+J171<>0,1,0))","v":1}]
[null,75,"SoRaps",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F172+J172<>0,1,0))","v":0}]
[null,76,"Sonnenblumen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F173+J173<>0,1,0))","v":0}]
[null,77,"Flachs",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F174+J174<>0,1,0))","v":0}]
[null,78,"Stärkekartoff.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F175+J175<>0,1,0))","v":0}]
[null,79,"Sp'kartoffeln",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(SUM(F56,J56,F176,J176)<>0,1,0))","v":0}]
[null,80,"Zuckerrüben",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(SUM(F54,J54,F177,J177)<>0,1,0))","v":1}]
[null,81,"Grassamen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F178+J178<>0,1,0))","v":0}]
[null,82,"Soja,and.Ölsaat",null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,83,"Eiweißpfla.","Lupinen",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,84,"Ener'getreide",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,85,"Energiemais",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,86,"Ener'ölsaat",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,87,"So.Ener'pfl.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F184+J184<>0,1,0))","v":1}]
[null,88,"So.Marktfrucht",null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F185+J185<>0,1,0))","v":0}]
[null,89,"Zwi'fru Markt",null,null,null,"wird bei ha nicht mit addiert!",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F186+J186<>0,1,0))","v":0}]
[null,90,"Stilllegung / Acker aus erz. gen.",null,null,null,null,null,null,{"$f":"F187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F187+J187<>0,1,0))","v":1}]
[null,91,"Buschbohnen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F188+J188<>0,1,0))","v":0}]
[null,96,"Tabak",null,null,null,null,null,null,{"$f":"F189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F189+J189<>0,1,0))","v":0}]
[null,98,"Spargel",null,null,null,null,null,null,{"$f":"F190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F190+J190<>0,1,0))","v":0}]
[null,null,"Marktfüchte",null,null,{"$f":"SUM(F158:F185)+SUM(F187:F190)","v":0},null,null,null,{"$f":"SUM(J158:J185)+SUM(J187:J190)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F191+J191<>0,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F191+J191<>0,1,0))","v":1}]
[null,99,"Hopfen",null,null,null,null,null,null,{"$f":"F193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F193+J193<>0,1,0))","v":0}]
[null,100,"Erdbeeren",null,null,null,null,null,null,{"$f":"F194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F194+J194<>0,1,0))","v":0}]
[null,101,"Äpfel",null,null,null,null,null,null,{"$f":"F195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F195+J195<>0,1,0))","v":1}]
[null,102,"Birnen,Quitt.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F196+J196<>0,1,0))","v":0}]
[null,103,"Süßkirschen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,104,"Sauerkirsch.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,106,"Pflau.,Zwet.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,107,"Mirabellen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,108,"Nüsse",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,110,"So. Beeren","Schw.Joha",null,null,null,null,null,{"$f":"F202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Obstbau- u. Hopfenfläche",null,null,{"$f":"SUM(F193:F202)","v":0},null,null,null,{"$f":"SUM(J193:J202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F203+J203<>0,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F203+J203<>0,1,0))","v":1}]
[null,111,"Gemü Freila.",null,null,null,null,null,null,{"$f":"F205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F205+J205<>0,1,0))","v":0}]
[null,113,"Gemü Gewä.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,115,"Pilze",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,116,"Zierpflanzen",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,118,"Zierpfl.Gewä.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,120,"So.Gartenb.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Gartenbau",null,null,{"$f":"SUM(F205:F210)","v":0},null,null,null,{"$f":"SUM(J205:J210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F211+J211<>0,1,0))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F211+J211<>0,1,0))","v":1}]
[null,121,"Weinbau",null,null,null,"ha Weinbau von Z. 21 !",null,null,{"$f":"IF(M35>0,M35-J214,F213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F213+J213<>0,1,0))","v":0}]
[null,130,"And.Rebflä.",null,null,0,null,null,null,{"$f":"F214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F214+J214<>0,1,0))","v":0}]
[null,null,"Forst, Lohnarbeiten, Maschinenmiete",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F215+J215<>0,1,0))","v":1}]
[null,131,"Forst",null,null,{"$f":"I39","v":0},"ha Forst von Z. 24 !",null,null,{"$f":"M39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F216+J216<>0,1,0))","v":1}]
[null,135,"LoArb,MaMiet",null,null,null,"Falls PV vorhanden: 1 eintragen! ",null,null,{"$f":"F217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F217+J217<>0,1,0))","v":1}]
[null,null,"Diversifizierung ",null,null,null,"Falls ein nachfolgendes PV vorhanden ist, normalerweise bitte eine  1  eintragen !",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F218+J218<>0,1,0))","v":1}]
[null,140,"Hofladen",null,null,null,null,null,null,{"$f":"F219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F219+J219<>0,1,0))","v":0}]
[null,141,"Straußwirts.","Reiterstube",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,142,"Brennerei"," ",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,143,"Biogasanl.","So.Erz.Neb'b.",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,144,"Warenverkauf",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Warenverkauf",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,145,"Friedhofsgä.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"Photovoltaik",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,146,"Ga'/Lands'b.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,147,"Fremdenverk.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F226+J226<>0,1,0))","v":1}]
[null,148,"Charter",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F227+J227<>0,1,0))","v":0}]
[null,149,"La'scha'pfl.",null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,1,IF(F228+J228<>0,1,0))","v":1}]
[null,150,"So.Dienstleist.","Provisionen",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$4=0,0,IF(F229+J229<>0,1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG49:AG229)","v":47}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Lieferrechte",null,null,{"$f":"SUM(F49:F54,F56)","v":0},null,null,null,{"$f":"SUM(J49:J54,J56)","v":0}]
[null,null,"Summe Tiere",null,null,{"$f":"SUM(F60:F99)","v":0},null,null,null,{"$f":"SUM(J60:J99)","v":0}]
[null,null,"Summe ldw. Flä'verzeichnis",null,null,{"$f":"SUM(F144,F153:F156,F191,F203,F211,F213:F216)","v":0},null,null,null,{"$f":"SUM(J144,J153:J156,J191,J203,J211,J213:J216)","v":0}]
[null,null,"Diversifikation",null,null,{"$f":"SUM(F217:F229)","v":0},null,null,null,{"$f":"SUM(J217:J229)","v":0}]
[null,null,"Kontrollsummen",null,null,{"$f":"SUM(F270:F273)","v":0},null,null,null,{"$f":"SUM(J270:J273)","v":0}]

{"sheet":"2 InvBed","index":2,"n_rows":87,"n_cols":54,"rows_kept":87,"cut":false,"hidden":false,"merged":[[11,45,11,48],[6,45,6,48],[7,47,9,47],[6,50,6,53],[7,52,9,52],[6,40,6,43],[7,42,9,42],[7,37,9,37],[6,35,6,38],[7,19,9,19],[6,17,6,20],[6,22,6,25],[7,24,9,24],[7,29,9,29],[6,27,6,30],[79,10,80,10],[62,2,62,3],[1,10,1,11],[3,10,3,11],[57,12,59,12],[69,1,69,7],[71,1,71,7],[68,1,68,7],[74,1,74,7],[72,1,72,7]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,null,null,null,null,null,"Unternehmernummer   "]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Inhalt!G5","v":0}]
[]
[null,null,null,null,null,"Unternehmen: ",{"$f":"Inhalt!C5","v":0},null,null,"Datum",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"}]
[]
[]
[null,"Investitionsbedarf",null,null,null,null,null,null," Berechnung der förderb. Investitionen",null,null,null,null,null,"Vorsteuer %",null,null,"Berechnung der förderbaren Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h ",null,null,null,null,"Berechnung der förderbaren Investitionen Zuchtsauen",null,null,null,null,"Berechnung der förderbaren Investitionen Geflügel, Schweine u. Erstumstellung Milchkühe auf Laufstallhaltung lt. 9.4.1a ",null,null,null,null,null,"Hilfspalte ",null,"Berechnung der förderbaren Investitionen übrige Tierarten l.t 9.4.1 a",null,null,null,null,"Berechnung der förderbaren Investitionen lt. 9.4.1d, j",null,null,null,null,"Berechnung der förderbaren Investitionen lt. 9.4.1b, c, g",null,null,null,null,"Berechnung der förderbaren Investitionen lt. 9.4.1f, i "]
[null,null,null,null,null,null,null,null,null,null,"nicht zu-","zuwend'f.",null,null,{"$f":"'1 KaP'!F8","v":0.19},"Geb/Maschinen  ",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,"für Makro",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f.",null,null,null,"nicht zu-wend'fäh. Ausgaben Netto","zuwend'f."]
[null,null,null,null,null,null,"Sanie-",null," Ausgaben","Vorsteuer","wend'fäh. ","Invest.-",null,null,{"$f":"'1 KaP'!K8","v":7.0000000000000007E-2},"Tierkauf/Dauerkulturen",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,null,"Zeilen",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,"Ausgaben","Vorsteuer",null,"Invest.-",null,"Ausgaben","Vorsteuer",null,"Invest.-"]
[null," Maßnahme",null,null,"  Ist","  Ziel","rung /",null,null,null,"Ausg.netto","volumen",null,null,null,null,null,null,null,null,"volumen",null,null,null,null,"volumen",null,null,null,null,"volumen",null,null,"ausblenden",null,null,null,null,"volumen",null,null,null,null,"volumen",null,null,null,null,"volumen",null,null,null,null,"volumen"]
[null,null,null,null,null,null,"Umbau","Neubau","Euro","Euro","Euro","Euro",null,null,null,null,null,"€","€","€","€",null,"€","€","€","€",null,"€","€","€","€",null,null,null,null,"€","€","€","€",null,"€","€","€","€",null,"€","€","€","€",null,"€","€","€","€"]
[]
[1," Futtersilos",null,"m3",null,{"$f":"SUM(E13,G13:H13)","v":0},null,null,null,{"$f":"I13/(1+$O$8)*$O$8","v":0},null,{"$f":"IF(I13=0,0,I13-SUM(J13:K13))","v":0},null,null,"g = Geflügel, Schweine u. Erstumstellung Milchkühe ",null,null,{"$f":"IF(M13=\"eh\",I13,0)","v":0},{"$f":"IF(M13=\"eh\",J13,0)","v":0},{"$f":"IF(M13=\"eh\",K13,0)","v":0},{"$f":"IF(R13=0,0,R13-S13-T13)","v":0},null,{"$f":"IF(M13=\"z\",I13,0)","v":0},{"$f":"IF(M13=\"z\",J13,0)","v":0},{"$f":"IF(M13=\"z\",K13,0)","v":0},{"$f":"IF(W13=0,0,W13-X13-Y13)","v":0},null,{"$f":"IF(M13=\"g\",I13,0)","v":0},{"$f":"IF(M13=\"g\",J13,0)","v":0},{"$f":"IF(M13=\"g\",K13,0)","v":0},{"$f":"IF(AB13=0,0,AB13-AC13-AD13)","v":0},null,null,1,null,{"$f":"IF(M13=\"ü\",I13,0)","v":0},{"$f":"IF(M13=\"ü\",J13,0)","v":0},{"$f":"IF(M13=\"ü\",K13,0)","v":0},{"$f":"IF(AJ13=0,0,AJ13-AK13-AL13)","v":0},null,{"$f":"IF(M13=\"dj\",I13,0)","v":0},{"$f":"IF(M13=\"dj\",J13,0)","v":0},{"$f":"IF(M13=\"dj\",K13,0)","v":0},{"$f":"IF(AO13=0,0,AO13-AP13-AQ13)","v":0},null,{"$f":"IF(M13=\"bcg\",I13,0)","v":0},{"$f":"IF(M13=\"bcg\",J13,0)","v":0},{"$f":"IF(M13=\"bcg\",K13,0)","v":0},{"$f":"IF(AT13=0,0,AT13-AU13-AV13)","v":0},null,{"$f":"IF(M13=\"fi\",I13,0)","v":0},{"$f":"IF(M13=\"fi\",J13,0)","v":0},{"$f":"IF(M13=\"fi\",K13,0)","v":0},{"$f":"IF(AY13=0,0,AY13-AZ13-BA13)","v":0}]
[{"$f":"A13+1","v":2}," Heu- / Einstreulager",null,"m3",null,{"$f":"SUM(E14,G14:H14)","v":0},null,null,null,0,null,{"$f":"IF(I14=0,0,I14-SUM(J14:K14))","v":0},null,null,"auf Laufstallhaltung lt. 9.4.1a ",null,null,{"$f":"IF(M14=\"eh\",I14,0)","v":0},{"$f":"IF(M14=\"eh\",J14,0)","v":0},{"$f":"IF(M14=\"eh\",K14,0)","v":0},{"$f":"IF(R14=0,0,R14-S14-T14)","v":0},null,0,0,0,{"$f":"IF(W14=0,0,W14-X14-Y14)","v":0},null,{"$f":"IF(M14=\"g\",I14,0)","v":0},{"$f":"IF(M14=\"g\",J14,0)","v":0},{"$f":"IF(M14=\"g\",K14,0)","v":0},{"$f":"IF(AB14=0,0,AB14-AC14-AD14)","v":0},null,null,{"$f":"IF(SUM(E14:L14)=0,0,1)","v":0},null,0,0,0,{"$f":"IF(AJ14=0,0,AJ14-AK14-AL14)","v":0},null,0,{"$f":"IF(M14=\"dj\",J14,0)","v":0},{"$f":"IF(M14=\"dj\",K14,0)","v":0},{"$f":"IF(AO14=0,0,AO14-AP14-AQ14)","v":0},null,{"$f":"IF(M14=\"bcg\",I14,0)","v":0},{"$f":"IF(M14=\"bcg\",J14,0)","v":0},{"$f":"IF(M14=\"bcg\",K14,0)","v":0},{"$f":"IF(AT14=0,0,AT14-AU14-AV14)","v":0},null,{"$f":"IF(M14=\"fi\",I14,0)","v":0},{"$f":"IF(M14=\"fi\",J14,0)","v":0},{"$f":"IF(M14=\"fi\",K14,0)","v":0},{"$f":"IF(AY14=0,0,AY14-AZ14-BA14)","v":0}]
[{"$f":"A14+1","v":3}," Wi-Dunglager ","flüss.","m3",null,{"$f":"SUM(E15,G15:H15)","v":0},null,null,null,0,null,0,null,null,"ü = Investitionen in übrige Tierarten lt. 9.4.1a",null,null,{"$f":"IF(M15=\"eh\",I15,0)","v":0},{"$f":"IF(M15=\"eh\",J15,0)","v":0},{"$f":"IF(M15=\"eh\",K15,0)","v":0},0,null,0,0,0,0,null,0,{"$f":"IF(M15=\"g\",J15,0)","v":0},{"$f":"IF(M15=\"g\",K15,0)","v":0},0,null,null,1,null,{"$f":"IF(M15=\"ü\",I15,0)","v":0},0,0,{"$f":"IF(AJ15=0,0,AJ15-AK15-AL15)","v":0},null,0,{"$f":"IF(M15=\"dj\",J15,0)","v":0},{"$f":"IF(M15=\"dj\",K15,0)","v":0},{"$f":"IF(AO15=0,0,AO15-AP15-AQ15)","v":0},null,{"$f":"IF(M15=\"bcg\",I15,0)","v":0},{"$f":"IF(M15=\"bcg\",J15,0)","v":0},{"$f":"IF(M15=\"bcg\",K15,0)","v":0},{"$f":"IF(AT15=0,0,AT15-AU15-AV15)","v":0},null,{"$f":"IF(M15=\"fi\",I15,0)","v":0},{"$f":"IF(M15=\"fi\",J15,0)","v":0},{"$f":"IF(M15=\"fi\",K15,0)","v":0},{"$f":"IF(AY15=0,0,AY15-AZ15-BA15)","v":0}]
[4,null,"fest","m²",null,{"$f":"SUM(E16,G16:H16)","v":0},null,null,null,0,null,0,null,null,"bcg = Investitionen lt. 9.4.1b, c, g ",null,null,{"$f":"IF(M16=\"eh\",I16,0)","v":0},{"$f":"IF(M16=\"eh\",J16,0)","v":0},{"$f":"IF(M16=\"eh\",K16,0)","v":0},0,null,0,0,0,0,null,0,0,{"$f":"IF(M16=\"g\",K16,0)","v":0},{"$f":"IF(AB16=0,0,AB16-AC16-AD16)","v":0},null,null,{"$f":"IF(SUM(E16:L16)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,{"$f":"IF(AO16=0,0,AO16-AP16-AQ16)","v":0},null,{"$f":"IF(M16=\"bcg\",I16,0)","v":0},{"$f":"IF(M16=\"bcg\",J16,0)","v":0},{"$f":"IF(M16=\"bcg\",K16,0)","v":0},{"$f":"IF(AT16=0,0,AT16-AU16-AV16)","v":0},null,{"$f":"IF(M16=\"fi\",I16,0)","v":0},{"$f":"IF(M16=\"fi\",J16,0)","v":0},{"$f":"IF(M16=\"fi\",K16,0)","v":0},{"$f":"IF(AY16=0,0,AY16-AZ16-BA16)","v":0}]
[5," Milchkuhstall ",null,"Plätze",{"$f":"'1 KaP'!F60","v":0},{"$f":"'1 KaP'!J60","v":0},null,{"$f":"IF(F17-E17-G17<0,0,F17-E17-G17)","v":0},null,0,null,0,null,null,"dj = Invest. lt. 9.4.1d, j",null,null,0,0,0,0,null,0,0,0,0,null,0,0,{"$f":"IF(M17=\"g\",K17,0)","v":0},0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[6," Zuchtfärsenstall",null,"JV-Plätze",{"$f":"'1 KaP'!F61","v":0},{"$f":"'1 KaP'!J61","v":0},null,0,null,0,null,0,null,null,"eh = Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h ",null,null,0,0,0,0,null,0,0,0,0,null,0,0,{"$f":"IF(M18=\"g\",K18,0)","v":0},0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[7," Rindermaststall",null,"Mastplätze",{"$f":"SUM('1 KaP'!F62:F65)","v":0},{"$f":"SUM('1 KaP'!J62:J65)","v":0},null,0,null,0,null,0,null,null,"fi =Investitionen lt. 9.4.1f, i ",null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[8," Pferdestall, Reithalle",null,"Plätze",{"$f":"SUM('1 KaP'!F66:F68)","v":0},{"$f":"SUM('1 KaP'!J66:J68)","v":0},null,0,null,0,null,0,null,null,"keine Eintragung = sonstige Inv. lt. 9.4.1e, ohne Aufschlag",null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[9," Schafstall/Ziegenstall",null,null,null,null,null,null,null,{"$f":"I21/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[10," Zuchtsauenstall",null,"produktiv",{"$f":"'1 KaP'!F80","v":0},{"$f":"'1 KaP'!J80","v":0},null,{"$f":"IF(F22-E22-G22<0,0,F22-E22-G22)","v":0},null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[11," Aufzuchtferkelstall",null,"Plätze",{"$f":"'1 KaP'!F81","v":0},{"$f":"'1 KaP'!J81","v":0},null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[12," Mastschweinestall",null,"Plätze",{"$f":"'1 KaP'!F82","v":0},{"$f":"'1 KaP'!J82","v":0},null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[13," Legehennenst.",null,"  jew. 100 Pl.",{"$f":"'1 KaP'!F86","v":0},{"$f":"'1 KaP'!J86","v":0},null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[14," Mastgeflügelstall",null,"  jew. 100 Pl.",{"$f":"SUM('1 KaP'!F87,'1 KaP'!F89:F91)","v":0},{"$f":"SUM('1 KaP'!J87,'1 KaP'!J89:J91)","v":0},null,0,null,{"$f":"I26/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[15," Sonst. Ställe ",null,null,null,null,null,null,null,{"$f":"I27/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I27:L27)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[16," Abdeckung bestehender Güllebehälter",null,null,null,null,"m²",null,null,{"$f":"I28/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I28:L28)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[17," Mehrzweckhalle ",null,null,null,null,null,null,null,{"$f":"I29/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[18,"Strohlagerhalle",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I30:L30)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[19," Verarbeitungs- (ff.) und Verkaufsräume (nff.)",null,null,null,null,null,null,null,{"$f":"I31/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[20," Gewächshaus",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[21," Baul. Maßnahmen der Direktvermarktung (nff.)",null,null,null,null,null,null,null,{"$f":"I33/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[22,"Maßnahmen zur Vorbeugung v. Naturkatastrophen lt.9.4.1b",null,null,null,null,null,null,null,{"$f":"I34/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[23,"Investition/en nach Anlage 3, Teil B, 1.2-1.4",null,null,null,null,null,null,null,{"$f":"I35/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[24,"Investitionen nach Nr. 9.4.1h d. RL",null,null,null,null,null,null,null,{"$f":"I36/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[25,"Reinigungsplatz Pflanzenschutzgeräte lt. Anlage 3 B Nr. 4.2",null,null,null,null,null,null,null,{"$f":"I37/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[26,"\"Biobett\"-System zur Vermeidung v. Pfl.schutzmitteleinträgen",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[27,"Ma.Umst.auf umweltvertr.Energieträger, Wärmepumpen o.ä.",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[28," So. Baumaßnahmen zur Energieeinspar.",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[29," Energiegewinnung bzw. -produktion",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,{"$f":"IF(M41=\"ü\",I41,0)","v":0},{"$f":"IF(M41=\"ü\",J41,0)","v":0},{"$f":"IF(U41=\"ü\",K41,0)","v":0},0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[30," Mehrkost. landschaftsbezogenes Bauen",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,null,{"$f":"IF(M42=\"ü\",I42,0)","v":0},{"$f":"IF(M42=\"ü\",J42,0)","v":0},{"$f":"IF(U42=\"ü\",K42,0)","v":0},0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[31," Sonstige bauliche Anlagen",null,null,null,null,null,null,null,{"$f":"I43/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,{"$f":"IF(M43=\"ü\",I43,0)","v":0},{"$f":"IF(M43=\"ü\",J43,0)","v":0},{"$f":"IF(U43=\"ü\",K43,0)","v":0},0,null,0,0,0,{"$f":"IF(AO43=0,0,AO43-AP43-AQ43)","v":0},null,0,0,0,{"$f":"IF(AT43=0,0,AT43-AU43-AV43)","v":0},null,0,0,0,{"$f":"IF(AY43=0,0,AY43-AZ43-BA43)","v":0}]
[32," Summe Baukosten",null,null,null,null,null,null,{"$f":"SUM(I13:I43)","v":0},{"$f":"SUM(J13:J43)","v":0},{"$f":"SUM(K13:K43)","v":0},{"$f":"SUM(L13:L43)","v":0},null,null,null,null,null,{"$f":"SUM(R13:R43)","v":0},{"$f":"SUM(S13:S43)","v":0},{"$f":"SUM(T13:T43)","v":0},{"$f":"SUM(U13:U43)","v":0},null,{"$f":"SUM(W13:W43)","v":0},{"$f":"SUM(X13:X43)","v":0},{"$f":"SUM(Y13:Y43)","v":0},{"$f":"SUM(Z13:Z43)","v":0},null,{"$f":"SUM(AB13:AB43)","v":0},{"$f":"SUM(AC13:AC43)","v":0},{"$f":"SUM(AD13:AD43)","v":0},{"$f":"SUM(AE13:AE43)","v":0},null,null,1,null,{"$f":"SUM(AJ13:AJ43)","v":0},{"$f":"SUM(AK13:AK43)","v":0},{"$f":"SUM(AL13:AL43)","v":0},{"$f":"SUM(AM13:AM43)","v":0},null,{"$f":"SUM(AO13:AO43)","v":0},{"$f":"SUM(AP13:AP43)","v":0},{"$f":"SUM(AQ13:AQ43)","v":0},{"$f":"SUM(AR13:AR43)","v":0},null,{"$f":"SUM(AT13:AT43)","v":0},{"$f":"SUM(AU13:AU43)","v":0},{"$f":"SUM(AV13:AV43)","v":0},{"$f":"SUM(AW13:AW43)","v":0},null,{"$f":"SUM(AY13:AY43)","v":0},{"$f":"SUM(AZ13:AZ43)","v":0},{"$f":"SUM(BA13:BA43)","v":0},{"$f":"SUM(BB13:BB43)","v":0}]
[33," Erschließung",null,null,null,null,null,null,null,{"$f":"I45/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,{"$f":"IF(M45=\"eh\",I45,0)","v":0},{"$f":"IF(M45=\"eh\",J45,0)","v":0},{"$f":"IF(M45=\"eh\",K45,0)","v":0},0,null,{"$f":"IF(M45=\"z\",I45,0)","v":0},{"$f":"IF(M45=\"z\",J45,0)","v":0},{"$f":"IF(M45=\"z\",K45,0)","v":0},{"$f":"IF(M45=\"z\",L45,0)","v":0},null,{"$f":"IF(M45=\"g\",I45,0)","v":0},{"$f":"IF(M45=\"g\",J45,0)","v":0},{"$f":"IF(M45=\"g\",K45,0)","v":0},{"$f":"IF(M45=\"g\",L45,0)","v":0},null,null,1,null,{"$f":"IF(M45=\"ü\",I45,0)","v":0},{"$f":"IF(M45=\"ü\",J45,0)","v":0},{"$f":"IF(M45=\"ü\",K45,0)","v":0},{"$f":"IF(M45=\"ü\",L45,0)","v":0},null,{"$f":"IF(M45=\"dj\",I45,0)","v":0},{"$f":"IF(M45=\"dj\",J45,0)","v":0},{"$f":"IF(M45=\"dj\",K45,0)","v":0},{"$f":"IF(M45=\"dj\",L45,0)","v":0},null,{"$f":"IF(M45=\"bcg\",I45,0)","v":0},{"$f":"IF(M45=\"bcg\",J45,0)","v":0},{"$f":"IF(M45=\"bcg\",K45,0)","v":0},{"$f":"IF(M45=\"bcg\",L45,0)","v":0},null,{"$f":"IF(M45=\"fi\",I45,0)","v":0},{"$f":"IF(M45=\"fi\",J45,0)","v":0},{"$f":"IF(M45=\"fi\",K45,0)","v":0},{"$f":"IF(M45=\"fi\",L45,0)","v":0}]
[{"$f":"A45+1","v":34}," Dauerkulturen",null,null,null,null,null,null,null,{"$f":"I46/(1+$O$9)*$O$9","v":0},{"$f":"I46-J46","v":0},0,null,null,null,null,null,{"$f":"IF(M46=\"eh\",I46,0)","v":0},{"$f":"IF(M46=\"eh\",J46,0)","v":0},{"$f":"IF(M46=\"eh\",K46,0)","v":0},0,null,0,{"$f":"IF(M46=\"z\",J46,0)","v":0},{"$f":"IF(M46=\"z\",K46,0)","v":0},{"$f":"IF(M46=\"z\",L46,0)","v":0},null,{"$f":"IF(M46=\"g\",I46,0)","v":0},{"$f":"IF(M46=\"g\",J46,0)","v":0},{"$f":"IF(M46=\"g\",K46,0)","v":0},{"$f":"IF(M46=\"g\",L46,0)","v":0},null,null,{"$f":"IF(SUM(I46:L46)=0,0,1)","v":0},null,{"$f":"IF(M46=\"ü\",I46,0)","v":0},{"$f":"IF(M46=\"ü\",J46,0)","v":0},{"$f":"IF(M46=\"ü\",K46,0)","v":0},{"$f":"IF(M46=\"ü\",L46,0)","v":0},null,{"$f":"IF(M46=\"dj\",I46,0)","v":0},{"$f":"IF(M46=\"dj\",J46,0)","v":0},{"$f":"IF(M46=\"dj\",K46,0)","v":0},{"$f":"IF(M46=\"dj\",L46,0)","v":0},null,{"$f":"IF(M46=\"bcg\",I46,0)","v":0},{"$f":"IF(M46=\"bcg\",J46,0)","v":0},{"$f":"IF(M46=\"bcg\",K46,0)","v":0},{"$f":"IF(M46=\"bcg\",L46,0)","v":0},null,{"$f":"IF(M46=\"fi\",I46,0)","v":0},{"$f":"IF(M46=\"fi\",J46,0)","v":0},{"$f":"IF(M46=\"fi\",K46,0)","v":0},{"$f":"IF(M46=\"fi\",L46,0)","v":0}]
[{"$f":"A46+1","v":35}," Landzukauf",null,null,null,null,null,null,null,null,{"$f":"I47","v":0},0,null,null,null,null,null,{"$f":"IF(M47=\"eh\",I47,0)","v":0},{"$f":"IF(M47=\"eh\",J47,0)","v":0},{"$f":"IF(M47=\"eh\",K47,0)","v":0},0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,{"$f":"IF(M47=\"ü\",I47,0)","v":0},{"$f":"IF(M47=\"ü\",J47,0)","v":0},{"$f":"IF(M47=\"ü\",K47,0)","v":0},{"$f":"IF(M47=\"ü\",L47,0)","v":0},null,{"$f":"IF(M47=\"dj\",I47,0)","v":0},{"$f":"IF(M47=\"dj\",J47,0)","v":0},{"$f":"IF(M47=\"dj\",K47,0)","v":0},{"$f":"IF(M47=\"dj\",L47,0)","v":0},null,{"$f":"IF(M47=\"bcg\",I47,0)","v":0},{"$f":"IF(M47=\"bcg\",J47,0)","v":0},{"$f":"IF(M47=\"bcg\",K47,0)","v":0},{"$f":"IF(M47=\"bcg\",L47,0)","v":0},null,{"$f":"IF(M47=\"fi\",I47,0)","v":0},{"$f":"IF(M47=\"fi\",J47,0)","v":0},{"$f":"IF(M47=\"fi\",K47,0)","v":0},{"$f":"IF(M47=\"fi\",L47,0)","v":0}]
[36," Anpflanz., Eingrün.",null,null,null,null,null,null,null,{"$f":"I48/(1+$O$8)*$O$8","v":0},{"$f":"I48-J48","v":0},0,null,null,null,null,null,{"$f":"IF(M48=\"eh\",I48,0)","v":0},{"$f":"IF(M48=\"eh\",J48,0)","v":0},{"$f":"IF(M48=\"eh\",K48,0)","v":0},0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,{"$f":"IF(M48=\"ü\",I48,0)","v":0},0,{"$f":"IF(M48=\"ü\",K48,0)","v":0},0,null,0,0,0,0,null,{"$f":"IF(M48=\"bcg\",I48,0)","v":0},{"$f":"IF(M48=\"bcg\",J48,0)","v":0},{"$f":"IF(M48=\"bcg\",K48,0)","v":0},{"$f":"IF(M48=\"bcg\",L48,0)","v":0},null,{"$f":"IF(M48=\"fi\",I48,0)","v":0},{"$f":"IF(M48=\"fi\",J48,0)","v":0},{"$f":"IF(M48=\"fi\",K48,0)","v":0},{"$f":"IF(M48=\"fi\",L48,0)","v":0}]
[37,null,null,null,null,null,null,null,null,{"$f":"I49/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,{"$f":"IF(M49=\"ü\",I49,0)","v":0},0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[38," Maschinen, Geräte und technische Einrichtungen:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,1,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[39," Melktechnik, Milchkühltechnik",null,null,null,null,null,null,null,{"$f":"I51/(1+$O$8)*$O$8","v":0},null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I51:L51)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[40,"Bewässerungsanlagen lt. 9.4.1d / Investition lt. Anlage 3, Teil A ",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I52:L52)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[41,"Maßnahmen lt. Anlage 3 Teil B Nr. 1.1; 1.5; 1.6; 4.1",null,null,null,null,null,null,0,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I53:L53)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[42," Heizungsanlagen, Energiegewinnung bzw. -produktion",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,{"$f":"IF(SUM(I54:L54)=0,0,1)","v":0},null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"A54+1","v":43}," So. Maschinen, Geräte, Vorricht.",null,null,null,"(Innenwirtschaft)",null,null,null,0,null,0,null,null,null,null,null,0,0,0,0,null,0,0,0,0,"Ausg. in % für",0,0,0,0,null,null,1,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[{"$f":"A55+1","v":44}," Geräte und Einrichtung der Direktvermarktung (nff.)",null,null,null,null,null,null,null,0,null,0,null,null,null,"Ausg. in %","Ausg. in % für",0,0,0,0,"Ausg. in % für",0,0,0,0,"Geflügel,Schweine ",0,0,0,0,null,null,{"$f":"IF(SUM(I56:L56)=0,0,1)","v":0},"Ausg. in % für",{"$f":"IF(M56=\"ü\",I56,0)","v":0},{"$f":"IF(M56=\"ü\",J56,0)","v":0},{"$f":"IF(M56=\"ü\",K56,0)","v":0},{"$f":"IF(M56=\"ü\",L56,0)","v":0},"Ausg. in % für",0,0,0,0,"Ausg. in % für",0,0,0,0,"Ausg. in % für",0,0,0,0]
[45," Bemessungsgrundlage für allgemeine Aufwendungen",null,null,null,null,null,null,{"$f":"SUM(I44:I56)","v":0},{"$f":"SUM(J44,J45:J56)","v":0},{"$f":"SUM(K44,K45:K56)","v":0},{"$f":"SUM(L44:L56)","v":0},null,null,null,"Regelzuschuss","Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h (ab 2024)",{"$f":"SUM(R44:R56)","v":0},{"$f":"SUM(S44,S45:S56)","v":0},{"$f":"SUM(T44,T45:T56)","v":0},{"$f":"SUM(U44,U45:U56)","v":0},"Zuchtsauen",{"$f":"SUM(W44:W56)","v":0},{"$f":"SUM(X44,X45:X56)","v":0},{"$f":"SUM(Y44,Y45:Y56)","v":0},{"$f":"SUM(Z44,Z45:Z56)","v":0},"u. Erstumstellung Milchkühe",{"$f":"SUM(AB44:AB56)","v":0},{"$f":"SUM(AC44,AC45:AC56)","v":0},{"$f":"SUM(AD44,AD45:AD56)","v":0},{"$f":"SUM(AE44,AE45:AE56)","v":0},null,null,1,"übrige Tierarten",{"$f":"SUM(AJ44:AJ56)","v":0},{"$f":"SUM(AK44,AK45:AK56)","v":0},{"$f":"SUM(AL44,AL45:AL56)","v":0},{"$f":"SUM(AM44,AM45:AM56)","v":0},"Investitionen lt. 9.4.1d, j",{"$f":"SUM(AO44:AO56)","v":0},{"$f":"SUM(AP44,AP45:AP56)","v":0},{"$f":"SUM(AQ44,AQ45:AQ56)","v":0},{"$f":"SUM(AR44,AR45:AR56)","v":0},"Inv. lt. 9.4.1b, c, g",{"$f":"SUM(AT44:AT56)","v":0},{"$f":"SUM(AU44,AU45:AU56)","v":0},{"$f":"SUM(AV44,AV45:AV56)","v":0},{"$f":"SUM(AW44,AW45:AW56)","v":0},"Inv. lt. 9.4.1f, i (ab 2024)",{"$f":"SUM(AY44:AY56)","v":0},{"$f":"SUM(AZ44,AZ45:AZ56)","v":0},{"$f":"SUM(BA44,BA45:BA56)","v":0},{"$f":"SUM(BB44,BB45:BB56)","v":0}]
[46,"    Baunebenkosten = allg. Aufwendungen",null,null,null,null,null,null,null,{"$f":"I58/(1+$O$8)*$O$8","v":0},null,{"$f":"I58-SUM(J58:K58)","v":0},{"$f":"IF(L57=0,\"\",SUM(L58:L60)/L57)","v":""},null,null,{"$f":"100%-Q58-V58-AA58-AI58-AN58-AS58-AX58","v":1},{"$f":"IF(SUM(U57)=0,0,SUM(U57)/(SUM(L57)-IF(Inhalt!G17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($Q$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($Q$58))","v":0},{"$f":"K58*SUM($Q$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($Q$58))","v":0},{"$f":"IF(SUM(Z57)=0,0,SUM(Z57)/(SUM(L57)-IF(Inhalt!G17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($V$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($V$58))","v":0},{"$f":"K58*SUM($V$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($V$58))","v":0},{"$f":"IF(SUM(AE57)=0,0,SUM(AE57)/(SUM(L57)-IF(Inhalt!G17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($AA$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($AA$58))","v":0},{"$f":"K58*SUM($AA$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($AA$58))","v":0},null,null,1,{"$f":"IF(SUM(AM57)=0,0,SUM(AM57)/(SUM(L57)-IF(Inhalt!G17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($AI$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($AI$58))","v":0},{"$f":"K58*SUM($AI$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($AI$58))","v":0},{"$f":"IF(SUM(AR57)=0,0,SUM(AR57)/(SUM(L57)-IF(Inhalt!G17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($AN$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($AN$58))","v":0},{"$f":"K58*SUM($AN$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($AN$58))","v":0},{"$f":"IF(SUM(AW57)=0,0,SUM(AW57)/(SUM(L57)-IF(Inhalt!L17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($AS$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($AS$58))","v":0},{"$f":"K58*SUM($AS$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($AS$58))","v":0},{"$f":"IF(SUM(BB57)=0,0,SUM(BB57)/(SUM(L57)-IF(Inhalt!Q17=\"nein\",0,L45)))","v":0},{"$f":"IF($I$57=0,0,I58*SUM($AX$58))","v":0},{"$f":"IF($J$57=0,0,J58*SUM($AX$58))","v":0},{"$f":"K58*SUM($AX$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L58)*SUM($AX$58))","v":0}]
[47,"    Betreuungsgebühr = allg. Aufwendungen",null,null,null,null,null,null,null,{"$f":"I59/(1+$O$8)*$O$8","v":0},{"$f":"TRUNC(IF(N61>17500,N61-17500,N62),2)","v":0},{"$f":"IF(N61<=17500,N61,17500)","v":0},null,null,null,null,null,{"$f":"IF($I$57=0,0,I59*SUM($Q$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($Q$58))","v":0},{"$f":"K59*SUM($Q$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($Q$58))","v":0},null,{"$f":"IF($I$57=0,0,I59*SUM($V$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($V$58))","v":0},{"$f":"K59*SUM($V$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($V$58))","v":0},null,{"$f":"IF($I$57=0,0,I59*SUM($AA$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($AA$58))","v":0},{"$f":"K59*SUM(AA$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($AA$58))","v":0},null,null,1,null,{"$f":"IF($I$57=0,0,I59*SUM($AI$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($AI$58))","v":0},{"$f":"K59*SUM(AI$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($AI$58))","v":0},null,{"$f":"IF($I$57=0,0,I59*SUM($AN$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($AN$58))","v":0},{"$f":"K59*SUM(AN$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($AN$58))","v":0},null,{"$f":"IF($I$57=0,0,I59*SUM($AS$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($AS$58))","v":0},{"$f":"K59*SUM(AS$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($AS$58))","v":0},null,{"$f":"IF($I$57=0,0,I59*SUM($AX$58))","v":0},{"$f":"IF($J$57=0,0,J59*SUM($AX$58))","v":0},{"$f":"K59*SUM($AX$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L59)*SUM($AX$58))","v":0}]
[48,"    Sonstige allgemeine Aufwendungen",null,null,null,null,null,null,null,{"$f":"I60/(1+$O$8)*$O$8","v":0},null,{"$f":"I60-SUM(J60:K60)","v":0},null,{"$f":"IF(L57=0,\"\",SUM(L58:L60)/L57)","v":""},null,null,null,{"$f":"IF($I$57=0,0,I60*SUM($Q$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($Q$58))","v":0},{"$f":"K60*SUM($Q$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($Q$58))","v":0},null,{"$f":"IF($I$57=0,0,I60*SUM($V$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($V$58))","v":0},{"$f":"K60*SUM($V$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($V$58))","v":0},null,{"$f":"IF($I$57=0,0,I60*SUM($AA$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($AA$58))","v":0},{"$f":"K60*SUM($AA$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($AA$58))","v":0},null,null,1,null,{"$f":"IF($I$57=0,0,I60*SUM($AI$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($AI$58))","v":0},{"$f":"K60*SUM($AI$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($AI$58))","v":0},null,{"$f":"IF($I$57=0,0,I60*SUM($AN$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($AN$58))","v":0},{"$f":"K60*SUM($AN$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($AN$58))","v":0},null,{"$f":"IF($I$57=0,0,I60*SUM($AS$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($AS$58))","v":0},{"$f":"K60*SUM($AS$58)","v":0},{"$f":"IF($L$57=0,0,SUM(L60)*SUM($AS$58))","v":0},null,{"$f":"IF($I$57=0,0,I60*SUM($AX$58))","v":0},{"$f":"IF($J$57=0,0,J60*SUM($AX$58))","v":0},{"$f":"K60*SUM($AX$58)","v":0},0]
[49," Wohnhaus",null,null,null,null,null,null,null,null,{"$f":"I61-J61","v":0},null,null,{"$f":"IF(I59=0,0,I59-J59-N62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I61:L61)=0,0,1)","v":0}]
[50," Tieraufstockung",null,null,null,null,null,null,null,{"$f":"I62/(1+$O$9)*$O$9","v":0},{"$f":"I62-J62","v":0},null,null,{"$f":"TRUNC(IF(L57<100000,I59-J59,\nIF(AND(L57<=500000,I59-J59>L57*2.5%),I59-J59-(L57*2.5%),\nIF(AND(L57>500000,I59-J59>(12500+(L57-500000)*1.5%)),I59-J59-MIN(17500,12500+(L57-500000)*1.5%),0))),2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[51," Lieferrechte",{"$f":"('1 KaP'!J49-'1 KaP'!F49)-('1 KaP'!J50-'1 KaP'!F50)","v":0},null," kg    x",null,"Euro",null,{"$f":"C63*F63","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I63:L63)=0,0,1)","v":0}]
[52," Umlaufvermögen",null,null,null,null,null,null,null,{"$f":"I64/(1+$O$8)*$O$8","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[53," Überbrückungsbedarf",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I65:L65)=0,0,1)","v":0}]
[54," Ablösung von Verbindlichkeiten",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I66:L66)=0,0,1)","v":0}]
[55," Finanzierungskosten",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[56," Sonstiges",null,null,null,null,null,null,null,{"$f":"I68/(1+$O$8)*$O$8","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[57," Su. Finanzbed. Investitionen in Geflügel, Schweine u. Erstumstellung Milchkühe auf Laufstallhaltung lt. 9.4.1a",null,null,null,null,null,null,{"$f":"AB69","v":0},{"$f":"AC69","v":0},{"$f":"AD69","v":0},{"$f":"AE69","v":0},null,null,null,null,null,{"$f":"SUM(R44:R68)-R57","v":0},{"$f":"SUM(S44:S68)-S57","v":0},{"$f":"SUM(T44:T68)-T57","v":0},{"$f":"SUM(U44:U68)-U57","v":0},null,{"$f":"SUM(W44:W68)-W57","v":0},{"$f":"SUM(X44:X68)-X57","v":0},{"$f":"SUM(Y44:Y68)-Y57","v":0},{"$f":"SUM(Z44:Z68)-Z57","v":0},null,{"$f":"SUM(AB44:AB68)-AB57","v":0},{"$f":"SUM(AC44:AC68)-AC57","v":0},{"$f":"SUM(AD44:AD68)-AD57","v":0},{"$f":"SUM(AE44:AE68)-AE57","v":0},null,null,1,null,{"$f":"SUM(AJ44:AJ68)-AJ57","v":0},{"$f":"SUM(AK44:AK68)-AK57","v":0},{"$f":"SUM(AL44:AL68)-AL57","v":0},{"$f":"SUM(AM44:AM68)-AM57","v":0},null,{"$f":"SUM(AO44:AO68)-AO57","v":0},{"$f":"SUM(AP44:AP68)-AP57","v":0},{"$f":"SUM(AQ44:AQ68)-AQ57","v":0},{"$f":"SUM(AR44:AR68)-AR57","v":0},null,{"$f":"SUM(AT44:AT68)-AT57","v":0},{"$f":"SUM(AU44:AU68)-AU57","v":0},{"$f":"SUM(AV44:AV68)-AV57","v":0},{"$f":"SUM(AW44:AW68)-AW57","v":0},null,{"$f":"SUM(AY44:AY68)-AY57","v":0},{"$f":"SUM(AZ44:AZ68)-AZ57","v":0},{"$f":"SUM(BA44:BA68)-BA57","v":0},{"$f":"SUM(BB44:BB68)-BB57","v":0}]
[58," Su. Finanzbedarf Investitionen in übrige Tierarten lt. 9.4.1a",null,null,null,null,null,null,{"$f":"AJ69","v":0},{"$f":"AK69","v":0},{"$f":"AL69","v":0},{"$f":"AM69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[59," Su. Finanzbedarf Investitionen lt. 9.4.1b, c, g ",null,null,null,null,null,null,{"$f":"AT69","v":0},{"$f":"AU69","v":0},{"$f":"AV69","v":0},{"$f":"AW69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null," Su. Finanzbed. Investitionen lt. 9.4.1d, j",null,null,null,null,null,null,{"$f":"AO69","v":0},{"$f":"AP69","v":0},{"$f":"AQ69","v":0},{"$f":"AR69","v":0}]
[{"$f":"A71+1","v":60}," Su. Finanzbedarf Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h ",null,null,null,null,null,null,{"$f":"R69","v":0},{"$f":"S69","v":0},{"$f":"T69","v":0},{"$f":"U69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null," Su. Finanzbedarf Investitionen lt. 9.4.1f, i ",null,null,null,null,null,null,{"$f":"AY69","v":0},{"$f":"AZ69","v":0},{"$f":"BA69","v":0},{"$f":"BB69","v":0}]
[{"$f":"A73+1","v":61}," Su. Finanzbedarf für sonstige Invest. lt. 9.4.1e, ohne Aufschlag ",null,null,null,null,null,null,{"$f":"SUM(I44:I68)-I57-I70-I71-I69-I74-I73-I72","v":0},{"$f":"IF(N75<0.05,0,N75)","v":0},{"$f":"SUM(K44:K68)-K57-K70-K71-K69-K74-K73-K72","v":0},{"$f":"IF(OR(I75=0), 0, SUM(L44:L68)-L57-L70-L71-L69-L74-L73-L72)","v":0},null,{"$f":"SUM(J44:J68)-J57-J70-J71-J69-J74-J73-J72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[62,"    Summe aller Investitionen",null,null,null,null,null,null,{"$f":"SUM(I69:I75)","v":0},{"$f":"SUM(J69:J75)","v":0},{"$f":"SUM(K69:K75)","v":0},{"$f":"SUM(L69:L75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[63," Förderfähiger Höchstbetrag  je Unternehmen ",null,null,null,null,null,null,null,null,null,1200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[64," bisher im Programmzeitraum 2023 - 2027 geförderte Ausgaben",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,null,1]
[65," noch förderbares Investitionsvolumen",null,null,null,null,null,null,null,null,null,{"$f":"L77-L78","v":1200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[66," Bemessungsgrundlage zur Zuschussberechnung ohne Erschließung",null,null,null,null,null,null,null,null,{"$f":"Inhalt!I52","v":0},{"$f":"IF(L76>L79,(L79-IF(Inhalt!G17=\"nein\",0,L45))*(1-K80),(L76-IF(Inhalt!G17=\"nein\",0,L45))*(1-K80))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[67," Bemessungsgrundlage für den Erschließungszuschuss",null,null,null,null,null,null,null,null,null,{"$f":"IF(Inhalt!G17=\"nein\",0,L45-L45*K80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[68,"erhaltener Junglandwirtezuschuss (Auslegung \"AFP-Regelung Junglandwirtezuschuss, Stand 2024\")",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,null,1]
[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,null,null,null,1]
[{"$f":"A82+1","v":69},"         Tieraufstock. aus eig. Aufzucht",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[70,"         Arbeitsleistung für Gebäude inkl. Erschließung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[71,"         Eigene Baustoffe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[72,null,"Summe unbare Eigenleistungen",null,null,null,null,null,null,null,{"$f":"SUM(H84:H86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"3 FinPlan","index":3,"n_rows":61,"n_cols":33,"rows_kept":61,"cut":false,"hidden":false,"merged":[[42,3,42,7],[35,2,35,6],[34,2,34,6],[35,23,35,27],[31,2,31,6],[32,2,32,6],[33,14,33,15],[28,23,28,27],[29,23,29,27],[33,23,33,27],[34,23,34,27],[29,15,29,16],[30,17,32,18],[30,15,32,16],[29,17,29,18],[31,23,31,27],[32,23,32,27],[1,10,1,11],[29,2,29,6],[28,2,28,6],[25,4,25,7],[33,2,33,6]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,null,null,null,null,null,"Unternehmernummer           "]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Inhalt!G5","v":0}]
[]
[null,null,null,null,null,null,null,"Unternehmen:",{"$f":"Inhalt!C5","v":0},null,"Datum",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"}]
[]
[null,"Finanzierungsplan",null,null,null,null,null,null,null,"Finanzierungs-","    Subventionswert"]
[null,null,null,null,null,null,null,null,null,"mittel ges.","         in Euro"]
[null,null,null,null,null,null,null,null,null,"Euro"]
[]
[1,null," Zu erwirtschaften",null,null,null,null,null,null,null,null,null,0,0.4,"H29",0]
[{"$f":"A10+1","v":2},null," Barmittel, Guthaben",null,null,null,null,null,null,null,null,null,0,0.35,"H30",0]
[{"$f":"A11+1","v":3},null," Verkauf Grundstücke",null,null,null,null,null,null,null,null,null,0,0.4,"H31",0]
[4,null," Verkauf alte Hofstelle",null,null,null,null,null,null,null,null,null,0,0.3,"H32",0]
[5,null," Sonstige Erlöse",null,null,null,null,null,null,null,null,null,0,0.4,"H34",0]
[6,null,"Verrechnung Vorsteuer (USt-Regelbesteuerung - Option)",null,null,null,null,null,null,{"$f":"IF('1 KaP'!J9=1,'2 InvBed'!J76,0)","v":0},null,null,0,0.3,"H33",0]
[7,null,null,null,null,null,null,null,null,null,null,null,0,0.2,"H35",0]
[8]
[{"$f":"A17+1","v":9}]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[{"$f":"A15+1","v":7},null," Leistungen Dritter",null,"z.B. Zuschuss Wasserkooperation od. Versicherungsleistungen"]
[8,null," Summe bare Eigenmittel",null,null,null,null,null,null,{"$f":"SUM(J10:J26)","v":0}]
[null,null,null,null,null,null,null,"Zuwendungs-\nfähige Summe","Zuschuss bis zu",null,null,null,{"$f":"20000*VALUE(Inhalt!D18)-VALUE('2 InvBed'!L82)","v":0},{"$f":"20000*VALUE(Inhalt!D18)-VALUE('2 InvBed'!L82)","v":0},null,{"$f":"20000*VALUE(Inhalt!D18)-VALUE('2 InvBed'!L82)","v":0},{"$f":"20000*Inhalt!D18-'2 InvBed'!L82","v":0}]
[{"$f":"A27+1","v":9},null,"Zuschuss für Geflügel, Schweine u. Erstumstellung Milchkühe auf Laufstallhaltung lt. 9.4.1a",null,null,null,null,0,0.4,{"$f":"H29*I29","v":0},null,{"$f":"J29","v":0},{"$f":"H36*I36","v":0},{"$f":"H36*I36","v":0},null,{"$f":"H36*I36","v":0},{"$f":"H36*I36","v":0},null,null,null,null,null,null,"Zuschuss für Geflügel, Schweine u. Erstumstellung Milchkühe auf Laufstallhaltung lt. 9.4.1a",null,null,null,null,{"$f":"H29","v":0},{"$f":"I29","v":0.4},{"$f":"J29","v":0},null,{"$f":"AE29","v":0}]
[10,null,"Zuschuss für Investitionen in übrige Tierarten lt. 9.4.1a",null,null,null,null,0,0.35,0,null,{"$f":"J30","v":0},null,{"$f":"(AG37-SUM('2 InvBed'!L80:L81)*0.5)","v":0},null,null,null,null,null,null,null,null,null,"Zuschuss für Investitionen in übrige Tierarten lt. 9.4.1a",null,null,null,null,{"$f":"H30","v":0},{"$f":"I30","v":0.35},{"$f":"J30","v":0},null,{"$f":"AE30","v":0}]
[11,null,"Zuschuss für Investitionen lt. 9.4.1b, c, g",null,null,null,null,0,0.4,0,null,{"$f":"J31","v":0},null,null,null,null,null,null,null,null,null,null,null,"Zuschuss für Investitionen lt. 9.4.1b, c, g",null,null,null,null,0,0.4,0,null,0]
[12,null,"Zuschuss für Investitionen lt. 9.4.1d, j",null,null,null,null,0,0.3,0,null,{"$f":"J32","v":0},"FF KOSTEN GES",{"$f":"SUM(H29:H35)","v":0},null,null,null,null,null,null,null,null,null,"Zuschuss für Investitionen lt. 9.4.1d, j",null,null,null,null,{"$f":"H32","v":0},0.3,0,null,0]
[13,null,"Zuschuss für Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h ",null,null,null,null,0,0.3,0,null,{"$f":"J33","v":0},"Fördergrenze d. beantr. Massn",{"$f":"H29*I29+H30*I30+H31*I31+H32*I32+H33*I33+H34*I34+H35*I35","v":0},null,null,null,null,null,null,null,null,null,"Zuschuss für Investitionen lt. 9.4.1e (mit Aufschlag f. Kälbermatten), h ",null,null,null,null,0,0.3,0,null,0]
[14,null,"Zuschuss für Investitionen lt. 9.4.1f, i ",null,null,null,null,0,0.4,{"$f":"TRUNC(H34*I34, 2)","v":0},null,{"$f":"J34","v":0},"RESTSUMME ZU Beihilfegrenze",{"$f":"N32*0.5-N33","v":0},{"$f":"N33/(N32*0.5)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Zuschuss für Investionen lt. 9.4.1f, i ",null,null,null,null,0,0.4,0,null,0]
[15,null,"Zuschuss für sonstige Invest. lt. 9.4.1e, ohne Aufschlag ",null,null,null,null,0,0.2,0,null,0,"Bedingung für JULA-Zuschuss",{"$f":"IF(N34>H36*0.1,H36*I36,N34)","v":0},null,null,null,null,null,null,null,null,null,"Zuschuss für sonstige Invest. lt. 9.4.1e, ohne Aufschlag ",null,null,null,null,0,0.2,0,null,0]
[16,null,"Junglandwirtezuschuss lt. 9.4.2",null,null,null,null,{"$f":"IF(Inhalt!D18=0,0,IF(SUM('2 InvBed'!L80:L81)<10000,0,IF(Inhalt!G18=0,SUM('2 InvBed'!L80:L81),SUM('2 InvBed'!L80:L81)*Inhalt!G18)))","v":0},0.1,{"$f":"IF(N35=FALSE, 0, N36)","v":0},null,0,null,{"$f":"IF(N35>20000-'2 InvBed'!L82, 20000-'2 InvBed'!L82,'3 FinPlan'!N35)","v":0},null,null,null,null,null,null,null,null,null,"Junglandwirtezuschuss lt. 9.4.2",null,null,null,null,0,0.1,0,null,0]
[17,null," Summe Zuschüsse",null,null,null,null,null,null,{"$f":"SUM(J29:J33,J34:J36)","v":0},null,{"$f":"SUM(L29:L33,L34:L36)","v":0},null,null,null,null,null,null,null,null,null,null,null," Summe Zuschüsse",null,null,null,null,null,null,{"$f":"SUM(AE29:AE33,AE34:AE36)","v":0},null,{"$f":"SUM(AG29:AG33,AG34:AG36)","v":0}]
[null,null,null,null,null,null,null,null,"Laufz J"]
[{"$f":"A37+1","v":18},null,"Kapitalmarktdarlehen",null,null,null,null,null,20,{"$f":"IF(SUM(J48)=0,\"\",SUM(J48)-SUM(J37)-SUM(J27)-SUM(J40:J45))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beihilfegrenze",null,null,{"$f":"IF(J48=0,0,AG37/SUM('2 InvBed'!L80:L81)*100)","v":0}]
[19,null,"Freies Darlehen",null,null,null,null,null,10]
[20,null,"Darlehen Förderbank",null,null,null,null,null,null,0,"Beihilfe-  wert:"]
[21]
[22]
[23]
[24]
[{"$f":"A45+1","v":25},null," Summe Darlehen",null,null,null,null,null,null,{"$f":"SUM(J39:J45)","v":0}]
[{"$f":"A46+1","v":26}," Summe Finanzierungsmittel bar",null,null,null,null,null,null,{"$f":"SUM(I27,I46)","v":0},{"$f":"SUM(J27,J37,J46)","v":0},"Subv.w. € ",{"$f":"L37","v":0}]
[27," Se. Finanzierungsbedarf, bar",null,null,null,null,null," (2 InvBed , Z. 58) ",null,{"$f":"'2 InvBed'!I76","v":0},"in % ",{"$f":"IF(J48=0,0,L47/SUM('2 InvBed'!L80:L81)*100)","v":0}]
[]
[null,null,null,"Subventionswert incl. Beihilfewert des Förderbankdarlehens",null,null,null,null,null,null,null,{"$f":"IF(J48=0,0,SUM(L47+L41)/SUM('2 InvBed'!L80:L81)*100)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L47=0,0,IF(L50<=40,\"Beihilfegrenze eingehalten\",0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(L50>50,\"Achtung: Beihilfegrenze überschritten!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF((SUM(H29,H30,H31,H32,H33,H34,H35))>1200000,\"Achtung: Zuwendungsfähige Kosten über 1,2 Mio EURO überschritten!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(J36>20000,\"Achtung: Jula-Zuschuss über 20.000 EUR, Korrektur v. J36 erforderlich!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H34>'2 InvBed'!L74,\"Achtung: Zuwendungsfähige Summe für Investitionen lt. 9.4.1f, i höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H35>'2 InvBed'!L75,\"Achtung: Zuwendungsfähige Summe sonstiger Investitionen lt. 9.4.1, ohne Aufschlag, höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H30>'2 InvBed'!L70,\"Achtung: Zuwendungsfähige Summe Zuschuss übrige Tiere lt. 9.4.1a höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H29>'2 InvBed'!L69,\"Achtung: Zuwendungsfähige Summe Zuschuss Geflügel, Schweine u. Erstumstellung Milchkühe auf Laufstallhaltung höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H31>'2 InvBed'!L71,\"Achtung: Zuwendungsfähige Summe Zuschuss für Investitionen lt. 9.4.1b, c, g höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H33>'2 InvBed'!L73,\"Achtung: Zuwendungsfähige Summe für Investition lt.9.4.1e (mit Aufschag f. Kälbermatten) bzw. 9.4.1h höher als unter '2 InvBed'!\",0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(H32>'2 InvBed'!L72,\"Achtung: Zuwendungsfähige Summe für Investitionen lt. 9.4.1d, j höher als unter '2 InvBed'!\",0)","v":0}]

{"sheet":"4 Kredite","index":4,"n_rows":66,"n_cols":41,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,14,1,15],[2,14,2,15],[6,26,6,28],[6,29,6,31],[4,14,4,15],[6,20,6,22],[58,20,61,22],[58,23,61,25],[58,26,61,28],[58,29,61,31],[63,21,63,22],[63,30,63,31],[63,27,63,28],[63,24,63,25],[63,36,63,37],[63,39,63,40],[6,32,6,34],[6,23,6,25],[58,32,61,34],[58,35,61,37],[58,38,61,40],[6,35,6,37],[6,38,6,40],[63,33,63,34]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,null,null,null,null,"01.01.",null,null,null,null,"Unternehmernummer   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inhalt!G5","v":0},null,null,null,null,null,{"$f":"L5-K5","v":1},"Zahl der Jahre zwischen Ist und Ziel"]
[null," Kredite und Kapitaldienst",null,null,null,null,null,null,null,"Unternehmen: ",{"$f":"Inhalt!C5","v":0},null,null,"Datum: ",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,null,null,null,null,"Entwicklung der Darlehensstände und des Kapitaldienstes"]
[]
[null,null,"  Bank und Kto.- Nr.","Beginn","Evtl.","Falls","Nenn-","Zins-","Tilg-","Falls Annuit.-",{"$f":"'1 KaP'!G5","v":2025},{"$f":"'1 KaP'!K5","v":2026},{"$f":"'1 KaP'!G5","v":2025},null,{"$f":"L5","v":2026},null,null,"Bilanz Buchf.:",null,null,null,null,0]
[null,"Nr.",null,"neues","P","Annu.-","betrag","satz","ung","Darlehen:",{"$f":"CONCATENATE(K1,'1 KaP'!G5)","v":"01.01.2025"},{"$f":"'1 KaP'!K5","v":2026},null,null,null,null,null,"2020-06-30"]
[null,"d.","Verwendungszweck","Darl. im","oder","darl.:",null,"(verbill.)",null,"Annuität","Valuta ","Valuta ","Zins","Tilgung","Zins","Tilgung",null,"Valuta ",null,null,{"$f":"'1 KaP'!G5","v":2025},null,null,{"$f":"U7+1","v":2026},null,null,{"$f":"U7+2","v":2027},null,null,{"$f":"U7+3","v":2028},null,null,{"$f":"X7+3","v":2029},null,null,{"$f":"AA7+3","v":2030},null,null,{"$f":"AD7+3","v":2031}]
[null,"Kr.","Jahr der Kreditaufnahme","Jahr:","M"," => a","Euro","%","%","Euro","Euro","Euro","Euro","Euro","Euro","Euro",null,"Euro",null,null,"Valuta","Zins","Tilgung","Valuta","Zins","Tilgung","Valuta","Zins","Tilgung","Valuta","Zins","Tilgung","Valuta","Zins","Tilgung","Valuta","Zins","Tilgung","Valuta","Zins","Tilgung"]
[null,null,null,null,null,null,null,null,null,"Verbindlichkeiten aus Lieferungen und Leistungen, Wechsel, sonst. Verbindlichkeiten =>",null,{"$f":"K9","v":0},null,null,null,null,null,null,null,null,"€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€","€"]
[null,1,null,null,null,null,null,null,null,null,null,{"$f":"IF($U$2=0,U10-W10,IF($U$2=1,X10-Z10,IF($U$2=2,AA10-AC10,IF($U$2=3,AD10-AF10,IF($U$2=4,AG10-AI10,IF($U$2=5,AJ10-AL10,IF($U$2=6,AM10-AO10)))))))","v":0},{"$f":"IF(U10<0,0,H10*K10/100)","v":0},{"$f":"IF(G10*I10/100>K10,K10,IF(J10-M10>K10,K10,IF(J10>0,J10-M10,G10*I10/100)))","v":0},{"$f":"IF($U$2=0,V10,IF($U$2=1,Y10,IF($U$2=2,AB10,IF($U$2=3,AE10,IF($U$2=4,AH10,IF($U$2=5,AK10,IF($U$2=6,AN10)))))))","v":0},{"$f":"IF($U$2=0,W10,IF($U$2=1,Z10,IF($U$2=2,AC10,IF($U$2=3,AF10,IF($U$2=4,AI10,IF($U$2=5,AL10,IF($U$2=6,AO10)))))))","v":0},null,null,null,null,{"$f":"K10","v":0},{"$f":"IF(U10<0,0,H10*U10/100)","v":0},{"$f":"IF(U10=0,0,IF(N10>U10,U10,IF(J10-V10>U10,U10,IF(J10>0,J10-V10,N10))))","v":0},{"$f":"IF(U10-W10<=0,0,U10-W10)","v":0},{"$f":"IF(X10<0,0,H10*X10/100)","v":0},{"$f":"IF(X10=0,0,IF(N10>X10,X10,IF(J10-Y10>X10,X10,(IF(J10>0,J10-Y10,N10)))))","v":0},{"$f":"IF(X10-Z10<=0,0,X10-Z10)","v":0},{"$f":"IF(AA10<0,0,H10*AA10/100)","v":0},{"$f":"IF(AA10=0,0,IF(N10>AA10,AA10,IF(J10-AB10>AA10,AA10,(IF(J10>0,J10-AB10,N10)))))","v":0},{"$f":"IF(AA10-AC10<=0,0,AA10-AC10)","v":0},{"$f":"IF(AD10<0,0,H10*AD10/100)","v":0},{"$f":"IF(AD10=0,0,IF(N10>AD10,AD10,IF(J10-AE10>AD10,AD10,(IF(J10>0,J10-AE10,N10)))))","v":0},{"$f":"IF(AD10-AF10<=0,0,AD10-AF10)","v":0},{"$f":"IF(AG10<0,0,H10*AG10/100)","v":0},{"$f":"IF(AG10=0,0,IF(N10>AG10,AG10,IF(J10-AH10>AG10,AG10,(IF(J10>0,J10-AH10,N10)))))","v":0},{"$f":"IF(AG10-AI10<=0,0,AG10-AI10)","v":0},{"$f":"IF(AJ10<0,0,H10*AJ10/100)","v":0},{"$f":"IF(AJ10=0,0,IF(N10>AJ10,AJ10,IF(J10-AK10>AJ10,AJ10,(IF(J10>0,J10-AK10,N10)))))","v":0},{"$f":"IF(AJ10-AL10<=0,0,AJ10-AL10)","v":0},{"$f":"IF(AM10<0,0,H10*AM10/100)","v":0},{"$f":"IF(AM10=0,0,IF(N10>AM10,AM10,IF(J10-AN10>AM10,AM10,(IF(J10>0,J10-AN10,N10)))))","v":0}]
[null,{"$f":"B10+1","v":2},null,null,null,null,null,null,null,null,null,{"$f":"IF($U$2=0,U11-W11,IF($U$2=1,X11-Z11,IF($U$2=2,AA11-AC11,IF($U$2=3,AD11-AF11,IF($U$2=4,AG11-AI11,IF($U$2=5,AJ11-AL11,IF($U$2=6,AM11-AO11)))))))","v":0},{"$f":"IF(U11<0,0,H11*K11/100)","v":0},{"$f":"IF(G11*I11/100>K11,K11,IF(J11-M11>K11,K11,IF(J11>0,J11-M11,G11*I11/100)))","v":0},{"$f":"IF($U$2=0,V11,IF($U$2=1,Y11,IF($U$2=2,AB11,IF($U$2=3,AE11,IF($U$2=4,AH11,IF($U$2=5,AK11,IF($U$2=6,AN11)))))))","v":0},{"$f":"IF($U$2=0,W11,IF($U$2=1,Z11,IF($U$2=2,AC11,IF($U$2=3,AF11,IF($U$2=4,AI11,IF($U$2=5,AL11,IF($U$2=6,AO11)))))))","v":0},null,null,null,null,{"$f":"K11","v":0},{"$f":"IF(U11<0,0,H11*U11/100)","v":0},0,0,{"$f":"IF(X11<0,0,H11*X11/100)","v":0},{"$f":"IF(X11=0,0,IF(N11>X11,X11,IF(J11-Y11>X11,X11,(IF(J11>0,J11-Y11,N11)))))","v":0},{"$f":"IF(X11-Z11<=0,0,X11-Z11)","v":0},{"$f":"IF(AA11<0,0,H11*AA11/100)","v":0},{"$f":"IF(AA11=0,0,IF(N11>AA11,AA11,IF(J11-AB11>AA11,AA11,(IF(J11>0,J11-AB11,N11)))))","v":0},{"$f":"IF(AA11-AC11<=0,0,AA11-AC11)","v":0},{"$f":"IF(AD11<0,0,H11*AD11/100)","v":0},{"$f":"IF(AD11=0,0,IF(N11>AD11,AD11,IF(J11-AE11>AD11,AD11,(IF(J11>0,J11-AE11,N11)))))","v":0},{"$f":"IF(AD11-AF11<=0,0,AD11-AF11)","v":0},{"$f":"IF(AG11<0,0,H11*AG11/100)","v":0},{"$f":"IF(AG11=0,0,IF(N11>AG11,AG11,IF(J11-AH11>AG11,AG11,(IF(J11>0,J11-AH11,N11)))))","v":0},{"$f":"IF(AG11-AI11<=0,0,AG11-AI11)","v":0},{"$f":"IF(AJ11<0,0,H11*AJ11/100)","v":0},{"$f":"IF(AJ11=0,0,IF(N11>AJ11,AJ11,IF(J11-AK11>AJ11,AJ11,(IF(J11>0,J11-AK11,N11)))))","v":0},{"$f":"IF(AJ11-AL11<=0,0,AJ11-AL11)","v":0},{"$f":"IF(AM11<0,0,H11*AM11/100)","v":0},{"$f":"IF(AM11=0,0,IF(N11>AM11,AM11,IF(J11-AN11>AM11,AM11,(IF(J11>0,J11-AN11,N11)))))","v":0}]
[null,{"$f":"B11+1","v":3},null,null,null,null,null,null,null,null,null,{"$f":"IF($U$2=0,U12-W12,IF($U$2=1,X12-Z12,IF($U$2=2,AA12-AC12,IF($U$2=3,AD12-AF12,IF($U$2=4,AG12-AI12,IF($U$2=5,AJ12-AL12,IF($U$2=6,AM12-AO12)))))))","v":0},0,{"$f":"IF(G12*I12/100>K12,K12,IF(J12-M12>K12,K12,IF(J12>0,J12-M12,G12*I12/100)))","v":0},{"$f":"IF($U$2=0,V12,IF($U$2=1,Y12,IF($U$2=2,AB12,IF($U$2=3,AE12,IF($U$2=4,AH12,IF($U$2=5,AK12,IF($U$2=6,AN12)))))))","v":0},{"$f":"IF($U$2=0,W12,IF($U$2=1,Z12,IF($U$2=2,AC12,IF($U$2=3,AF12,IF($U$2=4,AI12,IF($U$2=5,AL12,IF($U$2=6,AO12)))))))","v":0},null,null,null,null,0,0,0,0,{"$f":"IF(X12<0,0,H12*X12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(G13*I13/100>K13,K13,IF(J13-M13>K13,K13,IF(J13>0,J13-M13,G13*I13/100)))","v":0},0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(G14*I14/100>K14,K14,IF(J14-M14>K14,K14,IF(J14>0,J14-M14,G14*I14/100)))","v":0},0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Restl.Zinsen/Verbindl.geg.Kreditinstit.",null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,{"$f":"'3 FinPlan'!C39","v":"Kapitalmarktdarlehen"},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J39","v":""},2,5,null,{"$f":"G50","v":""},0,{"$f":"IF(SUM(U50)<0,0,H50*SUM(K50)/100)","v":0},{"$f":"IF(SUM(K50)=0,0,IF(K50<0,-I50*G50/100,IF(G50*I50/100>K50,K50,IF(J50-M50>K50,K50,IF(J50>0,J50-M50,G50*I50/100)))))","v":0},{"$f":"IF($U$2=0,V50,IF($U$2=1,Y50,IF($U$2=2,AB50,IF($U$2=3,AE50,IF($U$2=4,AH50,IF($U$2=5,AK50,IF($U$2=6,AN50)))))))","v":0},0,null,null,null,null,{"$f":"IF(D50-$U$7=0,SUM(G50),0)","v":0},0,0,{"$f":"IF(D50-$U$7<=1,SUM(G50)-W50,0)","v":0},0,0,{"$f":"IF(D50-$U$7<=2,SUM(G50)-W50-Z50,0)","v":0},0,0,{"$f":"IF(D50-$U$7<=3,SUM(G50)-W50-Z50-AC50,0)","v":0},0,0,{"$f":"IF(D50-$U$7<=4,SUM(G50)-W50-Z50-AC50-AF50,0)","v":0},0,0,{"$f":"IF(D50-$U$7<=5,SUM(G50)-W50-Z50-AC50-AF50-AI50,0)","v":0},0,0,{"$f":"IF(D50-$U$7<=6,SUM(G50)-W50-Z50-AC50-AF50-AI50-AL50,0)","v":0},0,0]
[null,42,{"$f":"'3 FinPlan'!C40","v":"Freies Darlehen"},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J40","v":0},2,10,null,{"$f":"G51","v":0},0,{"$f":"IF(SUM(U51)<0,0,H51*SUM(K51)/100)","v":0},{"$f":"IF(SUM(K51)=0,0,IF(K51<0,-I51*G51/100,IF(G51*I51/100>K51,K51,IF(J51-M51>K51,K51,IF(J51>0,J51-M51,G51*I51/100)))))","v":0},0,0,null,null,null,null,{"$f":"IF(D51-$U$7=0,SUM(G51),0)","v":0},{"$f":"IF(U51<0,0,H51*U51/100)","v":0},{"$f":"IF(U51=0,0,IF(N51>U51,U51,IF(J51-V51>U51,U51,IF(J51>0,J51-V51,N51))))","v":0},{"$f":"IF(D51-$U$7<=1,SUM(G51)-W51,0)","v":0},{"$f":"IF(X51<0,0,H51*X51/100)","v":0},{"$f":"IF(X51=0,0,IF(N51>X51,X51,IF(J51-Y51>X51,X51,(IF(J51>0,J51-Y51,N51)))))","v":0},{"$f":"IF(D51-$U$7<=2,SUM(G51)-W51-Z51,0)","v":0},{"$f":"IF(AA51<0,0,H51*AA51/100)","v":0},{"$f":"IF(AA51=0,0,IF(N51>AA51,AA51,IF(J51-AB51>AA51,AA51,(IF(J51>0,J51-AB51,N51)))))","v":0},{"$f":"IF(D51-$U$7<=3,SUM(G51)-W51-Z51-AC51,0)","v":0},{"$f":"IF(AD51<0,0,H51*AD51/100)","v":0},{"$f":"IF(AD51=0,0,IF(N51>AD51,AD51,IF(J51-AE51>AD51,AD51,(IF(J51>0,J51-AE51,N51)))))","v":0},{"$f":"IF(D51-$U$7<=4,SUM(G51)-W51-Z51-AC51-AF51,0)","v":0},{"$f":"IF(AG51<0,0,H51*AG51/100)","v":0},{"$f":"IF(AG51=0,0,IF(N51>AG51,AG51,IF(J51-AH51>AG51,AG51,(IF(J51>0,J51-AH51,N51)))))","v":0},{"$f":"IF(D51-$U$7<=5,SUM(G51)-W51-Z51-AC51-AF51-AI51,0)","v":0},{"$f":"IF(AJ51<0,0,H51*AJ51/100)","v":0},{"$f":"IF(AJ51=0,0,IF(N51>AJ51,AJ51,IF(J51-AK51>AJ51,AJ51,(IF(J51>0,J51-AK51,N51)))))","v":0},{"$f":"IF(D51-$U$7<=6,SUM(G51)-W51-Z51-AC51-AF51-AI51-AL51,0)","v":0},{"$f":"IF(AM51<0,0,H51*AM51/100)","v":0},{"$f":"IF(AM51=0,0,IF(N51>AM51,AM51,IF(J51-AN51>AM51,AM51,(IF(J51>0,J51-AN51,N51)))))","v":0}]
[null,43,{"$f":"'3 FinPlan'!C41","v":"Darlehen Förderbank"},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J41","v":0},null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,{"$f":"'3 FinPlan'!C42","v":0},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J42","v":0},null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,null,null,null,null,{"$f":"'3 FinPlan'!J43","v":0},null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,{"$f":"'3 FinPlan'!C44","v":0},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J44","v":0},null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,{"$f":"'3 FinPlan'!C45","v":0},{"$f":"IF($U$2<2,'1 KaP'!G$5+$U$2,'1 KaP'!G$5+1)","v":2026},null,null,{"$f":"'3 FinPlan'!J45","v":0},null,null,null,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null," Kredite für landw. Unternehmen ",null,null,null," - Alte Kredite",null,null,null,{"$f":"SUM(K10:K49)-K59-K61-K62","v":0},{"$f":"SUM(L10:L56)-L59-L61-L62","v":0},{"$f":"SUM(M9,M10:M49)-M59-M61-M62","v":0},{"$f":"SUM(N9,N10:N49)-N59-N61-N62","v":0},{"$f":"SUM(O9,O10:O56)-O59-O61-O62","v":0},{"$f":"SUM(P9,P10:P56)-P59-P61-P62","v":0},null,{"$f":"SUM(R9:R49)","v":0},null,null,"Erläuterungen:",null,null,"Erläuterungen:",null,null,"Erläuterungen:",null,null,"Erläuterungen:",null,null,"Erläuterungen:",null,null,"Erläuterungen:",null,null,"Erläuterungen:"]
[null,null,null,null,null,null," - Neue Kredite",null,null,null,null,{"$f":"SUMIF($E50:E$56,\"\",L50:L56)","v":0},null,null,{"$f":"SUMIF(E50:E56,\"\",O50:O56)","v":0},{"$f":"SUMIF(E50:E56,\"\",P50:P56)","v":0}]
[]
[null,"P"," Private Kredite (z.B. für Wohnhaus)",null,null,null,null,null,null,null,{"$f":"SUMIF(E$10:E49,\"P\",K10:K49)","v":0},{"$f":"SUMIF(E10:E56,\"P\",L10:L56)","v":0},{"$f":"SUMIF(E10:E49,\"P\",M10:M49)","v":0},{"$f":"SUMIF($E$10:E49,\"P\",N10:N49)","v":0},{"$f":"SUMIF(E10:E56,\"P\",O10:O56)","v":0},{"$f":"SUMIF(E10:E56,\"P\",P10:P56)","v":0},null,{"$f":"SUMIF($E$10:E56,\"P\",R10:R56)","v":0}]
[null,"M"," Kredite aus Vermietung/Verp. und Gewerbe",null,null,null,null,null,null,null,{"$f":"SUMIF(E10:E49,\"M\",K10:K49)","v":0},{"$f":"SUMIF(E$10:E56,\"M\",L10:L56)","v":0},{"$f":"SUMIF(E10:E49,\"M\",M10:M49)","v":0},{"$f":"SUMIF($E$10:E49,\"M\",N10:N49)","v":0},{"$f":"SUMIF(E10:E56,\"M\",O10:O56)","v":0},{"$f":"SUMIF(E10:E56,\"M\",P10:P56)","v":0},null,{"$f":"SUMIF($E$10:E56,\"M\",R10:R56)","v":0}]
[]
[null,"Se"," Kredite und Kapitaldienst insgesamt",null,null,null,null,null,null,null,{"$f":"SUM(K58:K62)","v":0},{"$f":"SUM(L58:L62)","v":0},{"$f":"SUM(M58:N62)","v":0},null,{"$f":"SUM(O58:P62)","v":0},null,null,null,null,null,{"$f":"SUM(U10:U63)","v":0},{"$f":"SUM(W10:W63)+SUM(V10:V63)","v":0},null,{"$f":"SUM(X10:X63)","v":0},{"$f":"SUM(Z10:Z63)+SUM(Y10:Y63)","v":0},null,{"$f":"SUM(AA10:AA63)","v":0},{"$f":"SUM(AC10:AC63)+SUM(AB10:AB63)","v":0},null,{"$f":"SUM(AD10:AD63)","v":0},{"$f":"SUM(AF10:AF63)+SUM(AE10:AE63)","v":0},null,{"$f":"SUM(AG10:AG63)","v":0},{"$f":"SUM(AI10:AI63)+SUM(AH10:AH63)","v":0},null,{"$f":"SUM(AJ10:AJ63)","v":0},{"$f":"SUM(AL10:AL63)+SUM(AK10:AK63)","v":0},null,{"$f":"SUM(AM10:AM63)","v":0},{"$f":"SUM(AO10:AO63)+SUM(AN10:AN63)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zinsen lt. letztem Buchführungsabschluß abzügl. Zinsverbill.",null,1974]

{"sheet":"5 Präm","index":5,"n_rows":74,"n_cols":25,"rows_kept":74,"cut":false,"hidden":false,"merged":[[22,0,26,0],[69,5,69,6],[69,9,69,10],[3,1,3,2],[3,9,3,10],[15,2,15,3],[17,2,17,3]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"}]
[]
[]
["B.: ",{"$f":"Inhalt!C5","v":0},null,"Datum",{"$f":"MAX(Inhalt!I9,Inhalt!C10,Inhalt!F10,Inhalt!I10)","v":"00:00:00"},null,null,null,"Unternehmernummer   ",{"$f":"Inhalt!G5","v":0},null,{"$f":"MAX(Inhalt!I9,Inhalt!C10,Inhalt!F10,Inhalt!I10)","v":"00:00:00"}]
[]
[" Prämien und ",null,null,null,null,"IST",{"$f":"'1 KaP'!G5","v":2025},null,null,{"$f":"'1 KaP'!J5","v":" Ziel"},{"$f":"'1 KaP'!K5","v":2026},null,"Regelmäßige"]
[" Ausgleichsleistungen",null,null,null,"Umfang:","je ha, Ti,","Betrag",null,"Umfang:","je ha, Ti,","Betrag",null,"Zuschüsse"]
[null,null,null,null,"ha, Tiere,",null,null,null,"ha, Tiere,",null,null,null,"lt. CSV-Datei",null,null,"Flächenbezogene Zielwerte",null,null,2023,2024,2025,2026,2027,2028,2029]
[null,null,null,null,null,"Euro","Euro",null,null,"Euro","Euro",null,{"$f":"IF(SUM('9 G-N-P'!L34:M38)>0,SUM('9 G-N-P'!L34:M38),IF(SUM('9 G-N-P'!J34:K38)>0,SUM('9 G-N-P'!J34:K38),SUM('9 G-N-P'!H34:I38)))","v":0},null,null,"(Schätzung BMEL)",null,null,"Euro / ha","Euro / ha","Euro / ha","Euro / ha","Euro / ha","Euro / ha","Euro / ha"]
[]
[]
[null," 1. Ausgleichzulage für benachteiligte Gebiete",null,null,null,null,"AZL Wald => Z. 40"]
[1,"Landwirtschaft ",null,null,null,{"$f":"IF(E13>0,G13/E13,0)","v":0},null,null,null,{"$f":"IF(I13>0,K13/I13,0)","v":0},null,null,{"$f":"IF(SUM('9 G-N-P'!L36:M36)>0,SUM('9 G-N-P'!L36:M36),IF(SUM('9 G-N-P'!J36:K36)>0,SUM('9 G-N-P'!J36:K36),SUM('9 G-N-P'!H36:I36)))","v":0}]
[]
[null," 2. GAP-Prämien",null,"ha LF",{"$f":"'1 KaP'!I37","v":0},null,null,null,{"$f":"'1 KaP'!M37","v":0}]
[{"$f":"A13+1","v":2},"beantragte Fläche","Nordrhein-Westfalen",null,{"$f":"IF(Inhalt!K2=2,0,E15-E18)","v":0},{"$f":"VLOOKUP(C16,P16:Y29,4+G6-S8,FALSE)","v":155},{"$f":"E16*F16","v":0},null,{"$f":"IF(Inhalt!K2=2,0,I15-I18)","v":0},{"$f":"VLOOKUP(C16,P16:Y29,IF(K6>2020,10,4+K6-S8),FALSE)","v":147},{"$f":"I16*J16","v":0},null,null,null,null,"Nordrhein-Westfalen",null,null,157,155,155,152,147,147,147]
[null,"beantragte Fläche in weiterem Bundesland",null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[{"$f":"A16+1","v":3},null,".",null,null,{"$f":"VLOOKUP(C18,P16:Y29,4+G6-S8,FALSE)","v":0},{"$f":"E18*F18","v":0},null,null,{"$f":"VLOOKUP(C18,P16:Y29,IF(K6>2020,10,4+K6-S8),FALSE)","v":0},{"$f":"I18*J18","v":0},null,null,null,null,"Bayern",null,null,157,155,155,152,147,147,147]
[{"$f":"A18+1","v":4}," Zuschlag bis 40 ha",null,null,{"$f":"MIN(40,E16+E18)","v":0},68.39,{"$f":"E19*F19","v":0},null,{"$f":"MIN(40,I16+I18)","v":0},68.39,{"$f":"I19*J19","v":0},null,null,null,null,"Brandenburg / Berlin",null,null,157,155,155,152,147,147,147]
[{"$f":"A19+1","v":5}," Zuschlag 40,01 - 60 ha",null,null,{"$f":"MAX(0,MIN(20,E16+E18-40))","v":0},41.03,{"$f":"E20*F20","v":0},null,{"$f":"MAX(0,MIN(20,I16+I18-40))","v":0},41.03,{"$f":"I20*J20","v":0},null,null,null,null,"Hessen",null,null,157,155,155,152,147,147,147]
[{"$f":"A20+1","v":6},null,null,null,{"$f":"IF(G16+G18+G19+G20>2000,SUM(G16+G18+G19+G20),0)","v":0},null,{"$f":"(E21*F21)*-1","v":0},null,null,null,null,null,"<= Kürzung mit neg. Vorz.!",null,null,"Mecklenburg-Vorpommern",null,null,157,155,155,152,147,147,147]
[{"$f":"A21+1","v":7}," Summe regelmäßiger GAP-Prämien",null,null,null,null,{"$f":"SUM(G16:G21)","v":0},null,null,null,{"$f":"SUM(K16:K21)","v":0},null,{"$f":"IF(SUM('9 G-N-P'!L202:M202)>0,SUM('9 G-N-P'!L202:M202),IF(SUM('9 G-N-P'!J202:K202)>0,SUM('9 G-N-P'!J202:K202),SUM('9 G-N-P'!H202:I202)))","v":0},null,null,"Niedersachsen / Bremen",null,null,157,155,155,152,147,147,147]
[{"$f":"A22+1","v":8},"  Junglandwirteprämie",null,null,null,null,null,null,null,null,"( je Jahr )",null,null,null,null,"Baden-Württemberg",null,null,157,155,155,152,147,147,147]
[null,"Erstes (anzurechn.) Jahr ",null,"Letzt. J. ",null,"Jahre ",{"$f":"IF(C24=0,0,IF(E24=0,0,E24-C24+1))","v":0},null,{"$f":"IF(C24>0,MIN(I15,90),0)","v":0},134.04,{"$f":"I24*J24","v":0},null,null,null,null,"Rheinland-Pfalz",null,null,157,155,155,152,147,147,147]
[null," Dieser JL-Zuschuss wird hier nicht in die regelmäßigen Prämien einkalkuliert, da er zeitlich begrenzt ist.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Saarland",null,null,157,155,155,152,147,147,147]
[null," Die Anrechnung der Summe der JL-Zuschüsse ist sinnvoll in 3 FinPlan unter \"Sonst. Zuwendungen\".",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sachsen",null,null,157,155,155,152,147,147,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sachsen-Anhalt",null,null,157,155,155,152,147,147,147]
[{"$f":"A23+1","v":9},"manuelle Abzüge (mit Minus einzutragen, bitte kommentieren)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Schleswig-Holstein / Hamburg",null,null,157,155,155,152,147,147,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thüringen",null,null,157,155,155,152,147,147,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deutschland (Durchschnitt)",null,null,null,{"$f":"AVERAGE(T16:T29)","v":155},155,152,147,147,147]
[]
[]
[]
[]
[]
[]
[null," 3. Umweltmaßnahmen"]
[{"$f":"A28+1","v":10}," Ökologischer Ackerbau",null,null,null,550,{"$f":"E38*F38","v":0},null,null,280,{"$f":"I38*J38","v":0}]
[{"$f":"A38+1","v":11}," Ökologische Grünlandbewirtschaftung",null,null,null,360,0,null,null,260,{"$f":"I39*J39","v":0}]
[12," Ökologischer Gemüse- und Zierpflanzenanbau",null,null,null,1500,0,null,null,470,{"$f":"I40*J40","v":0}]
[13," Ökologische Dauerkultur- und Baumschulfläche",null,null,null,2240,0,null,null,1060,{"$f":"I41*J41","v":0}]
[14," Ökologische Unterglasflächen",null,null,null,6130,0,null,null,4210,{"$f":"I42*J42","v":0}]
[15,"AUM Buntbrache",null,null,null,1620,0,null,null,1620,{"$f":"I43*SUM(J43)","v":0}]
[16,"AUM Uferrand-/Erosionsschutzstreifen",null,null,null,960,0,null,null,960,{"$f":"I44*SUM(J44)","v":0},null,"Nachfolgender"]
[17,"AUM kleine Ackerflächen",null,null,null,35,0,null,null,35,{"$f":"I45*J45","v":0},null,"Betrag"]
[18,"AUM vielfältige Kulturen",null,null,null,55,0,null,null,55,0,null,"enthält"]
[19,"ÖR 2 - vielfältige Kulturen",null,null,null,60,{"$f":"E47*SUM(F47)","v":0},null,null,60,0,null,"neben AUM"]
[20,"ÖR 4 - Extensives Dauergrünland",null,null,null,100,{"$f":"E48*SUM(F48)","v":0},null,null,100,0,null,"womöglich"]
[21,"Vertragsnaturschutz (VNS)",null,null,null,null,{"$f":"E49*F49","v":0},null,null,null,0,null,"WSG-Prämien u.ä."]
[22," AUM / ÖR / WSG - nicht aufgegliedert",null,null,null,null,{"$f":"E50*F50","v":0},null,null,null,0,null,{"$f":"IF(SUM('9 G-N-P'!L37:M37)>0,SUM('9 G-N-P'!L37:M37),IF(SUM('9 G-N-P'!J37:K37)>0,SUM('9 G-N-P'!J37:K37),SUM('9 G-N-P'!H37:I37)))","v":0}]
[23,"   Summe Umweltmaßnahmen",null,null,null,null,{"$f":"SUM(G38:G50)","v":0},null,null,null,{"$f":"SUM(K38:K50)","v":0}]
[24]
[null," 4. Natura 2000 Flächen/Benachteiligte Gebiete"]
[{"$f":"A51+1","v":24}," Erschwernisausgleich Pflanzenschutz Ackerland",null,null,null,382,{"$f":"E54*F54","v":0},null,null,382,{"$f":"I54*J54","v":0}]
[{"$f":"A54+1","v":25}," ÖR 7 - Bewirtschaftung Natura 2000 Gebiete",null,null,null,40,{"$f":"E55*F55","v":0},null,null,40,{"$f":"I55*J55","v":0}]
[{"$f":"A55+1","v":26}," Ausgleichszulage Benachteiligte Gebiete Acker",null,null,null,25,{"$f":"E56*F56","v":0},null,null,25,{"$f":"I56*J56","v":0}]
[{"$f":"A56+1","v":27}," Ausgleichszulage Benachteiligte Gebiete Grünland/001",null,null,null,null,{"$f":"E57*F57","v":0},null,null,null,{"$f":"I57*J57","v":0}]
[{"$f":"A57+1","v":28}," Fördermaßnahme - nicht aufgegliedert",null,null,null,null,{"$f":"E58*F58","v":0},null,null,null,{"$f":"I58*J58","v":0}]
[{"$f":"A58+1","v":29}," Summe Natura 2000-Prämien/Benachteiligte Gebiete",null,null,null,null,{"$f":"SUM(G54:G58)","v":0},null,null,null,{"$f":"SUM(K54:K58)","v":0}]
[]
[null," 5. Ausgleichsleistungen in Wasserschutzgebieten "]
[{"$f":"A59+1","v":30},null,null,null,null,null,{"$f":"E62*F62","v":0},null,null,null,{"$f":"I62*J62","v":0}]
[null," 6. Sonstiges (alle Maßnahmen sind beschreibbar, ggf. Summe bilden)"]
[{"$f":"A62+1","v":31}," Ausgleichszulage Wald",null,null,null,null,{"$f":"F64*E64","v":0},null,null,null,{"$f":"J64*I64","v":0}]
[{"$f":"A64+1","v":32},"ÖR 6 - Verzicht Pflanzenschutz",null,null,null,150,{"$f":"F65*E65","v":0},null,null,150,{"$f":"J65*I65","v":0}]
[{"$f":"A65+1","v":33},"ÖR 5 - Bewirtschaftung DGL mit Kennarten",null,null,null,225,{"$f":"E66*F66","v":0},null,null,225,{"$f":"I66*J66","v":0}]
[{"$f":"A66+1","v":34},"ÖR 3 - Agroforst",null,null,null,200,{"$f":"F67*E67","v":0},null,null,200,{"$f":"J67*I67","v":0},null,{"$f":"M9-SUM(M13:M65)","v":0}]
[{"$f":"A67+1","v":35},null,null,null,null,null,{"$f":"SUM(G64:G67)","v":0},null,null,null,{"$f":"SUM(K64:K67)","v":0}]
[]
[{"$f":"A68+1","v":36}," Su. Prämien, Ausgleichsleistungen, LPR",null,null,null,{"$f":"G13+G22+G28+G51+G59+G62+G68","v":0},null,null,null,{"$f":"K13+K22+K24+K28+K51+K59+K62+K68","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"6 Db_I","index":6,"n_rows":157,"n_cols":140,"rows_kept":157,"cut":false,"hidden":false,"merged":[[74,4,74,5],[73,4,73,5],[1,3,1,4],[79,4,82,5]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,"Unternehmernummer   "]
[null,null,null,{"$f":"Inhalt!G5","v":0}]
[]
[" Deckungsbeiträge",null,null,null,{"$f":"'1 KaP'!F5","v":" Ist "},null,"  Hochrechnung",null,null,null,null,{"$f":"'1 KaP'!C60","v":"Milchkühe"},{"$f":"'1 KaP'!C61","v":"Zuchtfärsen"},{"$f":"'1 KaP'!C62","v":"Mastfärsen"},{"$f":"'1 KaP'!C63","v":"Mastbullen"},{"$f":"'1 KaP'!C64","v":"Mutterkühe"},{"$f":"'1 KaP'!C65","v":"Kälber"},{"$f":"'1 KaP'!C66","v":"Pen'pferde"},{"$f":"'1 KaP'!C67","v":"Zuchtpferde"},{"$f":"'1 KaP'!C68","v":"Pferde "},{"$f":"'1 KaP'!C69","v":"Mutterschafe"},{"$f":"'1 KaP'!C70","v":"Schafe o. Lamm"},{"$f":"'1 KaP'!C71","v":"So. Schafe"},{"$f":"'1 KaP'!C72","v":"Damtiere"},{"$f":"'1 KaP'!C73","v":"Milchziegen / Muttertiere"},{"$f":"'1 KaP'!C74","v":"So. Ziegen"},{"$f":"'1 KaP'!C75","v":0},{"$f":"'1 KaP'!C76","v":0},{"$f":"'1 KaP'!C77","v":"Zuchteber"},{"$f":"'1 KaP'!C78","v":"Pensionstiere"},{"$f":"'1 KaP'!C79","v":"So. RauFuFresser"},{"$f":"'1 KaP'!C134","v":"Grünfütterung"},{"$f":"'1 KaP'!C135","v":"Int.-Weide"},{"$f":"'1 KaP'!C136","v":"Grünland"},{"$f":"'1 KaP'!C137","v":"GrSil Biomasse"},{"$f":"'1 KaP'!C138","v":0},{"$f":"'1 KaP'!C139","v":"Heu"},{"$f":"'1 KaP'!C140","v":"Verkaufsheu"},{"$f":"'1 KaP'!C141","v":"Tro'grün"},{"$f":"'1 KaP'!C142","v":"Grünland "},{"$f":"'1 KaP'!C143","v":"Langj.Still-leg."},{"$f":"'1 KaP'!C146","v":"Silomais"},{"$f":"'1 KaP'!C147","v":"SM Biomasse"},{"$f":"'1 KaP'!C148","v":"Futterhackf."},{"$f":"'1 KaP'!C149","v":"Kleegras"},{"$f":"'1 KaP'!C150","v":"GPS"},{"$f":"'1 KaP'!C151","v":"So. Ack'futt."},{"$f":"'1 KaP'!C152","v":0},{"$f":"'1 KaP'!C154","v":"ZwiFru Futt."},{"$f":"'1 KaP'!C155","v":"GruFu-Verk."},{"$f":"'1 KaP'!C156","v":"GruFu-Zuk."},null,{"$f":"'1 KaP'!C80","v":"ZSauen"},{"$f":"'1 KaP'!C81","v":"Aufzuchtferkel"},{"$f":"'1 KaP'!C82","v":"MSchweine"},{"$f":"'1 KaP'!C83","v":"Jungsauen"},{"$f":"'1 KaP'!C84","v":"Jungeber"},{"$f":"'1 KaP'!C85","v":"So. Schweine"},{"$f":"'1 KaP'!C86","v":"100 Legeh."},{"$f":"'1 KaP'!C87","v":"100 Ma'hähn."},{"$f":"'1 KaP'!C88","v":"100 Jungh."},{"$f":"'1 KaP'!C89","v":"100 Ma'enten"},{"$f":"'1 KaP'!C90","v":"100 Ma'gänse"},{"$f":"'1 KaP'!C91","v":"100 Ma'puten"},{"$f":"'1 KaP'!C92","v":"100 so.Geflügel"},{"$f":"'1 KaP'!C93","v":"Ma'kaninchen"},{"$f":"'1 KaP'!C94","v":"Zu'kaninchen"},{"$f":"'1 KaP'!C95","v":"Pelztiere"},{"$f":"'1 KaP'!C96","v":"Bienen"},{"$f":"'1 KaP'!C97","v":"Fische"},{"$f":"'1 KaP'!C98","v":"Sonst. Tiere"},"Kl.Hochseef.",{"$f":"'1 KaP'!C158","v":"WWeizen"},{"$f":"'1 KaP'!C159","v":"SWeizen"},{"$f":"'1 KaP'!C160","v":"Durum"},{"$f":"'1 KaP'!C161","v":"Roggen"},{"$f":"'1 KaP'!C162","v":"WGerste"},{"$f":"'1 KaP'!C163","v":"SGerste"},{"$f":"'1 KaP'!C164","v":"Hafer"},{"$f":"'1 KaP'!C165","v":"Triticale"},{"$f":"'1 KaP'!C166","v":"Menggetr."},{"$f":"'1 KaP'!C167","v":"Körnermais"},{"$f":"'1 KaP'!C168","v":"CCM"},{"$f":"'1 KaP'!C169","v":"Ackerbohnen"},{"$f":"'1 KaP'!C170","v":"Erbsen"},{"$f":"'1 KaP'!C171","v":"WRaps"},{"$f":"'1 KaP'!C172","v":"SoRaps"},{"$f":"'1 KaP'!C173","v":"Sonnenblumen"},{"$f":"'1 KaP'!C174","v":"Flachs"},{"$f":"'1 KaP'!C175","v":"Stärkekartoff."},{"$f":"'1 KaP'!C176","v":"Sp'kartoffeln"},{"$f":"'1 KaP'!C177","v":"Zuckerrüben"},{"$f":"'1 KaP'!C178","v":"Grassamen"},{"$f":"'1 KaP'!C179","v":"Soja,and.Ölsaat"},{"$f":"'1 KaP'!C180","v":"Eiweißpfla."},{"$f":"'1 KaP'!C181","v":"Ener'getreide"},{"$f":"'1 KaP'!C182","v":"Energiemais"},{"$f":"'1 KaP'!C183","v":"Ener'ölsaat"},{"$f":"'1 KaP'!C184","v":"So.Ener'pfl."},{"$f":"'1 KaP'!C185","v":"So.Marktfrucht"},{"$f":"'1 KaP'!C186","v":"Zwi'fru Markt"},{"$f":"'1 KaP'!C187","v":"Stilllegung / Acker aus erz. gen."},{"$f":"'1 KaP'!C188","v":"Buschbohnen"},{"$f":"'1 KaP'!C189","v":"Tabak"},{"$f":"'1 KaP'!C190","v":"Spargel"},{"$f":"'1 KaP'!C193","v":"Hopfen"},{"$f":"'1 KaP'!C194","v":"Erdbeeren"},{"$f":"'1 KaP'!C195","v":"Äpfel"},{"$f":"'1 KaP'!C196","v":"Birnen,Quitt."},{"$f":"'1 KaP'!C197","v":"Süßkirschen"},{"$f":"'1 KaP'!C198","v":"Sauerkirsch."},{"$f":"'1 KaP'!C199","v":"Pflau.,Zwet."},{"$f":"'1 KaP'!C200","v":"Mirabellen"},{"$f":"'1 KaP'!C201","v":"Nüsse"},{"$f":"'1 KaP'!C202","v":"So. Beeren"},{"$f":"'1 KaP'!C205","v":"Gemü Freila."},{"$f":"'1 KaP'!C206","v":"Gemü Gewä."},{"$f":"'1 KaP'!C207","v":"Pilze"},{"$f":"'1 KaP'!C208","v":"Zierpflanzen"},{"$f":"'1 KaP'!C209","v":"Zierpfl.Gewä."},{"$f":"'1 KaP'!C210","v":"So.Gartenb."},{"$f":"'1 KaP'!C213","v":"Weinbau"},{"$f":"'1 KaP'!C214","v":"And.Rebflä."},{"$f":"'1 KaP'!C216","v":"Forst"},{"$f":"'1 KaP'!C217","v":"LoArb,MaMiet"},{"$f":"'1 KaP'!C219","v":"Hofladen"},{"$f":"'1 KaP'!C220","v":"Straußwirts."},{"$f":"'1 KaP'!C221","v":"Brennerei"},{"$f":"'1 KaP'!C222","v":"Biogasanl."},{"$f":"'1 KaP'!C223","v":"Warenverkauf"},{"$f":"'1 KaP'!C224","v":"Friedhofsgä."},{"$f":"'1 KaP'!C225","v":"Ga'/Lands'b."},{"$f":"'1 KaP'!C226","v":"Fremdenverk."},{"$f":"'1 KaP'!C227","v":"Charter"},{"$f":"'1 KaP'!C228","v":"La'scha'pfl."},{"$f":"'1 KaP'!C229","v":"So.Dienstleist."}]
["Unternehmen:",null,{"$f":"Inhalt!C5","v":0},null,null,null,"  der Leistungen / der variablen Kosten :",null,null,null,null,{"$f":"'1 KaP'!D60","v":0},{"$f":"'1 KaP'!D61","v":0},{"$f":"'1 KaP'!D62","v":0},{"$f":"'1 KaP'!D63","v":"1200 kg"},{"$f":"'1 KaP'!D64","v":"mit Kalb"},{"$f":"'1 KaP'!D65","v":"u. Mastkälber"},{"$f":"'1 KaP'!D66","v":"oh.Halle"},{"$f":"'1 KaP'!D67","v":"eigen"},{"$f":"'1 KaP'!D68","v":"< 6 Monaten"},{"$f":"'1 KaP'!D69","v":"m.Nachzucht"},{"$f":"'1 KaP'!D70","v":"10-18 Monate"},{"$f":"'1 KaP'!D71","v":0},{"$f":"'1 KaP'!D72","v":0},{"$f":"'1 KaP'!D73","v":"Molkerei"},{"$f":"'1 KaP'!D74","v":0},{"$f":"'1 KaP'!D75","v":0},{"$f":"'1 KaP'!D76","v":0},{"$f":"'1 KaP'!D77","v":0},{"$f":"'1 KaP'!D78","v":"Rinder"},{"$f":"'1 KaP'!D79","v":0},{"$f":"'1 KaP'!D134","v":0},{"$f":"'1 KaP'!D135","v":0},{"$f":"'1 KaP'!D136","v":"Grassilage"},{"$f":"'1 KaP'!D137","v":0},{"$f":"'1 KaP'!D138","v":0},{"$f":"'1 KaP'!D139","v":0},{"$f":"'1 KaP'!D140","v":0},{"$f":"'1 KaP'!D141","v":0},{"$f":"'1 KaP'!D142","v":"extensiv"},{"$f":"'1 KaP'!D143","v":0},{"$f":"'1 KaP'!D146","v":0},{"$f":"'1 KaP'!D147","v":0},{"$f":"'1 KaP'!D148","v":"Rüben"},{"$f":"'1 KaP'!D149","v":0},{"$f":"'1 KaP'!D150","v":"W.Weizen"},{"$f":"'1 KaP'!D151","v":0},{"$f":"'1 KaP'!D152","v":0},{"$f":"'1 KaP'!D154","v":"Feldgras"},{"$f":"'1 KaP'!D155","v":0},{"$f":"'1 KaP'!D156","v":"Silomais"},null,{"$f":"'1 KaP'!D80","v":"mit Ferkel"},{"$f":"'1 KaP'!D81","v":0},{"$f":"'1 KaP'!D82","v":0},{"$f":"'1 KaP'!D83","v":0},{"$f":"'1 KaP'!D84","v":0},{"$f":"'1 KaP'!D85","v":0},{"$f":"'1 KaP'!D86","v":0},{"$f":"'1 KaP'!D87","v":"a 2,1 kg"},{"$f":"'1 KaP'!D88","v":0},{"$f":"'1 KaP'!D89","v":"11Wo.5%Verl."},{"$f":"'1 KaP'!D90","v":"Weid.eig.Schl."},{"$f":"'1 KaP'!D91","v":0},{"$f":"'1 KaP'!D92","v":0},{"$f":"'1 KaP'!D93","v":0},{"$f":"'1 KaP'!D94","v":0},{"$f":"'1 KaP'!D95","v":0},{"$f":"'1 KaP'!D96","v":0},{"$f":"'1 KaP'!D97","v":0},{"$f":"'1 KaP'!D98","v":0},{"$f":"'1 KaP'!D99","v":0},{"$f":"'1 KaP'!D158","v":0},{"$f":"'1 KaP'!D159","v":0},{"$f":"'1 KaP'!D160","v":0},{"$f":"'1 KaP'!D161","v":0},{"$f":"'1 KaP'!D162","v":0},{"$f":"'1 KaP'!D163","v":0},{"$f":"'1 KaP'!D164","v":0},{"$f":"'1 KaP'!D165","v":0},{"$f":"'1 KaP'!D166","v":0},{"$f":"'1 KaP'!D167","v":0},{"$f":"'1 KaP'!D168","v":0},{"$f":"'1 KaP'!D169","v":0},{"$f":"'1 KaP'!D170","v":0},{"$f":"'1 KaP'!D171","v":0},{"$f":"'1 KaP'!D172","v":0},{"$f":"'1 KaP'!D173","v":0},{"$f":"'1 KaP'!D174","v":0},{"$f":"'1 KaP'!D175","v":0},{"$f":"'1 KaP'!D176","v":0},{"$f":"'1 KaP'!D177","v":0},{"$f":"'1 KaP'!D178","v":0},{"$f":"'1 KaP'!D179","v":0},{"$f":"'1 KaP'!D180","v":"Lupinen"},{"$f":"'1 KaP'!D181","v":0},{"$f":"'1 KaP'!D182","v":0},{"$f":"'1 KaP'!D183","v":0},{"$f":"'1 KaP'!D184","v":0},{"$f":"'1 KaP'!D185","v":0},{"$f":"'1 KaP'!D186","v":0},{"$f":"'1 KaP'!D187","v":0},{"$f":"'1 KaP'!D188","v":0},{"$f":"'1 KaP'!D189","v":0},{"$f":"'1 KaP'!D190","v":0},{"$f":"'1 KaP'!D193","v":0},{"$f":"'1 KaP'!D194","v":0},{"$f":"'1 KaP'!D195","v":0},{"$f":"'1 KaP'!D196","v":0},{"$f":"'1 KaP'!D197","v":0},{"$f":"'1 KaP'!D198","v":0},{"$f":"'1 KaP'!D199","v":0},{"$f":"'1 KaP'!D200","v":0},{"$f":"'1 KaP'!D201","v":0},{"$f":"'1 KaP'!D202","v":"Schw.Joha"},{"$f":"'1 KaP'!D205","v":0},{"$f":"'1 KaP'!D206","v":0},{"$f":"'1 KaP'!D207","v":0},{"$f":"'1 KaP'!D208","v":0},{"$f":"'1 KaP'!D209","v":0},{"$f":"'1 KaP'!D210","v":0},{"$f":"'1 KaP'!D213","v":0},{"$f":"'1 KaP'!D214","v":0},{"$f":"'1 KaP'!D216","v":0},{"$f":"'1 KaP'!D217","v":0},{"$f":"'1 KaP'!D219","v":0},{"$f":"'1 KaP'!D220","v":"Reiterstube"},{"$f":"'1 KaP'!D221","v":" "},{"$f":"'1 KaP'!D222","v":"So.Erz.Neb'b."},{"$f":"'1 KaP'!D223","v":0},{"$f":"'1 KaP'!D224","v":0},{"$f":"'1 KaP'!D225","v":0},{"$f":"'1 KaP'!D226","v":0},{"$f":"'1 KaP'!D227","v":0},{"$f":"'1 KaP'!D228","v":0},{"$f":"'1 KaP'!D229","v":"Provisionen"}]
[]
["Datum:",null,{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,"Nr. PV =>",null,"  Pflanzen-","  Tier-"," Sonderkult.,","  davon",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,null,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,40,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,96,98,99,100,101,102,103,104,106,107,108,110,111,113,115,116,118,120,121,130,131,135,140,141,142,143,144,145,146,147,148,149,150]
[null,null,null,null,null,null,"Produktion","Produktion","Nebenbetr.","  Diversifikat.",null,"St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","St.","St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","erz. St.","St.",null,"ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,0,"erz. St.","erz. St.","erz. 1St.","erz. St.",null,"100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. St.","erz. St.","St.","erz. St.","St.","erz. St.","erz. St.",null,"ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfsumme für Makro \"PV des Betriebes > 0\""]
[1,{"$f":"'1 KaP'!G5","v":2025},null,null,"Umfang",null,null,null,null,null,null,{"$f":"'1 KaP'!F60","v":0},{"$f":"'1 KaP'!H61","v":0},{"$f":"'1 KaP'!H62","v":0},{"$f":"'1 KaP'!H63","v":0},{"$f":"'1 KaP'!F64","v":0},{"$f":"'1 KaP'!H65","v":0},{"$f":"'1 KaP'!F66","v":0},{"$f":"'1 KaP'!F67","v":0},{"$f":"'1 KaP'!H68","v":0},{"$f":"'1 KaP'!F69","v":0},{"$f":"'1 KaP'!H70","v":0},{"$f":"'1 KaP'!H71","v":0},{"$f":"'1 KaP'!H72","v":0},{"$f":"'1 KaP'!F73","v":0},{"$f":"'1 KaP'!H74","v":0},{"$f":"'1 KaP'!H75","v":0},{"$f":"'1 KaP'!H76","v":0},{"$f":"'1 KaP'!H77","v":0},{"$f":"'1 KaP'!F78","v":0},{"$f":"'1 KaP'!H79","v":0},{"$f":"'1 KaP'!$F$134","v":0},{"$f":"'1 KaP'!$F$135","v":0},{"$f":"'1 KaP'!$F$136","v":0},{"$f":"'1 KaP'!$F$137","v":0},{"$f":"'1 KaP'!$F$138","v":0},{"$f":"'1 KaP'!$F$139","v":0},{"$f":"'1 KaP'!$F$140","v":0},{"$f":"'1 KaP'!$F$141","v":0},{"$f":"'1 KaP'!$F$142","v":0},{"$f":"'1 KaP'!$F$143","v":0},{"$f":"'1 KaP'!$F$146","v":0},{"$f":"'1 KaP'!$F$147","v":0},{"$f":"'1 KaP'!$F$148","v":0},{"$f":"'1 KaP'!$F$149","v":0},{"$f":"'1 KaP'!$F$150","v":0},{"$f":"'1 KaP'!$F$151","v":0},{"$f":"'1 KaP'!$F$152","v":0},{"$f":"'1 KaP'!$F$154","v":0},{"$f":"'1 KaP'!$F$155","v":0},{"$f":"'1 KaP'!$F$156","v":0},null,{"$f":"'1 KaP'!F80","v":0},{"$f":"'1 KaP'!H81","v":0},{"$f":"'1 KaP'!H82","v":0},{"$f":"'1 KaP'!H83","v":0},{"$f":"'1 KaP'!H84","v":0},{"$f":"'1 KaP'!H85","v":0},{"$f":"'1 KaP'!F86","v":0},{"$f":"'1 KaP'!H87","v":0},{"$f":"'1 KaP'!H88","v":0},{"$f":"'1 KaP'!H89","v":0},{"$f":"'1 KaP'!H90","v":0},{"$f":"'1 KaP'!H91","v":0},{"$f":"'1 KaP'!H92","v":0},{"$f":"'1 KaP'!H93","v":0},{"$f":"'1 KaP'!F94","v":0},{"$f":"'1 KaP'!H95","v":0},{"$f":"'1 KaP'!F96","v":0},{"$f":"'1 KaP'!H97","v":0},{"$f":"'1 KaP'!H98","v":0},null,{"$f":"'1 KaP'!$F$158","v":0},{"$f":"'1 KaP'!$F$159","v":0},{"$f":"'1 KaP'!$F$160","v":0},{"$f":"'1 KaP'!$F$161","v":0},{"$f":"'1 KaP'!$F$162","v":0},{"$f":"'1 KaP'!$F$163","v":0},{"$f":"'1 KaP'!$F$164","v":0},{"$f":"'1 KaP'!$F$165","v":0},{"$f":"'1 KaP'!$F$166","v":0},{"$f":"'1 KaP'!$F$167","v":0},{"$f":"'1 KaP'!$F$168","v":0},{"$f":"'1 KaP'!$F$169","v":0},{"$f":"'1 KaP'!$F$170","v":0},{"$f":"'1 KaP'!$F$171","v":0},{"$f":"'1 KaP'!$F$172","v":0},{"$f":"'1 KaP'!$F$173","v":0},{"$f":"'1 KaP'!$F$174","v":0},{"$f":"'1 KaP'!$F$175","v":0},{"$f":"'1 KaP'!$F$176","v":0},{"$f":"'1 KaP'!$F$177","v":0},{"$f":"'1 KaP'!$F$178","v":0},{"$f":"'1 KaP'!$F$179","v":0},{"$f":"'1 KaP'!$F$180","v":0},{"$f":"'1 KaP'!$F$181","v":0},{"$f":"'1 KaP'!$F$182","v":0},{"$f":"'1 KaP'!$F$183","v":0},{"$f":"'1 KaP'!$F$184","v":0},{"$f":"'1 KaP'!$F$185","v":0},{"$f":"'1 KaP'!$F$186","v":0},{"$f":"'1 KaP'!$F$187","v":0},{"$f":"'1 KaP'!$F$188","v":0},{"$f":"'1 KaP'!$F$189","v":0},{"$f":"'1 KaP'!$F$190","v":0},{"$f":"'1 KaP'!$F$193","v":0},{"$f":"'1 KaP'!$F$194","v":0},{"$f":"'1 KaP'!$F$195","v":0},{"$f":"'1 KaP'!$F$196","v":0},{"$f":"'1 KaP'!$F$197","v":0},{"$f":"'1 KaP'!$F$198","v":0},{"$f":"'1 KaP'!$F$199","v":0},{"$f":"'1 KaP'!$F$200","v":0},{"$f":"'1 KaP'!$F$201","v":0},{"$f":"'1 KaP'!$F$202","v":0},{"$f":"'1 KaP'!$F$205","v":0},{"$f":"'1 KaP'!$F$206","v":0},{"$f":"'1 KaP'!$F$207","v":0},{"$f":"'1 KaP'!$F$208","v":0},{"$f":"'1 KaP'!$F$209","v":0},{"$f":"'1 KaP'!$F$210","v":0},{"$f":"'1 KaP'!$F$213","v":0},{"$f":"'1 KaP'!$F$214","v":0},{"$f":"'1 KaP'!$F$216","v":0},{"$f":"'1 KaP'!$F$217","v":0},{"$f":"'1 KaP'!$F$219","v":0},{"$f":"'1 KaP'!$F$220","v":0},{"$f":"'1 KaP'!$F$221","v":0},{"$f":"'1 KaP'!$F$222","v":0},{"$f":"'1 KaP'!$F$223","v":0},{"$f":"'1 KaP'!$F$224","v":0},{"$f":"'1 KaP'!$F$225","v":0},{"$f":"'1 KaP'!$F$226","v":0},{"$f":"'1 KaP'!$F$227","v":0},{"$f":"'1 KaP'!$F$228","v":0},{"$f":"'1 KaP'!$F$229","v":0},null,null,null,{"$f":"SUM(K9:EG9)","v":0}]
[2," Hauptprodukt ",null,null,"St, kg, t (netto) ",null,null,null,null,null,null,{"$f":"L92","v":8000},1,310,390,290,1,12,1,0,64,0,0,25,700,0,0,0,0,0,0,8,8,9,0,0,7,0,9,4,0,50,0,{"$f":"AR92","v":0},10,9,0,0,3,0,1,0,30,1,96,1,0,0,31500,210,0,240,100,100,0,0,0,0,0,0,0,0,8,6,5,{"$f":"BX92","v":7},8,6,6,7.5,6,9,14,5,5,4,2,3,0,42.5,45,60,0,3,3,7,50,2,4,8,0,0,9,3,5,2,16,{"$f":"DD92","v":25},0,12,11,0,0,0,10,0,0,0,0,0,0,8,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[3," Preis",null,null,"€ je St, je kg oder je t ",null,null,null,null,null,null,{"$f":"L93*(1+$D$75)","v":0.45},1752,4.91,4.25,3.16,{"$f":"Q93*(1+$D$75)","v":0},{"$f":"R93*(1+$B$75)","v":192},{"$f":"S93*(1+$D$75)","v":2000},0,1.65,0,0,12.54,0.55000000000000004,0,0,0,0,0,0,0,0,0,0,0,142.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA93*(1+$D$75)","v":70.849999999999994},70.849999999999994,1.75,440,0,0,0.185,0.98,0,7.39,37.299999999999997,22.54,0,0,0,0,0,0,0,0,207,169,174,174,196,218,234,185,153,218,131,240,{"$f":"CG93*(1+$D$75)","v":251},425,425,196,0,109,159,44,0,218,150,0,0,179,218,97,0,0,730,4000,3900,5100,1461,358,0,1280,511,0,0,0,540,0,0,0,0,0,0,{"$f":"DR93*(1+$B$75)","v":3275},{"$f":"DS93*(1+$D$75)","v":0},{"$f":"DT93*(1+$E$75)","v":0},{"$f":"DU93*(1+$D$75)","v":0},{"$f":"DV93*(1+$D$75)","v":0},0,{"$f":"DX93","v":3615},{"$f":"DY93","v":0},{"$f":"DZ93","v":0},0,0,{"$f":"EC93","v":0},0,0,0]
[4," Hauptleistung",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF12:AY12)+SUMPRODUCT(BU$9:DB$9,BU12:DB12)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L12:AE12)+SUMPRODUCT(BA$9:BT$9,BA12:BT12)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC12:EF12)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV12:EF12)","v":0},null,{"$f":"L10*L11","v":3600},1752,1522,1658,916,0,2304,2000,0,106,0,0,314,385,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA10*BA11","v":2126},70.849999999999994,168,440,0,0,5827.5,205.8,0,1773.6,3730,2254,0,0,0,0,0,0,0,0,1656,1014,870,1218,1568,1308,1404,1388,918,1962,1834,1200,1255,1700,850,588,0,4633,7155,2640,0,654,450,0,0,358,872,776,0,0,6570,12000,19500,10200,{"$f":"DC10*DC11","v":23376},8950,0,15360,5621,0,0,0,5400,0,{"$f":"DM10*DM11","v":0},0,0,0,0,26200,0,0,0,0,0,3615,0,0,0,0,0,0,0,0]
[5," Nebenleistung - ohne Prämien",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF13:AY13)+SUMPRODUCT(BU$9:DB$9,BU13:DB13)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L13:AE13)+SUMPRODUCT(BA$9:BT$9,BA13:BT13)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC13:EF13)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV13:EF13)","v":0},null,{"$f":"L37","v":488},{"$f":"M95*(1+$D$75)","v":142},0,0,209,0,{"$f":"R95","v":0},45,0,14,0,0,16,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA37","v":94},{"$f":"BB95*(1+$D$75)","v":0},0,46.87,null,0,21.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CH95*(1+$D$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,164,0,0,0,0,0,0,0,283,0,0,0,0,0,0,0,0,0,{"$f":"DN95*(1+$D$75)","v":0},0,0,0,0,0,{"$f":"DT95*(1+$E$75)","v":0},{"$f":"DU95*(1+$B$75)","v":0},{"$f":"DV95*(1+$D$75)","v":0},0,{"$f":"DX95","v":0},{"$f":"DY95","v":0},{"$f":"DZ95","v":0},0,0,{"$f":"EC95","v":0},0,0,0]
[6," Prämien, Ausgleichszahlungen",null,null,"€ ",null,{"$f":"SUMPRODUCT(AN9:AO9,AN14:AO14)","v":0},{"$f":"SUMPRODUCT(L9:AE9,L14:AE14)+SUMPRODUCT(BA9:BT9,BA14:BT14)","v":0},{"$f":"SUMPRODUCT(DX9:DY9,DX14:DY14)+EE9*EE14","v":0},{"$f":"EE9*EE14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7," Leistung ges.",null,null,"€ ",null,0,0,{"$f":"SUMPRODUCT(DC$9:EF$9,DC15:EF15)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV15:EF15)","v":0},null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L12:L14))","v":4088},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M12:M14))","v":1894},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N12:N14))","v":1522},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O12:O14))","v":1658},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P12:P14))","v":1125},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q12:Q14))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R12:R14))","v":2304},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S12:S14))","v":2045},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T12:T14))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U12:U14))","v":120},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V12:V14))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W12:W14))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X12:X14))","v":330},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y12:Y14))","v":440},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z12:Z14))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA12:AA14))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB12:AB14))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC12:AC14))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD12:AD14))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE12:AE14))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF12:AF14))","v":0},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG12:AG14))","v":0},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH12:AH14))","v":0},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI12:AI14))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ12:AJ14))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK12:AK14))","v":1000},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL12:AL14))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM12:AM14))","v":0},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN12:AN14))","v":0},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO12:AO14))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP12:AP14))","v":0},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ12:AQ14))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR12:AR14))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS12:AS14))","v":0},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT12:AT14))","v":0},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU12:AU14))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV12:AV14))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW12:AW14))","v":0},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX12:AX14))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY12:AY14))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ12:AZ14))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA12:BA14))","v":2220},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB12:BB14))","v":70.849999999999994},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC12:BC14))","v":168},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD12:BD14))","v":486.87},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE12:BE14))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF12:BF14))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG12:BG14))","v":5849.3},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH12:BH14))","v":205.8},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI12:BI14))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ12:BJ14))","v":1773.6},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK12:BK14))","v":3730},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL12:BL14))","v":2254},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM12:BM14))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN12:BN14))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO12:BO14))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP12:BP14))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ12:BQ14))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR12:BR14))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS12:BS14))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT12:BT14))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU12:BU14))","v":1656},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV12:BV14))","v":1014},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW12:BW14))","v":870},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX12:BX14))","v":1218},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY12:BY14))","v":1568},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ12:BZ14))","v":1308},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA12:CA14))","v":1404},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB12:CB14))","v":1388},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC12:CC14))","v":918},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD12:CD14))","v":1962},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE12:CE14))","v":1834},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF12:CF14))","v":1200},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG12:CG14))","v":1255},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH12:CH14))","v":1700},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI12:CI14))","v":850},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ12:CJ14))","v":588},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK12:CK14))","v":0},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL12:CL14))","v":4633},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM12:CM14))","v":7155},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN12:CN14))","v":2640},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO12:CO14))","v":0},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP12:CP14))","v":654},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ12:CQ14))","v":450},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR12:CR14))","v":0},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS12:CS14))","v":0},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT12:CT14))","v":358},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU12:CU14))","v":872},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV12:CV14))","v":940},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW12:CW14))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX12:CX14))","v":0},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY12:CY14))","v":6570},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ12:CZ14))","v":12000},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA12:DA14))","v":19500},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB12:DB14))","v":10200},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC12:DC14))","v":23376},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD12:DD14))","v":9233},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE12:DE14))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF12:DF14))","v":15360},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG12:DG14))","v":5621},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH12:DH14))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI12:DI14))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ12:DJ14))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK12:DK14))","v":5400},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL12:DL14))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM12:DM14))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN12:DN14))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO12:DO14))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP12:DP14))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ12:DQ14))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR12:DR14))","v":26200},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS12:DS14))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT12:DT14))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU12:DU14))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV12:DV14))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW12:DW14))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX12:DX14))","v":3615},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY12:DY14))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ12:DZ14))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA12:EA14))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB12:EB14))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC12:EC14))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED12:ED14))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE12:EE14))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF12:EF14))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L15:EF15)","v":0}]
[8," Saatgut ","/ Bestandsergänzung",null,"€ ",null,0,0,0,0,null,{"$f":"L98*(1+$C$75)","v":613},{"$f":"L113*1.2*(1+$C$75)","v":331},{"$f":"L113*0.8*(1+$C$75)","v":221},{"$f":"O98*(1+$C$75)","v":102},358,0,{"$f":"R98*(1+$C$75)","v":0},511,0,20,0,0,5,30,0,0,0,0,0,0,10,10,10,0,0,5,0,10,0,0,212,0,0,80,125,0,0,16,0,0,null,{"$f":"BA98*(1+$C$75)","v":152},47.08,69.55,92,0,0,695.5,39.590000000000003,0,185.11,383.06,262.14999999999998,0,0,0,0,0,0,0,0,98,107,151,43,80,100,72,91,0,225,225,266,{"$f":"CG98*(1+$C$75)","v":218},106,94,138,0,1070,1192,318,0,234,203,56,150,64,41,181,0,86,900,358,440,0,4140,2,0,5,14,0,0,0,3,0,{"$f":"DM98*(1+$C$75)","v":0},0,0,0,0,14,0,{"$f":"DT98*(1+$E$75)","v":0},{"$f":"DU98*(1+$C$75)","v":0},0,0,{"$f":"DX98","v":0},{"$f":"DY98","v":0},{"$f":"DZ98","v":0},0,0,{"$f":"EC98","v":0},0,0,0]
[9," Dünger","/ Zukauffutter",null,"€ ",null,{"$f":"SUMPRODUCT(AF9:AX9,AF17:AX17)+SUMPRODUCT(BU9:DB9,BU17:DB17)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L17:AE17)+SUMPRODUCT(AY$9:BT$9,AY17:BT17)","v":0},0,0,null,{"$f":"L50","v":975},{"$f":"M99*(1+$C$75)","v":377},{"$f":"N99*(1+$C$75)","v":377},500,120,0,{"$f":"R99*(1+$C$75)","v":360},314,0,15,0,0,17,40,0,0,0,0,0,0,{"$f":"IF(AF99=0,0,AF99*(1+$B$75)/((100-AF113)/100)*(100-AF31)/100)","v":96},{"$f":"IF(AG99=0,0,AG99*(1+$B$75)/((100-AG113)/100)*(100-AG31)/100)","v":170},192,0,0,124,0,189,63,0,202,0,0,183,107,0,0,68,0,0,null,{"$f":"BA50","v":910},{"$f":"BB99*(1+$C$75)","v":13.75},75.03,77,0,0,1605,125.19,0,347.75,419.44,1614.63,0,0,0,0,0,0,0,0,{"$f":"IF(BU99=0,0,BU99*(1+$B$75)/((100-SUM(BU113))/100)*(100-BU31)/100)","v":264},{"$f":"IF(BV99=0,0,BV99*(1+$B$75)/((100-SUM(BV113))/100)*(100-BV31)/100)","v":203},183,193,233,162,168,227,168,242,231,86,82,232,126,167,20,514,394,261,20,111,32,194,282,102,232,231,0,0,46,275,46,121,149,86,0,67,62,0,0,0,76,0,0,0,0,0,0,62,0,{"$f":"DT99","v":0},{"$f":"DU99","v":0},{"$f":"DV99","v":0},{"$f":"DW99","v":0},{"$f":"DX99","v":0},{"$f":"DY99","v":0},{"$f":"DZ99","v":0},{"$f":"EA99","v":0},{"$f":"EB99","v":0},{"$f":"EC99","v":0},{"$f":"ED99","v":0},{"$f":"EE99","v":0},{"$f":"EF99","v":0},{"$f":"EG99*(100-#REF!)","v":{"$error":"#REF!"}}]
[10," Pflanz'schutz ","/ Tierarzt, Besamung",null,"€ ",null,0,0,0,0,null,{"$f":"L100*(1+$B$75)","v":161},107,107,48,48,0,{"$f":"R100*(1+$B$75)","v":0},754,0,12,0,0,5,15,0,0,0,0,0,0,{"$f":"AF100*(1+$B$75)","v":11},11,11,0,0,11,0,11,0,0,93,0,0,0,93,0,0,0,0,0,null,{"$f":"BA100*(1+$B$75)","v":219},2.12,1.7,27.7,{"$f":"BE100*(1+$B$75)","v":0},0,59.5,8.33,0,29.75,52.36,119,0,0,0,0,0,0,0,0,{"$f":"BU100*(1+$B$75)","v":189},86,152,142,123,126,70,137,0,93,93,112,108,162,81,101,0,365,433,370,0,132,0,{"$f":"CR100*(1+$B$75)","v":125},86,65,129,0,0,0,181,315,{"$f":"DA100*(1+$B$75)","v":152},893,1836,866,0,157,157,0,0,0,405,0,0,0,0,0,0,434,0,{"$f":"DT100*(1+$B$75)","v":0},0,0,0,0,{"$f":"DY100","v":0},0,0,0,{"$f":"EC100","v":0},0,0,0]
[11," Hagel- ","/ Tierversicherung",null,"€ ",null,0,0,0,0,null,{"$f":"L101","v":19},22,22,15,11,0,{"$f":"R101","v":51},51,0,8,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,15,0,0,0,0,0,null,{"$f":"BA101","v":7},7.0000000000000007E-2,0.27,3,0,0,30,2,0,0,0,30,0,0,0,0,0,0,0,0,18,17,16,15,16,12,14,14,0,21,14,9,{"$f":"CG101","v":9},35,26,23,0,42,42,24,0,36,8,15,12,12,42,9,0,0,358,665,0,327,1534,633,0,0,0,0,0,0,0,0,{"$f":"DM101","v":0},0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"    Beratung / Leistungskontrolle",null,null,"€ ",null,0,0,0,0,null,{"$f":"L102*(1+$B$75)","v":24},21,0,0,0,0,0,105,0,8,0,0,4,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA102*(1+$B$75)","v":1},0.06,1.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG102*(1+$B$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DM102*(1+$B$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"    Heizst.,Strom,Wasser,Abwasser",null,null,"€ ",null,0,0,0,0,null,{"$f":"L103*(1+$B$75)","v":121},58,58,35,26,0,52,29,0,7,0,0,2,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA103*(1+$B$75)","v":101},2.73,1.1299999999999999,0,0,0,79.73,8.33,0,85.68,78.540000000000006,73.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG103*(1+$B$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131,0,814,0,263,0,0,0,0,0,0,0,0,0,{"$f":"DM103*(1+$B$75)","v":0},0,0,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0]
[14,"    Trockn.,Lager.,Vermarkt.,Sonstiges",null,null,"€ ",null,0,0,0,0,null,{"$f":"L104*(1+$B$75)","v":57},33,54,45,33,0,236,399,0,20,0,0,7,39,0,0,0,0,0,0,0,0,26,0,0,0,0,0,0,0,26,0,0,26,31,0,0,0,0,0,null,{"$f":"BA104*(1+$B$75)","v":8},0,0,5.13,0,0,59.5,3.57,0,424.83,183.26,0,0,0,0,0,0,0,0,0,50,31,26,51,51,38,38,49,0,380,24,149,{"$f":"CG104*(1+$B$75)","v":83},32,68,55,0,0,0,0,0,183,32,36,26,62,33,11,0,0,494,699,1658,908,7270,3816,0,688,1443,0,0,0,37,0,{"$f":"DM104*(1+$B$75)","v":0},0,0,0,0,5211,0,0,0,0,0,931,0,0,0,0,0,0,0,0]
[15," Var. Masch'kosten eig. Maschinen",null,null,"€ ",null,0,0,0,0,null,{"$f":"L105*(1+$B$75)","v":97},64,33,22,26,0,{"$f":"R105*(1+$B$75)","v":105},63,0,8,0,0,23,15,0,0,0,0,0,0,164,51,215,0,0,250,0,102,154,0,176,0,0,236,144,0,0,102,0,0,null,{"$f":"BA105*(1+$B$75)","v":40},0,3.08,6.15,0,0,0,4.76,0,10.71,130.9,0,0,0,0,0,0,0,0,0,165,129,140,156,157,152,137,151,0,140,167,133,{"$f":"CG105*(1+$B$75)","v":132},174,167,130,0,246,252,157,0,106,115,108,138,132,112,115,0,81,643,663,547,1026,263,400,0,666,441,0,0,0,267,0,{"$f":"DM105*(1+$B$75)","v":0},0,0,0,0,580,0,0,0,0,0,0,{"$f":"DY105","v":0},0,0,0,0,0,0,0]
[16," Lohnunternehmer, MR, Transporte",null,null,"€ ",null,0,0,0,0,null,{"$f":"L106*(1+$B$75)","v":83},71,20,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,0,0,0,0,0,821,0,0,298,0,0,0,149,0,0,0,0,0,null,{"$f":"BA106*(1+$B$75)","v":0},0,0,6.15,0,0,0,0,0,132.09,262.99,71.400000000000006,0,0,0,0,0,0,0,0,188,139,133,188,188,188,188,188,0,305,359,205,{"$f":"CG106*(1+$B$75)","v":206},215,205,149,0,521,521,425,0,157,157,133,215,149,149,383,0,0,0,0,709,42,708,51,0,0,0,0,0,0,633,0,{"$f":"DM106*(1+$B$75)","v":0},0,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17," Variable Löhne",null,null,"€ ",null,0,0,0,0,null,{"$f":"L107","v":0},{"$f":"M107","v":0},0,0,0,0,{"$f":"R107*(1+$B$75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CR107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DX105","v":0},0,0,0,0,0,0,0,0]
[18," Summe variable Kosten",null,null,"€ ",null,0,0,0,0,null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L16:L22,L23:L25))","v":2150},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M16:M22,M23:M25))","v":1084},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N16:N22,N23:N25))","v":892},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O16:O22,O23:O25))","v":803},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P16:P22,P23:P25))","v":622},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q16:Q22,Q23:Q25))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R16:R22,R23:R25))","v":804},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S16:S22,S23:S25))","v":2226},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T16:T22,T23:T25))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U16:U22,U23:U25))","v":98},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V16:V22,V23:V25))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W16:W22,W23:W25))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X16:X22,X23:X25))","v":63},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y16:Y22,Y23:Y25))","v":181},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z16:Z22,Z23:Z25))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA16:AA22,AA23:AA25))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB16:AB22,AB23:AB25))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC16:AC22,AC23:AC25))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD16:AD22,AD23:AD25))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE16:AE22,AE23:AE25))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF16:AF22,AF23:AF25))","v":281},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG16:AG22,AG23:AG25))","v":253},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH16:AH22,AH23:AH25))","v":454},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI16:AI22,AI23:AI25))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ16:AJ22,AJ23:AJ25))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK16:AK22,AK23:AK25))","v":390},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL16:AL22,AL23:AL25))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM16:AM22,AM23:AM25))","v":1133},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN16:AN22,AN23:AN25))","v":217},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO16:AO22,AO23:AO25))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP16:AP22,AP23:AP25))","v":1019},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ16:AQ22,AQ23:AQ25))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR16:AR22,AR23:AR25))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS16:AS22,AS23:AS25))","v":525},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT16:AT22,AT23:AT25))","v":664},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU16:AU22,AU23:AU25))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV16:AV22,AV23:AV25))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW16:AW22,AW23:AW25))","v":186},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX16:AX22,AX23:AX25))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY16:AY22,AY23:AY25))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ16:AZ22,AZ23:AZ25))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA16:BA22,BA23:BA25))","v":1438},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB16:BB22,BB23:BB25))","v":65.81},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC16:BC22,BC23:BC25))","v":151.94999999999999},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD16:BD22,BD23:BD25))","v":217.13},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE16:BE22,BE23:BE25))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF16:BF22,BF23:BF25))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG16:BG22,BG23:BG25))","v":2529.23},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH16:BH22,BH23:BH25))","v":191.77},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI16:BI22,BI23:BI25))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ16:BJ22,BJ23:BJ25))","v":1215.92},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK16:BK22,BK23:BK25))","v":1510.55},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL16:BL22,BL23:BL25))","v":2170.96},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM16:BM22,BM23:BM25))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN16:BN22,BN23:BN25))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO16:BO22,BO23:BO25))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP16:BP22,BP23:BP25))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ16:BQ22,BQ23:BQ25))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR16:BR22,BR23:BR25))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS16:BS22,BS23:BS25))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT16:BT22,BT23:BT25))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU16:BU22,BU23:BU25))","v":972},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV16:BV22,BV23:BV25))","v":712},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW16:BW22,BW23:BW25))","v":801},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX16:BX22,BX23:BX25))","v":788},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY16:BY22,BY23:BY25))","v":848},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ16:BZ22,BZ23:BZ25))","v":778},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA16:CA22,CA23:CA25))","v":687},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB16:CB22,CB23:CB25))","v":857},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC16:CC22,CC23:CC25))","v":168},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD16:CD22,CD23:CD25))","v":1406},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE16:CE22,CE23:CE25))","v":1113},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF16:CF22,CF23:CF25))","v":960},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG16:CG22,CG23:CG25))","v":838},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH16:CH22,CH23:CH25))","v":956},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI16:CI22,CI23:CI25))","v":767},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ16:CJ22,CJ23:CJ25))","v":763},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK16:CK22,CK23:CK25))","v":20},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL16:CL22,CL23:CL25))","v":2758},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM16:CM22,CM23:CM25))","v":2834},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN16:CN22,CN23:CN25))","v":1555},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO16:CO22,CO23:CO25))","v":20},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP16:CP22,CP23:CP25))","v":959},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ16:CQ22,CQ23:CQ25))","v":547},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR16:CR22,CR23:CR25))","v":667},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS16:CS22,CS23:CS25))","v":909},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT16:CT22,CT23:CT25))","v":586},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU16:CU22,CU23:CU25))","v":738},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV16:CV22,CV23:CV25))","v":930},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW16:CW22,CW23:CW25))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX16:CX22,CX23:CX25))","v":167},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY16:CY22,CY23:CY25))","v":2753},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ16:CZ22,CZ23:CZ25))","v":2975},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA16:DA22,DA23:DA25))","v":4366},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB16:DB22,DB23:DB25))","v":3317},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC16:DC22,DC23:DC25))","v":16163},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD16:DD22,DD23:DD25))","v":5854},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE16:DE22,DE23:DE25))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF16:DF22,DF23:DF25))","v":1583},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG16:DG22,DG23:DG25))","v":2117},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH16:DH22,DH23:DH25))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI16:DI22,DI23:DI25))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ16:DJ22,DJ23:DJ25))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK16:DK22,DK23:DK25))","v":1421},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL16:DL22,DL23:DL25))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM16:DM22,DM23:DM25))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN16:DN22,DN23:DN25))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO16:DO22,DO23:DO25))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP16:DP22,DP23:DP25))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ16:DQ22,DQ23:DQ25))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR16:DR22,DR23:DR25))","v":6921},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS16:DS22,DS23:DS25))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT16:DT22,DT23:DT25))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU16:DU22,DU23:DU25))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV16:DV22,DV23:DV25))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW16:DW22,DW23:DW25))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX16:DX22,DX23:DX25))","v":1017},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY16:DY22,DY23:DY25))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ16:DZ22,DZ23:DZ25))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA16:EA22,EA23:EA25))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB16:EB22,EB23:EB25))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC16:EC22,EC23:EC25))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED16:ED22,ED23:ED25))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE16:EE22,EE23:EE25))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF16:EF22,EF23:EF25))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L26:EF26)","v":0}]
[19," Deckungsbeitrag",null,null,"€ ",null,0,0,0,0,null,{"$f":"SUM(L15)-SUM(L26)","v":1938},{"$f":"SUM(M15)-SUM(M26)","v":810},630,855,503,0,1500,-181,0,22,0,0,267,259,0,0,0,0,0,0,-281,-253,-454,0,0,610,0,-1133,-217,0,-1019,0,0,-525,-664,0,0,-186,0,0,0,782,5.04,16.05,269.74,0,0,3320.07,14.03,0,557.67999999999995,2219.4499999999998,83.04,0,0,0,0,0,0,0,0,684,302,69,430,{"$f":"SUM(BY15)-SUM(BY26)","v":720},530,717,531,750,556,721,240,417,744,83,-175,-20,1875,4321,1085,-20,-305,-97,-667,-909,-228,134,10,0,-167,3817,9025,15134,6883,7213,3379,0,13777,3504,0,0,0,3979,0,0,0,0,0,0,19279,0,0,0,0,0,2598,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:                      "]
[null,null,null,null,null,null,null,null,null,null,"wb. Kälber je Kuh   ",{"$f":"L112","v":0.5},null,null,"kg je wb. Absetzerkalb, €   ",{"$f":"P112","v":270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %"]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je wb. Kalb, €   ",{"$f":"L113*(1+$D$75)","v":281},null,null,"Preis je kg für wb. Kalb, €   ",{"$f":"P113*(1+$D$75)","v":2.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF113","v":80},64,65,0,0,70,0,70,{"$f":"AN113","v":70},null,{"$f":"AP113","v":50},0,50,70,70,70,70,70,{"$f":"AX113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU113","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,90,90,30,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ml. Kälber je Kuh   ",{"$f":"L114","v":0.5},null,null,"kg je ml. Absetzerkalb, €   ",{"$f":"P114","v":310}]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je ml. Kalb, €   ",{"$f":"L115*(1+$D$75)","v":104},null,null,"Preis je kg für ml. Kalb, €   ",{"$f":"P115*(1+$D$75)","v":3.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:             "]
[null,null,null,null,null,null,null,null,null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"L116","v":0.33},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,null,null,null,null,null,null,null,null,null,"St. Altsau je ZS   ",{"$f":"BA116","v":0.43}]
[null,null,null,null,null,null,null,null,null,null,"Preis je verk. Kuh , €   ",{"$f":"L117*(1+$D$75)","v":894},null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!I$64=0,0.15,1/'1 KaP'!I$64)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis Altsau €   ",{"$f":"BA117*(1+$D$75)","v":218}]
[null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. (o.Präm.) €   ",{"$f":"L118*(1+$D$75)","v":0},null,null,"Preis je verk. Kuh , €   ",{"$f":"P118*(1+$D$75)","v":1047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. bar (ohne Präm.) €   ",{"$f":"BA118*(1+$D$75)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(L30*L31,L32*L33,L34*L35,L36)","v":488},null,null,"So. Nebenleist. (o.Präm.) €   ",{"$f":"P119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(BA34*BA35,BA36)","v":94}]
[null,null,null,null,null,null,null,null,null,null," Kraftfutter:                           ",null,null,null,"Summe €   ",{"$f":"SUM(P35*P36,P37)","v":209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Kraftfutter:   "]
[null,null,null,null,null,null,null,null,null,null,"Verkaufte Milch kg/Kuh   ",{"$f":"L121","v":8000},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,null,null,null,null,null,null,null,null,null," Aufgez. Ferkel je Zuchtsau   ",{"$f":"BA121","v":30}]
[null,null,null,null,null,null,null,null,null,null," + Milch an Kälber kg/Kuh   ",{"$f":"L122","v":200},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,null,null,null,null,null,null,null,null,null," kg Ferkelfutter je Ferkel   ",{"$f":"BA122","v":40}]
[null,null,null,null,null,null,null,null,null,null,"dav. Milch aus Grundfutter kg/Kuh   ",{"$f":"L123","v":3100},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,null,null,null,null,null,null,null,null,null," Ferkelfutter in kg je Zuchtsau   ",{"$f":"BA123","v":1200}]
[null,null,null,null,null,null,null,null,null,null,"verbleibt Milch aus Kraftfutter kg/Kuh   ",{"$f":"L39+L40-L41","v":5100},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,null,null,null,null,null,null,null,null,null," Ferkelfutterpreis € je t  ",{"$f":"BA124*(1+$C$75)","v":417}]
[null,null,null,null,null,null,null,null,null,null,"kg Milch je kg Kraftfutter   ",{"$f":"L125","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutter kg je Kuh   ",{"$f":"L42/L43","v":2217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sauenfutter kg je ZS   ",{"$f":"BA126","v":1225}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutterpreis € je t   ",{"$f":"L127*(1+$C$75)","v":375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sauenfutterpreis € je t   ",{"$f":"BA127*(1+$C$75)","v":326}]
[null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"L44*L45/1000","v":831},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,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"IF(BA44*BA45=0,0,SUM(BA41*BA42,BA44*BA45)/1000)","v":900}]
[null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"L129*(1+$B$75)","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"BA129*(1+$B$75)","v":0}]
[null,null,null,null,null,null,null,null,null,null," + and. Futterzuk. (z.B. Grundfutter) €   ",{"$f":"L130*(1+$C$75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",{"$f":"BA130*(1+$C$75)","v":10}]
[null,null,null,null,null,null,null,null,null,null," + Kälberkraftfutter + MAT €   ",{"$f":"L131*(1+$C$75)","v":90}]
[null,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je Kuh €   ",{"$f":"SUM(L46:L49)","v":975},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,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je ZS €   ",{"$f":"SUM(BA46:BA48)","v":910}]
[]
[]
[]
[]
[]
[null,"Hilfsrechnungen zu Nebenleistungen"]
[null,"und Futterzukauf werden angeboten"]
[null,"für Milchkühe und Zuchtsauen."]
[]
[null,"Der Düngeraufwand wird abhängig"]
[null,"vom eingegebenen Ertrag (in t) und"]
[null,"vom Entzug je 1000 kg Ertrag berechnet."]
[]
[null,"Andere Aufwendungen, die ertrags-"]
[null,"abhängig sind, kann der Bearbeiter"]
[null,"abweichend von den "]
[null,"Stammdaten selbst eingeben !"]
[]
[null,"Ist","Ziel"]
[null,"(Regelbest. = 1, Pauschalier. = 2)"]
[null,{"$f":"'1 KaP'!F9","v":2},{"$f":"'1 KaP'!J9","v":2}]
[]
[null,"MwSt-%, falls Pauschalierung im Ist:"]
[null,"MwSt","Zuk.Ldw.","Verk.Ldw.","Forst"]
[null,{"$f":"IF(B71>=2,'1 KaP'!F8,0)","v":0.19},{"$f":"IF(B71>=2,'1 KaP'!G8,0)","v":7.0000000000000007E-2},{"$f":"IF(B71>=2,'1 KaP'!H8,0)","v":0.09},{"$f":"IF(B71>=2,'1 KaP'!I8,0)","v":5.5E-2}]
[]
[null,"Mineral.","Preis €","Preisbasis"]
[null,"Ergänzungs-","je kg","ggf.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,"Entzug je ",null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,"Entzug je "]
[null,"dünger","netto","incl. MwSt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,"1000 kg Ertrag",null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,"1000 kg Ertrag"]
[null,"N",1.19,{"$f":"IF(B$75>0,C80*(1+B$75),C80)","v":1.42},"Nährstoffentzug je 1000 kg Ertrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,22,22,22,null,22,22,28,22,null,3.3,null,null,26,18,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21,23,15,17,14,15,18,15,15,9,null,null,33,33,28,35,4,3,1.8,22,58,null,18,3.3,35,33,10,null,null,4,30,3.5,30,1.7,1.1000000000000001,1.1000000000000001,1.8,1.8,1.8,1.8,null,3,null,null,null,null,null,null,2.5]
[null,"P2O5",0.77,{"$f":"IF(B$75>0,C81*(1+B$75),C81)","v":0.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5,9.5,9.5,9.5,null,9.5,9.5,10,9.5,null,1.8,null,null,7,8,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,5,12,11,18,18,16,12,1.4,1.5,1,10,16,5.3,8,1.8,12,18,6,null,null,1.5,4,1.5,14,5,0.3,0.3,0.6,0.6,0.6,0.6,null,0.5,null,null,null,null,null,null,1]
[null,"K2O",0.7,{"$f":"IF(B$75>0,C82*(1+B$75),C82)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29,29,29,null,29,229,30,29,null,1.6,null,null,31,6,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,4,14,14,10,10,24,10,6,6,2.5,29,17,11.6,6,1.6,10,10,22,null,null,0.3,54.5,3.5,38,2.8,1.9,1.9,3,3,3,3,null,3.5,null,null,null,null,null,null,4]
[null,"MgO",0.7,{"$f":"IF(B$75>0,C83*(1+B$75),C83)","v":0.83},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,4.8,4.8,4.8,4.8,null,4.8,4.8,7,4.8,null,0.5,null,null,4,2,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,1,2,2,5,5,6,5,2,1.5,0.8,5,5,1.2,2,0.5,5,5,4]
[]
[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,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,null,"N-Zuschlag je ha",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,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,"N-Zuschlag je ha",null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,"N-Zuschlag je ha"]
[null,null,"N-Zuschlag je ha",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,-45,-50,-45,null,null,-45,null,-60,-45,null,null,null,null,-80,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,20,20,20,20,20,20,20,20,20,20,20,null,null,20,20,null,20,50,20,null,20,-132,null,null,null,null,20]
[null,null,"P2O5- Zuschlag je ha",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,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,null,"K2O - Zuschlag je ha",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,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,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[]
[null,"Ausgangsdaten, ohne MwSt"]
[null,"(Ausnahme: Der Düngeraufwand wird aufgrund der IST-Erträge und des Entzugs berechnet)"]
[2," Hauptprodukt",null,null,"St, kg, t ",null,null,null,null,null,null,{"$f":"IF('1 KaP'!F60=0,8000,IF(SUM('1 KaP'!F48:F49)=0,8000,MAX('1 KaP'!H48,'1 KaP'!H49)))","v":8000},1,310,390,{"$f":"(P112+P114)/2","v":290},1,12,1,null,64,null,null,25,700,null,null,null,null,null,null,8,8,9,null,null,7,null,9,4,null,50,null,null,10,9,null,null,3,null,1,null,{"$f":"'1 KaP'!$G$80","v":30},1,96,1,null,null,31500,210,null,240,100,100,null,null,null,null,null,null,null,null,8,6,5,7,8,6,6,7.5,6,9,14,5,5,4,2,3,null,42.5,45,{"$f":"IF($CN$9=0,60,SUM('1 KaP'!$F$54)/$CN$9)","v":60},null,3,3,7,50,2,4,8,null,null,9,3,5,2,16,25,null,12,11,null,null,null,10,null,null,null,null,null,null,8,null,null,null,null,null,1]
[3," Preis",null,null,"€ je St, je kg oder je t ",null,null,null,null,null,null,0.41,{"$f":"1607","v":1607},4.5,3.9,{"$f":"(P113+P115)/2","v":2.9},0,161,1835,0,1.51,0,0,11.5,0.5,0,0,0,0,0,0,0,0,0,0,0,131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('1 KaP'!E80=0,65,44)","v":65},{"$f":"BA93","v":65},{"$f":"(1.69-0.045)*0.98","v":1.61},404,0,0,0.17,{"$f":"0.92*0.98","v":0.9},0,6.78,34.22,20.68,0,0,0,0,0,0,0,0,190,155,160,160,180,200,215,170,140,200,120,220,230,390,390,180,0,100,146,40,0,200,138,0,0,164,200,89,0,0,670,3670,3578,4679,1340,328,0,1174,469,0,0,0,495,0,0,0,0,0,0,2752,0,0,0,0,0,3615,null,null,0,0,0,0,0,0]
[4," Hauptleistung",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF94:AY94)+SUMPRODUCT(BU$9:DB$9,BU94:DB94)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L94:AE94)+SUMPRODUCT(BA$9:BT$9,BA94:BT94)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC94:EF94)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV94:EF94)","v":0},null,{"$f":"L92*L93","v":3280},{"$f":"M92*M93","v":1607},{"$f":"N92*N93","v":1395},{"$f":"O92*O93","v":1521},841,0,1932,1835,0,97,0,0,288,350,0,0,0,0,0,0,0,0,0,0,0,917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA92*BA93","v":1950},{"$f":"BB92*BB93","v":65},154.56,404,0,0,5355,189,0,1627.2,3422,2068,0,0,0,0,0,0,0,0,1520,930,800,1120,{"$f":"BY92*BY93","v":1440},1200,1290,1275,840,1800,1680,1100,1150,1560,780,540,0,4250,6570,2400,0,600,414,0,0,328,800,712,0,0,6030,11010,17890,9358,21440,8200,0,14088,5159,0,0,0,4950,0,{"$f":"DM92*DM93","v":0},0,0,0,0,22016,0,0,0,0,0,3615,0,0,0,0,0,0,0,0]
[5," Nebenleistung - ohne Prämien",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF95:AY95)+SUMPRODUCT(BU$9:DB$9,BU95:DB95)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L95:AE95)+SUMPRODUCT(BA$9:BT$9,BA95:BT95)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC95:EF95)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV95:EF95)","v":0},null,{"$f":"L119","v":447},130,0,0,{"$f":"P120","v":192},0,0,41,0,13,0,0,15,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA119","v":86},null,0,43,0,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,260,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,0,0]
[6," Prämien, Ausgleichszahlungen",null,null,"€ ",null,{"$f":"SUMPRODUCT(AN91:AO91,AN96:AO96)","v":0},{"$f":"SUMPRODUCT(L91:AE91,L96:AE96)+SUMPRODUCT(BA91:BT91,BA96:BT96)","v":0},{"$f":"SUMPRODUCT(DX91:DY91,DX96:DY96)+EE91*EE96","v":0},{"$f":"EE91*EE96","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7," Leistung ges.",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF97:AY97)+SUMPRODUCT(BU$9:DB$9,BU97:DB97)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L97:AE97)+SUMPRODUCT(BA$9:BT$9,BA97:BT97)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC97:EF97)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV97:EF97)","v":0},null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L94:L96))","v":3727},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M94:M96))","v":1737},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N94:N96))","v":1395},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O94:O96))","v":1521},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P94:P96))","v":1033},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q94:Q96))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R94:R96))","v":1932},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S94:S96))","v":1876},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T94:T96))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U94:U96))","v":110},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V94:V96))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W94:W96))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X94:X96))","v":303},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y94:Y96))","v":400},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z94:Z96))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA94:AA96))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB94:AB96))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC94:AC96))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD94:AD96))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE94:AE96))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF94:AF96))","v":0},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG94:AG96))","v":0},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH94:AH96))","v":0},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI94:AI96))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ94:AJ96))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK94:AK96))","v":917},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL94:AL96))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM94:AM96))","v":0},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN94:AN96))","v":0},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO94:AO96))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP94:AP96))","v":0},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ94:AQ96))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR94:AR96))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS94:AS96))","v":0},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT94:AT96))","v":0},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU94:AU96))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV94:AV96))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW94:AW96))","v":0},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX94:AX96))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY94:AY96))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ94:AZ96))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA94:BA96))","v":2036},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB94:BB96))","v":65},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC94:BC96))","v":155},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD94:BD96))","v":447},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE94:BE96))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF94:BF96))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG94:BG96))","v":5375},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH94:BH96))","v":189},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI94:BI96))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ94:BJ96))","v":1627.2},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK94:BK96))","v":3422},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL94:BL96))","v":2068},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM94:BM96))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN94:BN96))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO94:BO96))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP94:BP96))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ94:BQ96))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR94:BR96))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS94:BS96))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT94:BT96))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU94:BU96))","v":1520},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV94:BV96))","v":930},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW94:BW96))","v":800},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX94:BX96))","v":1120},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY94:BY96))","v":1440},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ94:BZ96))","v":1200},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA94:CA96))","v":1290},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB94:CB96))","v":1275},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC94:CC96))","v":840},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD94:CD96))","v":1800},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE94:CE96))","v":1680},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF94:CF96))","v":1100},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG94:CG96))","v":1150},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH94:CH96))","v":1560},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI94:CI96))","v":780},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ94:CJ96))","v":540},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK94:CK96))","v":0},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL94:CL96))","v":4250},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM94:CM96))","v":6570},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN94:CN96))","v":2400},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO94:CO96))","v":0},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP94:CP96))","v":600},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ94:CQ96))","v":414},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR94:CR96))","v":0},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS94:CS96))","v":0},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT94:CT96))","v":328},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU94:CU96))","v":800},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV94:CV96))","v":862},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW94:CW96))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX94:CX96))","v":0},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY94:CY96))","v":6030},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ94:CZ96))","v":11010},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA94:DA96))","v":17890},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB94:DB96))","v":9358},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC94:DC96))","v":21440},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD94:DD96))","v":8460},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE94:DE96))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF94:DF96))","v":14088},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG94:DG96))","v":5159},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH94:DH96))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI94:DI96))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ94:DJ96))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK94:DK96))","v":4950},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL94:DL96))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM94:DM96))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN94:DN96))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO94:DO96))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP94:DP96))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ94:DQ96))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR94:DR96))","v":22016},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS94:DS96))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT94:DT96))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU94:DU96))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV94:DV96))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW94:DW96))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX94:DX96))","v":3615},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY94:DY96))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ94:DZ96))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA94:EA96))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB94:EB96))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC94:EC96))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED94:ED96))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE94:EE96))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF94:EF96))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L97:EF97)","v":0}]
[8," Saatgut ","/ Bestandsergänzung",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF98:AY98)+SUMPRODUCT(BU$9:DB$9,BU98:DB98)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L98:AE98)+SUMPRODUCT(BA$9:BT$9,BA98:BT98)","v":0},0,0,null,{"$f":"IF(SUM(M97)=0,375,SUM(M97)*SUM(L116))","v":573.21},{"$f":"L113*1.2","v":309.60000000000002},{"$f":"IF(P9>0,P112*P113,L113*0.8)","v":206.4},{"$f":"IF(P9>0,P114*P115,L115)","v":95},{"$f":"N94*1.2*(1/'1 KaP'!I64)","v":334.8},0,0,478,0,19,0,0,5,28,0,0,0,0,0,0,9,9,9,0,0,5,0,9,0,0,198,0,0,75,117,0,null,15,null,0,null,{"$f":"326/'1 KaP'!I80","v":142},{"$f":"44","v":44},65,85.98,0,null,650,37,0,173,358,245,0,0,0,0,0,0,0,0,92,100,141,40,75,93,67,85,0,210,210,249,204,99,88,129,0,1000,1114,297,0,219,190,52,140,60,38,169,0,80,841,335,411,0,3869,2,0,5,13,0,0,0,3,0,0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9," Dünger- ","/ Futterzukauf  ",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF99:AY99)+SUMPRODUCT(BU$9:DB$9,BU99:DB99)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L99:AE99)+SUMPRODUCT(AY$9:BT$9,AY99:BT99)","v":0},0,0,null,{"$f":"L132","v":905},352,352,467.5,112,0,336,293,0,14,0,0,16,37,0,0,0,0,0,0,{"$f":"(AF92*(AF80*$C$80+AF81*$C$81+AF82*$C$82+AF83*$C$83)+AF86*$C$80+AF87*$C$81+AF88*$C$82)*(100-AF113)/100","v":81},{"$f":"(AG92*(AG80*$C$80+AG81*$C$81+AG82*$C$82+AG83*$C$83)+AG86*$C$80+AG87*$C$81+AG88*$C$82)*(100-AG113)/100","v":143},{"$f":"(AH92*(AH80*$C$80+AH81*$C$81+AH82*$C$82+AH83*$C$83)+AH86*$C$80+AH87*$C$81+AH88*$C$82)*(100-AH113)/100","v":161},0,0,104,0,159,53,0,{"$f":"(AP92*(AP80*$C$80+AP81*$C$81+AP82*$C$82+AP83*$C$83)+AP86*$C$80+AP87*$C$81+AP88*$C$82)*(100-AP113)/100","v":170},0,0,154,90,0,0,57,0,0,null,{"$f":"BA132","v":851},12.85,70.12,71.959999999999994,0,0,1500,117,0,325,392,1509,0,0,0,0,0,0,0,0,{"$f":"(BU92*(BU80*$C$80+BU81*$C$81+BU82*$C$82+BU83*$C$83)+BU86*$C$80+BU87*$C$81+BU88*$C$82)*(100-BU113)/100","v":222},171,154,162,196,136,141,191,141,203,194,72,69,195,106,140,17,432,331,219,17,93,27,163,237,86,195,194,0,0,39,231,{"$f":"(DA92*(DA80*$C$80+DA81*$C$81+DA82*$C$82+DA83*$C$83)+DA86*$C$80+DA87*$C$81+DA88*$C$82)*(100-DA113)/100","v":39},102,125,72,0,56,52,0,0,0,64,0,0,0,0,0,0,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF('7 Prod'!L4=2,EI15-EI97,0)","v":0},"MwSt Einn."]
[10," Pfl'schutz ","/ Tierarzt, Besam.",null,"€ ",null,0,{"$f":"SUMPRODUCT(L$9:AE$9,L100:AE100)+SUMPRODUCT(BA$9:BT$9,BA100:BT100)","v":0},0,0,null,{"$f":"90+45","v":135},{"$f":"50+40","v":90},90,40,40,0,0,634,0,10,0,0,4,13,0,0,0,0,0,0,9,9,9,0,0,9,0,9,0,0,78,0,0,0,78,0,null,0,0,0,null,{"$f":"IF('1 KaP'!E80=0,184.03,90)","v":184.03},1.78,1.43,23.28,0,0,50,7,0,25,44,100,0,0,0,0,0,0,0,0,159,72,128,119,103,106,59,115,0,78,78,94,91,136,68,85,0,307,364,311,0,111,0,105,72,55,108,0,0,0,152,265,128,750,1543,728,0,132,132,0,0,0,340,0,0,0,0,0,0,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11," Hagel- ","/ Tierversicherung",null,"€ ",null,0,0,0,0,null,19.43,22.08,22.06,15.46,11.15,0,51,51,0,8,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,null,15,0,null,0,0,null,null,6.69,7.0000000000000007E-2,0.27,3,0,0,30,2,0,0,0,30,0,0,0,0,0,0,0,0,18,17,16,15,16,12,14,14,0,21,14,9,9,35,26,23,0,42,42,24,0,36,8,15,12,12,42,9,0,0,358,665,0,327,1534,633,0,0,0,0,0,0,0,0,0,0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"    Beratung / Leistungskontrolle",null,null,"€ ",null,0,0,0,0,null,20,17.5,0,0,0,0,0,88,0,7,0,0,3,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,0.05,1,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"    Heizst.,Strom,Wasser,Abwasser",null,null,"€ ",null,0,0,0,0,null,{"$f":"74.22+27.54","v":101.76},{"$f":"22.44+26.01","v":48.45},48.45,29.5,21.83,0,44,24,0,6,0,0,2,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,84.86,2.29,0.95,0,0,0,67,7,0,72,66,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110,0,684,0,221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0]
[14,"    Trockn.,Lager.,Vermarkt.,Sonstiges",null,null,"€ ",null,0,0,0,0,null,{"$f":"47.5","v":47.5},27.5,45,37.5,27.5,0,198,335,0,17,0,0,6,33,0,0,0,0,0,0,0,0,22,0,0,0,0,0,0,0,22,0,0,22,26,0,null,0,0,0,null,6.96,0,0,4.3099999999999996,0,0,50,3,0,357,154,null,0,0,0,0,0,0,0,0,42,26,22,43,43,32,32,41,0,319,20,125,70,27,57,46,0,0,0,0,0,{"$f":"(36+143)/1.16","v":154},27,30,22,{"$f":"(15+45)/1.16","v":52},28,9,0,0,415,587,1393,763,6109,3207,0,578,1213,0,0,0,31,0,0,0,0,0,0,4379,0,0,0,0,0,931,0,0,0,0,0,0,0,0]
[15," Var. Masch'kosten eig. Maschinen",null,null,"€ ",null,0,0,0,0,null,{"$f":"44.8+37.11","v":81.91},{"$f":"27.72+25.98","v":53.7},27.72,18.18,22,0,88,53,0,7,0,0,19,13,0,0,0,0,0,0,138,43,181,0,0,210,0,86,129,0,148,0,0,198,121,0,null,86,null,0,null,33.61,null,2.59,5.17,0,0,null,4,0,9,110,0,0,0,0,0,0,0,0,0,139,108,118,131,132,128,115,127,0,118,140,112,111,146,140,109,0,207,212,132,0,89,97,91,116,111,94,97,0,68,540,557,460,862,221,336,0,560,371,0,0,0,224,0,0,0,0,0,0,487,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16," LU, MR, Transporte, ",null,null,"€ ",null,0,0,0,0,null,70,60,17,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,0,0,690,0,0,250,0,0,0,125,0,null,0,0,0,null,0,0,0,5.17,0,0,0,0,0,111,221,60,0,0,0,0,0,0,0,0,158,117,112,158,158,158,158,158,0,256,302,172,173,181,172,125,0,438,438,357,0,132,132,112,181,125,125,322,0,0,0,0,596,35,595,43,0,0,0,0,0,0,532,0,0,0,0,0,0,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17," Variable Löhne",null,null,"€ ",null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18," Summe variable Kosten",null,null,"€ ",null,0,0,0,0,null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L98:L104,L105:L107))","v":1954},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M98:M104,M105:M107))","v":981},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N98:N104,N105:N107))","v":809},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O98:O104,O105:O107))","v":733},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P98:P104,P105:P107))","v":569},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q98:Q104,Q105:Q107))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R98:R104,R105:R107))","v":717},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S98:S104,S105:S107))","v":1956},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T98:T104,T105:T107))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U98:U104,U105:U107))","v":88},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V98:V104,V105:V107))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W98:W104,W105:W107))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X98:X104,X105:X107))","v":55},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y98:Y104,Y105:Y107))","v":160},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z98:Z104,Z105:Z107))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA98:AA104,AA105:AA107))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB98:AB104,AB105:AB107))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC98:AC104,AC105:AC107))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD98:AD104,AD105:AD107))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE98:AE104,AE105:AE107))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF98:AF104,AF105:AF107))","v":237},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG98:AG104,AG105:AG107))","v":213},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH98:AH104,AH105:AH107))","v":382},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI98:AI104,AI105:AI107))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ98:AJ104,AJ105:AJ107))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK98:AK104,AK105:AK107))","v":328},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL98:AL104,AL105:AL107))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM98:AM104,AM105:AM107))","v":953},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN98:AN104,AN105:AN107))","v":182},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO98:AO104,AO105:AO107))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP98:AP104,AP105:AP107))","v":878},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ98:AQ104,AQ105:AQ107))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR98:AR104,AR105:AR107))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS98:AS104,AS105:AS107))","v":449},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT98:AT104,AT105:AT107))","v":572},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU98:AU104,AU105:AU107))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV98:AV104,AV105:AV107))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW98:AW104,AW105:AW107))","v":158},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX98:AX104,AX105:AX107))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY98:AY104,AY105:AY107))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ98:AZ104,AZ105:AZ107))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA98:BA104,BA105:BA107))","v":1310},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB98:BB104,BB105:BB107))","v":61.04},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC98:BC104,BC105:BC107))","v":141.36000000000001},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD98:BD104,BD105:BD107))","v":198.87},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE98:BE104,BE105:BE107))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF98:BF104,BF105:BF107))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG98:BG104,BG105:BG107))","v":2347},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH98:BH104,BH105:BH107))","v":177},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI98:BI104,BI105:BI107))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ98:BJ104,BJ105:BJ107))","v":1072},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK98:BK104,BK105:BK107))","v":1345},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL98:BL104,BL105:BL107))","v":2006},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM98:BM104,BM105:BM107))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN98:BN104,BN105:BN107))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO98:BO104,BO105:BO107))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP98:BP104,BP105:BP107))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ98:BQ104,BQ105:BQ107))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR98:BR104,BR105:BR107))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS98:BS104,BS105:BS107))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT98:BT104,BT105:BT107))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU98:BU104,BU105:BU107))","v":830},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV98:BV104,BV105:BV107))","v":611},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW98:BW104,BW105:BW107))","v":691},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX98:BX104,BX105:BX107))","v":668},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY98:BY104,BY105:BY107))","v":723},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ98:BZ104,BZ105:BZ107))","v":665},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA98:CA104,CA105:CA107))","v":586},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB98:CB104,CB105:CB107))","v":731},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC98:CC104,CC105:CC107))","v":141},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD98:CD104,CD105:CD107))","v":1205},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE98:CE104,CE105:CE107))","v":958},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF98:CF104,CF105:CF107))","v":833},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG98:CG104,CG105:CG107))","v":727},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH98:CH104,CH105:CH107))","v":819},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI98:CI104,CI105:CI107))","v":657},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ98:CJ104,CJ105:CJ107))","v":657},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK98:CK104,CK105:CK107))","v":17},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL98:CL104,CL105:CL107))","v":2426},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM98:CM104,CM105:CM107))","v":2501},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN98:CN104,CN105:CN107))","v":1340},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO98:CO104,CO105:CO107))","v":17},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP98:CP104,CP105:CP107))","v":834},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ98:CQ104,CQ105:CQ107))","v":481},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR98:CR104,CR105:CR107))","v":568},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS98:CS104,CS105:CS107))","v":780},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT98:CT104,CT105:CT107))","v":501},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU98:CU104,CU105:CU107))","v":630},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV98:CV104,CV105:CV107))","v":800},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW98:CW104,CW105:CW107))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX98:CX104,CX105:CX107))","v":148},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY98:CY104,CY105:CY107))","v":2455},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ98:CZ104,CZ105:CZ107))","v":2640},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA98:DA104,DA105:DA107))","v":3711},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB98:DB104,DB105:DB107))","v":2839},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC98:DC104,DC105:DC107))","v":14217},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD98:DD104,DD105:DD107))","v":5021},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE98:DE104,DE105:DE107))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF98:DF104,DF105:DF107))","v":1331},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG98:DG104,DG105:DG107))","v":1781},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH98:DH104,DH105:DH107))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI98:DI104,DI105:DI107))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ98:DJ104,DJ105:DJ107))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK98:DK104,DK105:DK107))","v":1194},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL98:DL104,DL105:DL107))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM98:DM104,DM105:DM107))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN98:DN104,DN105:DN107))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO98:DO104,DO105:DO107))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP98:DP104,DP105:DP107))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ98:DQ104,DQ105:DQ107))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR98:DR104,DR105:DR107))","v":5903},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS98:DS104,DS105:DS107))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT98:DT104,DT105:DT107))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU98:DU104,DU105:DU107))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV98:DV104,DV105:DV107))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW98:DW104,DW105:DW107))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX98:DX104,DX105:DX107))","v":1017},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY98:DY104,DY105:DY107))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ98:DZ104,DZ105:DZ107))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA98:EA104,EA105:EA107))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB98:EB104,EB105:EB107))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC98:EC104,EC105:EC107))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED98:ED104,ED105:ED107))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE98:EE104,EE105:EE107))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF98:EF104,EF105:EF107))","v":0},{"$f":"IF(AND(EG9=0,'7 Prod'!$L$4=2),\"\",SUM(EG98:EG104,EG105:EG107))","v":0},null,{"$f":"SUMPRODUCT(L9:EF9,L108:EF108)","v":0}]
[19," Deckungsbeitrag",null,null,"€ ",null,0,0,0,0,null,{"$f":"SUM(L97)-SUM(L108)","v":1773},756,586,788,464,0,1215,-80,0,22,0,0,248,240,0,0,0,0,0,0,-237,-213,-382,0,0,589,0,-953,-182,0,-878,0,{"$f":"SUM(AR97)-SUM(AR108)","v":0},-449,-572,0,0,-158,0,0,0,726,3.96,13.64,248.13,0,0,3028,12,0,555.20000000000005,2077,62,0,0,0,0,0,0,0,0,690,319,109,{"$f":"SUM(BX97)-SUM(BX108)","v":452},717,535,704,544,699,595,722,267,423,741,123,-117,-17,1824,4069,1060,-17,-234,-67,-568,-780,-173,170,62,0,-148,3575,8370,14179,6519,7223,{"$f":"SUM(DD97)-SUM(DD108)","v":3439},0,12757,3378,0,0,0,3756,0,0,0,0,0,0,16113,0,0,0,0,0,2598,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,{"$f":"IF('7 Prod'!L4=2,EI26-EI108,0)","v":0},"Vorst. Ausg."]
[null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:                      "]
[null,null,null,null,null,null,null,null,null,null,"wb. Kälber je Kuh   ",0.5,null,null,"kg je wb. Absetzerkalb, €   ",270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %"]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je wb. Kalb, €   ",258,null,null,"Preis je kg für wb. Kalb, €   ",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,64,65,null,null,70,null,70,70,null,50,null,50,70,70,70,70,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,90,90,30,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"ml. Kälber je Kuh   ",0.5,null,null,"kg je ml. Absetzerkalb, €   ",310]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je ml. Kalb, €   ",95,null,null,"Preis je kg für ml. Kalb, €   ",3.3,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,null,null,null,null,null,"Nebenleistungen:             "]
[null,null,null,null,null,null,null,null,null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!I$60=0,0.3,1/'1 KaP'!I$60)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Altsau je ZS   ",{"$f":"IF('1 KaP'!I$80=0,0.38,1/'1 KaP'!I$80)","v":0.43}]
[null,null,null,null,null,null,null,null,null,null,"Preis je verk. Kuh , €   ",820,null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!I$64=0,0.15,1/'1 KaP'!I$64)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis Altsau €   ",200]
[null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. (o.Präm.) €   ",null,null,null,"Preis je verk. Kuh , €   ",961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. bar (ohne Präm.) €   ",0]
[null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(L112*L113,L114*L115,L116*L117,L118)","v":447},null,null,"So. Nebenleist. (o.Präm.) €   ",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,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(BA116*BA117,BA118)","v":86}]
[null,null,null,null,null,null,null,null,null,null," Kraftfutter:                           ",null,null,null,"Summe €   ",{"$f":"SUM(P117*P118,P119)","v":192},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,null,null,null,null,null," Kraftfutter:   "]
[null,null,null,null,null,null,null,null,null,null,"Verkaufte Milch kg/Kuh   ",{"$f":"L92","v":8000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Aufgez. Ferkel je Zuchtsau   ",{"$f":"BA10","v":30}]
[null,null,null,null,null,null,null,null,null,null," + Milch an Kälber kg/Kuh   ",200,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,null,null,null,null,null,null,null,null,null," kg Ferkelfutter je Ferkel   ",{"$f":"IF('1 KaP'!E80=0,40,1.5)","v":40}]
[null,null,null,null,null,null,null,null,null,null,"dav. Milch aus  Grundfutter kg/Kuh   ",3100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Ferkelfutter in kg je Zuchtsau   ",{"$f":"BA121*BA122","v":1200}]
[null,null,null,null,null,null,null,null,null,null,"verbleibt Milch aus Kraftfutter kg/Kuh   ",{"$f":"IF(L123=0,0,L121+L122-L123)","v":5100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Ferkelfutterpreis € je t  ",390]
[null,null,null,null,null,null,null,null,null,null,"kg Milch je kg Kraftfutter   ",2.2999999999999998]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutter kg je Kuh   ",{"$f":"IF(L125=0,0,L124/L125)","v":2217},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,null,null,null,null,null,null,null,null,null,"Sauenfutter kg je ZS   ",1225]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutterpreis € je t   ",350,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,null,null,null,null,null,null,null,null,null,"Sauenfutterpreis € je t   ",305]
[null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"L126*L127/1000","v":776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"IF(BA126*BA127=0,0,SUM(BA123*BA124,BA126*BA127)/1000)","v":842}]
[null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",45,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,null,null,null,null,null,null,null,null,null," + Mineralfutter €   "]
[null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",0,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,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",9]
[null,null,null,null,null,null,null,null,null,null," + Kälberkraftfutter + MAT €   ",84]
[null,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je Kuh €   ",{"$f":"SUM(L128:L131)","v":905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je ZS €   ",{"$f":"SUM(BA128:BA130)","v":851}]
[]
[null,"Stammdaten zuletzt aktualisiert am:",null,null,null,null,null,null,null,null,null,"2025-07-16","2023-06-13","2023-06-13","2023-06-13","2023-06-13",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,"2023-06-13",null,null,null,null,null,null,null,null,null,null,"2023-06-13","2023-06-13","2023-06-13",null,null,null,"2023-06-13","2023-06-13",null,null,null,"2023-06-13",null,null,null,null,null,null,null,null,"2023-06-13",null,null,"2023-06-13","2023-06-13","2023-06-13","2023-06-13","2023-06-13",null,"2023-06-13","2023-06-13","2023-06-13","2023-06-13","2023-06-13","2023-06-13",null,null,"2023-06-13","2023-06-13","2023-06-13"]
[null,null,"von:",null,null,null,null,null,null,null,null,"Bigelmann","Bigelmann","Bigelmann","Bigelmann","Bigelmann",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,"Bigelmann",null,null,null,null,null,null,null,null,null,null,"Bigelmann","Bigelmann","Bigelmann",null,null,null,"Bigelmann","Bigelmann",null,null,null,"Bigelmann",null,null,null,null,null,null,null,null,"Bigelmann",null,null,"Bigelmann","Bigelmann","Bigelmann","Bigelmann","Bigelmann",null,"Bigelmann","Bigelmann","Bigelmann","Bigelmann","Bigelmann","Bigelmann",null,null,"Bigelmann","Bigelmann","Bigelmann"]
[null,null,"Datenquelle:",null,null,null,null,null,null,null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",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,"Agriplan-PD22",null,null,null,null,null,null,null,null,null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,null,null,"Agriplan-PD22","Agriplan-PD22",null,null,null,"Agriplan-PD22",null,null,null,null,null,null,null,null,"Agriplan-PD22",null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22"]
[null,null,"Autor:",null,null,null,null,null,null,null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",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,"Agriplan-PD22",null,null,null,null,null,null,null,null,null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,null,null,"Agriplan-PD22","Agriplan-PD22",null,null,null,"Agriplan-PD22",null,null,null,null,null,null,null,null,"Agriplan-PD22",null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22","Agriplan-PD22",null,null,"Agriplan-PD22","Agriplan-PD22","Agriplan-PD22"]
[]
[null,null,"Anmerkungen:",null,null,null,null,null,null,null,null,"Anpassung 16.07.2025","PD23ff noch nicht verfügbar, Stand 15.07.25","PD23ff noch nicht verfügbar, Stand 15.07.25","PD23ff noch nicht verfügbar, Stand 15.07.25","PD23ff noch nicht verfügbar, Stand 15.07.25",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,"PD23 noch nicht verfügbar, Stand 15.03.24",null,null,null,null,null,null,null,null,null,null,"PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24",null,null,null,"PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24",null,null,null,"PD23 noch nicht verfügbar, Stand 15.03.24",null,null,null,null,null,null,null,null,"PD23 noch nicht verfügbar, Stand 15.03.24",null,null,"PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24",null,"PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24",null,null,"PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24","PD23 noch nicht verfügbar, Stand 15.03.24"]
[]
[]
[]
[]
[]
[]
[]
[]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"6 Db_Z","index":7,"n_rows":123,"n_cols":140,"rows_kept":123,"cut":false,"hidden":false,"merged":[[70,4,73,5],[1,3,1,4],[64,4,64,5],[65,4,65,5],[61,4,61,5],[62,4,62,5]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,"Unternehmernummer   "]
[null,null,null,{"$f":"Inhalt!G5","v":0}]
[]
[" Deckungsbeiträge",null,null,null,{"$f":"'1 KaP'!J5","v":" Ziel"},null,"  Hochrechnung",null,null,null,null,{"$f":"'1 KaP'!C60","v":"Milchkühe"},{"$f":"'1 KaP'!C61","v":"Zuchtfärsen"},{"$f":"'1 KaP'!C62","v":"Mastfärsen"},{"$f":"'1 KaP'!C63","v":"Mastbullen"},{"$f":"'1 KaP'!C64","v":"Mutterkühe"},{"$f":"'1 KaP'!C65","v":"Kälber"},{"$f":"'1 KaP'!C66","v":"Pen'pferde"},{"$f":"'1 KaP'!C67","v":"Zuchtpferde"},{"$f":"'1 KaP'!C68","v":"Pferde "},{"$f":"'1 KaP'!C69","v":"Mutterschafe"},{"$f":"'1 KaP'!C70","v":"Schafe o. Lamm"},{"$f":"'1 KaP'!C71","v":"So. Schafe"},{"$f":"'1 KaP'!C72","v":"Damtiere"},{"$f":"'1 KaP'!C73","v":"Milchziegen / Muttertiere"},{"$f":"'1 KaP'!C74","v":"So. Ziegen"},{"$f":"'1 KaP'!C75","v":0},{"$f":"'1 KaP'!C76","v":0},{"$f":"'1 KaP'!C77","v":"Zuchteber"},{"$f":"'1 KaP'!C78","v":"Pensionstiere"},{"$f":"'1 KaP'!C79","v":"So. RauFuFresser"},{"$f":"'1 KaP'!C134","v":"Grünfütterung"},{"$f":"'1 KaP'!C135","v":"Int.-Weide"},{"$f":"'1 KaP'!C136","v":"Grünland"},{"$f":"'1 KaP'!C137","v":"GrSil Biomasse"},{"$f":"'1 KaP'!C138","v":0},{"$f":"'1 KaP'!C139","v":"Heu"},{"$f":"'1 KaP'!C140","v":"Verkaufsheu"},{"$f":"'1 KaP'!C141","v":"Tro'grün"},{"$f":"'1 KaP'!C142","v":"Grünland "},{"$f":"'1 KaP'!C143","v":"Langj.Still-leg."},{"$f":"'1 KaP'!C146","v":"Silomais"},{"$f":"'1 KaP'!C147","v":"SM Biomasse"},{"$f":"'1 KaP'!C148","v":"Futterhackf."},{"$f":"'1 KaP'!C149","v":"Kleegras"},{"$f":"'1 KaP'!C150","v":"GPS"},{"$f":"'1 KaP'!C151","v":"So. Ack'futt."},{"$f":"'1 KaP'!C152","v":0},{"$f":"'1 KaP'!C154","v":"ZwiFru Futt."},{"$f":"'1 KaP'!C155","v":"GruFu-Verk."},{"$f":"'1 KaP'!C156","v":"GruFu-Zuk."},null,{"$f":"'1 KaP'!C80","v":"ZSauen"},{"$f":"'1 KaP'!C81","v":"Aufzuchtferkel"},{"$f":"'1 KaP'!C82","v":"MSchweine"},{"$f":"'1 KaP'!C83","v":"Jungsauen"},{"$f":"'1 KaP'!C84","v":"Jungeber"},{"$f":"'1 KaP'!C85","v":"So. Schweine"},{"$f":"'1 KaP'!C86","v":"100 Legeh."},{"$f":"'1 KaP'!C87","v":"100 Ma'hähn."},{"$f":"'1 KaP'!C88","v":"100 Jungh."},{"$f":"'1 KaP'!C89","v":"100 Ma'enten"},{"$f":"'1 KaP'!C90","v":"100 Ma'gänse"},{"$f":"'1 KaP'!C91","v":"100 Ma'puten"},{"$f":"'1 KaP'!C92","v":"100 so.Geflügel"},{"$f":"'1 KaP'!C93","v":"Ma'kaninchen"},{"$f":"'1 KaP'!C94","v":"Zu'kaninchen"},{"$f":"'1 KaP'!C95","v":"Pelztiere"},{"$f":"'1 KaP'!C96","v":"Bienen"},{"$f":"'1 KaP'!C97","v":"Fische"},{"$f":"'1 KaP'!C98","v":"Sonst. Tiere"},"Kl.Hochseef.",{"$f":"'1 KaP'!C158","v":"WWeizen"},{"$f":"'1 KaP'!C159","v":"SWeizen"},{"$f":"'1 KaP'!C160","v":"Durum"},{"$f":"'1 KaP'!C161","v":"Roggen"},{"$f":"'1 KaP'!C162","v":"WGerste"},{"$f":"'1 KaP'!C163","v":"SGerste"},{"$f":"'1 KaP'!C164","v":"Hafer"},{"$f":"'1 KaP'!C165","v":"Triticale"},{"$f":"'1 KaP'!C166","v":"Menggetr."},{"$f":"'1 KaP'!C167","v":"Körnermais"},{"$f":"'1 KaP'!C168","v":"CCM"},{"$f":"'1 KaP'!C169","v":"Ackerbohnen"},{"$f":"'1 KaP'!C170","v":"Erbsen"},{"$f":"'1 KaP'!C171","v":"WRaps"},{"$f":"'1 KaP'!C172","v":"SoRaps"},{"$f":"'1 KaP'!C173","v":"Sonnenblumen"},{"$f":"'1 KaP'!C174","v":"Flachs"},{"$f":"'1 KaP'!C175","v":"Stärkekartoff."},{"$f":"'1 KaP'!C176","v":"Sp'kartoffeln"},{"$f":"'1 KaP'!C177","v":"Zuckerrüben"},{"$f":"'1 KaP'!C178","v":"Grassamen"},{"$f":"'1 KaP'!C179","v":"Soja,and.Ölsaat"},{"$f":"'1 KaP'!C180","v":"Eiweißpfla."},{"$f":"'1 KaP'!C181","v":"Ener'getreide"},{"$f":"'1 KaP'!C182","v":"Energiemais"},{"$f":"'1 KaP'!C183","v":"Ener'ölsaat"},{"$f":"'1 KaP'!C184","v":"So.Ener'pfl."},{"$f":"'1 KaP'!C185","v":"So.Marktfrucht"},{"$f":"'1 KaP'!C186","v":"Zwi'fru Markt"},{"$f":"'1 KaP'!C187","v":"Stilllegung / Acker aus erz. gen."},{"$f":"'1 KaP'!C188","v":"Buschbohnen"},{"$f":"'1 KaP'!C189","v":"Tabak"},{"$f":"'1 KaP'!C190","v":"Spargel"},{"$f":"'1 KaP'!C193","v":"Hopfen"},{"$f":"'1 KaP'!C194","v":"Erdbeeren"},{"$f":"'1 KaP'!C195","v":"Äpfel"},{"$f":"'1 KaP'!C196","v":"Birnen,Quitt."},{"$f":"'1 KaP'!C197","v":"Süßkirschen"},{"$f":"'1 KaP'!C198","v":"Sauerkirsch."},{"$f":"'1 KaP'!C199","v":"Pflau.,Zwet."},{"$f":"'1 KaP'!C200","v":"Mirabellen"},{"$f":"'1 KaP'!C201","v":"Nüsse"},{"$f":"'1 KaP'!C202","v":"So. Beeren"},{"$f":"'1 KaP'!C205","v":"Gemü Freila."},{"$f":"'1 KaP'!C206","v":"Gemü Gewä."},{"$f":"'1 KaP'!C207","v":"Pilze"},{"$f":"'1 KaP'!C208","v":"Zierpflanzen"},{"$f":"'1 KaP'!C209","v":"Zierpfl.Gewä."},{"$f":"'1 KaP'!C210","v":"So.Gartenb."},{"$f":"'1 KaP'!C213","v":"Weinbau"},{"$f":"'1 KaP'!C214","v":"And.Rebflä."},{"$f":"'1 KaP'!C216","v":"Forst"},{"$f":"'1 KaP'!C217","v":"LoArb,MaMiet"},{"$f":"'1 KaP'!C219","v":"Hofladen"},{"$f":"'1 KaP'!C220","v":"Straußwirts."},{"$f":"'1 KaP'!C221","v":"Brennerei"},{"$f":"'1 KaP'!C222","v":"Biogasanl."},{"$f":"'1 KaP'!C223","v":"Warenverkauf"},{"$f":"'1 KaP'!C224","v":"Friedhofsgä."},{"$f":"'1 KaP'!C225","v":"Ga'/Lands'b."},{"$f":"'1 KaP'!C226","v":"Fremdenverk."},{"$f":"'1 KaP'!C227","v":"Charter"},{"$f":"'1 KaP'!C228","v":"La'scha'pfl."},{"$f":"'1 KaP'!C229","v":"So.Dienstleist."}]
["Unternehmen:",null,{"$f":"'6 Db_I'!C5","v":0},null,null,null,"  der Leistungen / der variablen Kosten :",null,null,null,null,{"$f":"'6 Db_I'!L5","v":0},{"$f":"'6 Db_I'!M5","v":0},{"$f":"'6 Db_I'!N5","v":0},{"$f":"'6 Db_I'!O5","v":"1200 kg"},{"$f":"'6 Db_I'!P5","v":"mit Kalb"},{"$f":"'6 Db_I'!Q5","v":"u. Mastkälber"},{"$f":"'6 Db_I'!R5","v":"oh.Halle"},{"$f":"'6 Db_I'!S5","v":"eigen"},{"$f":"'6 Db_I'!T5","v":"< 6 Monaten"},{"$f":"'6 Db_I'!U5","v":"m.Nachzucht"},{"$f":"'6 Db_I'!V5","v":"10-18 Monate"},{"$f":"'6 Db_I'!W5","v":0},{"$f":"'6 Db_I'!X5","v":0},{"$f":"'6 Db_I'!Y5","v":"Molkerei"},{"$f":"'6 Db_I'!Z5","v":0},{"$f":"'6 Db_I'!AA5","v":0},{"$f":"'6 Db_I'!AB5","v":0},{"$f":"'6 Db_I'!AC5","v":0},{"$f":"'6 Db_I'!AD5","v":"Rinder"},{"$f":"'6 Db_I'!AE5","v":0},{"$f":"'6 Db_I'!AF5","v":0},{"$f":"'6 Db_I'!AG5","v":0},{"$f":"'6 Db_I'!AH5","v":"Grassilage"},{"$f":"'6 Db_I'!AI5","v":0},{"$f":"'6 Db_I'!AJ5","v":0},{"$f":"'6 Db_I'!AK5","v":0},{"$f":"'6 Db_I'!AL5","v":0},{"$f":"'6 Db_I'!AM5","v":0},{"$f":"'6 Db_I'!AN5","v":"extensiv"},{"$f":"'6 Db_I'!AO5","v":0},{"$f":"'6 Db_I'!AP5","v":0},{"$f":"'6 Db_I'!AQ5","v":0},{"$f":"'6 Db_I'!AR5","v":"Rüben"},{"$f":"'6 Db_I'!AS5","v":0},{"$f":"'6 Db_I'!AT5","v":"W.Weizen"},{"$f":"'6 Db_I'!AU5","v":0},{"$f":"'6 Db_I'!AV5","v":0},{"$f":"'6 Db_I'!AW5","v":"Feldgras"},{"$f":"'6 Db_I'!AX5","v":0},{"$f":"'6 Db_I'!AY5","v":"Silomais"},null,{"$f":"'6 Db_I'!BA5","v":"mit Ferkel"},{"$f":"'6 Db_I'!BB5","v":0},{"$f":"'6 Db_I'!BC5","v":0},{"$f":"'6 Db_I'!BD5","v":0},{"$f":"'6 Db_I'!BE5","v":0},{"$f":"'6 Db_I'!BF5","v":0},{"$f":"'6 Db_I'!BG5","v":0},{"$f":"'6 Db_I'!BH5","v":"a 2,1 kg"},{"$f":"'6 Db_I'!BI5","v":0},{"$f":"'6 Db_I'!BJ5","v":"11Wo.5%Verl."},{"$f":"'6 Db_I'!BK5","v":"Weid.eig.Schl."},{"$f":"'6 Db_I'!BL5","v":0},{"$f":"'6 Db_I'!BM5","v":0},{"$f":"'6 Db_I'!BN5","v":0},{"$f":"'6 Db_I'!BO5","v":0},{"$f":"'6 Db_I'!BP5","v":0},{"$f":"'6 Db_I'!BQ5","v":0},{"$f":"'6 Db_I'!BR5","v":0},{"$f":"'6 Db_I'!BS5","v":0},{"$f":"'6 Db_I'!BT5","v":0},{"$f":"'6 Db_I'!BU5","v":0},{"$f":"'6 Db_I'!BV5","v":0},{"$f":"'6 Db_I'!BW5","v":0},{"$f":"'6 Db_I'!BX5","v":0},{"$f":"'6 Db_I'!BY5","v":0},{"$f":"'6 Db_I'!BZ5","v":0},{"$f":"'6 Db_I'!CA5","v":0},{"$f":"'6 Db_I'!CB5","v":0},{"$f":"'6 Db_I'!CC5","v":0},{"$f":"'6 Db_I'!CD5","v":0},{"$f":"'6 Db_I'!CE5","v":0},{"$f":"'6 Db_I'!CF5","v":0},{"$f":"'6 Db_I'!CG5","v":0},{"$f":"'6 Db_I'!CH5","v":0},{"$f":"'6 Db_I'!CI5","v":0},{"$f":"'6 Db_I'!CJ5","v":0},{"$f":"'6 Db_I'!CK5","v":0},{"$f":"'6 Db_I'!CL5","v":0},{"$f":"'6 Db_I'!CM5","v":0},{"$f":"'6 Db_I'!CN5","v":0},{"$f":"'6 Db_I'!CO5","v":0},{"$f":"'6 Db_I'!CP5","v":0},{"$f":"'6 Db_I'!CQ5","v":"Lupinen"},{"$f":"'6 Db_I'!CR5","v":0},{"$f":"'6 Db_I'!CS5","v":0},{"$f":"'6 Db_I'!CT5","v":0},{"$f":"'6 Db_I'!CU5","v":0},{"$f":"'6 Db_I'!CV5","v":0},{"$f":"'6 Db_I'!CW5","v":0},{"$f":"'6 Db_I'!CX5","v":0},{"$f":"'6 Db_I'!CY5","v":0},{"$f":"'6 Db_I'!CZ5","v":0},{"$f":"'6 Db_I'!DA5","v":0},{"$f":"'6 Db_I'!DB5","v":0},{"$f":"'6 Db_I'!DC5","v":0},{"$f":"'6 Db_I'!DD5","v":0},{"$f":"'6 Db_I'!DE5","v":0},{"$f":"'6 Db_I'!DF5","v":0},{"$f":"'6 Db_I'!DG5","v":0},{"$f":"'6 Db_I'!DH5","v":0},{"$f":"'6 Db_I'!DI5","v":0},{"$f":"'6 Db_I'!DJ5","v":0},{"$f":"'6 Db_I'!DK5","v":"Schw.Joha"},{"$f":"'6 Db_I'!DL5","v":0},{"$f":"'6 Db_I'!DM5","v":0},{"$f":"'6 Db_I'!DN5","v":0},{"$f":"'6 Db_I'!DO5","v":0},{"$f":"'6 Db_I'!DP5","v":0},{"$f":"'6 Db_I'!DQ5","v":0},{"$f":"'6 Db_I'!DR5","v":0},{"$f":"'6 Db_I'!DS5","v":0},{"$f":"'6 Db_I'!DT5","v":0},{"$f":"'6 Db_I'!DU5","v":0},{"$f":"'6 Db_I'!DV5","v":0},{"$f":"'6 Db_I'!DW5","v":"Reiterstube"},{"$f":"'6 Db_I'!DX5","v":" "},{"$f":"'6 Db_I'!DY5","v":"So.Erz.Neb'b."},{"$f":"'6 Db_I'!DZ5","v":0},{"$f":"'6 Db_I'!EA5","v":0},{"$f":"'6 Db_I'!EB5","v":0},{"$f":"'6 Db_I'!EC5","v":0},{"$f":"'6 Db_I'!ED5","v":0},{"$f":"'6 Db_I'!EE5","v":0},{"$f":"'6 Db_I'!EF5","v":"Provisionen"}]
[]
["Datum:",null,{"$f":"'6 Db_I'!C7","v":"00:00:00"},null,"Nr. PV =>",null,"  Pflanzen-","  Tier-"," Sonderkult.,","  davon",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"'6 Db_I'!AF7","v":41},{"$f":"'6 Db_I'!AG7","v":42},{"$f":"'6 Db_I'!AH7","v":43},{"$f":"'6 Db_I'!AI7","v":44},{"$f":"'6 Db_I'!AJ7","v":45},{"$f":"'6 Db_I'!AK7","v":46},{"$f":"'6 Db_I'!AL7","v":47},{"$f":"'6 Db_I'!AM7","v":48},{"$f":"'6 Db_I'!AN7","v":49},{"$f":"'6 Db_I'!AO7","v":50},{"$f":"'6 Db_I'!AP7","v":51},{"$f":"'6 Db_I'!AQ7","v":52},{"$f":"'6 Db_I'!AR7","v":53},{"$f":"'6 Db_I'!AS7","v":54},{"$f":"'6 Db_I'!AT7","v":55},{"$f":"'6 Db_I'!AU7","v":56},{"$f":"'6 Db_I'!AV7","v":57},{"$f":"'6 Db_I'!AW7","v":58},{"$f":"'6 Db_I'!AX7","v":59},{"$f":"'6 Db_I'!AY7","v":60},null,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,38,40,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,{"$f":"'6 Db_I'!CY7","v":91},{"$f":"'6 Db_I'!CZ7","v":96},{"$f":"'6 Db_I'!DA7","v":98},{"$f":"'6 Db_I'!DB7","v":99},{"$f":"'6 Db_I'!DC7","v":100},{"$f":"'6 Db_I'!DD7","v":101},{"$f":"'6 Db_I'!DE7","v":102},{"$f":"'6 Db_I'!DF7","v":103},{"$f":"'6 Db_I'!DG7","v":104},{"$f":"'6 Db_I'!DH7","v":106},{"$f":"'6 Db_I'!DI7","v":107},{"$f":"'6 Db_I'!DJ7","v":108},{"$f":"'6 Db_I'!DK7","v":110},{"$f":"'6 Db_I'!DL7","v":111},{"$f":"'6 Db_I'!DM7","v":113},{"$f":"'6 Db_I'!DN7","v":115},{"$f":"'6 Db_I'!DO7","v":116},{"$f":"'6 Db_I'!DP7","v":118},{"$f":"'6 Db_I'!DQ7","v":120},{"$f":"'6 Db_I'!DR7","v":121},{"$f":"'6 Db_I'!DS7","v":130},{"$f":"'6 Db_I'!DT7","v":131},{"$f":"'6 Db_I'!DU7","v":135},{"$f":"'6 Db_I'!DV7","v":140},{"$f":"'6 Db_I'!DW7","v":141},{"$f":"'6 Db_I'!DX7","v":142},{"$f":"'6 Db_I'!DY7","v":143},{"$f":"'6 Db_I'!DZ7","v":144},{"$f":"'6 Db_I'!EA7","v":145},{"$f":"'6 Db_I'!EB7","v":146},{"$f":"'6 Db_I'!EC7","v":147},{"$f":"'6 Db_I'!ED7","v":148},{"$f":"'6 Db_I'!EE7","v":149},{"$f":"'6 Db_I'!EF7","v":150}]
[null,null,null,null,null,null,"Produktion","Produktion","Nebenbetr.","  Diversifikat.",null,"St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","St.","St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","erz. St.","St.",null,"ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",{"$f":"'6 Db_I'!AX8","v":"ha"},{"$f":"'6 Db_I'!AY8","v":"ha"},null,"St.","erz. St.","erz. St.","erz. 1St.","erz. St.",null,"100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. St.","erz. St.","St.","erz. St.","St.","erz. St.","erz. St.",null,"ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfsumme für Makro \"PV des Betriebes > 0\""]
[1,{"$f":"'1 KaP'!K5","v":2026},null,null,"Umfang",null,null,null,null,null,null,{"$f":"'1 KaP'!J60","v":0},{"$f":"'1 KaP'!L61","v":0},{"$f":"'1 KaP'!L62","v":0},{"$f":"'1 KaP'!L63","v":0},{"$f":"'1 KaP'!J64","v":0},{"$f":"'1 KaP'!L65","v":0},{"$f":"'1 KaP'!J66","v":0},{"$f":"'1 KaP'!J67","v":0},{"$f":"'1 KaP'!L68","v":0},{"$f":"'1 KaP'!J69","v":0},{"$f":"'1 KaP'!L70","v":0},{"$f":"'1 KaP'!L71","v":0},{"$f":"'1 KaP'!L72","v":0},{"$f":"'1 KaP'!J73","v":0},{"$f":"'1 KaP'!L74","v":0},{"$f":"'1 KaP'!L75","v":0},{"$f":"'1 KaP'!L76","v":0},{"$f":"'1 KaP'!L77","v":0},{"$f":"'1 KaP'!J78","v":0},{"$f":"'1 KaP'!L79","v":0},{"$f":"'1 KaP'!J134","v":0},{"$f":"'1 KaP'!J135","v":0},{"$f":"'1 KaP'!J136","v":0},{"$f":"'1 KaP'!J137","v":0},{"$f":"'1 KaP'!J138","v":0},{"$f":"'1 KaP'!J139","v":0},{"$f":"'1 KaP'!J140","v":0},{"$f":"'1 KaP'!J141","v":0},{"$f":"'1 KaP'!J142","v":0},{"$f":"'1 KaP'!J143","v":0},{"$f":"'1 KaP'!J146","v":0},{"$f":"'1 KaP'!J147","v":0},{"$f":"'1 KaP'!J148","v":0},{"$f":"'1 KaP'!J149","v":0},{"$f":"'1 KaP'!J150","v":0},{"$f":"'1 KaP'!J151","v":0},{"$f":"'1 KaP'!J152","v":0},{"$f":"'1 KaP'!J154","v":0},{"$f":"'1 KaP'!J155","v":0},{"$f":"'1 KaP'!J156","v":0},null,{"$f":"'1 KaP'!J80","v":0},{"$f":"'1 KaP'!L81","v":0},{"$f":"'1 KaP'!L82","v":0},{"$f":"'1 KaP'!L83","v":0},{"$f":"'1 KaP'!L84","v":0},{"$f":"'1 KaP'!L85","v":0},{"$f":"'1 KaP'!J86","v":0},{"$f":"'1 KaP'!L87","v":0},{"$f":"'1 KaP'!L88","v":0},{"$f":"'1 KaP'!L89","v":0},{"$f":"'1 KaP'!L90","v":0},{"$f":"'1 KaP'!L91","v":0},{"$f":"'1 KaP'!L92","v":0},{"$f":"'1 KaP'!L93","v":0},{"$f":"'1 KaP'!J94","v":0},{"$f":"'1 KaP'!L95","v":0},{"$f":"'1 KaP'!J96","v":0},{"$f":"'1 KaP'!L97","v":0},{"$f":"'1 KaP'!L98","v":0},null,{"$f":"'1 KaP'!J158","v":0},{"$f":"'1 KaP'!J159","v":0},{"$f":"'1 KaP'!J160","v":0},{"$f":"'1 KaP'!J161","v":0},{"$f":"'1 KaP'!J162","v":0},{"$f":"'1 KaP'!J163","v":0},{"$f":"'1 KaP'!J164","v":0},{"$f":"'1 KaP'!J165","v":0},{"$f":"'1 KaP'!J166","v":0},{"$f":"'1 KaP'!J167","v":0},{"$f":"'1 KaP'!J168","v":0},{"$f":"'1 KaP'!J169","v":0},{"$f":"'1 KaP'!J170","v":0},{"$f":"'1 KaP'!J171","v":0},{"$f":"'1 KaP'!J172","v":0},{"$f":"'1 KaP'!J173","v":0},{"$f":"'1 KaP'!J174","v":0},{"$f":"'1 KaP'!J175","v":0},{"$f":"'1 KaP'!J176","v":0},{"$f":"'1 KaP'!J177","v":0},{"$f":"'1 KaP'!J178","v":0},{"$f":"'1 KaP'!J179","v":0},{"$f":"'1 KaP'!J180","v":0},{"$f":"'1 KaP'!J181","v":0},{"$f":"'1 KaP'!J182","v":0},{"$f":"'1 KaP'!J183","v":0},{"$f":"'1 KaP'!J184","v":0},{"$f":"'1 KaP'!J185","v":0},{"$f":"'1 KaP'!J186","v":0},{"$f":"'1 KaP'!J187","v":0},{"$f":"'1 KaP'!J188","v":0},{"$f":"'1 KaP'!J189","v":0},{"$f":"'1 KaP'!J190","v":0},{"$f":"'1 KaP'!J193","v":0},{"$f":"'1 KaP'!J194","v":0},{"$f":"'1 KaP'!J195","v":0},{"$f":"'1 KaP'!J196","v":0},{"$f":"'1 KaP'!J197","v":0},{"$f":"'1 KaP'!J198","v":0},{"$f":"'1 KaP'!J199","v":0},{"$f":"'1 KaP'!J200","v":0},{"$f":"'1 KaP'!J201","v":0},{"$f":"'1 KaP'!J202","v":0},{"$f":"'1 KaP'!J205","v":0},{"$f":"'1 KaP'!J206","v":0},{"$f":"'1 KaP'!J207","v":0},{"$f":"'1 KaP'!J208","v":0},{"$f":"'1 KaP'!J209","v":0},{"$f":"'1 KaP'!J210","v":0},{"$f":"'1 KaP'!J213","v":0},{"$f":"'1 KaP'!J214","v":0},{"$f":"'1 KaP'!J216","v":0},{"$f":"'1 KaP'!J217","v":0},{"$f":"'1 KaP'!J219","v":0},{"$f":"'1 KaP'!J220","v":0},{"$f":"'1 KaP'!J221","v":0},{"$f":"'1 KaP'!J222","v":0},{"$f":"'1 KaP'!J223","v":0},{"$f":"'1 KaP'!J224","v":0},{"$f":"'1 KaP'!J225","v":0},{"$f":"'1 KaP'!J226","v":0},{"$f":"'1 KaP'!J227","v":0},{"$f":"'1 KaP'!J228","v":0},{"$f":"'1 KaP'!J229","v":0},null,null,null,{"$f":"SUM(K9:EG9)","v":0}]
[2," Hauptprodukt",null,null,"St, kg, t (netto) ",null,null,null,null,null,null,{"$f":"L83","v":8000},1,310,390,290,1,12,1,0,64,0,0,25,700,0,0,0,0,0,0,8,8,9,0,0,7,0,9,4,0,50,0,{"$f":"AR83","v":0},10,9,0,0,3,0,1,0,30,1,96,1,0,0,31500,210,0,240,100,100,0,0,0,0,0,0,0,0,8,6,5,{"$f":"BX83","v":7},8,6,6,7.5,6,9,14,5,5,4,2,3,0,42.5,45,60,0,3,3,7,50,2,4,8,0,0,9,3,5,2,16,{"$f":"DD83","v":25},0,12,11,0,0,0,10,0,0,0,0,0,0,8,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[3," Preis",null,null,"€ je St, je kg oder je t ",null,null,null,null,null,null,{"$f":"L84*D65","v":0.45},{"$f":"M84*D65","v":1752},{"$f":"N84*D65","v":4.91},{"$f":"O84*D65","v":4.25},{"$f":"P84*D65","v":3.16},{"$f":"Q84*D65","v":0},{"$f":"R84*$B$65","v":192},{"$f":"S84*D65","v":2000},{"$f":"T84*D65","v":0},{"$f":"U84*D65","v":1.65},{"$f":"V84*D65","v":0},{"$f":"W84*D65","v":0},{"$f":"X84*D65","v":12.54},{"$f":"Y84*D65","v":0.55000000000000004},{"$f":"Z84*D65","v":0},{"$f":"AA84*D65","v":0},{"$f":"AB84*D65","v":0},{"$f":"AC84*D65","v":0},{"$f":"AD84*D65","v":0},{"$f":"AE84*D65","v":0},{"$f":"AF84*D65","v":0},{"$f":"AG84*D65","v":0},{"$f":"AH84*D65","v":0},{"$f":"AI84*D65","v":0},{"$f":"AJ84*D65","v":0},{"$f":"AK84*D65","v":142.79},{"$f":"AL84*D65","v":0},{"$f":"AM84*D65","v":0},{"$f":"AN84*D65","v":0},{"$f":"AO84*D65","v":0},{"$f":"AP84*D65","v":0},{"$f":"AQ84*D65","v":0},{"$f":"AR84*D65","v":0},{"$f":"AS84*D65","v":0},{"$f":"AT84*D65","v":0},{"$f":"AU84*D65","v":0},{"$f":"AV84*D65","v":0},{"$f":"AW84*D65","v":0},{"$f":"AX84*D65","v":0},{"$f":"AY84*D65","v":0},null,{"$f":"BA84*D65","v":70.849999999999994},{"$f":"BB84*D65","v":70.849999999999994},{"$f":"BC84*D65","v":1.75},{"$f":"BD84*D65","v":440},{"$f":"BE84*D65","v":0},{"$f":"BF84*D65","v":0},{"$f":"BG84*D65","v":0.185},{"$f":"BH84*D65","v":0.98},{"$f":"BI84*D65","v":0},{"$f":"BJ84*D65","v":7.39},{"$f":"BK84*D65","v":37.299999999999997},{"$f":"BL84*D65","v":22.54},{"$f":"BM84*D65","v":0},{"$f":"BN84*D65","v":0},{"$f":"BO84*D65","v":0},{"$f":"BP84*D65","v":0},{"$f":"BQ84*D65","v":0},{"$f":"BR84*D65","v":0},{"$f":"BS84*D65","v":0},{"$f":"BT84*D65","v":0},{"$f":"BU84*D65","v":207},{"$f":"BV84*D65","v":169},{"$f":"BW84*D65","v":174},{"$f":"BX84*D65","v":174},{"$f":"BY84*D65","v":196},{"$f":"BZ84*D65","v":218},{"$f":"CA84*D65","v":234},{"$f":"CB84*D65","v":185},{"$f":"CC84*D65","v":153},{"$f":"CD84*D65","v":218},{"$f":"CE84*D65","v":131},{"$f":"CF84*D65","v":240},{"$f":"CG84*D65","v":251},{"$f":"CH84*D65","v":425},{"$f":"CI84*D65","v":425},{"$f":"CJ84*D65","v":196},{"$f":"CK84*D65","v":0},{"$f":"CL84*D65","v":109},{"$f":"CM84*D65","v":159},{"$f":"CN84*D65","v":44},{"$f":"CO84*D65","v":0},{"$f":"CP84*D65","v":218},{"$f":"CQ84*D65","v":150},{"$f":"CR84*D65","v":0},{"$f":"CS84*D65","v":0},{"$f":"CT84*D65","v":179},{"$f":"CU84*D65","v":218},{"$f":"CV84*D65","v":97},{"$f":"CW84*D65","v":0},{"$f":"CX84*D65","v":0},{"$f":"CY84*D65","v":730},{"$f":"CZ84*D65","v":4000},{"$f":"DA84*D65","v":3900},{"$f":"DB84*D65","v":5100},{"$f":"DC84*D65","v":1461},{"$f":"DD84*D65","v":358},{"$f":"DE84*D65","v":0},{"$f":"DF84*D65","v":1280},{"$f":"DG84*D65","v":511},{"$f":"DH84*D65","v":0},{"$f":"DI84*D65","v":0},{"$f":"DJ84*D65","v":0},{"$f":"DK84*D65","v":540},{"$f":"DL84*D65","v":0},{"$f":"DM84*D65","v":0},{"$f":"DN84*D65","v":0},{"$f":"DO84*D65","v":0},{"$f":"DP84*D65","v":0},{"$f":"DQ84*D65","v":0},{"$f":"DR84*B65","v":3275},{"$f":"DS84*D65","v":0},{"$f":"DT84*E65","v":0},{"$f":"DU84*D65","v":0},{"$f":"DV84*D65","v":0},{"$f":"DW84*D65","v":0},{"$f":"DX84","v":3615},{"$f":"DY84","v":0},{"$f":"DZ84","v":0},{"$f":"EA84*D65","v":0},{"$f":"EB84*D65","v":0},{"$f":"EC84","v":0},{"$f":"ED84*D65","v":0},{"$f":"EE84*D65","v":0},{"$f":"EF84*D65","v":0}]
[4," Hauptleistung",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF12:AY12)+SUMPRODUCT(BU$9:DB$9,BU12:DB12)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L12:AE12)+SUMPRODUCT(BA$9:BT$9,BA12:BT12)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC12:EF12)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV12:EF12)","v":0},null,{"$f":"L10*L11","v":3600},1752,1522,1658,916,0,2304,2000,0,106,0,0,314,385,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA10*BA11","v":2126},70.849999999999994,168,440,0,0,5827.5,205.8,0,1773.6,3730,2254,0,0,0,0,0,0,0,0,1656,1014,870,1218,1568,1308,1404,1388,918,1962,1834,1200,1255,1700,850,588,0,4633,7155,2640,0,654,450,0,0,358,872,776,0,0,6570,12000,19500,10200,{"$f":"DC10*DC11","v":23376},8950,0,15360,5621,0,0,0,5400,0,{"$f":"DM10*DM11","v":0},0,0,0,0,26200,0,0,0,0,0,3615,0,0,0,0,0,0,0,0]
[5," Nebenleistung - ohne Prämien",null,null,"€ ",null,0,0,{"$f":"SUMPRODUCT(DC$9:EF$9,DC13:EF13)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV13:EF13)","v":0},null,{"$f":"L37","v":488},{"$f":"M86*D65","v":142},{"$f":"N86*D65","v":0},{"$f":"O86*D65","v":0},{"$f":"P86*D65","v":209},{"$f":"Q86*D65","v":0},{"$f":"R86","v":0},{"$f":"S86*D65","v":45},{"$f":"T86*D65","v":0},{"$f":"U86*D65","v":14},{"$f":"V86*D65","v":0},{"$f":"W86*D65","v":0},{"$f":"X86*D65","v":16},{"$f":"Y86*D65","v":55},{"$f":"Z86*D65","v":0},{"$f":"AA86*D65","v":0},{"$f":"AB86*D65","v":0},{"$f":"AC86*D65","v":0},{"$f":"AD86*D65","v":0},{"$f":"AE86*D65","v":0},{"$f":"AF86*D65","v":0},{"$f":"AG86*D65","v":0},{"$f":"AH86*D65","v":0},{"$f":"AI86*D65","v":0},{"$f":"AJ86*D65","v":0},{"$f":"AK86*D65","v":0},{"$f":"AL86*D65","v":0},{"$f":"AM86*D65","v":0},{"$f":"AN86*D65","v":0},{"$f":"AO86*D65","v":0},{"$f":"AP86*D65","v":0},{"$f":"AQ86*D65","v":0},{"$f":"AR86*D65","v":0},{"$f":"AS86*D65","v":0},{"$f":"AT86*D65","v":0},{"$f":"AU86*D65","v":0},{"$f":"AV86*D65","v":0},{"$f":"AW86*D65","v":0},{"$f":"AX86*D65","v":0},{"$f":"AY86*D65","v":0},null,{"$f":"BA37","v":94},{"$f":"BB86*D65","v":2.1800000000000002},{"$f":"BC86*D65","v":0},{"$f":"BD86*D65","v":46.87},{"$f":"BE86*D65","v":0},{"$f":"BF86*D65","v":0},{"$f":"BG86*D65","v":21.8},{"$f":"BH86*E65","v":0},{"$f":"BI86*D65","v":0},{"$f":"BJ86*D65","v":0},{"$f":"BK86*D65","v":0},{"$f":"BL86*D65","v":0},{"$f":"BM86*D65","v":0},{"$f":"BN86*D65","v":0},{"$f":"BO86*D65","v":0},{"$f":"BP86*D65","v":0},{"$f":"BQ86*D65","v":0},{"$f":"BR86*D65","v":0},{"$f":"BS86*D65","v":0},{"$f":"BT86*D65","v":0},{"$f":"BU86*D65","v":0},{"$f":"BV86*D65","v":0},{"$f":"BW86*D65","v":0},{"$f":"BX86*D65","v":0},{"$f":"BY86*D65","v":0},{"$f":"BZ86*D65","v":0},{"$f":"CA86*D65","v":0},{"$f":"CB86*D65","v":0},{"$f":"CC86*D65","v":0},{"$f":"CD86*D65","v":0},{"$f":"CE86*D65","v":0},{"$f":"CF86*D65","v":0},{"$f":"CG86*D65","v":0},{"$f":"CH86*D65","v":0},{"$f":"CI86*D65","v":0},{"$f":"CJ86*D65","v":0},{"$f":"CK86*D65","v":0},{"$f":"CL86*D65","v":0},{"$f":"CM86*D65","v":0},{"$f":"CN86*D65","v":0},{"$f":"CO86*D65","v":0},{"$f":"CP86*D65","v":0},{"$f":"CQ86*D65","v":0},{"$f":"CR86*D65","v":0},{"$f":"CS86*D65","v":0},{"$f":"CT86*D65","v":0},{"$f":"CU86*D65","v":0},{"$f":"CV86*D65","v":164},{"$f":"CW86*D65","v":0},{"$f":"CX86*D65","v":0},{"$f":"CY86*D65","v":0},{"$f":"CZ86*D65","v":0},{"$f":"DA86*D65","v":0},{"$f":"DB86*D65","v":0},{"$f":"DC86*D65","v":0},{"$f":"DD86*D65","v":283},{"$f":"DE86*D65","v":0},{"$f":"DF86*D65","v":0},{"$f":"DG86*D65","v":0},{"$f":"DH86*D65","v":0},{"$f":"DI86*D65","v":0},{"$f":"DJ86*D65","v":0},{"$f":"DK86*D65","v":0},{"$f":"DL86*D65","v":0},{"$f":"DM86*D65","v":0},{"$f":"DN86*D65","v":0},{"$f":"DO86*D65","v":0},{"$f":"DP86*D65","v":0},{"$f":"DQ86*D65","v":0},{"$f":"DR86*D65","v":0},{"$f":"DS86*D65","v":0},{"$f":"DT86*D65","v":0},{"$f":"DU86*D65","v":0},{"$f":"DV86*D65","v":0},{"$f":"DW86*D65","v":0},{"$f":"DX86","v":0},{"$f":"DY86","v":0},{"$f":"DZ86","v":0},{"$f":"EA86*D65","v":0},{"$f":"EB86*D65","v":0},{"$f":"EC86","v":0},{"$f":"ED86*D65","v":0},{"$f":"EE86*D65","v":0},{"$f":"EF86*D65","v":0}]
[6," Prämien, Ausgleichszahlungen",null,null,"€ ",null,{"$f":"SUMPRODUCT(AN9:AO9,AN14:AO14)","v":0},{"$f":"SUMPRODUCT(L9:AE9,L14:AE14)+SUMPRODUCT(BA9:BT9,BA14:BT14)","v":0},{"$f":"SUMPRODUCT(DX9:DY9,DX14:DY14)+EE9*EE14","v":0},{"$f":"EE9*EE14","v":0},null,{"$f":"'6 Db_I'!L14","v":0},{"$f":"'6 Db_I'!M14","v":0},{"$f":"'6 Db_I'!N14","v":0},{"$f":"'6 Db_I'!O14","v":0},{"$f":"'6 Db_I'!P14","v":0},{"$f":"'6 Db_I'!Q14","v":0},{"$f":"'6 Db_I'!R14","v":0},{"$f":"'6 Db_I'!S14","v":0},{"$f":"'6 Db_I'!T14","v":0},{"$f":"'6 Db_I'!U14","v":0},{"$f":"'6 Db_I'!V14","v":0},{"$f":"'6 Db_I'!W14","v":0},{"$f":"'6 Db_I'!X14","v":0},{"$f":"'6 Db_I'!Y14","v":0},{"$f":"'6 Db_I'!Z14","v":0},{"$f":"'6 Db_I'!AA14","v":0},{"$f":"'6 Db_I'!AB14","v":0},{"$f":"'6 Db_I'!AC14","v":0},{"$f":"'6 Db_I'!AD14","v":0},{"$f":"'6 Db_I'!AE14","v":0},{"$f":"'6 Db_I'!AF14","v":0},{"$f":"'6 Db_I'!AG14","v":0},{"$f":"'6 Db_I'!AH14","v":0},{"$f":"'6 Db_I'!AI14","v":0},{"$f":"'6 Db_I'!AJ14","v":0},{"$f":"'6 Db_I'!AK14","v":0},{"$f":"'6 Db_I'!AL14","v":0},{"$f":"'6 Db_I'!AM14","v":0},{"$f":"'6 Db_I'!AN14","v":0},{"$f":"'6 Db_I'!AO14","v":0},{"$f":"'6 Db_I'!AP14","v":0},{"$f":"'6 Db_I'!AQ14","v":0},{"$f":"'6 Db_I'!AR14","v":0},{"$f":"'6 Db_I'!AS14","v":0},{"$f":"'6 Db_I'!AT14","v":0},{"$f":"'6 Db_I'!AU14","v":0},{"$f":"'6 Db_I'!AV14","v":0},{"$f":"'6 Db_I'!AW14","v":0},{"$f":"'6 Db_I'!AX14","v":0},{"$f":"'6 Db_I'!AY14","v":0},{"$f":"'6 Db_I'!AZ14","v":0},{"$f":"'6 Db_I'!BA14","v":0},{"$f":"'6 Db_I'!BB14","v":0},{"$f":"'6 Db_I'!BC14","v":0},{"$f":"'6 Db_I'!BD14","v":0},{"$f":"'6 Db_I'!BE14","v":0},{"$f":"'6 Db_I'!BF14","v":0},{"$f":"'6 Db_I'!BG14","v":0},{"$f":"'6 Db_I'!BH14","v":0},{"$f":"'6 Db_I'!BI14","v":0},{"$f":"'6 Db_I'!BJ14","v":0},{"$f":"'6 Db_I'!BK14","v":0},{"$f":"'6 Db_I'!BL14","v":0},{"$f":"'6 Db_I'!BM14","v":0},{"$f":"'6 Db_I'!BN14","v":0},{"$f":"'6 Db_I'!BO14","v":0},{"$f":"'6 Db_I'!BP14","v":0},{"$f":"'6 Db_I'!BQ14","v":0},{"$f":"'6 Db_I'!BR14","v":0},{"$f":"'6 Db_I'!BS14","v":0},{"$f":"'6 Db_I'!BT14","v":0},{"$f":"'6 Db_I'!BU14","v":0},{"$f":"'6 Db_I'!BV14","v":0},{"$f":"'6 Db_I'!BW14","v":0},{"$f":"'6 Db_I'!BX14","v":0},{"$f":"'6 Db_I'!BY14","v":0},{"$f":"'6 Db_I'!BZ14","v":0},{"$f":"'6 Db_I'!CA14","v":0},{"$f":"'6 Db_I'!CB14","v":0},{"$f":"'6 Db_I'!CC14","v":0},{"$f":"'6 Db_I'!CD14","v":0},{"$f":"'6 Db_I'!CE14","v":0},{"$f":"'6 Db_I'!CF14","v":0},{"$f":"'6 Db_I'!CG14","v":0},{"$f":"'6 Db_I'!CH14","v":0},{"$f":"'6 Db_I'!CI14","v":0},{"$f":"'6 Db_I'!CJ14","v":0},{"$f":"'6 Db_I'!CK14","v":0},{"$f":"'6 Db_I'!CL14","v":0},{"$f":"'6 Db_I'!CM14","v":0},{"$f":"'6 Db_I'!CN14","v":0},{"$f":"'6 Db_I'!CO14","v":0},{"$f":"'6 Db_I'!CP14","v":0},{"$f":"'6 Db_I'!CQ14","v":0},{"$f":"'6 Db_I'!CR14","v":0},{"$f":"'6 Db_I'!CS14","v":0},{"$f":"'6 Db_I'!CT14","v":0},{"$f":"'6 Db_I'!CU14","v":0},{"$f":"'6 Db_I'!CV14","v":0},{"$f":"'6 Db_I'!CW14","v":0},{"$f":"'6 Db_I'!CX14","v":0},{"$f":"'6 Db_I'!CY14","v":0},{"$f":"'6 Db_I'!CZ14","v":0},{"$f":"'6 Db_I'!DA14","v":0},{"$f":"'6 Db_I'!DB14","v":0},{"$f":"'6 Db_I'!DC14","v":0},{"$f":"'6 Db_I'!DD14","v":0},{"$f":"'6 Db_I'!DE14","v":0},{"$f":"'6 Db_I'!DF14","v":0},{"$f":"'6 Db_I'!DG14","v":0},{"$f":"'6 Db_I'!DH14","v":0},{"$f":"'6 Db_I'!DI14","v":0},{"$f":"'6 Db_I'!DJ14","v":0},{"$f":"'6 Db_I'!DK14","v":0},{"$f":"'6 Db_I'!DL14","v":0},{"$f":"'6 Db_I'!DM14","v":0},{"$f":"'6 Db_I'!DN14","v":0},{"$f":"'6 Db_I'!DO14","v":0},{"$f":"'6 Db_I'!DP14","v":0},{"$f":"'6 Db_I'!DQ14","v":0},{"$f":"'6 Db_I'!DR14","v":0},{"$f":"'6 Db_I'!DS14","v":0},{"$f":"'6 Db_I'!DT14","v":0},{"$f":"'6 Db_I'!DU14","v":0},{"$f":"'6 Db_I'!DV14","v":0},{"$f":"'6 Db_I'!DW14","v":0},{"$f":"'6 Db_I'!DX14","v":0},{"$f":"'6 Db_I'!DY14","v":0},{"$f":"'6 Db_I'!DZ14","v":0},{"$f":"'6 Db_I'!EA14","v":0},{"$f":"'6 Db_I'!EB14","v":0},{"$f":"'6 Db_I'!EC14","v":0},{"$f":"'6 Db_I'!ED14","v":0},{"$f":"'6 Db_I'!EE14","v":0},{"$f":"'6 Db_I'!EF14","v":0}]
[7," Leistung ges.",null,null,"€ ",null,0,0,{"$f":"SUMPRODUCT(DC$9:EF$9,DC15:EF15)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV15:EF15)","v":0},null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L12:L14))","v":4088},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M12:M14))","v":1894},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N12:N14))","v":1522},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O12:O14))","v":1658},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P12:P14))","v":1125},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q12:Q14))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R12:R14))","v":2304},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S12:S14))","v":2045},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T12:T14))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U12:U14))","v":120},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V12:V14))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W12:W14))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X12:X14))","v":330},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y12:Y14))","v":440},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z12:Z14))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA12:AA14))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB12:AB14))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC12:AC14))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD12:AD14))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE12:AE14))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF12:AF14))","v":0},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG12:AG14))","v":0},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH12:AH14))","v":0},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI12:AI14))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ12:AJ14))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK12:AK14))","v":1000},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL12:AL14))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM12:AM14))","v":0},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN12:AN14))","v":0},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO12:AO14))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP12:AP14))","v":0},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ12:AQ14))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR12:AR14))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS12:AS14))","v":0},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT12:AT14))","v":0},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU12:AU14))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV12:AV14))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW12:AW14))","v":0},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX12:AX14))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY12:AY14))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ12:AZ14))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA12:BA14))","v":2220},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB12:BB14))","v":73.03},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC12:BC14))","v":168},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD12:BD14))","v":486.87},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE12:BE14))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF12:BF14))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG12:BG14))","v":5849.3},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH12:BH14))","v":205.8},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI12:BI14))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ12:BJ14))","v":1773.6},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK12:BK14))","v":3730},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL12:BL14))","v":2254},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM12:BM14))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN12:BN14))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO12:BO14))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP12:BP14))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ12:BQ14))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR12:BR14))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS12:BS14))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT12:BT14))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU12:BU14))","v":1656},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV12:BV14))","v":1014},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW12:BW14))","v":870},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX12:BX14))","v":1218},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY12:BY14))","v":1568},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ12:BZ14))","v":1308},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA12:CA14))","v":1404},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB12:CB14))","v":1388},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC12:CC14))","v":918},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD12:CD14))","v":1962},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE12:CE14))","v":1834},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF12:CF14))","v":1200},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG12:CG14))","v":1255},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH12:CH14))","v":1700},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI12:CI14))","v":850},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ12:CJ14))","v":588},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK12:CK14))","v":0},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL12:CL14))","v":4633},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM12:CM14))","v":7155},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN12:CN14))","v":2640},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO12:CO14))","v":0},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP12:CP14))","v":654},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ12:CQ14))","v":450},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR12:CR14))","v":0},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS12:CS14))","v":0},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT12:CT14))","v":358},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU12:CU14))","v":872},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV12:CV14))","v":940},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW12:CW14))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX12:CX14))","v":0},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY12:CY14))","v":6570},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ12:CZ14))","v":12000},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA12:DA14))","v":19500},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB12:DB14))","v":10200},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC12:DC14))","v":23376},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD12:DD14))","v":9233},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE12:DE14))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF12:DF14))","v":15360},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG12:DG14))","v":5621},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH12:DH14))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI12:DI14))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ12:DJ14))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK12:DK14))","v":5400},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL12:DL14))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM12:DM14))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN12:DN14))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO12:DO14))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP12:DP14))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ12:DQ14))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR12:DR14))","v":26200},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS12:DS14))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT12:DT14))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU12:DU14))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV12:DV14))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW12:DW14))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX12:DX14))","v":3615},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY12:DY14))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ12:DZ14))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA12:EA14))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB12:EB14))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC12:EC14))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED12:ED14))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE12:EE14))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF12:EF14))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L15:EF15)","v":0}]
[8," Saatgut ","/ Bestandsergänzung",null,"€ ",null,0,0,0,0,null,{"$f":"L89*$C$65","v":613},{"$f":"M89*$C$65","v":332},{"$f":"N89*$C$65","v":221},{"$f":"O89*C65","v":102},{"$f":"P89*C65","v":358},{"$f":"Q89*C65","v":0},null,{"$f":"S89*C65","v":511},{"$f":"T89*C65","v":0},{"$f":"U89*C65","v":20},{"$f":"V89*C65","v":0},{"$f":"W89*C65","v":0},{"$f":"X89*C65","v":5},{"$f":"Y89*C65","v":30},{"$f":"Z89*C65","v":0},{"$f":"AA89*C65","v":0},{"$f":"AB89*C65","v":0},{"$f":"AC89*C65","v":0},{"$f":"AD89*C65","v":0},{"$f":"AE89*C65","v":0},{"$f":"AF89*C65","v":10},{"$f":"AG89*C65","v":10},{"$f":"AH89*C65","v":10},{"$f":"AI89*C65","v":0},{"$f":"AJ89*C65","v":0},{"$f":"AK89*C65","v":5},{"$f":"AL89*C65","v":0},{"$f":"AM89*C65","v":10},{"$f":"AN89*C65","v":0},{"$f":"AO89*C65","v":0},{"$f":"AP89*C65","v":212},{"$f":"AQ89*C65","v":0},{"$f":"AR89*C65","v":0},{"$f":"AS89*C65","v":80},{"$f":"AT89*C65","v":125},{"$f":"AU89*C65","v":0},{"$f":"AV89*C65","v":0},{"$f":"AW89*C65","v":16},{"$f":"AX89*C65","v":0},{"$f":"AY89*C65","v":0},null,{"$f":"BA89*C65","v":152},{"$f":"BB89*C65","v":47.08},{"$f":"BC89*C65","v":69.55},{"$f":"BD89*C65","v":92},{"$f":"BE89*C65","v":0},{"$f":"BF89*C65","v":0},{"$f":"BG89*C65","v":695.5},{"$f":"BH89*C65","v":39.590000000000003},{"$f":"BI89*C65","v":0},{"$f":"BJ89*C65","v":185.11},{"$f":"BK89*C65","v":383.06},{"$f":"BL89*C65","v":262.14999999999998},{"$f":"BM89*C65","v":0},{"$f":"BN89*C65","v":0},{"$f":"BO89*C65","v":0},{"$f":"BP89*C65","v":0},{"$f":"BQ89*C65","v":0},{"$f":"BR89*C65","v":0},{"$f":"BS89*C65","v":0},{"$f":"BT89*C65","v":0},{"$f":"BU89*C65","v":98},{"$f":"BV89*C65","v":107},{"$f":"BW89*C65","v":151},{"$f":"BX89*C65","v":43},{"$f":"BY89*C65","v":80},{"$f":"BZ89*C65","v":100},{"$f":"CA89*C65","v":72},{"$f":"CB89*C65","v":91},{"$f":"CC89*C65","v":0},{"$f":"CD89*C65","v":225},{"$f":"CE89*C65","v":225},{"$f":"CF89*C65","v":266},{"$f":"CG89*C65","v":218},{"$f":"CH89*C65","v":106},{"$f":"CI89*C65","v":94},{"$f":"CJ89*C65","v":138},{"$f":"CK89*C65","v":0},{"$f":"CL89*C65","v":1070},{"$f":"CM89*C65","v":1192},{"$f":"CN89*C65","v":318},{"$f":"CO89*C65","v":0},{"$f":"CP89*C65","v":234},{"$f":"CQ89*C65","v":203},{"$f":"CR89*C65","v":56},{"$f":"CS89*C65","v":150},{"$f":"CT89*C65","v":64},{"$f":"CU89*C65","v":41},{"$f":"CV89*C65","v":181},{"$f":"CW89*C65","v":0},{"$f":"CX89*C65","v":86},{"$f":"CY89*C65","v":900},{"$f":"CZ89*C65","v":358},{"$f":"DA89*C65","v":440},{"$f":"DB89*C65","v":0},{"$f":"DC89*C65","v":4140},{"$f":"DD89*C65","v":2},{"$f":"DE89*C65","v":0},{"$f":"DF89*C65","v":5},{"$f":"DG89*C65","v":14},{"$f":"DH89*C65","v":0},{"$f":"DI89*C65","v":0},{"$f":"DJ89*C65","v":0},{"$f":"DK89*C65","v":3},{"$f":"DL89*C65","v":0},{"$f":"DM89*C65","v":0},{"$f":"DN89*C65","v":0},{"$f":"DO89*C65","v":0},{"$f":"DP89*C65","v":0},{"$f":"DQ89*C65","v":0},{"$f":"DR89*C65","v":14},{"$f":"DS89*C65","v":0},{"$f":"DT89*D65","v":0},{"$f":"DU89*C65","v":0},{"$f":"DV89*C65","v":0},{"$f":"DW89*C65","v":0},{"$f":"DX89","v":0},0,0,{"$f":"EA89*C65","v":0},{"$f":"EB89*C65","v":0},{"$f":"EC89","v":0},{"$f":"ED89*C65","v":0},{"$f":"EE89*C65","v":0},{"$f":"EF89*C65","v":0}]
[9," Dünger- ","/ Futterzukauf  ",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AX$9,AF17:AX17)+SUMPRODUCT(BU$9:DB$9,BU17:DB17)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L17:AE17)+SUMPRODUCT(AY$9:BT$9,AY17:BT17)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC17:EF17)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV17:EF17)","v":0},null,{"$f":"L50","v":975},{"$f":"M90*$C$65","v":377},377,500,120,0,{"$f":"R90*C65","v":360},314,0,15,0,0,17,40,0,0,0,0,0,0,{"$f":"IF(AF90=0,0,AF90*$B$65/((100-AF104)/100)*(100-AF31)/100)","v":96},{"$f":"IF(AG90=0,0,AG90*$B$65/((100-AG104)/100)*(100-AG31)/100)","v":170},192,0,0,124,0,189,63,0,202,0,0,183,107,0,0,68,0,0,null,{"$f":"BA50","v":910},{"$f":"BB90*$C$65","v":13.75},{"$f":"BC90*$C$65","v":75.03},77,0,0,1605,125.19,0,347.75,419.44,1614.63,0,0,0,0,0,0,0,0,{"$f":"IF(BU90=0,0,BU90*$B$65/((100-BU104)/100)*(100-BU31)/100)","v":264},{"$f":"IF(BV90=0,0,BV90*$B$65/((100-BV104)/100)*(100-BV31)/100)","v":203},183,193,233,162,168,227,168,242,231,86,82,232,126,167,20,514,394,261,20,111,32,194,282,102,232,231,0,0,46,275,46,121,149,86,0,67,62,0,0,0,76,0,0,0,0,0,0,62,0,{"$f":"DT90*$B$65","v":0},{"$f":"DU90*C65","v":0},{"$f":"DV90*B65","v":0},{"$f":"DW90*B65","v":0},0,0,0,{"$f":"EA90*B65","v":0},{"$f":"EB90*B65","v":0},{"$f":"EC90*B65","v":0},{"$f":"ED90*B65","v":0},{"$f":"EE90*B65","v":0},{"$f":"EF90*B65","v":0}]
[10," Pflanz'schutz ","/ Tierarzt, Besamung",null,"€ ",null,0,0,0,0,null,{"$f":"L91*B65","v":161},{"$f":"M91*B65","v":107},{"$f":"N91*B65","v":107},{"$f":"O91*B65","v":48},{"$f":"P91*B65","v":48},{"$f":"Q91*B65","v":0},{"$f":"R91*B65","v":0},{"$f":"S91*B65","v":754},{"$f":"T91*B65","v":0},{"$f":"U91*B65","v":12},{"$f":"V91*B65","v":0},{"$f":"W91*B65","v":0},{"$f":"X91*B65","v":5},{"$f":"Y91*B65","v":15},{"$f":"Z91*B65","v":0},{"$f":"AA91*B65","v":0},{"$f":"AB91*B65","v":0},{"$f":"AC91*B65","v":0},{"$f":"AD91*B65","v":0},{"$f":"AE91*B65","v":0},{"$f":"AF91*B65","v":11},{"$f":"AG91*B65","v":11},{"$f":"AH91*B65","v":11},{"$f":"AI91*B65","v":0},{"$f":"AJ91*B65","v":0},{"$f":"AK91*B65","v":11},{"$f":"AL91*B65","v":0},{"$f":"AM91*B65","v":11},{"$f":"AN91*B65","v":0},{"$f":"AO91*B65","v":0},{"$f":"AP91*B65","v":93},{"$f":"AQ91*B65","v":0},{"$f":"AR91*B65","v":0},{"$f":"AS91*B65","v":0},{"$f":"AT91*B65","v":93},{"$f":"AU91*B65","v":0},{"$f":"AV91*B65","v":0},{"$f":"AW91*B65","v":0},{"$f":"AX91*B65","v":0},{"$f":"AY91*B65","v":0},null,{"$f":"BA91*B65","v":219},{"$f":"BB91*B65","v":2.12},{"$f":"BC91*B65","v":1.7},{"$f":"BD91*B65","v":27.7},{"$f":"BE91*B65","v":0},{"$f":"BF91*B65","v":0},{"$f":"BG91*B65","v":59.5},{"$f":"BH91*B65","v":8.33},{"$f":"BI91*B65","v":0},{"$f":"BJ91*B65","v":29.75},{"$f":"BK91*B65","v":52.36},{"$f":"BL91*B65","v":119},{"$f":"BM91*B65","v":0},{"$f":"BN91*B65","v":0},{"$f":"BO91*B65","v":0},{"$f":"BP91*B65","v":0},{"$f":"BQ91*B65","v":0},{"$f":"BR91*B65","v":0},{"$f":"BS91*B65","v":0},{"$f":"BT91*B65","v":0},{"$f":"BU91*B65","v":189},{"$f":"BV91*B65","v":86},{"$f":"BW91*B65","v":152},{"$f":"BX91*B65","v":142},{"$f":"BY91*B65","v":123},{"$f":"BZ91*B65","v":126},{"$f":"CA91*B65","v":70},{"$f":"CB91*B65","v":137},{"$f":"CC91*B65","v":0},{"$f":"CD91*B65","v":93},{"$f":"CE91*B65","v":93},{"$f":"CF91*B65","v":112},{"$f":"CG91*B65","v":108},{"$f":"CH91*B65","v":162},{"$f":"CI91*B65","v":81},{"$f":"CJ91*B65","v":101},{"$f":"CK91*B65","v":0},{"$f":"CL91*B65","v":365},{"$f":"CM91*B65","v":433},{"$f":"CN91*B65","v":370},{"$f":"CO91*B65","v":0},{"$f":"CP91*B65","v":132},{"$f":"CQ91*B65","v":0},{"$f":"CR91*B65","v":125},{"$f":"CS91*B65","v":86},{"$f":"CT91*B65","v":65},{"$f":"CU91*B65","v":129},{"$f":"CV91*B65","v":0},{"$f":"CW91*B65","v":0},{"$f":"CX91*B65","v":0},{"$f":"CY91*B65","v":181},{"$f":"CZ91*B65","v":315},{"$f":"DA91*B65","v":152},{"$f":"DB91*B65","v":893},{"$f":"DC91*B65","v":1836},{"$f":"DD91*B65","v":866},{"$f":"DE91*B65","v":0},{"$f":"DF91*B65","v":157},{"$f":"DG91*B65","v":157},{"$f":"DH91*B65","v":0},{"$f":"DI91*B65","v":0},{"$f":"DJ91*B65","v":0},{"$f":"DK91*B65","v":405},{"$f":"DL91*B65","v":0},{"$f":"DM91*B65","v":0},{"$f":"DN91*B65","v":0},{"$f":"DO91*B65","v":0},{"$f":"DP91*B65","v":0},{"$f":"DQ91*B65","v":0},{"$f":"DR91*B65","v":434},{"$f":"DS91*B65","v":0},{"$f":"DT91*B65","v":0},{"$f":"DU91*B65","v":0},{"$f":"DV91*B65","v":0},{"$f":"DW91*B65","v":0},{"$f":"DX91","v":0},0,0,{"$f":"EA91*B65","v":0},{"$f":"EB91*B65","v":0},{"$f":"EC91","v":0},{"$f":"ED91*B65","v":0},{"$f":"EE91*B65","v":0},{"$f":"EF91*B65","v":0}]
[11," Hagel- ","/ Tierversicherung",null,"€ ",null,0,0,0,0,null,{"$f":"L92","v":19},22,22,15,11,0,{"$f":"R92","v":51},51,0,8,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,15,0,0,0,0,0,null,{"$f":"BA92","v":7},7.0000000000000007E-2,0.27,3,0,0,30,2,0,0,0,30,0,0,0,0,0,0,0,0,18,17,16,15,16,12,14,14,0,21,14,9,{"$f":"CG92","v":9},35,26,23,0,42,42,24,0,36,8,15,12,12,42,9,0,0,358,665,0,327,1534,633,0,0,0,0,0,0,0,0,{"$f":"DM92","v":0},0,0,0,0,540,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"    Beratung / Leistungskontrolle",null,null,"€ ",null,0,0,0,0,null,{"$f":"L93*B65","v":24},{"$f":"M93*B65","v":21},{"$f":"N93*B65","v":0},{"$f":"O93*B65","v":0},{"$f":"P93*B65","v":0},{"$f":"Q93*B65","v":0},{"$f":"R93*$B$65","v":0},{"$f":"S93*B65","v":105},{"$f":"T93*B65","v":0},{"$f":"U93*B65","v":8},{"$f":"V93*B65","v":0},{"$f":"W93*B65","v":0},{"$f":"X93*B65","v":4},{"$f":"Y93*B65","v":11},{"$f":"Z93*B65","v":0},{"$f":"AA93*B65","v":0},{"$f":"AB93*B65","v":0},{"$f":"AC93*B65","v":0},{"$f":"AD93*B65","v":0},{"$f":"AE93*B65","v":0},{"$f":"AF93*B65","v":0},{"$f":"AG93*B65","v":0},{"$f":"AH93*B65","v":0},{"$f":"AI93*B65","v":0},{"$f":"AJ93*B65","v":0},{"$f":"AK93*B65","v":0},{"$f":"AL93*B65","v":0},{"$f":"AM93*B65","v":0},{"$f":"AN93*B65","v":0},{"$f":"AO93*B65","v":0},{"$f":"AP93*B65","v":0},{"$f":"AQ93*B65","v":0},{"$f":"AR93*B65","v":0},{"$f":"AS93*B65","v":0},{"$f":"AT93*B65","v":0},{"$f":"AU93*B65","v":0},{"$f":"AV93*B65","v":0},{"$f":"AW93*B65","v":0},{"$f":"AX93*B65","v":0},{"$f":"AY93*B65","v":0},null,{"$f":"BA93*B65","v":1},{"$f":"BB93*B65","v":0.06},{"$f":"BC93*B65","v":1.19},{"$f":"BD93*B65","v":0},{"$f":"BE93*B65","v":0},{"$f":"BF93*B65","v":0},{"$f":"BG93*B65","v":0},{"$f":"BH93*B65","v":0},{"$f":"BI93*B65","v":0},{"$f":"BJ93*B65","v":0},{"$f":"BK93*B65","v":0},{"$f":"BL93*B65","v":0},{"$f":"BM93*B65","v":0},{"$f":"BN93*B65","v":0},{"$f":"BO93*B65","v":0},{"$f":"BP93*B65","v":0},{"$f":"BQ93*B65","v":0},{"$f":"BR93*B65","v":0},{"$f":"BS93*B65","v":0},{"$f":"BT93*B65","v":0},{"$f":"BU93*B65","v":0},{"$f":"BV93*B65","v":0},{"$f":"BW93*B65","v":0},{"$f":"BX93*B65","v":0},{"$f":"BY93*B65","v":0},{"$f":"BZ93*B65","v":0},{"$f":"CA93*B65","v":0},{"$f":"CB93*B65","v":0},{"$f":"CC93*B65","v":0},{"$f":"CD93*B65","v":0},{"$f":"CE93*B65","v":0},{"$f":"CF93*B65","v":0},{"$f":"CG93*B65","v":0},{"$f":"CH93*B65","v":0},{"$f":"CI93*B65","v":0},{"$f":"CJ93*B65","v":0},{"$f":"CK93*B65","v":0},{"$f":"CL93*B65","v":0},{"$f":"CM93*B65","v":0},{"$f":"CN93*B65","v":0},{"$f":"CO93*B65","v":0},{"$f":"CP93*B65","v":0},{"$f":"CQ93*B65","v":0},{"$f":"CR93*B65","v":0},{"$f":"CS93*B65","v":0},{"$f":"CT93*B65","v":0},{"$f":"CU93*B65","v":0},{"$f":"CV93*B65","v":0},{"$f":"CW93*B65","v":0},{"$f":"CX93*B65","v":0},{"$f":"CY93*B65","v":0},{"$f":"CZ93*B65","v":0},{"$f":"DA93*B65","v":0},{"$f":"DB93*B65","v":0},{"$f":"DC93*B65","v":0},{"$f":"DD93*B65","v":0},{"$f":"DE93*B65","v":0},{"$f":"DF93*B65","v":0},{"$f":"DG93*B65","v":0},{"$f":"DH93*B65","v":0},{"$f":"DI93*B65","v":0},{"$f":"DJ93*B65","v":0},{"$f":"DK93*B65","v":0},{"$f":"DL93*B65","v":0},{"$f":"DM93*B65","v":0},{"$f":"DN93*B65","v":0},{"$f":"DO93*B65","v":0},{"$f":"DP93*B65","v":0},{"$f":"DQ93*B65","v":0},{"$f":"DR93*B65","v":0},{"$f":"DS93*B65","v":0},{"$f":"DT93*B65","v":0},{"$f":"DU93*B65","v":0},{"$f":"DV93*B65","v":0},{"$f":"DW93*B65","v":0},0,0,0,{"$f":"EA93*B65","v":0},{"$f":"EB93*B65","v":0},0,{"$f":"ED93*B65","v":0},{"$f":"EE93*B65","v":0},{"$f":"EF93*B65","v":0}]
[13,"    Heizst.,Strom,Wasser,Abwasser",null,null,"€ ",null,0,0,0,0,null,{"$f":"L94*B65","v":121},{"$f":"M94*B65","v":58},{"$f":"N94*B65","v":58},{"$f":"O94*B65","v":35},{"$f":"P94*B65","v":26},{"$f":"Q94*B65","v":0},{"$f":"R94*$B$65","v":52},{"$f":"S94*B65","v":29},{"$f":"T94*B65","v":0},{"$f":"U94*B65","v":7},{"$f":"V94*B65","v":0},{"$f":"W94*B65","v":0},{"$f":"X94*B65","v":2},{"$f":"Y94*B65","v":26},{"$f":"Z94*B65","v":0},{"$f":"AA94*B65","v":0},{"$f":"AB94*B65","v":0},{"$f":"AC94*B65","v":0},{"$f":"AD94*B65","v":0},{"$f":"AE94*B65","v":0},{"$f":"AF94*B65","v":0},{"$f":"AG94*B65","v":0},{"$f":"AH94*B65","v":0},{"$f":"AI94*B65","v":0},{"$f":"AJ94*B65","v":0},{"$f":"AK94*B65","v":0},{"$f":"AL94*B65","v":0},{"$f":"AM94*B65","v":0},{"$f":"AN94*B65","v":0},{"$f":"AO94*B65","v":0},{"$f":"AP94*B65","v":0},{"$f":"AQ94*B65","v":0},{"$f":"AR94*B65","v":0},{"$f":"AS94*B65","v":0},{"$f":"AT94*B65","v":0},{"$f":"AU94*B65","v":0},{"$f":"AV94*B65","v":0},{"$f":"AW94*B65","v":0},{"$f":"AX94*B65","v":0},{"$f":"AY94*B65","v":0},null,{"$f":"BA94*B65","v":101},{"$f":"BB94*B65","v":2.73},{"$f":"BC94*B65","v":1.1299999999999999},{"$f":"BD94*B65","v":0},{"$f":"BE94*B65","v":0},{"$f":"BF94*B65","v":0},{"$f":"BG94*B65","v":79.73},{"$f":"BH94*B65","v":8.33},{"$f":"BI94*B65","v":0},{"$f":"BJ94*B65","v":85.68},{"$f":"BK94*B65","v":78.540000000000006},{"$f":"BL94*B65","v":73.78},{"$f":"BM94*B65","v":0},{"$f":"BN94*B65","v":0},{"$f":"BO94*B65","v":0},{"$f":"BP94*B65","v":0},{"$f":"BQ94*B65","v":0},{"$f":"BR94*B65","v":0},{"$f":"BS94*B65","v":0},{"$f":"BT94*B65","v":0},{"$f":"BU94*B65","v":0},{"$f":"BV94*B65","v":0},{"$f":"BW94*B65","v":0},{"$f":"BX94*B65","v":0},{"$f":"BY94*B65","v":0},{"$f":"BZ94*B65","v":0},{"$f":"CA94*B65","v":0},{"$f":"CB94*B65","v":0},{"$f":"CC94*B65","v":0},{"$f":"CD94*B65","v":0},{"$f":"CE94*B65","v":0},{"$f":"CF94*B65","v":0},{"$f":"CG94*B65","v":0},{"$f":"CH94*B65","v":0},{"$f":"CI94*B65","v":0},{"$f":"CJ94*B65","v":0},{"$f":"CK94*B65","v":0},{"$f":"CL94*B65","v":0},{"$f":"CM94*B65","v":0},{"$f":"CN94*B65","v":0},{"$f":"CO94*B65","v":0},{"$f":"CP94*B65","v":0},{"$f":"CQ94*B65","v":0},{"$f":"CR94*B65","v":0},{"$f":"CS94*B65","v":0},{"$f":"CT94*B65","v":0},{"$f":"CU94*B65","v":0},{"$f":"CV94*B65","v":0},{"$f":"CW94*B65","v":0},{"$f":"CX94*B65","v":0},{"$f":"CY94*B65","v":131},{"$f":"CZ94*B65","v":0},{"$f":"DA94*B65","v":814},{"$f":"DB94*B65","v":0},{"$f":"DC94*B65","v":263},{"$f":"DD94*B65","v":0},{"$f":"DE94*B65","v":0},{"$f":"DF94*B65","v":0},{"$f":"DG94*B65","v":0},{"$f":"DH94*B65","v":0},{"$f":"DI94*B65","v":0},{"$f":"DJ94*B65","v":0},{"$f":"DK94*B65","v":0},{"$f":"DL94*B65","v":0},{"$f":"DM94*B65","v":0},{"$f":"DN94*B65","v":0},{"$f":"DO94*B65","v":0},{"$f":"DP94*B65","v":0},{"$f":"DQ94*B65","v":0},{"$f":"DR94*B65","v":0},{"$f":"DS94*B65","v":0},{"$f":"DT94*B65","v":0},{"$f":"DU94*B65","v":0},{"$f":"DV94*B65","v":0},{"$f":"DW94*B65","v":0},86,0,0,{"$f":"EA94*B65","v":0},{"$f":"EB94*B65","v":0},0,{"$f":"ED94*B65","v":0},{"$f":"EE94*B65","v":0},{"$f":"EF94*B65","v":0}]
[14,"    Trockn.,Lager.,Vermarkt.,Sonstiges",null,null,"€ ",null,0,0,0,0,null,{"$f":"L95*B65","v":57},{"$f":"M95*B65","v":33},{"$f":"N95*B65","v":54},{"$f":"O95*B65","v":45},{"$f":"P95*B65","v":33},{"$f":"Q95*B65","v":0},{"$f":"R95*$B$65","v":236},{"$f":"S95*B65","v":399},{"$f":"T95*B65","v":0},{"$f":"U95*B65","v":20},{"$f":"V95*B65","v":0},{"$f":"W95*B65","v":0},{"$f":"X95*B65","v":7},{"$f":"Y95*B65","v":39},{"$f":"Z95*B65","v":0},{"$f":"AA95*B65","v":0},{"$f":"AB95*B65","v":0},{"$f":"AC95*B65","v":0},{"$f":"AD95*B65","v":0},{"$f":"AE95*B65","v":0},{"$f":"AF95*B65","v":0},{"$f":"AG95*B65","v":0},{"$f":"AH95*B65","v":26},{"$f":"AI95*B65","v":0},{"$f":"AJ95*B65","v":0},{"$f":"AK95*B65","v":0},{"$f":"AL95*B65","v":0},{"$f":"AM95*B65","v":0},{"$f":"AN95*B65","v":0},{"$f":"AO95*B65","v":0},{"$f":"AP95*B65","v":26},{"$f":"AQ95*B65","v":0},{"$f":"AR95*B65","v":0},{"$f":"AS95*B65","v":26},{"$f":"AT95*B65","v":31},{"$f":"AU95*B65","v":0},{"$f":"AV95*B65","v":0},{"$f":"AW95*B65","v":0},{"$f":"AX95*B65","v":0},{"$f":"AY95*B65","v":0},null,{"$f":"BA95*B65","v":8},{"$f":"BB95*B65","v":0},{"$f":"BC95*B65","v":0},{"$f":"BD95*B65","v":5.13},{"$f":"BE95*B65","v":0},{"$f":"BF95*B65","v":0},{"$f":"BG95*B65","v":59.5},{"$f":"BH95*B65","v":3.57},{"$f":"BI95*B65","v":0},{"$f":"BJ95*B65","v":424.83},{"$f":"BK95*B65","v":183.26},{"$f":"BL95*B65","v":0},{"$f":"BM95*B65","v":0},{"$f":"BN95*B65","v":0},{"$f":"BO95*B65","v":0},{"$f":"BP95*B65","v":0},{"$f":"BQ95*B65","v":0},{"$f":"BR95*B65","v":0},{"$f":"BS95*B65","v":0},{"$f":"BT95*B65","v":0},{"$f":"BU95*B65","v":50},{"$f":"BV95*B65","v":31},{"$f":"BW95*B65","v":26},{"$f":"BX95*B65","v":51},{"$f":"BY95*B65","v":51},{"$f":"BZ95*B65","v":38},{"$f":"CA95*B65","v":38},{"$f":"CB95*B65","v":49},{"$f":"CC95*B65","v":0},{"$f":"CD95*B65","v":380},{"$f":"CE95*B65","v":24},{"$f":"CF95*B65","v":149},{"$f":"CG95*B65","v":83},{"$f":"CH95*B65","v":32},{"$f":"CI95*B65","v":68},{"$f":"CJ95*B65","v":55},{"$f":"CK95*B65","v":0},{"$f":"CL95*B65","v":0},{"$f":"CM95*B65","v":0},{"$f":"CN95*B65","v":0},{"$f":"CO95*B65","v":0},{"$f":"CP95*B65","v":183},{"$f":"CQ95*B65","v":32},{"$f":"CR95*B65","v":36},{"$f":"CS95*B65","v":26},{"$f":"CT95*B65","v":62},{"$f":"CU95*B65","v":33},{"$f":"CV95*B65","v":11},{"$f":"CW95*B65","v":0},{"$f":"CX95*B65","v":0},{"$f":"CY95*B65","v":494},{"$f":"CZ95*B65","v":699},{"$f":"DA95*B65","v":1658},{"$f":"DB95*B65","v":908},{"$f":"DC95*B65","v":7270},{"$f":"DD95*B65","v":3816},{"$f":"DE95*B65","v":0},{"$f":"DF95*B65","v":688},{"$f":"DG95*B65","v":1443},{"$f":"DH95*B65","v":0},{"$f":"DI95*B65","v":0},{"$f":"DJ95*B65","v":0},{"$f":"DK95*B65","v":37},{"$f":"DL95*B65","v":0},{"$f":"DM95*B65","v":0},{"$f":"DN95*B65","v":0},{"$f":"DO95*B65","v":0},{"$f":"DP95*B65","v":0},{"$f":"DQ95*B65","v":0},{"$f":"DR95*B65","v":5211},{"$f":"DS95*B65","v":0},{"$f":"DT95*B65","v":0},{"$f":"DU95*B65","v":0},{"$f":"DV95*B65","v":0},{"$f":"DW95*B65","v":0},931,0,0,{"$f":"EA95*B65","v":0},{"$f":"EB95*B65","v":0},0,{"$f":"ED95*B65","v":0},{"$f":"EE95*B65","v":0},{"$f":"EF95*B65","v":0}]
[15," Var. Masch'kosten eig. Maschinen",null,null,"€ ",null,0,0,0,0,null,{"$f":"L96*B65","v":98},{"$f":"M96*B65","v":64},{"$f":"N96*B65","v":33},{"$f":"O96*B65","v":21},{"$f":"P96*B65","v":26},{"$f":"Q96*B65","v":0},{"$f":"R96*$B$65","v":105},{"$f":"S96*B65","v":63},{"$f":"T96*B65","v":0},{"$f":"U96*B65","v":8},{"$f":"V96*B65","v":0},{"$f":"W96*B65","v":0},{"$f":"X96*B65","v":23},{"$f":"Y96*B65","v":15},{"$f":"Z96*B65","v":0},{"$f":"AA96*B65","v":0},{"$f":"AB96*B65","v":0},{"$f":"AC96*B65","v":0},{"$f":"AD96*B65","v":0},{"$f":"AE96*B65","v":0},{"$f":"AF96*B65","v":164},{"$f":"AG96*B65","v":51},{"$f":"AH96*B65","v":215},{"$f":"AI96*B65","v":0},{"$f":"AJ96*B65","v":0},{"$f":"AK96*B65","v":250},{"$f":"AL96*B65","v":0},{"$f":"AM96*B65","v":102},{"$f":"AN96*B65","v":154},{"$f":"AO96*B65","v":0},{"$f":"AP96*B65","v":176},{"$f":"AQ96*B65","v":0},{"$f":"AR96*B65","v":0},{"$f":"AS96*B65","v":236},{"$f":"AT96*B65","v":144},{"$f":"AU96*B65","v":0},{"$f":"AV96*B65","v":0},{"$f":"AW96*B65","v":102},{"$f":"AX96*B65","v":0},{"$f":"AY96*B65","v":0},null,{"$f":"BA96*B65","v":40},{"$f":"BB96*B65","v":0},{"$f":"BC96*B65","v":3.08},{"$f":"BD96*B65","v":6.15},{"$f":"BE96*B65","v":0},{"$f":"BF96*B65","v":0},{"$f":"BG96*B65","v":0},{"$f":"BH96*B65","v":4.76},{"$f":"BI96*B65","v":0},{"$f":"BJ96*B65","v":10.71},{"$f":"BK96*B65","v":130.9},{"$f":"BL96*B65","v":0},{"$f":"BM96*B65","v":0},{"$f":"BN96*B65","v":0},{"$f":"BO96*B65","v":0},{"$f":"BP96*B65","v":0},{"$f":"BQ96*B65","v":0},{"$f":"BR96*B65","v":0},{"$f":"BS96*B65","v":0},{"$f":"BT96*B65","v":0},{"$f":"BU96*B65","v":165},{"$f":"BV96*B65","v":129},{"$f":"BW96*B65","v":140},{"$f":"BX96*B65","v":156},{"$f":"BY96*B65","v":157},{"$f":"BZ96*B65","v":152},{"$f":"CA96*B65","v":137},{"$f":"CB96*B65","v":151},{"$f":"CC96*B65","v":0},{"$f":"CD96*B65","v":140},{"$f":"CE96*B65","v":167},{"$f":"CF96*B65","v":133},{"$f":"CG96*B65","v":132},{"$f":"CH96*B65","v":174},{"$f":"CI96*B65","v":167},{"$f":"CJ96*B65","v":130},{"$f":"CK96*B65","v":0},{"$f":"CL96*B65","v":246},{"$f":"CM96*B65","v":252},{"$f":"CN96*B65","v":157},{"$f":"CO96*B65","v":0},{"$f":"CP96*B65","v":106},{"$f":"CQ96*B65","v":115},{"$f":"CR96*B65","v":108},{"$f":"CS96*B65","v":138},{"$f":"CT96*B65","v":132},{"$f":"CU96*B65","v":112},{"$f":"CV96*B65","v":115},{"$f":"CW96*B65","v":0},{"$f":"CX96*B65","v":81},{"$f":"CY96*B65","v":643},{"$f":"CZ96*B65","v":663},{"$f":"DA96*B65","v":547},{"$f":"DB96*B65","v":1026},{"$f":"DC96*B65","v":263},{"$f":"DD96*B65","v":400},{"$f":"DE96*B65","v":0},{"$f":"DF96*B65","v":666},{"$f":"DG96*B65","v":441},{"$f":"DH96*B65","v":0},{"$f":"DI96*B65","v":0},{"$f":"DJ96*B65","v":0},{"$f":"DK96*B65","v":267},{"$f":"DL96*B65","v":0},{"$f":"DM96*B65","v":0},{"$f":"DN96*B65","v":0},{"$f":"DO96*B65","v":0},{"$f":"DP96*B65","v":0},{"$f":"DQ96*B65","v":0},{"$f":"DR96*B65","v":580},{"$f":"DS96*B65","v":0},{"$f":"DT96*B65","v":0},{"$f":"DU96*B65","v":0},{"$f":"DV96*B65","v":0},{"$f":"DW96*B65","v":0},{"$f":"DX96","v":0},0,0,{"$f":"EA96*B65","v":0},{"$f":"EB96*B65","v":0},0,{"$f":"ED96*B65","v":0},{"$f":"EE96*B65","v":0},{"$f":"EF96*B65","v":0}]
[16," Lohnunternehmer, MR, Transporte",null,null,"€ ",null,0,0,0,0,null,{"$f":"L97*B65","v":83},{"$f":"M97*B65","v":71},{"$f":"N97*B65","v":20},{"$f":"O97*B65","v":36},{"$f":"P97*B65","v":0},{"$f":"Q97*B65","v":0},{"$f":"R97*$B$65","v":0},{"$f":"S97*B65","v":0},{"$f":"T97*B65","v":0},{"$f":"U97*B65","v":0},{"$f":"V97*B65","v":0},{"$f":"W97*B65","v":0},{"$f":"X97*B65","v":0},{"$f":"Y97*B65","v":0},{"$f":"Z97*B65","v":0},{"$f":"AA97*B65","v":0},{"$f":"AB97*B65","v":0},{"$f":"AC97*B65","v":0},{"$f":"AD97*B65","v":0},{"$f":"AE97*B65","v":0},{"$f":"AF97*B65","v":0},{"$f":"AG97*B65","v":11},{"$f":"AH97*B65","v":0},{"$f":"AI97*B65","v":0},{"$f":"AJ97*B65","v":0},{"$f":"AK97*B65","v":0},{"$f":"AL97*B65","v":0},{"$f":"AM97*B65","v":821},{"$f":"AN97*B65","v":0},{"$f":"AO97*B65","v":0},{"$f":"AP97*B65","v":298},{"$f":"AQ97*B65","v":0},{"$f":"AR97*B65","v":0},{"$f":"AS97*B65","v":0},{"$f":"AT97*B65","v":149},{"$f":"AU97*B65","v":0},{"$f":"AV97*B65","v":0},{"$f":"AW97*B65","v":0},{"$f":"AX97*B65","v":0},{"$f":"AY97*B65","v":0},null,{"$f":"BA97*B65","v":0},{"$f":"BB97*B65","v":0},{"$f":"BC97*B65","v":0},{"$f":"BD97*B65","v":6.15},{"$f":"BE97*B65","v":0},{"$f":"BF97*B65","v":0},{"$f":"BG97*B65","v":0},{"$f":"BH97*B65","v":0},{"$f":"BI97*B65","v":0},{"$f":"BJ97*B65","v":132.09},{"$f":"BK97*B65","v":262.99},{"$f":"BL97*B65","v":71.400000000000006},{"$f":"BM97*B65","v":0},{"$f":"BN97*B65","v":0},{"$f":"BO97*B65","v":0},{"$f":"BP97*B65","v":0},{"$f":"BQ97*B65","v":0},{"$f":"BR97*B65","v":0},{"$f":"BS97*B65","v":0},{"$f":"BT97*B65","v":0},{"$f":"BU97*B65","v":188},{"$f":"BV97*B65","v":139},{"$f":"BW97*B65","v":133},{"$f":"BX97*B65","v":188},{"$f":"BY97*B65","v":188},{"$f":"BZ97*B65","v":188},{"$f":"CA97*B65","v":188},{"$f":"CB97*B65","v":188},{"$f":"CC97*B65","v":0},{"$f":"CD97*B65","v":305},{"$f":"CE97*B65","v":359},{"$f":"CF97*B65","v":205},{"$f":"CG97*B65","v":206},{"$f":"CH97*B65","v":215},{"$f":"CI97*B65","v":205},{"$f":"CJ97*B65","v":149},{"$f":"CK97*B65","v":0},{"$f":"CL97*B65","v":521},{"$f":"CM97*B65","v":521},{"$f":"CN97*B65","v":425},{"$f":"CO97*B65","v":0},{"$f":"CP97*B65","v":157},{"$f":"CQ97*B65","v":157},{"$f":"CR97*B65","v":133},{"$f":"CS97*B65","v":215},{"$f":"CT97*B65","v":149},{"$f":"CU97*B65","v":149},{"$f":"CV97*B65","v":383},{"$f":"CW97*B65","v":0},{"$f":"CX97*B65","v":0},{"$f":"CY97*B65","v":0},{"$f":"CZ97*B65","v":0},{"$f":"DA97*B65","v":709},{"$f":"DB97*B65","v":42},{"$f":"DC97*B65","v":708},{"$f":"DD97*B65","v":51},{"$f":"DE97*B65","v":0},{"$f":"DF97*B65","v":0},{"$f":"DG97*B65","v":0},{"$f":"DH97*B65","v":0},{"$f":"DI97*B65","v":0},{"$f":"DJ97*B65","v":0},{"$f":"DK97*B65","v":633},{"$f":"DL97*B65","v":0},{"$f":"DM97*B65","v":0},{"$f":"DN97*B65","v":0},{"$f":"DO97*B65","v":0},{"$f":"DP97*B65","v":0},{"$f":"DQ97*B65","v":0},{"$f":"DR97*B65","v":80},{"$f":"DS97*B65","v":0},{"$f":"DT97*B65","v":0},{"$f":"DU97*B65","v":0},{"$f":"DV97*B65","v":0},{"$f":"DW97*B65","v":0},0,0,0,{"$f":"EA97*B65","v":0},{"$f":"EB97*B65","v":0},0,{"$f":"ED97*B65","v":0},{"$f":"EE97*B65","v":0},{"$f":"EF97*B65","v":0}]
[17," Variable Löhne",null,null,"€ ",null,0,0,0,0,null,{"$f":"L98","v":0},{"$f":"M98","v":0},0,0,0,0,{"$f":"R98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY98","v":0},{"$f":"DZ98","v":0},0,0,0,0,0,0,0]
[18," Summe variable Kosten",null,null,"€ ",null,0,0,0,0,null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L16:L22,L23:L25))","v":2151},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M16:M22,M23:M25))","v":1085},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N16:N22,N23:N25))","v":892},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O16:O22,O23:O25))","v":802},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P16:P22,P23:P25))","v":622},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q16:Q22,Q23:Q25))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R16:R22,R23:R25))","v":804},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S16:S22,S23:S25))","v":2226},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T16:T22,T23:T25))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U16:U22,U23:U25))","v":98},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V16:V22,V23:V25))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W16:W22,W23:W25))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X16:X22,X23:X25))","v":63},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y16:Y22,Y23:Y25))","v":181},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z16:Z22,Z23:Z25))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA16:AA22,AA23:AA25))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB16:AB22,AB23:AB25))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC16:AC22,AC23:AC25))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD16:AD22,AD23:AD25))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE16:AE22,AE23:AE25))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF16:AF22,AF23:AF25))","v":281},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG16:AG22,AG23:AG25))","v":253},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH16:AH22,AH23:AH25))","v":454},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI16:AI22,AI23:AI25))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ16:AJ22,AJ23:AJ25))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK16:AK22,AK23:AK25))","v":390},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL16:AL22,AL23:AL25))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM16:AM22,AM23:AM25))","v":1133},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN16:AN22,AN23:AN25))","v":217},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO16:AO22,AO23:AO25))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP16:AP22,AP23:AP25))","v":1019},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ16:AQ22,AQ23:AQ25))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR16:AR22,AR23:AR25))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS16:AS22,AS23:AS25))","v":525},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT16:AT22,AT23:AT25))","v":664},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU16:AU22,AU23:AU25))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV16:AV22,AV23:AV25))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW16:AW22,AW23:AW25))","v":186},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX16:AX22,AX23:AX25))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY16:AY22,AY23:AY25))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ16:AZ22,AZ23:AZ25))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA16:BA22,BA23:BA25))","v":1438},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB16:BB22,BB23:BB25))","v":65.81},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC16:BC22,BC23:BC25))","v":151.94999999999999},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD16:BD22,BD23:BD25))","v":217.13},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE16:BE22,BE23:BE25))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF16:BF22,BF23:BF25))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG16:BG22,BG23:BG25))","v":2529.23},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH16:BH22,BH23:BH25))","v":191.77},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI16:BI22,BI23:BI25))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ16:BJ22,BJ23:BJ25))","v":1215.92},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK16:BK22,BK23:BK25))","v":1510.55},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL16:BL22,BL23:BL25))","v":2170.96},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM16:BM22,BM23:BM25))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN16:BN22,BN23:BN25))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO16:BO22,BO23:BO25))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP16:BP22,BP23:BP25))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ16:BQ22,BQ23:BQ25))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR16:BR22,BR23:BR25))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS16:BS22,BS23:BS25))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT16:BT22,BT23:BT25))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU16:BU22,BU23:BU25))","v":972},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV16:BV22,BV23:BV25))","v":712},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW16:BW22,BW23:BW25))","v":801},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX16:BX22,BX23:BX25))","v":788},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY16:BY22,BY23:BY25))","v":848},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ16:BZ22,BZ23:BZ25))","v":778},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA16:CA22,CA23:CA25))","v":687},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB16:CB22,CB23:CB25))","v":857},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC16:CC22,CC23:CC25))","v":168},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD16:CD22,CD23:CD25))","v":1406},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE16:CE22,CE23:CE25))","v":1113},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF16:CF22,CF23:CF25))","v":960},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG16:CG22,CG23:CG25))","v":838},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH16:CH22,CH23:CH25))","v":956},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI16:CI22,CI23:CI25))","v":767},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ16:CJ22,CJ23:CJ25))","v":763},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK16:CK22,CK23:CK25))","v":20},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL16:CL22,CL23:CL25))","v":2758},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM16:CM22,CM23:CM25))","v":2834},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN16:CN22,CN23:CN25))","v":1555},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO16:CO22,CO23:CO25))","v":20},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP16:CP22,CP23:CP25))","v":959},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ16:CQ22,CQ23:CQ25))","v":547},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR16:CR22,CR23:CR25))","v":667},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS16:CS22,CS23:CS25))","v":909},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT16:CT22,CT23:CT25))","v":586},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU16:CU22,CU23:CU25))","v":738},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV16:CV22,CV23:CV25))","v":930},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW16:CW22,CW23:CW25))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX16:CX22,CX23:CX25))","v":167},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY16:CY22,CY23:CY25))","v":2753},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ16:CZ22,CZ23:CZ25))","v":2975},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA16:DA22,DA23:DA25))","v":4366},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB16:DB22,DB23:DB25))","v":3317},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC16:DC22,DC23:DC25))","v":16163},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD16:DD22,DD23:DD25))","v":5854},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE16:DE22,DE23:DE25))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF16:DF22,DF23:DF25))","v":1583},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG16:DG22,DG23:DG25))","v":2117},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH16:DH22,DH23:DH25))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI16:DI22,DI23:DI25))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ16:DJ22,DJ23:DJ25))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK16:DK22,DK23:DK25))","v":1421},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL16:DL22,DL23:DL25))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM16:DM22,DM23:DM25))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN16:DN22,DN23:DN25))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO16:DO22,DO23:DO25))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP16:DP22,DP23:DP25))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ16:DQ22,DQ23:DQ25))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR16:DR22,DR23:DR25))","v":6921},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS16:DS22,DS23:DS25))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT16:DT22,DT23:DT25))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU16:DU22,DU23:DU25))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV16:DV22,DV23:DV25))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW16:DW22,DW23:DW25))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX16:DX22,DX23:DX25))","v":1017},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY16:DY22,DY23:DY25))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ16:DZ22,DZ23:DZ25))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA16:EA22,EA23:EA25))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB16:EB22,EB23:EB25))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC16:EC22,EC23:EC25))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED16:ED22,ED23:ED25))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE16:EE22,EE23:EE25))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF16:EF22,EF23:EF25))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L26:EF26)","v":0}]
[19," Deckungsbeitrag",null,null,"€ ",null,0,0,0,0,null,{"$f":"SUM(L15)-SUM(L26)","v":1937},{"$f":"SUM(M15)-SUM(M26)","v":809},630,856,503,0,1500,-181,0,22,0,0,267,259,0,0,0,0,0,0,-281,-253,-454,0,0,610,0,-1133,-217,0,-1019,0,0,-525,-664,0,0,-186,0,0,0,782,7.22,16.05,269.74,0,0,3320.07,14.03,0,557.67999999999995,2219.4499999999998,83.04,0,0,0,0,0,0,0,0,684,302,69,430,{"$f":"SUM(BY15)-SUM(BY26)","v":720},530,717,531,750,556,721,240,417,744,83,-175,-20,1875,4321,1085,-20,-305,-97,-667,-909,-228,134,10,0,-167,3817,9025,15134,6883,7213,3379,0,13777,3504,0,0,0,3979,0,0,0,0,0,0,19279,0,0,0,0,0,2598,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:                      "]
[null,null,null,null,null,null,null,null,null,null,"wb. Kälber je Kuh   ",{"$f":"L103","v":0.5},null,null,"kg je wb. Absetzerkalb, €   ",{"$f":"P103","v":270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %"]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je wb. Kalb, €   ",{"$f":"L104*$D$65","v":281},null,null,"Preis je kg für wb. Kalb, €   ",{"$f":"P104*$D$65","v":2.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF104","v":80},{"$f":"AG104","v":64},65,0,0,70,0,70,70,null,{"$f":"AP104","v":50},{"$f":"AQ104","v":0},50,70,70,70,70,70,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU104","v":30},{"$f":"BV104","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,90,90,30,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"ml. Kälber je Kuh   ",0.5,null,null,"kg je ml. Absetzerkalb, €   ",{"$f":"P105","v":310}]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je ml. Kalb, €   ",{"$f":"L106*$D$65","v":104},null,null,"Preis je kg für ml. Kalb, €   ",{"$f":"P106*$D$65","v":3.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:             "]
[null,null,null,null,null,null,null,null,null,null,"verk. Kuh je Kuh (Best.)   ",0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Altsau je ZS   ",{"$f":"BA107","v":0.43}]
[null,null,null,null,null,null,null,null,null,null,"Preis je verk. Kuh , €   ",{"$f":"L108*$D$65","v":894},null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!M$64=0,0.15,1/'1 KaP'!M$64)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis Altsau €   ",{"$f":"BA108*D65","v":218}]
[null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. (o.Präm.) €   ",0,null,null,"Preis je verk. Kuh , €   ",{"$f":"P109*$D$65","v":1047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. bar (ohne Präm.) €   ",{"$f":"BA109*D65","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(L30*L31,L32*L33,L34*L35,L36)","v":488},null,null,"So. Nebenleist. (o.Präm.) €   ",{"$f":"P110","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,null,null,null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(BA34*BA35,BA36)","v":94}]
[null,null,null,null,null,null,null,null,null,null," Kraftfutter:                           ",null,null,null,"Summe €   ",{"$f":"SUM(P35*P36,P37)","v":209},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,null,null,null,null,null," Kraftfutter:   "]
[null,null,null,null,null,null,null,null,null,null,"Verkaufte Milch kg/Kuh   ",{"$f":"L112","v":8000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Aufgez. Ferkel je Zuchtsau   ",{"$f":"BA112","v":30}]
[null,null,null,null,null,null,null,null,null,null," + Milch an Kälber kg/Kuh   ",{"$f":"L113","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," kg Ferkelfutter je Ferkel   ",{"$f":"BA113","v":40}]
[null,null,null,null,null,null,null,null,null,null,"dav. Milch aus  Grundfutter kg/Kuh   ",{"$f":"L114","v":3100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Ferkelfutter in kg je Zuchtsau   ",{"$f":"BA114","v":1200}]
[null,null,null,null,null,null,null,null,null,null,"verbleibt Milch aus Kraftfutter kg/Kuh   ",{"$f":"L39+L40-L41","v":5100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Ferkelfutterpreis € je t  ",{"$f":"BA115*C65","v":417}]
[null,null,null,null,null,null,null,null,null,null,"kg Milch je kg Kraftfutter   ",{"$f":"L116","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutter kg je Kuh   ",{"$f":"L42/L43","v":2217},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,null,null,null,null,null,null,null,null,null,"Sauenfutter kg je ZS   ",{"$f":"BA117","v":1225}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutterpreis € je t   ",{"$f":"L118*$C$65","v":375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sauenfutterpreis € je t   ",{"$f":"BA118*C65","v":326}]
[null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"L44*L45/1000","v":831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"IF(BA44*BA45=0,0,SUM(BA41*BA42,BA44*BA45)/1000)","v":900}]
[null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"L120*$B$65","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"BA120*B65","v":0}]
[null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",{"$f":"L121*$C$65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",{"$f":"BA121*C65","v":10}]
[null,null,null,null,null,null,null,null,null,null," + Kälberkraftfutter + MAT €   ",{"$f":"L122*$C$65","v":90}]
[null,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je Kuh €   ",{"$f":"SUM(L46:L49)","v":975},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,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je ZS €   ",{"$f":"SUM(BA46:BA48)","v":910}]
[]
[]
[]
[]
[]
[]
[null,"Ist","Ziel"]
[null,"(Regelbest. = 1, Pauschalier. = 2)"]
[null,{"$f":"'1 KaP'!F9","v":2},{"$f":"'1 KaP'!J9","v":2}]
[]
[null,"MwSt-Umrechnung Ist auf Ziel :"]
[null,"MwSt","Zuk.Ldw.","Verk.Ldw.","Forst"]
["%",{"$f":"IF($C$59=1,0,'1 KaP'!J8*100)","v":19},{"$f":"IF($C$59=1,0,'1 KaP'!K8*100)","v":7},{"$f":"IF($C$59=1,0,'1 KaP'!L8*100)","v":9},{"$f":"IF($C$59=1,0,'1 KaP'!M8*100)","v":5.5}]
[null,"wählbare Umrechnungsfaktoren:"]
[null,{"$f":"1+B63/100","v":1.19},{"$f":"1+C63/100","v":1.07},{"$f":"1+D63/100","v":1.0900000000000001},{"$f":"1+E63/100","v":1.0549999999999999},{"$f":"1+F63/100","v":1}]
[]
[]
[null,"Mineral.","Preis €","Preisbasis"]
[null,"Ergänzungs-","je kg","ggf.",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,"Entzug je ",null,null,null,null,null,null,null,null,null,"Entzug je ",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,"Entzug je ",null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,"Entzug je ",null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,null,null,null,null,"Entzug je ",null,null,null,null,null,"Entzug je "]
[null,"dünger","netto","incl. MwSt",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,"1000 kg Ertrag",null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",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,"1000 kg Ertrag",null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,"1000 kg Ertrag",null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,null,null,null,null,"1000 kg Ertrag",null,null,null,null,null,"1000 kg Ertrag"]
[null,"N",{"$f":"'6 Db_I'!C80","v":1.19},{"$f":"IF(B$65>0,C71*$B$65,C71)","v":1.42},"Nährstoffentzug je 1000 kg Ertrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!AF80","v":22},{"$f":"'6 Db_I'!AG80","v":22},{"$f":"'6 Db_I'!AH80","v":22},{"$f":"'6 Db_I'!AI80","v":22},{"$f":"'6 Db_I'!AJ80","v":0},{"$f":"'6 Db_I'!AK80","v":22},{"$f":"'6 Db_I'!AL80","v":22},{"$f":"'6 Db_I'!AM80","v":28},{"$f":"'6 Db_I'!AN80","v":22},{"$f":"'6 Db_I'!AO80","v":0},{"$f":"'6 Db_I'!AP80","v":3.3},{"$f":"'6 Db_I'!AQ80","v":0},{"$f":"'6 Db_I'!AR80","v":0},{"$f":"'6 Db_I'!AS80","v":26},{"$f":"'6 Db_I'!AT80","v":18},{"$f":"'6 Db_I'!AU80","v":0},{"$f":"'6 Db_I'!AV80","v":0},{"$f":"'6 Db_I'!AW80","v":33},{"$f":"'6 Db_I'!AX80","v":0},{"$f":"'6 Db_I'!AY80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!BU80","v":21},{"$f":"'6 Db_I'!BV80","v":21},{"$f":"'6 Db_I'!BW80","v":23},{"$f":"'6 Db_I'!BX80","v":15},{"$f":"'6 Db_I'!BY80","v":17},{"$f":"'6 Db_I'!BZ80","v":14},{"$f":"'6 Db_I'!CA80","v":15},{"$f":"'6 Db_I'!CB80","v":18},{"$f":"'6 Db_I'!CC80","v":15},{"$f":"'6 Db_I'!CD80","v":15},{"$f":"'6 Db_I'!CE80","v":9},{"$f":"'6 Db_I'!CF80","v":0},{"$f":"'6 Db_I'!CG80","v":0},{"$f":"'6 Db_I'!CH80","v":33},{"$f":"'6 Db_I'!CI80","v":33},{"$f":"'6 Db_I'!CJ80","v":28},{"$f":"'6 Db_I'!CK80","v":35},{"$f":"'6 Db_I'!CL80","v":4},{"$f":"'6 Db_I'!CM80","v":3},{"$f":"'6 Db_I'!CN80","v":1.8},{"$f":"'6 Db_I'!CO80","v":22},{"$f":"'6 Db_I'!CP80","v":58},{"$f":"'6 Db_I'!CQ80","v":0},{"$f":"'6 Db_I'!CR80","v":18},{"$f":"'6 Db_I'!CS80","v":3.3},{"$f":"'6 Db_I'!CT80","v":35},{"$f":"'6 Db_I'!CU80","v":33},{"$f":"'6 Db_I'!CV80","v":10},{"$f":"'6 Db_I'!CW80","v":0},{"$f":"'6 Db_I'!CX80","v":0},{"$f":"'6 Db_I'!CY80","v":4},{"$f":"'6 Db_I'!CZ80","v":30},{"$f":"'6 Db_I'!DA80","v":3.5},{"$f":"'6 Db_I'!DB80","v":30},{"$f":"'6 Db_I'!DC80","v":1.7},{"$f":"'6 Db_I'!DD80","v":1.1000000000000001},{"$f":"'6 Db_I'!DE80","v":1.1000000000000001},{"$f":"'6 Db_I'!DF80","v":1.8},{"$f":"'6 Db_I'!DG80","v":1.8},{"$f":"'6 Db_I'!DH80","v":1.8},{"$f":"'6 Db_I'!DI80","v":1.8},{"$f":"'6 Db_I'!DJ80","v":0},{"$f":"'6 Db_I'!DK80","v":3},{"$f":"'6 Db_I'!DL80","v":0},{"$f":"'6 Db_I'!DM80","v":0},{"$f":"'6 Db_I'!DN80","v":0},{"$f":"'6 Db_I'!DO80","v":0},{"$f":"'6 Db_I'!DP80","v":0},{"$f":"'6 Db_I'!DQ80","v":0},{"$f":"'6 Db_I'!DR80","v":2.5},{"$f":"'6 Db_I'!DS80","v":0}]
[null,"P2O5",{"$f":"'6 Db_I'!C81","v":0.77},{"$f":"IF(B$65>0,C72*$B$65,C72)","v":0.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!AF81","v":9.5},{"$f":"'6 Db_I'!AG81","v":9.5},{"$f":"'6 Db_I'!AH81","v":9.5},{"$f":"'6 Db_I'!AI81","v":9.5},{"$f":"'6 Db_I'!AJ81","v":0},{"$f":"'6 Db_I'!AK81","v":9.5},{"$f":"'6 Db_I'!AL81","v":9.5},{"$f":"'6 Db_I'!AM81","v":10},{"$f":"'6 Db_I'!AN81","v":9.5},{"$f":"'6 Db_I'!AO81","v":0},{"$f":"'6 Db_I'!AP81","v":1.8},{"$f":"'6 Db_I'!AQ81","v":0},{"$f":"'6 Db_I'!AR81","v":0},{"$f":"'6 Db_I'!AS81","v":7},{"$f":"'6 Db_I'!AT81","v":8},{"$f":"'6 Db_I'!AU81","v":0},{"$f":"'6 Db_I'!AV81","v":0},{"$f":"'6 Db_I'!AW81","v":18},{"$f":"'6 Db_I'!AX81","v":0},{"$f":"'6 Db_I'!AY81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!BU81","v":8},{"$f":"'6 Db_I'!BV81","v":8},{"$f":"'6 Db_I'!BW81","v":8},{"$f":"'6 Db_I'!BX81","v":8},{"$f":"'6 Db_I'!BY81","v":8},{"$f":"'6 Db_I'!BZ81","v":8},{"$f":"'6 Db_I'!CA81","v":8},{"$f":"'6 Db_I'!CB81","v":8},{"$f":"'6 Db_I'!CC81","v":8},{"$f":"'6 Db_I'!CD81","v":8},{"$f":"'6 Db_I'!CE81","v":5},{"$f":"'6 Db_I'!CF81","v":12},{"$f":"'6 Db_I'!CG81","v":11},{"$f":"'6 Db_I'!CH81","v":18},{"$f":"'6 Db_I'!CI81","v":18},{"$f":"'6 Db_I'!CJ81","v":16},{"$f":"'6 Db_I'!CK81","v":12},{"$f":"'6 Db_I'!CL81","v":1.4},{"$f":"'6 Db_I'!CM81","v":1.5},{"$f":"'6 Db_I'!CN81","v":1},{"$f":"'6 Db_I'!CO81","v":10},{"$f":"'6 Db_I'!CP81","v":16},{"$f":"'6 Db_I'!CQ81","v":5.3},{"$f":"'6 Db_I'!CR81","v":8},{"$f":"'6 Db_I'!CS81","v":1.8},{"$f":"'6 Db_I'!CT81","v":12},{"$f":"'6 Db_I'!CU81","v":18},{"$f":"'6 Db_I'!CV81","v":6},{"$f":"'6 Db_I'!CW81","v":0},{"$f":"'6 Db_I'!CX81","v":0},{"$f":"'6 Db_I'!CY81","v":1.5},{"$f":"'6 Db_I'!CZ81","v":4},{"$f":"'6 Db_I'!DA81","v":1.5},{"$f":"'6 Db_I'!DB81","v":14},{"$f":"'6 Db_I'!DC81","v":5},{"$f":"'6 Db_I'!DD81","v":0.3},{"$f":"'6 Db_I'!DE81","v":0.3},{"$f":"'6 Db_I'!DF81","v":0.6},{"$f":"'6 Db_I'!DG81","v":0.6},{"$f":"'6 Db_I'!DH81","v":0.6},{"$f":"'6 Db_I'!DI81","v":0.6},{"$f":"'6 Db_I'!DJ81","v":0},{"$f":"'6 Db_I'!DK81","v":0.5},{"$f":"'6 Db_I'!DL81","v":0},{"$f":"'6 Db_I'!DM81","v":0},{"$f":"'6 Db_I'!DN81","v":0},{"$f":"'6 Db_I'!DO81","v":0},{"$f":"'6 Db_I'!DP81","v":0},{"$f":"'6 Db_I'!DQ81","v":0},{"$f":"'6 Db_I'!DR81","v":1},{"$f":"'6 Db_I'!DS81","v":0}]
[null,"K2O",{"$f":"'6 Db_I'!C82","v":0.7},{"$f":"IF(B$65>0,C73*$B$65,C73)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!AF82","v":29},{"$f":"'6 Db_I'!AG82","v":29},{"$f":"'6 Db_I'!AH82","v":29},{"$f":"'6 Db_I'!AI82","v":29},{"$f":"'6 Db_I'!AJ82","v":0},{"$f":"'6 Db_I'!AK82","v":29},{"$f":"'6 Db_I'!AL82","v":229},{"$f":"'6 Db_I'!AM82","v":30},{"$f":"'6 Db_I'!AN82","v":29},{"$f":"'6 Db_I'!AO82","v":0},{"$f":"'6 Db_I'!AP82","v":1.6},{"$f":"'6 Db_I'!AQ82","v":0},{"$f":"'6 Db_I'!AR82","v":0},{"$f":"'6 Db_I'!AS82","v":31},{"$f":"'6 Db_I'!AT82","v":6},{"$f":"'6 Db_I'!AU82","v":0},{"$f":"'6 Db_I'!AV82","v":0},{"$f":"'6 Db_I'!AW82","v":10},{"$f":"'6 Db_I'!AX82","v":0},{"$f":"'6 Db_I'!AY82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!BU82","v":6},{"$f":"'6 Db_I'!BV82","v":6},{"$f":"'6 Db_I'!BW82","v":6},{"$f":"'6 Db_I'!BX82","v":6},{"$f":"'6 Db_I'!BY82","v":6},{"$f":"'6 Db_I'!BZ82","v":6},{"$f":"'6 Db_I'!CA82","v":6},{"$f":"'6 Db_I'!CB82","v":6},{"$f":"'6 Db_I'!CC82","v":6},{"$f":"'6 Db_I'!CD82","v":6},{"$f":"'6 Db_I'!CE82","v":4},{"$f":"'6 Db_I'!CF82","v":14},{"$f":"'6 Db_I'!CG82","v":14},{"$f":"'6 Db_I'!CH82","v":10},{"$f":"'6 Db_I'!CI82","v":10},{"$f":"'6 Db_I'!CJ82","v":24},{"$f":"'6 Db_I'!CK82","v":10},{"$f":"'6 Db_I'!CL82","v":6},{"$f":"'6 Db_I'!CM82","v":6},{"$f":"'6 Db_I'!CN82","v":2.5},{"$f":"'6 Db_I'!CO82","v":29},{"$f":"'6 Db_I'!CP82","v":17},{"$f":"'6 Db_I'!CQ82","v":11.6},{"$f":"'6 Db_I'!CR82","v":6},{"$f":"'6 Db_I'!CS82","v":1.6},{"$f":"'6 Db_I'!CT82","v":10},{"$f":"'6 Db_I'!CU82","v":10},{"$f":"'6 Db_I'!CV82","v":22},{"$f":"'6 Db_I'!CW82","v":0},{"$f":"'6 Db_I'!CX82","v":0},{"$f":"'6 Db_I'!CY82","v":0.3},{"$f":"'6 Db_I'!CZ82","v":54.5},{"$f":"'6 Db_I'!DA82","v":3.5},{"$f":"'6 Db_I'!DB82","v":38},{"$f":"'6 Db_I'!DC82","v":2.8},{"$f":"'6 Db_I'!DD82","v":1.9},{"$f":"'6 Db_I'!DE82","v":1.9},{"$f":"'6 Db_I'!DF82","v":3},{"$f":"'6 Db_I'!DG82","v":3},{"$f":"'6 Db_I'!DH82","v":3},{"$f":"'6 Db_I'!DI82","v":3},{"$f":"'6 Db_I'!DJ82","v":0},{"$f":"'6 Db_I'!DK82","v":3.5},{"$f":"'6 Db_I'!DL82","v":0},{"$f":"'6 Db_I'!DM82","v":0},{"$f":"'6 Db_I'!DN82","v":0},{"$f":"'6 Db_I'!DO82","v":0},{"$f":"'6 Db_I'!DP82","v":0},{"$f":"'6 Db_I'!DQ82","v":0},{"$f":"'6 Db_I'!DR82","v":4},{"$f":"'6 Db_I'!DS82","v":0}]
[null,"MgO",{"$f":"'6 Db_I'!C83","v":0.7},{"$f":"IF(B$65>0,C74*$B$65,C74)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!AF83","v":4.8},{"$f":"'6 Db_I'!AG83","v":4.8},{"$f":"'6 Db_I'!AH83","v":4.8},{"$f":"'6 Db_I'!AI83","v":4.8},{"$f":"'6 Db_I'!AJ83","v":0},{"$f":"'6 Db_I'!AK83","v":4.8},{"$f":"'6 Db_I'!AL83","v":4.8},{"$f":"'6 Db_I'!AM83","v":7},{"$f":"'6 Db_I'!AN83","v":4.8},{"$f":"'6 Db_I'!AO83","v":0},{"$f":"'6 Db_I'!AP83","v":0.5},{"$f":"'6 Db_I'!AQ83","v":0},{"$f":"'6 Db_I'!AR83","v":0},{"$f":"'6 Db_I'!AS83","v":4},{"$f":"'6 Db_I'!AT83","v":2},{"$f":"'6 Db_I'!AU83","v":0},{"$f":"'6 Db_I'!AV83","v":0},{"$f":"'6 Db_I'!AW83","v":5},{"$f":"'6 Db_I'!AX83","v":0},{"$f":"'6 Db_I'!AY83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!BU83","v":2},{"$f":"'6 Db_I'!BV83","v":2},{"$f":"'6 Db_I'!BW83","v":2},{"$f":"'6 Db_I'!BX83","v":2},{"$f":"'6 Db_I'!BY83","v":2},{"$f":"'6 Db_I'!BZ83","v":2},{"$f":"'6 Db_I'!CA83","v":2},{"$f":"'6 Db_I'!CB83","v":2},{"$f":"'6 Db_I'!CC83","v":2},{"$f":"'6 Db_I'!CD83","v":2},{"$f":"'6 Db_I'!CE83","v":1},{"$f":"'6 Db_I'!CF83","v":2},{"$f":"'6 Db_I'!CG83","v":2},{"$f":"'6 Db_I'!CH83","v":5},{"$f":"'6 Db_I'!CI83","v":5},{"$f":"'6 Db_I'!CJ83","v":6},{"$f":"'6 Db_I'!CK83","v":5},{"$f":"'6 Db_I'!CL83","v":2},{"$f":"'6 Db_I'!CM83","v":1.5},{"$f":"'6 Db_I'!CN83","v":0.8},{"$f":"'6 Db_I'!CO83","v":5},{"$f":"'6 Db_I'!CP83","v":5},{"$f":"'6 Db_I'!CQ83","v":1.2},{"$f":"'6 Db_I'!CR83","v":2},{"$f":"'6 Db_I'!CS83","v":0.5},{"$f":"'6 Db_I'!CT83","v":5},{"$f":"'6 Db_I'!CU83","v":5},{"$f":"'6 Db_I'!CV83","v":4},{"$f":"'6 Db_I'!CW83","v":0},{"$f":"'6 Db_I'!CX83","v":0},{"$f":"'6 Db_I'!CY83","v":0},{"$f":"'6 Db_I'!CZ83","v":0},{"$f":"'6 Db_I'!DA83","v":0},{"$f":"'6 Db_I'!DB83","v":0},{"$f":"'6 Db_I'!DC83","v":0},{"$f":"'6 Db_I'!DD83","v":0},{"$f":"'6 Db_I'!DE83","v":0},{"$f":"'6 Db_I'!DF83","v":0},{"$f":"'6 Db_I'!DG83","v":0},{"$f":"'6 Db_I'!DH83","v":0},{"$f":"'6 Db_I'!DI83","v":0},{"$f":"'6 Db_I'!DJ83","v":0},{"$f":"'6 Db_I'!DK83","v":0},{"$f":"'6 Db_I'!DL83","v":0},{"$f":"'6 Db_I'!DM83","v":0},{"$f":"'6 Db_I'!DN83","v":0},{"$f":"'6 Db_I'!DO83","v":0},{"$f":"'6 Db_I'!DP83","v":0},{"$f":"'6 Db_I'!DQ83","v":0},{"$f":"'6 Db_I'!DR83","v":0},{"$f":"'6 Db_I'!DS83","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,null,null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,null,"N-Zuschlag je ha",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,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,"N-Zuschlag je ha",null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,null,null,null,null,"N-Zuschlag je ha",null,null,null,null,null,"N-Zuschlag je ha"]
[null,null,"N-Zuschlag je ha",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,{"$f":"'6 Db_I'!AF86","v":-45},{"$f":"'6 Db_I'!AG86","v":-50},{"$f":"'6 Db_I'!AH86","v":-45},{"$f":"'6 Db_I'!AI86","v":0},{"$f":"'6 Db_I'!AJ86","v":0},{"$f":"'6 Db_I'!AK86","v":-45},{"$f":"'6 Db_I'!AL86","v":0},{"$f":"'6 Db_I'!AM86","v":-60},{"$f":"'6 Db_I'!AN86","v":-45},{"$f":"'6 Db_I'!AO86","v":0},{"$f":"'6 Db_I'!AP86","v":0},{"$f":"'6 Db_I'!AQ86","v":0},{"$f":"'6 Db_I'!AR86","v":0},{"$f":"'6 Db_I'!AS86","v":-80},{"$f":"'6 Db_I'!AT86","v":0},{"$f":"'6 Db_I'!AU86","v":0},{"$f":"'6 Db_I'!AV86","v":0},{"$f":"'6 Db_I'!AW86","v":0},{"$f":"'6 Db_I'!AX86","v":0},{"$f":"'6 Db_I'!AY86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!BU86","v":20},{"$f":"'6 Db_I'!BV86","v":20},{"$f":"'6 Db_I'!BW86","v":20},{"$f":"'6 Db_I'!BX86","v":20},{"$f":"'6 Db_I'!BY86","v":20},{"$f":"'6 Db_I'!BZ86","v":20},{"$f":"'6 Db_I'!CA86","v":20},{"$f":"'6 Db_I'!CB86","v":20},{"$f":"'6 Db_I'!CC86","v":20},{"$f":"'6 Db_I'!CD86","v":20},{"$f":"'6 Db_I'!CE86","v":20},{"$f":"'6 Db_I'!CF86","v":0},{"$f":"'6 Db_I'!CG86","v":0},{"$f":"'6 Db_I'!CH86","v":20},{"$f":"'6 Db_I'!CI86","v":20},{"$f":"'6 Db_I'!CJ86","v":0},{"$f":"'6 Db_I'!CK86","v":20},{"$f":"'6 Db_I'!CL86","v":50},{"$f":"'6 Db_I'!CM86","v":20},{"$f":"'6 Db_I'!CN86","v":0},{"$f":"'6 Db_I'!CO86","v":20},{"$f":"'6 Db_I'!CP86","v":-132},{"$f":"'6 Db_I'!CQ86","v":0},{"$f":"'6 Db_I'!CR86","v":0},{"$f":"'6 Db_I'!CS86","v":0},{"$f":"'6 Db_I'!CT86","v":0},{"$f":"'6 Db_I'!CU86","v":20},{"$f":"'6 Db_I'!CV86","v":0},{"$f":"'6 Db_I'!CW86","v":0},{"$f":"'6 Db_I'!CX86","v":0},{"$f":"'6 Db_I'!CY86","v":0},{"$f":"'6 Db_I'!CZ86","v":0},{"$f":"'6 Db_I'!DA86","v":0},{"$f":"'6 Db_I'!DB86","v":0},{"$f":"'6 Db_I'!DC86","v":0},{"$f":"'6 Db_I'!DD86","v":0},{"$f":"'6 Db_I'!DE86","v":0},{"$f":"'6 Db_I'!DF86","v":0},{"$f":"'6 Db_I'!DG86","v":0},{"$f":"'6 Db_I'!DH86","v":0},{"$f":"'6 Db_I'!DI86","v":0},{"$f":"'6 Db_I'!DJ86","v":0},{"$f":"'6 Db_I'!DK86","v":0},{"$f":"'6 Db_I'!DL86","v":0},{"$f":"'6 Db_I'!DM86","v":0},{"$f":"'6 Db_I'!DN86","v":0},{"$f":"'6 Db_I'!DO86","v":0},{"$f":"'6 Db_I'!DP86","v":0},{"$f":"'6 Db_I'!DQ86","v":0},{"$f":"'6 Db_I'!DR86","v":0},{"$f":"'6 Db_I'!DS86","v":0}]
[null,null,"P2O5- Zuschlag je ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!CL87","v":20}]
[null,null,"K2O - Zuschlag je ha",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,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,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,{"$f":"'6 Db_I'!CL88","v":80}]
[]
[null,"Ausgangs-Vorlage für die Ziel-Daten = IST- Daten (ohne MwSt)"]
[null,"(Ausnahme: Der Düngeraufwand wird aufgrund der ZIEL-Erträge und des Entzugs berechnet)"]
[2," Hauptprodukt",null,null,"St, kg, t ",null,null,null,null,null,null,{"$f":"IF('1 KaP'!J60=0,8000,IF(SUM('1 KaP'!J48:J49)=0,8000,MAX('1 KaP'!L48,'1 KaP'!L49)))","v":8000},{"$f":"'6 Db_I'!M10","v":1},{"$f":"'6 Db_I'!N10","v":310},{"$f":"'6 Db_I'!O10","v":390},{"$f":"'6 Db_I'!P10","v":290},{"$f":"'6 Db_I'!Q10","v":1},{"$f":"'6 Db_I'!R10","v":12},{"$f":"'6 Db_I'!S10","v":1},{"$f":"'6 Db_I'!T10","v":0},{"$f":"'6 Db_I'!U10","v":64},{"$f":"'6 Db_I'!V10","v":0},{"$f":"'6 Db_I'!W10","v":0},{"$f":"'6 Db_I'!X10","v":25},{"$f":"'6 Db_I'!Y10","v":700},{"$f":"'6 Db_I'!Z10","v":0},{"$f":"'6 Db_I'!AA10","v":0},{"$f":"'6 Db_I'!AB10","v":0},{"$f":"'6 Db_I'!AC10","v":0},{"$f":"'6 Db_I'!AD10","v":0},{"$f":"'6 Db_I'!AE10","v":0},{"$f":"'6 Db_I'!AF10","v":8},{"$f":"'6 Db_I'!AG10","v":8},{"$f":"'6 Db_I'!AH10","v":9},{"$f":"'6 Db_I'!AI10","v":0},{"$f":"'6 Db_I'!AJ10","v":0},{"$f":"'6 Db_I'!AK10","v":7},{"$f":"'6 Db_I'!AL10","v":0},{"$f":"'6 Db_I'!AM10","v":9},{"$f":"'6 Db_I'!AN10","v":4},{"$f":"'6 Db_I'!AO10","v":0},{"$f":"'6 Db_I'!AP10","v":50},{"$f":"'6 Db_I'!AQ10","v":0},{"$f":"'6 Db_I'!AR10","v":0},{"$f":"'6 Db_I'!AS10","v":10},{"$f":"'6 Db_I'!AT10","v":9},{"$f":"'6 Db_I'!AU10","v":0},{"$f":"'6 Db_I'!AV10","v":0},{"$f":"'6 Db_I'!AW10","v":3},{"$f":"'6 Db_I'!AX10","v":0},{"$f":"'6 Db_I'!AY10","v":1},null,{"$f":"'1 KaP'!K80","v":30},{"$f":"'6 Db_I'!BB10","v":1},{"$f":"'6 Db_I'!BC10","v":96},{"$f":"'6 Db_I'!BD10","v":1},{"$f":"'6 Db_I'!BE10","v":0},{"$f":"'6 Db_I'!BF10","v":0},{"$f":"'6 Db_I'!BG10","v":31500},{"$f":"'6 Db_I'!BH10","v":210},{"$f":"'6 Db_I'!BI10","v":0},{"$f":"'6 Db_I'!BJ10","v":240},{"$f":"'6 Db_I'!BK10","v":100},{"$f":"'6 Db_I'!BL10","v":100},{"$f":"'6 Db_I'!BM10","v":0},{"$f":"'6 Db_I'!BN10","v":0},{"$f":"'6 Db_I'!BO10","v":0},{"$f":"'6 Db_I'!BP10","v":0},{"$f":"'6 Db_I'!BQ10","v":0},{"$f":"'6 Db_I'!BR10","v":0},{"$f":"'6 Db_I'!BS10","v":0},{"$f":"'6 Db_I'!BT10","v":0},{"$f":"'6 Db_I'!BU10","v":8},{"$f":"'6 Db_I'!BV10","v":6},{"$f":"'6 Db_I'!BW10","v":5},{"$f":"'6 Db_I'!BX10","v":7},{"$f":"'6 Db_I'!BY10","v":8},{"$f":"'6 Db_I'!BZ10","v":6},{"$f":"'6 Db_I'!CA10","v":6},{"$f":"'6 Db_I'!CB10","v":7.5},{"$f":"'6 Db_I'!CC10","v":6},{"$f":"'6 Db_I'!CD10","v":9},{"$f":"'6 Db_I'!CE10","v":14},{"$f":"'6 Db_I'!CF10","v":5},{"$f":"'6 Db_I'!CG10","v":5},{"$f":"'6 Db_I'!CH10","v":4},{"$f":"'6 Db_I'!CI10","v":2},{"$f":"'6 Db_I'!CJ10","v":3},{"$f":"'6 Db_I'!CK10","v":0},{"$f":"'6 Db_I'!CL10","v":42.5},{"$f":"'6 Db_I'!CM10","v":45},{"$f":"IF($CN$9=0,60,SUM('1 KaP'!$J$54)/$CN$9)","v":60},{"$f":"'6 Db_I'!CO10","v":0},{"$f":"'6 Db_I'!CP10","v":3},{"$f":"'6 Db_I'!CQ10","v":3},{"$f":"'6 Db_I'!CR10","v":7},{"$f":"'6 Db_I'!CS10","v":50},{"$f":"'6 Db_I'!CT10","v":2},{"$f":"'6 Db_I'!CU10","v":4},{"$f":"'6 Db_I'!CV10","v":8},{"$f":"'6 Db_I'!CW10","v":0},{"$f":"'6 Db_I'!CX10","v":0},{"$f":"'6 Db_I'!CY10","v":9},{"$f":"'6 Db_I'!CZ10","v":3},{"$f":"'6 Db_I'!DA10","v":5},{"$f":"'6 Db_I'!DB10","v":2},{"$f":"'6 Db_I'!DC10","v":16},{"$f":"'6 Db_I'!DD10","v":25},{"$f":"'6 Db_I'!DE10","v":0},{"$f":"'6 Db_I'!DF10","v":12},{"$f":"'6 Db_I'!DG10","v":11},{"$f":"'6 Db_I'!DH10","v":0},{"$f":"'6 Db_I'!DI10","v":0},{"$f":"'6 Db_I'!DJ10","v":0},{"$f":"'6 Db_I'!DK10","v":10},{"$f":"'6 Db_I'!DL10","v":0},{"$f":"'6 Db_I'!DM10","v":0},{"$f":"'6 Db_I'!DN10","v":0},{"$f":"'6 Db_I'!DO10","v":0},{"$f":"'6 Db_I'!DP10","v":0},{"$f":"'6 Db_I'!DQ10","v":0},{"$f":"'6 Db_I'!DR10","v":8},{"$f":"'6 Db_I'!DS10","v":0},{"$f":"'6 Db_I'!DT10","v":0},{"$f":"'6 Db_I'!DU10","v":0},{"$f":"'6 Db_I'!DV10","v":0},{"$f":"'6 Db_I'!DW10","v":0},{"$f":"'6 Db_I'!DX10","v":1},{"$f":"'6 Db_I'!DY10","v":0},{"$f":"'6 Db_I'!DZ10","v":0},{"$f":"'6 Db_I'!EA10","v":0},{"$f":"'6 Db_I'!EB10","v":0},{"$f":"'6 Db_I'!EC10","v":0},{"$f":"'6 Db_I'!ED10","v":0},{"$f":"'6 Db_I'!EE10","v":0},{"$f":"'6 Db_I'!EF10","v":0}]
[3," Preis",null,null,"€ je St, je kg oder je t ",null,null,null,null,null,null,0.41,{"$f":"'6 Db_I'!M11/(1+'6 Db_I'!D75)","v":1607},{"$f":"'6 Db_I'!N11/(1+'6 Db_I'!D75)","v":4.5},{"$f":"'6 Db_I'!O11/(1+'6 Db_I'!D75)","v":3.9},{"$f":"'6 Db_I'!P11/(1+'6 Db_I'!D75)","v":2.9},{"$f":"'6 Db_I'!Q11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!R11/(1+'6 Db_I'!B75)","v":161},{"$f":"'6 Db_I'!S11/(1+'6 Db_I'!D75)","v":1835},{"$f":"'6 Db_I'!T11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!U11/(1+'6 Db_I'!D75)","v":1.51},{"$f":"'6 Db_I'!V11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!W11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!X11/(1+'6 Db_I'!D75)","v":11.5},{"$f":"'6 Db_I'!Y11/(1+'6 Db_I'!D75)","v":0.5},{"$f":"'6 Db_I'!Z11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AA11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AB11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AC11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AD11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AE11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AF11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AG11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AH11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AI11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AJ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AK11/(1+'6 Db_I'!D75)","v":131},{"$f":"'6 Db_I'!AL11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AM11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AN11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AO11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AP11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AQ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AR11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AS11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AT11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AU11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AV11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AW11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AX11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AY11/(1+'6 Db_I'!D75)","v":0},null,{"$f":"'6 Db_I'!BA11/(1+'6 Db_I'!D75)","v":65},{"$f":"'6 Db_I'!BB11/(1+'6 Db_I'!D75)","v":65},{"$f":"'6 Db_I'!BC11/(1+'6 Db_I'!D75)","v":1.61},{"$f":"'6 Db_I'!BD11/(1+'6 Db_I'!D75)","v":404},{"$f":"'6 Db_I'!BE11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BF11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BG11/(1+'6 Db_I'!D75)","v":0.17},{"$f":"'6 Db_I'!BH11/(1+'6 Db_I'!D75)","v":0.9},{"$f":"'6 Db_I'!BI11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BJ11/(1+'6 Db_I'!D75)","v":6.78},{"$f":"'6 Db_I'!BK11/(1+'6 Db_I'!D75)","v":34.22},{"$f":"'6 Db_I'!BL11/(1+'6 Db_I'!D75)","v":20.68},{"$f":"'6 Db_I'!BM11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BN11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BO11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BP11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BQ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BR11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BS11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BT11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BU11/(1+'6 Db_I'!D75)","v":190},{"$f":"'6 Db_I'!BV11/(1+'6 Db_I'!D75)","v":155},{"$f":"'6 Db_I'!BW11/(1+'6 Db_I'!D75)","v":160},{"$f":"'6 Db_I'!BX11/(1+'6 Db_I'!D75)","v":160},{"$f":"'6 Db_I'!BY11/(1+'6 Db_I'!D75)","v":180},{"$f":"'6 Db_I'!BZ11/(1+'6 Db_I'!D75)","v":200},{"$f":"'6 Db_I'!CA11/(1+'6 Db_I'!D75)","v":215},{"$f":"'6 Db_I'!CB11/(1+'6 Db_I'!D75)","v":170},{"$f":"'6 Db_I'!CC11/(1+'6 Db_I'!D75)","v":140},{"$f":"'6 Db_I'!CD11/(1+'6 Db_I'!D75)","v":200},{"$f":"'6 Db_I'!CE11/(1+'6 Db_I'!D75)","v":120},{"$f":"'6 Db_I'!CF11/(1+'6 Db_I'!D75)","v":220},{"$f":"'6 Db_I'!CG11/(1+'6 Db_I'!D75)","v":230},{"$f":"'6 Db_I'!CH11/(1+'6 Db_I'!D75)","v":390},{"$f":"'6 Db_I'!CI11/(1+'6 Db_I'!D75)","v":390},{"$f":"'6 Db_I'!CJ11/(1+'6 Db_I'!D75)","v":180},{"$f":"'6 Db_I'!CK11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CL11/(1+'6 Db_I'!D75)","v":100},{"$f":"'6 Db_I'!CM11/(1+'6 Db_I'!D75)","v":146},{"$f":"'6 Db_I'!CN11/(1+'6 Db_I'!D75)","v":40},{"$f":"'6 Db_I'!CO11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CP11/(1+'6 Db_I'!D75)","v":200},{"$f":"'6 Db_I'!CQ11/(1+'6 Db_I'!D75)","v":138},{"$f":"'6 Db_I'!CR11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CS11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CT11/(1+'6 Db_I'!D75)","v":164},{"$f":"'6 Db_I'!CU11/(1+'6 Db_I'!D75)","v":200},{"$f":"'6 Db_I'!CV11/(1+'6 Db_I'!D75)","v":89},{"$f":"'6 Db_I'!CW11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CX11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CY11/(1+'6 Db_I'!D75)","v":670},{"$f":"'6 Db_I'!CZ11/(1+'6 Db_I'!D75)","v":3670},{"$f":"'6 Db_I'!DA11/(1+'6 Db_I'!D75)","v":3578},{"$f":"'6 Db_I'!DB11/(1+'6 Db_I'!D75)","v":4679},{"$f":"'6 Db_I'!DC11/(1+'6 Db_I'!D75)","v":1340},{"$f":"'6 Db_I'!DD11/(1+'6 Db_I'!D75)","v":328},{"$f":"'6 Db_I'!DE11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DF11/(1+'6 Db_I'!D75)","v":1174},{"$f":"'6 Db_I'!DG11/(1+'6 Db_I'!D75)","v":469},{"$f":"'6 Db_I'!DH11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DI11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DJ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DK11/(1+'6 Db_I'!D75)","v":495},{"$f":"'6 Db_I'!DL11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DM11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DN11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DO11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DP11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DQ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DR11/(1+'6 Db_I'!B75)","v":2752},{"$f":"'6 Db_I'!DS11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DT11/$E$65","v":0},{"$f":"'6 Db_I'!DU11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DV11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DW11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DX11","v":3615},{"$f":"'6 Db_I'!DY11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DZ11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EA11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EB11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EC11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!ED11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EE11/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EF11/(1+'6 Db_I'!D75)","v":0}]
[4," Hauptleistung",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF85:AY85)+SUMPRODUCT(BU$9:DB$9,BU85:DB85)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L85:AE85)+SUMPRODUCT(BA$9:BT$9,BA85:BT85)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC85:EF85)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV85:EF85)","v":0},null,{"$f":"L83*L84","v":3280},1607,1395,1521,841,0,1932,1835,0,97,0,0,288,350,0,0,0,0,0,0,0,0,0,0,0,917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BA83*BA84","v":1950},65,155,404,0,0,5355,189,0,1627.2,3422,2068,0,0,0,0,0,0,0,0,1520,930,800,1120,1440,1200,1290,1275,840,1800,1680,1100,{"$f":"CG83*CG84","v":1150},1560,780,540,0,4250,6570,2400,0,600,414,0,0,328,800,712,0,0,6030,11010,17890,9358,21440,8200,0,14088,5159,0,0,0,4950,0,{"$f":"DM83*DM84","v":0},0,0,0,0,22016,0,0,0,0,0,3615,0,0,0,0,0,0,0,0]
[5," Nebenleistung - ohne Prämien",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF86:AY86)+SUMPRODUCT(BU$9:DB$9,BU86:DB86)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L86:AE86)+SUMPRODUCT(BA$9:BT$9,BA86:BT86)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC86:EF86)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV86:EF86)","v":0},null,{"$f":"L110","v":447},{"$f":"'6 Db_I'!M13/(1+'6 Db_I'!D75)","v":130},{"$f":"'6 Db_I'!N13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!O13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!P13/(1+'6 Db_I'!D75)","v":192},{"$f":"'6 Db_I'!Q13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!R13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!S13/(1+'6 Db_I'!D75)","v":41},{"$f":"'6 Db_I'!T13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!U13/(1+'6 Db_I'!D75)","v":13},{"$f":"'6 Db_I'!V13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!W13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!X13/(1+'6 Db_I'!D75)","v":15},{"$f":"'6 Db_I'!Y13/(1+'6 Db_I'!D75)","v":50},{"$f":"'6 Db_I'!Z13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AA13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AB13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AC13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AD13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AE13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AF13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AG13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AH13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AI13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AJ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AK13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AL13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AM13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AN13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AO13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AP13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AQ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AR13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AS13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AT13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AU13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AV13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AW13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AX13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AY13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!AZ13/(1+'6 Db_I'!D75)","v":0},{"$f":"BA110","v":86},2,{"$f":"'6 Db_I'!BC13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BD13/(1+'6 Db_I'!D75)","v":43},{"$f":"'6 Db_I'!BE13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BF13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BG13/(1+'6 Db_I'!D75)","v":20},{"$f":"'6 Db_I'!BH13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BI13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BJ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BK13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BL13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BM13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BN13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BO13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BP13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BQ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BR13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BS13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BT13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BU13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BV13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BW13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BX13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BY13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!BZ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CA13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CB13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CC13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CD13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CE13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CF13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CG13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CH13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CI13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CJ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CK13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CL13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CM13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CN13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CO13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CP13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CQ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CR13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CS13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CT13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CU13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CV13/(1+'6 Db_I'!D75)","v":150},{"$f":"'6 Db_I'!CW13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CX13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CY13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!CZ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DA13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DB13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DC13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DD13/(1+'6 Db_I'!D75)","v":260},{"$f":"'6 Db_I'!DE13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DF13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DG13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DH13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DI13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DJ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DK13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DL13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DM13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DN13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DO13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DP13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DQ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DR13/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DS13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DT13/$E$65","v":0},{"$f":"'6 Db_I'!DU13/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DW13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DX13","v":0},{"$f":"'6 Db_I'!DY13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!DZ13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EA13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EB13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EC13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!ED13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EE13/(1+'6 Db_I'!D75)","v":0},{"$f":"'6 Db_I'!EF13/(1+'6 Db_I'!D75)","v":0}]
[6," Prämien, Ausgleichszahlungen",null,null,"€ ",null,{"$f":"SUMPRODUCT(AN82:AO82,AN87:AO87)","v":0},{"$f":"SUMPRODUCT(L82:AE82,L87:AE87)+SUMPRODUCT(BA82:BT82,BA87:BT87)","v":0},{"$f":"SUMPRODUCT(DX82:DY82,DX87:DY87)+EE82*EE87","v":0},{"$f":"EE82*EE87","v":0},null,{"$f":"'6 Db_I'!L96","v":0},{"$f":"'6 Db_I'!M96","v":0},{"$f":"'6 Db_I'!N96","v":0},{"$f":"'6 Db_I'!O96","v":0},{"$f":"'6 Db_I'!P96","v":0},{"$f":"'6 Db_I'!Q96","v":0},{"$f":"'6 Db_I'!R96","v":0},{"$f":"'6 Db_I'!S96","v":0},{"$f":"'6 Db_I'!T96","v":0},{"$f":"'6 Db_I'!U96","v":0},{"$f":"'6 Db_I'!V96","v":0},{"$f":"'6 Db_I'!W96","v":0},{"$f":"'6 Db_I'!X96","v":0},{"$f":"'6 Db_I'!Y96","v":0},{"$f":"'6 Db_I'!Z96","v":0},{"$f":"'6 Db_I'!AA96","v":0},{"$f":"'6 Db_I'!AB96","v":0},{"$f":"'6 Db_I'!AC96","v":0},{"$f":"'6 Db_I'!AD96","v":0},{"$f":"'6 Db_I'!AE96","v":0},{"$f":"'6 Db_I'!AF96","v":0},{"$f":"'6 Db_I'!AG96","v":0},{"$f":"'6 Db_I'!AH96","v":0},{"$f":"'6 Db_I'!AI96","v":0},{"$f":"'6 Db_I'!AJ96","v":0},{"$f":"'6 Db_I'!AK96","v":0},{"$f":"'6 Db_I'!AL96","v":0},{"$f":"'6 Db_I'!AM96","v":0},{"$f":"'6 Db_I'!AN96","v":0},{"$f":"'6 Db_I'!AO96","v":0},{"$f":"'6 Db_I'!AP96","v":0},{"$f":"'6 Db_I'!AQ96","v":0},{"$f":"'6 Db_I'!AR96","v":0},{"$f":"'6 Db_I'!AS96","v":0},{"$f":"'6 Db_I'!AT96","v":0},{"$f":"'6 Db_I'!AU96","v":0},{"$f":"'6 Db_I'!AV96","v":0},{"$f":"'6 Db_I'!AW96","v":0},{"$f":"'6 Db_I'!AX96","v":0},{"$f":"'6 Db_I'!AY96","v":0},null,{"$f":"'6 Db_I'!BA96","v":0},{"$f":"'6 Db_I'!BB96","v":0},{"$f":"'6 Db_I'!BC96","v":0},{"$f":"'6 Db_I'!BD96","v":0},{"$f":"'6 Db_I'!BE96","v":0},{"$f":"'6 Db_I'!BF96","v":0},{"$f":"'6 Db_I'!BG96","v":0},{"$f":"'6 Db_I'!BH96","v":0},{"$f":"'6 Db_I'!BI96","v":0},{"$f":"'6 Db_I'!BJ96","v":0},{"$f":"'6 Db_I'!BK96","v":0},{"$f":"'6 Db_I'!BL96","v":0},{"$f":"'6 Db_I'!BM96","v":0},{"$f":"'6 Db_I'!BN96","v":0},{"$f":"'6 Db_I'!BO96","v":0},{"$f":"'6 Db_I'!BP96","v":0},{"$f":"'6 Db_I'!BQ96","v":0},{"$f":"'6 Db_I'!BR96","v":0},{"$f":"'6 Db_I'!BS96","v":0},{"$f":"'6 Db_I'!BT96","v":0},{"$f":"'6 Db_I'!BU96","v":0},{"$f":"'6 Db_I'!BV96","v":0},{"$f":"'6 Db_I'!BW96","v":0},{"$f":"'6 Db_I'!BX96","v":0},{"$f":"'6 Db_I'!BY96","v":0},{"$f":"'6 Db_I'!BZ96","v":0},{"$f":"'6 Db_I'!CA96","v":0},{"$f":"'6 Db_I'!CB96","v":0},{"$f":"'6 Db_I'!CC96","v":0},{"$f":"'6 Db_I'!CD96","v":0},{"$f":"'6 Db_I'!CE96","v":0},{"$f":"'6 Db_I'!CF96","v":0},{"$f":"'6 Db_I'!CG96","v":0},{"$f":"'6 Db_I'!CH96","v":0},{"$f":"'6 Db_I'!CI96","v":0},{"$f":"'6 Db_I'!CJ96","v":0},{"$f":"'6 Db_I'!CK96","v":0},{"$f":"'6 Db_I'!CL96","v":0},{"$f":"'6 Db_I'!CM96","v":0},{"$f":"'6 Db_I'!CN96","v":0},{"$f":"'6 Db_I'!CO96","v":0},{"$f":"'6 Db_I'!CP96","v":0},{"$f":"'6 Db_I'!CQ96","v":0},{"$f":"'6 Db_I'!CR96","v":0},{"$f":"'6 Db_I'!CS96","v":0},{"$f":"'6 Db_I'!CT96","v":0},{"$f":"'6 Db_I'!CU96","v":0},{"$f":"'6 Db_I'!CV96","v":0},{"$f":"'6 Db_I'!CW96","v":0},{"$f":"'6 Db_I'!CX96","v":0},{"$f":"'6 Db_I'!CY96","v":0},{"$f":"'6 Db_I'!CZ96","v":0},{"$f":"'6 Db_I'!DA96","v":0},{"$f":"'6 Db_I'!DB96","v":0},{"$f":"'6 Db_I'!DC96","v":0},{"$f":"'6 Db_I'!DD96","v":0},{"$f":"'6 Db_I'!DE96","v":0},{"$f":"'6 Db_I'!DF96","v":0},{"$f":"'6 Db_I'!DG96","v":0},{"$f":"'6 Db_I'!DH96","v":0},{"$f":"'6 Db_I'!DI96","v":0},{"$f":"'6 Db_I'!DJ96","v":0},{"$f":"'6 Db_I'!DK96","v":0},{"$f":"'6 Db_I'!DL96","v":0},{"$f":"'6 Db_I'!DM96","v":0},{"$f":"'6 Db_I'!DN96","v":0},{"$f":"'6 Db_I'!DO96","v":0},{"$f":"'6 Db_I'!DP96","v":0},{"$f":"'6 Db_I'!DQ96","v":0},{"$f":"'6 Db_I'!DR96","v":0},{"$f":"'6 Db_I'!DS96","v":0},{"$f":"'6 Db_I'!DT96","v":0},{"$f":"'6 Db_I'!DU96","v":0},{"$f":"'6 Db_I'!DV96","v":0},{"$f":"'6 Db_I'!DW96","v":0},{"$f":"'6 Db_I'!DX96","v":0},{"$f":"'6 Db_I'!DY96","v":0},{"$f":"'6 Db_I'!DZ96","v":0},{"$f":"'6 Db_I'!EA96","v":0},{"$f":"'6 Db_I'!EB96","v":0},{"$f":"'6 Db_I'!EC96","v":0},{"$f":"'6 Db_I'!ED96","v":0},{"$f":"'6 Db_I'!EE96","v":0},{"$f":"'6 Db_I'!EF96","v":0}]
[7," Leistung ges.",null,null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF88:AY88)+SUMPRODUCT(BU$9:DB$9,BU88:DB88)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L88:AE88)+SUMPRODUCT(BA$9:BT$9,BA88:BT88)","v":0},{"$f":"SUMPRODUCT(DC$9:EF$9,DC88:EF88)","v":0},{"$f":"SUMPRODUCT(DV$9:EF$9,DV88:EF88)","v":0},null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L85:L87))","v":3727},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M85:M87))","v":1737},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N85:N87))","v":1395},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O85:O87))","v":1521},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P85:P87))","v":1033},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q85:Q87))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R85:R87))","v":1932},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S85:S87))","v":1876},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T85:T87))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U85:U87))","v":110},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V85:V87))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W85:W87))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X85:X87))","v":303},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y85:Y87))","v":400},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z85:Z87))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA85:AA87))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB85:AB87))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC85:AC87))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD85:AD87))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE85:AE87))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF85:AF87))","v":0},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG85:AG87))","v":0},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH85:AH87))","v":0},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI85:AI87))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ85:AJ87))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK85:AK87))","v":917},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL85:AL87))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM85:AM87))","v":0},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN85:AN87))","v":0},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO85:AO87))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP85:AP87))","v":0},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ85:AQ87))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR85:AR87))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS85:AS87))","v":0},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT85:AT87))","v":0},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU85:AU87))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV85:AV87))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW85:AW87))","v":0},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX85:AX87))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY85:AY87))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ85:AZ87))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA85:BA87))","v":2036},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB85:BB87))","v":67},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC85:BC87))","v":155},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD85:BD87))","v":447},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE85:BE87))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF85:BF87))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG85:BG87))","v":5375},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH85:BH87))","v":189},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI85:BI87))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ85:BJ87))","v":1627.2},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK85:BK87))","v":3422},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL85:BL87))","v":2068},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM85:BM87))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN85:BN87))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO85:BO87))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP85:BP87))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ85:BQ87))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR85:BR87))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS85:BS87))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT85:BT87))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU85:BU87))","v":1520},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV85:BV87))","v":930},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW85:BW87))","v":800},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX85:BX87))","v":1120},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY85:BY87))","v":1440},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ85:BZ87))","v":1200},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA85:CA87))","v":1290},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB85:CB87))","v":1275},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC85:CC87))","v":840},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD85:CD87))","v":1800},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE85:CE87))","v":1680},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF85:CF87))","v":1100},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG85:CG87))","v":1150},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH85:CH87))","v":1560},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI85:CI87))","v":780},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ85:CJ87))","v":540},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK85:CK87))","v":0},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL85:CL87))","v":4250},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM85:CM87))","v":6570},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN85:CN87))","v":2400},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO85:CO87))","v":0},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP85:CP87))","v":600},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ85:CQ87))","v":414},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR85:CR87))","v":0},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS85:CS87))","v":0},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT85:CT87))","v":328},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU85:CU87))","v":800},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV85:CV87))","v":862},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW85:CW87))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX85:CX87))","v":0},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY85:CY87))","v":6030},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ85:CZ87))","v":11010},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA85:DA87))","v":17890},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB85:DB87))","v":9358},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC85:DC87))","v":21440},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD85:DD87))","v":8460},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE85:DE87))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF85:DF87))","v":14088},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG85:DG87))","v":5159},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH85:DH87))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI85:DI87))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ85:DJ87))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK85:DK87))","v":4950},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL85:DL87))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM85:DM87))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN85:DN87))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO85:DO87))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP85:DP87))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ85:DQ87))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR85:DR87))","v":22016},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS85:DS87))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT85:DT87))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU85:DU87))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV85:DV87))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW85:DW87))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX85:DX87))","v":3615},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY85:DY87))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ85:DZ87))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA85:EA87))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB85:EB87))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC85:EC87))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED85:ED87))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE85:EE87))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF85:EF87))","v":0},{"$f":"IF(AND(EG9=0,'7 Prod'!$L$4=2),\"\",SUM(EG85:EG87))","v":0},null,{"$f":"SUMPRODUCT(L9:EF9,L88:EF88)","v":0}]
[8," Saatgut ","/ Bestandsergänzung",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF89:AY89)+SUMPRODUCT(BU$9:DB$9,BU89:DB89)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L89:AE89)+SUMPRODUCT(BA$9:BT$9,BA89:BT89)","v":0},0,0,null,{"$f":"IF(SUM(M88)=0,375,SUM(M88)*SUM(L107))","v":573},{"$f":"L104*1.2","v":310},{"$f":"'6 Db_I'!N16/(1+'6 Db_I'!$C$75)","v":207},{"$f":"'6 Db_I'!O16/(1+'6 Db_I'!$C$75)","v":95},{"$f":"N85*1.2*(1/'1 KaP'!M64)","v":335},{"$f":"'6 Db_I'!Q16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!R16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!S16/(1+'6 Db_I'!C75)","v":478},{"$f":"'6 Db_I'!T16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!U16/(1+'6 Db_I'!C75)","v":19},{"$f":"'6 Db_I'!V16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!W16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!X16/(1+'6 Db_I'!C75)","v":5},{"$f":"'6 Db_I'!Y16/(1+'6 Db_I'!C75)","v":28},{"$f":"'6 Db_I'!Z16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AA16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AB16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AC16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AD16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AE16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AF16/(1+'6 Db_I'!C75)","v":9},{"$f":"'6 Db_I'!AG16/(1+'6 Db_I'!C75)","v":9},{"$f":"'6 Db_I'!AH16/(1+'6 Db_I'!C75)","v":9},{"$f":"'6 Db_I'!AI16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AJ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AK16/(1+'6 Db_I'!C75)","v":5},{"$f":"'6 Db_I'!AL16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AM16/(1+'6 Db_I'!C75)","v":9},{"$f":"'6 Db_I'!AN16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AO16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AP16/(1+'6 Db_I'!C75)","v":198},{"$f":"'6 Db_I'!AQ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AR16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AS16/(1+'6 Db_I'!C75)","v":75},{"$f":"'6 Db_I'!AT16/(1+'6 Db_I'!C75)","v":117},{"$f":"'6 Db_I'!AU16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AV16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AW16/(1+'6 Db_I'!C75)","v":15},{"$f":"'6 Db_I'!AX16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AY16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AZ98","v":0},{"$f":"'6 Db_I'!BA16/(1+'6 Db_I'!C75)","v":142},{"$f":"'6 Db_I'!BB16/(1+'6 Db_I'!C75)","v":44},{"$f":"'6 Db_I'!BC16/(1+'6 Db_I'!C75)","v":65},{"$f":"'6 Db_I'!BD16/(1+'6 Db_I'!C75)","v":85.98},{"$f":"'6 Db_I'!BE16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BF16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BG16/(1+'6 Db_I'!C75)","v":650},{"$f":"'6 Db_I'!BH16/(1+'6 Db_I'!C75)","v":37},{"$f":"'6 Db_I'!BI16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BJ16/(1+'6 Db_I'!C75)","v":173},{"$f":"'6 Db_I'!BK16/(1+'6 Db_I'!C75)","v":358},{"$f":"'6 Db_I'!BL16/(1+'6 Db_I'!C75)","v":245},{"$f":"'6 Db_I'!BM16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BN16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BO16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BP16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BQ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BR16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BS16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BT16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BU16/(1+'6 Db_I'!C75)","v":92},{"$f":"'6 Db_I'!BV16/(1+'6 Db_I'!C75)","v":100},{"$f":"'6 Db_I'!BW16/(1+'6 Db_I'!C75)","v":141},{"$f":"'6 Db_I'!BX16/(1+'6 Db_I'!C75)","v":40},{"$f":"'6 Db_I'!BY16/(1+'6 Db_I'!C75)","v":75},{"$f":"'6 Db_I'!BZ16/(1+'6 Db_I'!C75)","v":93},{"$f":"'6 Db_I'!CA16/(1+'6 Db_I'!C75)","v":67},{"$f":"'6 Db_I'!CB16/(1+'6 Db_I'!C75)","v":85},{"$f":"'6 Db_I'!CC16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!CD16/(1+'6 Db_I'!C75)","v":210},{"$f":"'6 Db_I'!CE16/(1+'6 Db_I'!C75)","v":210},{"$f":"'6 Db_I'!CF16/(1+'6 Db_I'!C75)","v":249},{"$f":"'6 Db_I'!CG16/(1+'6 Db_I'!C75)","v":204},{"$f":"'6 Db_I'!CH16/(1+'6 Db_I'!C75)","v":99},{"$f":"'6 Db_I'!CI16/(1+'6 Db_I'!C75)","v":88},{"$f":"'6 Db_I'!CJ16/(1+'6 Db_I'!C75)","v":129},{"$f":"'6 Db_I'!CK16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!CL16/(1+'6 Db_I'!C75)","v":1000},{"$f":"'6 Db_I'!CM16/(1+'6 Db_I'!C75)","v":1114},{"$f":"'6 Db_I'!CN16/(1+'6 Db_I'!C75)","v":297},{"$f":"'6 Db_I'!CO16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!CP16/(1+'6 Db_I'!C75)","v":219},{"$f":"'6 Db_I'!CQ16/(1+'6 Db_I'!C75)","v":190},{"$f":"'6 Db_I'!CR16/(1+'6 Db_I'!C75)","v":52},{"$f":"'6 Db_I'!CS16/(1+'6 Db_I'!C75)","v":140},{"$f":"'6 Db_I'!CT16/(1+'6 Db_I'!C75)","v":60},{"$f":"'6 Db_I'!CU16/(1+'6 Db_I'!C75)","v":38},{"$f":"'6 Db_I'!CV16/(1+'6 Db_I'!C75)","v":169},{"$f":"'6 Db_I'!CW16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!CX16/(1+'6 Db_I'!C75)","v":80},{"$f":"'6 Db_I'!CY16/(1+'6 Db_I'!C75)","v":841},{"$f":"'6 Db_I'!CZ16/(1+'6 Db_I'!C75)","v":335},{"$f":"'6 Db_I'!DA16/(1+'6 Db_I'!C75)","v":411},{"$f":"'6 Db_I'!DB16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DC16/(1+'6 Db_I'!C75)","v":3869},{"$f":"'6 Db_I'!DD16/(1+'6 Db_I'!C75)","v":2},{"$f":"'6 Db_I'!DE16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DF16/(1+'6 Db_I'!C75)","v":5},{"$f":"'6 Db_I'!DG16/(1+'6 Db_I'!C75)","v":13},{"$f":"'6 Db_I'!DH16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DI16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DJ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DK16/(1+'6 Db_I'!C75)","v":3},{"$f":"'6 Db_I'!DL16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DM16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DN16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DO16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DP16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DQ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DR16/(1+'6 Db_I'!C75)","v":13},{"$f":"'6 Db_I'!DS16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DT16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DU16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DV16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DW16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DX16","v":0},{"$f":"'6 Db_I'!DY16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!DZ16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!EA16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!EB16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!EC16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!ED16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!EE16/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!EF16/(1+'6 Db_I'!C75)","v":0}]
[9," Dünger- ","/ Futterzukauf  ",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AX$9,AF90:AX90)+SUMPRODUCT(BU$9:DB$9,BU90:DB90)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L90:AE90)+SUMPRODUCT(AY$9:BT$9,AY90:BT90)","v":0},0,0,null,{"$f":"L123","v":905},{"$f":"'6 Db_I'!M17/(1+'6 Db_I'!C75)","v":352},{"$f":"'6 Db_I'!N17/(1+'6 Db_I'!C75)","v":352},{"$f":"'6 Db_I'!O17/(1+'6 Db_I'!C75)","v":467},{"$f":"'6 Db_I'!P17/(1+'6 Db_I'!C75)","v":112},{"$f":"'6 Db_I'!Q17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!R17/(1+'6 Db_I'!C75)","v":336},{"$f":"'6 Db_I'!S17/(1+'6 Db_I'!C75)","v":293},{"$f":"'6 Db_I'!T17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!U17/(1+'6 Db_I'!C75)","v":14},{"$f":"'6 Db_I'!V17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!W17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!X17/(1+'6 Db_I'!C75)","v":16},{"$f":"'6 Db_I'!Y17/(1+'6 Db_I'!C75)","v":37},{"$f":"'6 Db_I'!Z17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AA17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AB17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AC17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AD17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!AE17/(1+'6 Db_I'!C75)","v":0},{"$f":"(AF83*(AF71*$C$71+AF72*$C$72+AF73*$C$73+AF74*$C$74)+AF77*$C$71+AF78*$C$72+AF79*$C$73)*(100-AF104)/100","v":81},143,161,0,0,104,0,159,53,0,170,0,0,154,90,0,0,57,0,{"$f":"'6 Db_I'!AY99","v":0},null,{"$f":"BA123","v":851},{"$f":"'6 Db_I'!BB17/(1+'6 Db_I'!C75)","v":12.85},{"$f":"'6 Db_I'!BC17/(1+'6 Db_I'!C75)","v":70.12},{"$f":"'6 Db_I'!BD17/(1+'6 Db_I'!C75)","v":71.959999999999994},{"$f":"'6 Db_I'!BE17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BF17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BG17/(1+'6 Db_I'!C75)","v":1500},{"$f":"'6 Db_I'!BH17/(1+'6 Db_I'!C75)","v":117},{"$f":"'6 Db_I'!BI17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BJ17/(1+'6 Db_I'!C75)","v":325},{"$f":"'6 Db_I'!BK17/(1+'6 Db_I'!C75)","v":392},{"$f":"'6 Db_I'!BL17/(1+'6 Db_I'!C75)","v":1509},{"$f":"'6 Db_I'!BM17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BN17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BO17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BP17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BQ17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BR17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BS17/(1+'6 Db_I'!C75)","v":0},{"$f":"'6 Db_I'!BT17/(1+'6 Db_I'!C75)","v":0},{"$f":"(BU83*(BU71*$C$71+BU72*$C$72+BU73*$C$73+BU74*$C$74)+BU77*$C$71+BU78*$C$72+BU79*$C$73)*(100-BU104)/100","v":222},171,154,162,196,136,141,191,141,203,194,72,69,195,106,140,17,432,331,219,17,93,27,163,237,86,195,194,0,0,39,231,{"$f":"(DA83*(DA71*$C$71+DA72*$C$72+DA73*$C$73+DA74*$C$74)+DA77*$C$71+DA78*$C$72+DA79*$C$73)*(100-DA104)/100","v":39},102,125,72,0,56,52,0,0,0,64,0,0,0,0,0,0,52,0,{"$f":"'6 Db_I'!DT17","v":0},{"$f":"'6 Db_I'!DU17","v":0},{"$f":"'6 Db_I'!DV17","v":0},{"$f":"'6 Db_I'!DW17","v":0},{"$f":"'6 Db_I'!DX17","v":0},{"$f":"'6 Db_I'!DY17","v":0},{"$f":"'6 Db_I'!DZ17","v":0},{"$f":"'6 Db_I'!EA17","v":0},{"$f":"'6 Db_I'!EB17","v":0},{"$f":"'6 Db_I'!EC17","v":0},{"$f":"'6 Db_I'!ED17","v":0},{"$f":"'6 Db_I'!EE17","v":0},{"$f":"'6 Db_I'!EF17","v":0},null,null,{"$f":"IF('7 Prod'!L4=2,EI15-EI88,0)","v":0},"MwSt Einn."]
[10," Pfl'schutz ","/ Tierarzt, Besam.",null,"€ ",null,{"$f":"SUMPRODUCT(AF$9:AY$9,AF91:AY91)+SUMPRODUCT(BU$9:DB$9,BU91:DB91)","v":0},{"$f":"SUMPRODUCT(L$9:AE$9,L91:AE91)+SUMPRODUCT(BA$9:BT$9,BA91:BT91)","v":0},0,0,null,{"$f":"'6 Db_I'!L18/(1+'6 Db_I'!B75)","v":135},{"$f":"'6 Db_I'!M18/(1+'6 Db_I'!B75)","v":90},{"$f":"'6 Db_I'!N18/(1+'6 Db_I'!B75)","v":90},{"$f":"'6 Db_I'!O18/(1+'6 Db_I'!B75)","v":40},{"$f":"'6 Db_I'!P18/(1+'6 Db_I'!B75)","v":40},{"$f":"'6 Db_I'!Q18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!S18/(1+'6 Db_I'!B75)","v":634},{"$f":"'6 Db_I'!T18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U18/(1+'6 Db_I'!B75)","v":10},{"$f":"'6 Db_I'!V18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X18/(1+'6 Db_I'!B75)","v":4},{"$f":"'6 Db_I'!Y18/(1+'6 Db_I'!B75)","v":13},{"$f":"'6 Db_I'!Z18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF18/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AG18/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AH18/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AI18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK18/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AL18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM18/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AN18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AO18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP18/(1+'6 Db_I'!B75)","v":78},{"$f":"'6 Db_I'!AQ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AT18/(1+'6 Db_I'!B75)","v":78},{"$f":"'6 Db_I'!AU18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AX18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ100","v":0},{"$f":"'6 Db_I'!BA18/(1+'6 Db_I'!B75)","v":184},{"$f":"'6 Db_I'!BB18/(1+'6 Db_I'!B75)","v":1.78},{"$f":"'6 Db_I'!BC18/(1+'6 Db_I'!B75)","v":1.43},{"$f":"'6 Db_I'!BD18/(1+'6 Db_I'!B75)","v":23.28},{"$f":"'6 Db_I'!BE18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG18/(1+'6 Db_I'!B75)","v":50},{"$f":"'6 Db_I'!BH18/(1+'6 Db_I'!B75)","v":7},{"$f":"'6 Db_I'!BI18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ18/(1+'6 Db_I'!B75)","v":25},{"$f":"'6 Db_I'!BK18/(1+'6 Db_I'!B75)","v":44},{"$f":"'6 Db_I'!BL18/(1+'6 Db_I'!B75)","v":100},{"$f":"'6 Db_I'!BM18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU18/(1+'6 Db_I'!B75)","v":159},{"$f":"'6 Db_I'!BV18/(1+'6 Db_I'!B75)","v":72},{"$f":"'6 Db_I'!BW18/(1+'6 Db_I'!B75)","v":128},{"$f":"'6 Db_I'!BX18/(1+'6 Db_I'!B75)","v":119},{"$f":"'6 Db_I'!BY18/(1+'6 Db_I'!B75)","v":103},{"$f":"'6 Db_I'!BZ18/(1+'6 Db_I'!B75)","v":106},{"$f":"'6 Db_I'!CA18/(1+'6 Db_I'!B75)","v":59},{"$f":"'6 Db_I'!CB18/(1+'6 Db_I'!B75)","v":115},{"$f":"'6 Db_I'!CC18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD18/(1+'6 Db_I'!B75)","v":78},{"$f":"'6 Db_I'!CE18/(1+'6 Db_I'!B75)","v":78},{"$f":"'6 Db_I'!CF18/(1+'6 Db_I'!B75)","v":94},{"$f":"'6 Db_I'!CG18/(1+'6 Db_I'!B75)","v":91},{"$f":"'6 Db_I'!CH18/(1+'6 Db_I'!B75)","v":136},{"$f":"'6 Db_I'!CI18/(1+'6 Db_I'!B75)","v":68},{"$f":"'6 Db_I'!CJ18/(1+'6 Db_I'!B75)","v":85},{"$f":"'6 Db_I'!CK18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL18/(1+'6 Db_I'!B75)","v":307},{"$f":"'6 Db_I'!CM18/(1+'6 Db_I'!B75)","v":364},{"$f":"'6 Db_I'!CN18/(1+'6 Db_I'!B75)","v":311},{"$f":"'6 Db_I'!CO18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP18/(1+'6 Db_I'!B75)","v":111},{"$f":"'6 Db_I'!CQ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CR18/(1+'6 Db_I'!B75)","v":105},{"$f":"'6 Db_I'!CS18/(1+'6 Db_I'!B75)","v":72},{"$f":"'6 Db_I'!CT18/(1+'6 Db_I'!B75)","v":55},{"$f":"'6 Db_I'!CU18/(1+'6 Db_I'!B75)","v":108},{"$f":"'6 Db_I'!CV18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CW18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CY18/(1+'6 Db_I'!B75)","v":152},{"$f":"'6 Db_I'!CZ18/(1+'6 Db_I'!B75)","v":265},{"$f":"'6 Db_I'!DA18/(1+'6 Db_I'!B75)","v":128},{"$f":"'6 Db_I'!DB18/(1+'6 Db_I'!B75)","v":750},{"$f":"'6 Db_I'!DC18/(1+'6 Db_I'!B75)","v":1543},{"$f":"'6 Db_I'!DD18/(1+'6 Db_I'!B75)","v":728},{"$f":"'6 Db_I'!DE18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF18/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!DG18/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!DH18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK18/(1+'6 Db_I'!B75)","v":340},{"$f":"'6 Db_I'!DL18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR18/(1+'6 Db_I'!B75)","v":365},{"$f":"'6 Db_I'!DS18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX18","v":0},{"$f":"'6 Db_I'!DY18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE18/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF18/(1+'6 Db_I'!B75)","v":0}]
[11," Hagel- ","/ Tierversicherung",null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L19","v":19},{"$f":"'6 Db_I'!M19","v":22},{"$f":"'6 Db_I'!N19","v":22},{"$f":"'6 Db_I'!O19","v":15},{"$f":"'6 Db_I'!P19","v":11},{"$f":"'6 Db_I'!Q19","v":0},{"$f":"'6 Db_I'!R19","v":51},{"$f":"'6 Db_I'!S19","v":51},{"$f":"'6 Db_I'!T19","v":0},{"$f":"'6 Db_I'!U19","v":8},{"$f":"'6 Db_I'!V19","v":0},{"$f":"'6 Db_I'!W19","v":0},{"$f":"'6 Db_I'!X19","v":0},{"$f":"'6 Db_I'!Y19","v":5},{"$f":"'6 Db_I'!Z19","v":0},{"$f":"'6 Db_I'!AA19","v":0},{"$f":"'6 Db_I'!AB19","v":0},{"$f":"'6 Db_I'!AC19","v":0},{"$f":"'6 Db_I'!AD19","v":0},{"$f":"'6 Db_I'!AE19","v":0},{"$f":"'6 Db_I'!AF19","v":0},{"$f":"'6 Db_I'!AG19","v":0},{"$f":"'6 Db_I'!AH19","v":0},{"$f":"'6 Db_I'!AI19","v":0},{"$f":"'6 Db_I'!AJ19","v":0},{"$f":"'6 Db_I'!AK19","v":0},{"$f":"'6 Db_I'!AL19","v":0},{"$f":"'6 Db_I'!AM19","v":0},{"$f":"'6 Db_I'!AN19","v":0},{"$f":"'6 Db_I'!AO19","v":0},{"$f":"'6 Db_I'!AP19","v":12},{"$f":"'6 Db_I'!AQ19","v":0},{"$f":"'6 Db_I'!AR19","v":0},{"$f":"'6 Db_I'!AS19","v":0},{"$f":"'6 Db_I'!AT19","v":15},{"$f":"'6 Db_I'!AU19","v":0},{"$f":"'6 Db_I'!AV19","v":0},{"$f":"'6 Db_I'!AW19","v":0},{"$f":"'6 Db_I'!AX19","v":0},{"$f":"'6 Db_I'!AY19","v":0},{"$f":"'6 Db_I'!AZ101","v":0},{"$f":"'6 Db_I'!BA19","v":7},{"$f":"'6 Db_I'!BB19","v":7.0000000000000007E-2},{"$f":"'6 Db_I'!BC19","v":0.27},{"$f":"'6 Db_I'!BD19","v":3},{"$f":"'6 Db_I'!BE19","v":0},{"$f":"'6 Db_I'!BF19","v":0},{"$f":"'6 Db_I'!BG19","v":30},{"$f":"'6 Db_I'!BH19","v":2},{"$f":"'6 Db_I'!BI19","v":0},{"$f":"'6 Db_I'!BJ19","v":0},{"$f":"'6 Db_I'!BK19","v":0},{"$f":"'6 Db_I'!BL19","v":30},{"$f":"'6 Db_I'!BM19","v":0},{"$f":"'6 Db_I'!BN19","v":0},{"$f":"'6 Db_I'!BO19","v":0},{"$f":"'6 Db_I'!BP19","v":0},{"$f":"'6 Db_I'!BQ19","v":0},{"$f":"'6 Db_I'!BR19","v":0},{"$f":"'6 Db_I'!BS19","v":0},{"$f":"'6 Db_I'!BT19","v":0},{"$f":"'6 Db_I'!BU19","v":18},{"$f":"'6 Db_I'!BV19","v":17},{"$f":"'6 Db_I'!BW19","v":16},{"$f":"'6 Db_I'!BX19","v":15},{"$f":"'6 Db_I'!BY19","v":16},{"$f":"'6 Db_I'!BZ19","v":12},{"$f":"'6 Db_I'!CA19","v":14},{"$f":"'6 Db_I'!CB19","v":14},{"$f":"'6 Db_I'!CC19","v":0},{"$f":"'6 Db_I'!CD19","v":21},{"$f":"'6 Db_I'!CE19","v":14},{"$f":"'6 Db_I'!CF19","v":9},{"$f":"'6 Db_I'!CG19","v":9},{"$f":"'6 Db_I'!CH19","v":35},{"$f":"'6 Db_I'!CI19","v":26},{"$f":"'6 Db_I'!CJ19","v":23},{"$f":"'6 Db_I'!CK19","v":0},{"$f":"'6 Db_I'!CL19","v":42},{"$f":"'6 Db_I'!CM19","v":42},{"$f":"'6 Db_I'!CN19","v":24},{"$f":"'6 Db_I'!CO19","v":0},{"$f":"'6 Db_I'!CP19","v":36},{"$f":"'6 Db_I'!CQ19","v":8},{"$f":"'6 Db_I'!CR19","v":15},{"$f":"'6 Db_I'!CS19","v":12},{"$f":"'6 Db_I'!CT19","v":12},{"$f":"'6 Db_I'!CU19","v":42},{"$f":"'6 Db_I'!CV19","v":9},{"$f":"'6 Db_I'!CW19","v":0},{"$f":"'6 Db_I'!CX19","v":0},{"$f":"'6 Db_I'!CY19","v":358},{"$f":"'6 Db_I'!CZ19","v":665},{"$f":"'6 Db_I'!DA19","v":0},{"$f":"'6 Db_I'!DB19","v":327},{"$f":"'6 Db_I'!DC19","v":1534},{"$f":"'6 Db_I'!DD19","v":633},{"$f":"'6 Db_I'!DE19","v":0},{"$f":"'6 Db_I'!DF19","v":0},{"$f":"'6 Db_I'!DG19","v":0},{"$f":"'6 Db_I'!DH19","v":0},{"$f":"'6 Db_I'!DI19","v":0},{"$f":"'6 Db_I'!DJ19","v":0},{"$f":"'6 Db_I'!DK19","v":0},{"$f":"'6 Db_I'!DL19","v":0},{"$f":"'6 Db_I'!DM19","v":0},{"$f":"'6 Db_I'!DN19","v":0},{"$f":"'6 Db_I'!DO19","v":0},{"$f":"'6 Db_I'!DP19","v":0},{"$f":"'6 Db_I'!DQ19","v":0},{"$f":"'6 Db_I'!DR19","v":540},{"$f":"'6 Db_I'!DS19","v":0},{"$f":"'6 Db_I'!DT19","v":0},{"$f":"'6 Db_I'!DU19","v":0},{"$f":"'6 Db_I'!DV19","v":0},{"$f":"'6 Db_I'!DW19","v":0},{"$f":"'6 Db_I'!DX19","v":0},{"$f":"'6 Db_I'!DY19","v":0},{"$f":"'6 Db_I'!DZ19","v":0},{"$f":"'6 Db_I'!EA19","v":0},{"$f":"'6 Db_I'!EB19","v":0},{"$f":"'6 Db_I'!EC19","v":0},{"$f":"'6 Db_I'!ED19","v":0},{"$f":"'6 Db_I'!EE19","v":0},{"$f":"'6 Db_I'!EF19","v":0}]
[12,"    Beratung / Leistungskontrolle",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L20/(1+'6 Db_I'!B75)","v":20},{"$f":"'6 Db_I'!M20/(1+'6 Db_I'!B75)","v":18},{"$f":"'6 Db_I'!N20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!O20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!P20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!Q20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!S20/(1+'6 Db_I'!B75)","v":88},{"$f":"'6 Db_I'!T20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U20/(1+'6 Db_I'!B75)","v":7},{"$f":"'6 Db_I'!V20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X20/(1+'6 Db_I'!B75)","v":3},{"$f":"'6 Db_I'!Y20/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!Z20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AG20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AH20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AI20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AL20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AN20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AO20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AQ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AT20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AU20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AX20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ102","v":0},{"$f":"'6 Db_I'!BA20/(1+'6 Db_I'!B75)","v":1},{"$f":"'6 Db_I'!BB20/(1+'6 Db_I'!B75)","v":0.05},{"$f":"'6 Db_I'!BC20/(1+'6 Db_I'!B75)","v":1},{"$f":"'6 Db_I'!BD20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BE20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BH20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BI20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BK20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BL20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BM20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BV20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BW20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BX20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BY20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BZ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CA20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CB20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CC20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CE20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CF20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CG20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CH20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CI20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CJ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CK20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CM20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CN20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CO20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CQ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CR20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CS20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CT20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CU20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CV20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CW20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CY20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CZ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DA20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DB20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DC20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DD20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DE20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DG20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DH20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DL20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DS20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX20","v":0},{"$f":"'6 Db_I'!DY20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE20/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF20/(1+'6 Db_I'!B75)","v":0}]
[13,"    Heizst.,Strom,Wasser,Abwasser",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L21/(1+'6 Db_I'!B75)","v":102},{"$f":"'6 Db_I'!M21/(1+'6 Db_I'!B75)","v":49},{"$f":"'6 Db_I'!N21/(1+'6 Db_I'!B75)","v":49},{"$f":"'6 Db_I'!O21/(1+'6 Db_I'!B75)","v":29},{"$f":"'6 Db_I'!P21/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!Q21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R21/(1+'6 Db_I'!B75)","v":44},{"$f":"'6 Db_I'!S21/(1+'6 Db_I'!B75)","v":24},{"$f":"'6 Db_I'!T21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U21/(1+'6 Db_I'!B75)","v":6},{"$f":"'6 Db_I'!V21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X21/(1+'6 Db_I'!B75)","v":2},{"$f":"'6 Db_I'!Y21/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!Z21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AG21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AH21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AI21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AL21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AN21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AO21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AQ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AT21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AU21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AX21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ103","v":0},{"$f":"'6 Db_I'!BA21/(1+'6 Db_I'!B75)","v":85},{"$f":"'6 Db_I'!BB21/(1+'6 Db_I'!B75)","v":2.29},{"$f":"'6 Db_I'!BC21/(1+'6 Db_I'!B75)","v":0.95},{"$f":"'6 Db_I'!BD21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BE21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG21/(1+'6 Db_I'!B75)","v":67},{"$f":"'6 Db_I'!BH21/(1+'6 Db_I'!B75)","v":7},{"$f":"'6 Db_I'!BI21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ21/(1+'6 Db_I'!B75)","v":72},{"$f":"'6 Db_I'!BK21/(1+'6 Db_I'!B75)","v":66},{"$f":"'6 Db_I'!BL21/(1+'6 Db_I'!B75)","v":62},{"$f":"'6 Db_I'!BM21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BV21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BW21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BX21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BY21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BZ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CA21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CB21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CC21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CE21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CF21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CG21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CH21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CI21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CJ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CK21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CM21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CN21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CO21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CQ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CR21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CS21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CT21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CU21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CV21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CW21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CY21/(1+'6 Db_I'!B75)","v":110},{"$f":"'6 Db_I'!CZ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DA21/(1+'6 Db_I'!B75)","v":684},{"$f":"'6 Db_I'!DB21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DC21/(1+'6 Db_I'!B75)","v":221},{"$f":"'6 Db_I'!DD21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DE21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DG21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DH21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DL21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DS21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX21","v":86},{"$f":"'6 Db_I'!DY21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE21/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF21/(1+'6 Db_I'!B75)","v":0}]
[14,"    Trockn.,Lager.,Vermarkt.,Sonstiges",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L22/(1+'6 Db_I'!B75)","v":48},{"$f":"'6 Db_I'!M22/(1+'6 Db_I'!B75)","v":28},{"$f":"'6 Db_I'!N22/(1+'6 Db_I'!B75)","v":45},{"$f":"'6 Db_I'!O22/(1+'6 Db_I'!B75)","v":38},{"$f":"'6 Db_I'!P22/(1+'6 Db_I'!B75)","v":28},{"$f":"'6 Db_I'!Q22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R22/(1+'6 Db_I'!B75)","v":198},{"$f":"'6 Db_I'!S22/(1+'6 Db_I'!B75)","v":335},{"$f":"'6 Db_I'!T22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U22/(1+'6 Db_I'!B75)","v":17},{"$f":"'6 Db_I'!V22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X22/(1+'6 Db_I'!B75)","v":6},{"$f":"'6 Db_I'!Y22/(1+'6 Db_I'!B75)","v":33},{"$f":"'6 Db_I'!Z22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AG22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AH22/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!AI22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AL22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AN22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AO22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP22/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!AQ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS22/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!AT22/(1+'6 Db_I'!B75)","v":26},{"$f":"'6 Db_I'!AU22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AX22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ104","v":0},{"$f":"'6 Db_I'!BA22/(1+'6 Db_I'!B75)","v":7},{"$f":"'6 Db_I'!BB22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BC22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BD22/(1+'6 Db_I'!B75)","v":4.3099999999999996},{"$f":"'6 Db_I'!BE22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG22/(1+'6 Db_I'!B75)","v":50},{"$f":"'6 Db_I'!BH22/(1+'6 Db_I'!B75)","v":3},{"$f":"'6 Db_I'!BI22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ22/(1+'6 Db_I'!B75)","v":357},{"$f":"'6 Db_I'!BK22/(1+'6 Db_I'!B75)","v":154},{"$f":"'6 Db_I'!BL22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BM22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU22/(1+'6 Db_I'!B75)","v":42},{"$f":"'6 Db_I'!BV22/(1+'6 Db_I'!B75)","v":26},{"$f":"'6 Db_I'!BW22/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!BX22/(1+'6 Db_I'!B75)","v":43},{"$f":"'6 Db_I'!BY22/(1+'6 Db_I'!B75)","v":43},{"$f":"'6 Db_I'!BZ22/(1+'6 Db_I'!B75)","v":32},{"$f":"'6 Db_I'!CA22/(1+'6 Db_I'!B75)","v":32},{"$f":"'6 Db_I'!CB22/(1+'6 Db_I'!B75)","v":41},{"$f":"'6 Db_I'!CC22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD22/(1+'6 Db_I'!B75)","v":319},{"$f":"'6 Db_I'!CE22/(1+'6 Db_I'!B75)","v":20},{"$f":"'6 Db_I'!CF22/(1+'6 Db_I'!B75)","v":125},{"$f":"'6 Db_I'!CG22/(1+'6 Db_I'!B75)","v":70},{"$f":"'6 Db_I'!CH22/(1+'6 Db_I'!B75)","v":27},{"$f":"'6 Db_I'!CI22/(1+'6 Db_I'!B75)","v":57},{"$f":"'6 Db_I'!CJ22/(1+'6 Db_I'!B75)","v":46},{"$f":"'6 Db_I'!CK22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CM22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CN22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CO22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP22/(1+'6 Db_I'!B75)","v":154},{"$f":"'6 Db_I'!CQ22/(1+'6 Db_I'!B75)","v":27},{"$f":"'6 Db_I'!CR22/(1+'6 Db_I'!B75)","v":30},{"$f":"'6 Db_I'!CS22/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!CT22/(1+'6 Db_I'!B75)","v":52},{"$f":"'6 Db_I'!CU22/(1+'6 Db_I'!B75)","v":28},{"$f":"'6 Db_I'!CV22/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!CW22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CY22/(1+'6 Db_I'!B75)","v":415},{"$f":"'6 Db_I'!CZ22/(1+'6 Db_I'!B75)","v":587},{"$f":"'6 Db_I'!DA22/(1+'6 Db_I'!B75)","v":1393},{"$f":"'6 Db_I'!DB22/(1+'6 Db_I'!B75)","v":763},{"$f":"'6 Db_I'!DC22/(1+'6 Db_I'!B75)","v":6109},{"$f":"'6 Db_I'!DD22/(1+'6 Db_I'!B75)","v":3207},{"$f":"'6 Db_I'!DE22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF22/(1+'6 Db_I'!B75)","v":578},{"$f":"'6 Db_I'!DG22/(1+'6 Db_I'!B75)","v":1213},{"$f":"'6 Db_I'!DH22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK22/(1+'6 Db_I'!B75)","v":31},{"$f":"'6 Db_I'!DL22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR22/(1+'6 Db_I'!B75)","v":4379},{"$f":"'6 Db_I'!DS22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX22","v":931},{"$f":"'6 Db_I'!DY22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE22/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF22/(1+'6 Db_I'!B75)","v":0}]
[15," Var. Masch'kosten eig. Maschinen",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L23/(1+'6 Db_I'!B75)","v":82},{"$f":"'6 Db_I'!M23/(1+'6 Db_I'!B75)","v":54},{"$f":"'6 Db_I'!N23/(1+'6 Db_I'!B75)","v":28},{"$f":"'6 Db_I'!O23/(1+'6 Db_I'!B75)","v":18},{"$f":"'6 Db_I'!P23/(1+'6 Db_I'!B75)","v":22},{"$f":"'6 Db_I'!Q23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R23/(1+'6 Db_I'!B75)","v":88},{"$f":"'6 Db_I'!S23/(1+'6 Db_I'!B75)","v":53},{"$f":"'6 Db_I'!T23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U23/(1+'6 Db_I'!B75)","v":7},{"$f":"'6 Db_I'!V23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X23/(1+'6 Db_I'!B75)","v":19},{"$f":"'6 Db_I'!Y23/(1+'6 Db_I'!B75)","v":13},{"$f":"'6 Db_I'!Z23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF23/(1+'6 Db_I'!B75)","v":138},{"$f":"'6 Db_I'!AG23/(1+'6 Db_I'!B75)","v":43},{"$f":"'6 Db_I'!AH23/(1+'6 Db_I'!B75)","v":181},{"$f":"'6 Db_I'!AI23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK23/(1+'6 Db_I'!B75)","v":210},{"$f":"'6 Db_I'!AL23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM23/(1+'6 Db_I'!B75)","v":86},{"$f":"'6 Db_I'!AN23/(1+'6 Db_I'!B75)","v":129},{"$f":"'6 Db_I'!AO23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP23/(1+'6 Db_I'!B75)","v":148},{"$f":"'6 Db_I'!AQ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS23/(1+'6 Db_I'!B75)","v":198},{"$f":"'6 Db_I'!AT23/(1+'6 Db_I'!B75)","v":121},{"$f":"'6 Db_I'!AU23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW23/(1+'6 Db_I'!B75)","v":86},{"$f":"'6 Db_I'!AX23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ105","v":0},{"$f":"'6 Db_I'!BA23/(1+'6 Db_I'!B75)","v":34},{"$f":"'6 Db_I'!BB23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BC23/(1+'6 Db_I'!B75)","v":2.59},{"$f":"'6 Db_I'!BD23/(1+'6 Db_I'!B75)","v":5.17},{"$f":"'6 Db_I'!BE23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BH23/(1+'6 Db_I'!B75)","v":4},{"$f":"'6 Db_I'!BI23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ23/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!BK23/(1+'6 Db_I'!B75)","v":110},{"$f":"'6 Db_I'!BL23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BM23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU23/(1+'6 Db_I'!B75)","v":139},{"$f":"'6 Db_I'!BV23/(1+'6 Db_I'!B75)","v":108},{"$f":"'6 Db_I'!BW23/(1+'6 Db_I'!B75)","v":118},{"$f":"'6 Db_I'!BX23/(1+'6 Db_I'!B75)","v":131},{"$f":"'6 Db_I'!BY23/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!BZ23/(1+'6 Db_I'!B75)","v":128},{"$f":"'6 Db_I'!CA23/(1+'6 Db_I'!B75)","v":115},{"$f":"'6 Db_I'!CB23/(1+'6 Db_I'!B75)","v":127},{"$f":"'6 Db_I'!CC23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD23/(1+'6 Db_I'!B75)","v":118},{"$f":"'6 Db_I'!CE23/(1+'6 Db_I'!B75)","v":140},{"$f":"'6 Db_I'!CF23/(1+'6 Db_I'!B75)","v":112},{"$f":"'6 Db_I'!CG23/(1+'6 Db_I'!B75)","v":111},{"$f":"'6 Db_I'!CH23/(1+'6 Db_I'!B75)","v":146},{"$f":"'6 Db_I'!CI23/(1+'6 Db_I'!B75)","v":140},{"$f":"'6 Db_I'!CJ23/(1+'6 Db_I'!B75)","v":109},{"$f":"'6 Db_I'!CK23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL23/(1+'6 Db_I'!B75)","v":207},{"$f":"'6 Db_I'!CM23/(1+'6 Db_I'!B75)","v":212},{"$f":"'6 Db_I'!CN23/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!CO23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP23/(1+'6 Db_I'!B75)","v":89},{"$f":"'6 Db_I'!CQ23/(1+'6 Db_I'!B75)","v":97},{"$f":"'6 Db_I'!CR23/(1+'6 Db_I'!B75)","v":91},{"$f":"'6 Db_I'!CS23/(1+'6 Db_I'!B75)","v":116},{"$f":"'6 Db_I'!CT23/(1+'6 Db_I'!B75)","v":111},{"$f":"'6 Db_I'!CU23/(1+'6 Db_I'!B75)","v":94},{"$f":"'6 Db_I'!CV23/(1+'6 Db_I'!B75)","v":97},{"$f":"'6 Db_I'!CW23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX23/(1+'6 Db_I'!B75)","v":68},{"$f":"'6 Db_I'!CY23/(1+'6 Db_I'!B75)","v":540},{"$f":"'6 Db_I'!CZ23/(1+'6 Db_I'!B75)","v":557},{"$f":"'6 Db_I'!DA23/(1+'6 Db_I'!B75)","v":460},{"$f":"'6 Db_I'!DB23/(1+'6 Db_I'!B75)","v":862},{"$f":"'6 Db_I'!DC23/(1+'6 Db_I'!B75)","v":221},{"$f":"'6 Db_I'!DD23/(1+'6 Db_I'!B75)","v":336},{"$f":"'6 Db_I'!DE23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF23/(1+'6 Db_I'!B75)","v":560},{"$f":"'6 Db_I'!DG23/(1+'6 Db_I'!B75)","v":371},{"$f":"'6 Db_I'!DH23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK23/(1+'6 Db_I'!B75)","v":224},{"$f":"'6 Db_I'!DL23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR23/(1+'6 Db_I'!B75)","v":487},{"$f":"'6 Db_I'!DS23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX23","v":0},{"$f":"'6 Db_I'!DY23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE23/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF23/(1+'6 Db_I'!B75)","v":0}]
[16," Lohnunternehmer, MR, Transporte",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L24/(1+'6 Db_I'!B75)","v":70},{"$f":"'6 Db_I'!M24/(1+'6 Db_I'!B75)","v":60},{"$f":"'6 Db_I'!N24/(1+'6 Db_I'!B75)","v":17},{"$f":"'6 Db_I'!O24/(1+'6 Db_I'!B75)","v":30},{"$f":"'6 Db_I'!P24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!Q24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!R24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!S24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!T24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!U24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!V24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!W24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!X24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!Y24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!Z24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AA24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AB24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AC24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AD24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AE24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AF24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AG24/(1+'6 Db_I'!B75)","v":9},{"$f":"'6 Db_I'!AH24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AI24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AJ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AK24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AL24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AM24/(1+'6 Db_I'!B75)","v":690},{"$f":"'6 Db_I'!AN24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AO24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AP24/(1+'6 Db_I'!B75)","v":250},{"$f":"'6 Db_I'!AQ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AR24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AS24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AT24/(1+'6 Db_I'!B75)","v":125},{"$f":"'6 Db_I'!AU24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AV24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AW24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AX24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AY24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!AZ106","v":0},{"$f":"'6 Db_I'!BA24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BB24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BC24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BD24/(1+'6 Db_I'!B75)","v":5.17},{"$f":"'6 Db_I'!BE24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BF24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BG24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BH24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BI24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BJ24/(1+'6 Db_I'!B75)","v":111},{"$f":"'6 Db_I'!BK24/(1+'6 Db_I'!B75)","v":221},{"$f":"'6 Db_I'!BL24/(1+'6 Db_I'!B75)","v":60},{"$f":"'6 Db_I'!BM24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BN24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BO24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BP24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BQ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BR24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BS24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BT24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!BU24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!BV24/(1+'6 Db_I'!B75)","v":117},{"$f":"'6 Db_I'!BW24/(1+'6 Db_I'!B75)","v":112},{"$f":"'6 Db_I'!BX24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!BY24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!BZ24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!CA24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!CB24/(1+'6 Db_I'!B75)","v":158},{"$f":"'6 Db_I'!CC24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CD24/(1+'6 Db_I'!B75)","v":256},{"$f":"'6 Db_I'!CE24/(1+'6 Db_I'!B75)","v":302},{"$f":"'6 Db_I'!CF24/(1+'6 Db_I'!B75)","v":172},{"$f":"'6 Db_I'!CG24/(1+'6 Db_I'!B75)","v":173},{"$f":"'6 Db_I'!CH24/(1+'6 Db_I'!B75)","v":181},{"$f":"'6 Db_I'!CI24/(1+'6 Db_I'!B75)","v":172},{"$f":"'6 Db_I'!CJ24/(1+'6 Db_I'!B75)","v":125},{"$f":"'6 Db_I'!CK24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CL24/(1+'6 Db_I'!B75)","v":438},{"$f":"'6 Db_I'!CM24/(1+'6 Db_I'!B75)","v":438},{"$f":"'6 Db_I'!CN24/(1+'6 Db_I'!B75)","v":357},{"$f":"'6 Db_I'!CO24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CP24/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!CQ24/(1+'6 Db_I'!B75)","v":132},{"$f":"'6 Db_I'!CR24/(1+'6 Db_I'!B75)","v":112},{"$f":"'6 Db_I'!CS24/(1+'6 Db_I'!B75)","v":181},{"$f":"'6 Db_I'!CT24/(1+'6 Db_I'!B75)","v":125},{"$f":"'6 Db_I'!CU24/(1+'6 Db_I'!B75)","v":125},{"$f":"'6 Db_I'!CV24/(1+'6 Db_I'!B75)","v":322},{"$f":"'6 Db_I'!CW24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CX24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CY24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!CZ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DA24/(1+'6 Db_I'!B75)","v":596},{"$f":"'6 Db_I'!DB24/(1+'6 Db_I'!B75)","v":35},{"$f":"'6 Db_I'!DC24/(1+'6 Db_I'!B75)","v":595},{"$f":"'6 Db_I'!DD24/(1+'6 Db_I'!B75)","v":43},{"$f":"'6 Db_I'!DE24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DF24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DG24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DH24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DI24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DJ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DK24/(1+'6 Db_I'!B75)","v":532},{"$f":"'6 Db_I'!DL24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DM24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DN24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DO24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DP24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DQ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DR24/(1+'6 Db_I'!B75)","v":67},{"$f":"'6 Db_I'!DS24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DT24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DU24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DV24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DW24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DX24","v":0},{"$f":"'6 Db_I'!DY24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!DZ24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EA24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EB24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EC24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!ED24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EE24/(1+'6 Db_I'!B75)","v":0},{"$f":"'6 Db_I'!EF24/(1+'6 Db_I'!B75)","v":0}]
[17," Variable Löhne",null,null,"€ ",null,0,0,0,0,null,{"$f":"'6 Db_I'!L25","v":0},{"$f":"'6 Db_I'!M25","v":0},{"$f":"'6 Db_I'!N25","v":0},{"$f":"'6 Db_I'!O25","v":0},{"$f":"'6 Db_I'!P25","v":0},{"$f":"'6 Db_I'!Q25","v":0},{"$f":"'6 Db_I'!R25","v":0},{"$f":"'6 Db_I'!S25","v":0},{"$f":"'6 Db_I'!T25","v":0},{"$f":"'6 Db_I'!U25","v":0},{"$f":"'6 Db_I'!V25","v":0},{"$f":"'6 Db_I'!W25","v":0},{"$f":"'6 Db_I'!X25","v":0},{"$f":"'6 Db_I'!Y25","v":0},{"$f":"'6 Db_I'!Z25","v":0},{"$f":"'6 Db_I'!AA25","v":0},{"$f":"'6 Db_I'!AB25","v":0},{"$f":"'6 Db_I'!AC25","v":0},{"$f":"'6 Db_I'!AD25","v":0},{"$f":"'6 Db_I'!AE25","v":0},{"$f":"'6 Db_I'!AF25","v":0},{"$f":"'6 Db_I'!AG25","v":0},{"$f":"'6 Db_I'!AH25","v":0},{"$f":"'6 Db_I'!AI25","v":0},{"$f":"'6 Db_I'!AJ25","v":0},{"$f":"'6 Db_I'!AK25","v":0},{"$f":"'6 Db_I'!AL25","v":0},{"$f":"'6 Db_I'!AM25","v":0},{"$f":"'6 Db_I'!AN25","v":0},{"$f":"'6 Db_I'!AO25","v":0},{"$f":"'6 Db_I'!AP25","v":0},{"$f":"'6 Db_I'!AQ25","v":0},{"$f":"'6 Db_I'!AR25","v":0},{"$f":"'6 Db_I'!AS25","v":0},{"$f":"'6 Db_I'!AT25","v":0},{"$f":"'6 Db_I'!AU25","v":0},{"$f":"'6 Db_I'!AV25","v":0},{"$f":"'6 Db_I'!AW25","v":0},{"$f":"'6 Db_I'!AX25","v":0},{"$f":"'6 Db_I'!AY25","v":0},{"$f":"'6 Db_I'!AZ107","v":0},{"$f":"'6 Db_I'!BA25","v":0},{"$f":"'6 Db_I'!BB25","v":0},{"$f":"'6 Db_I'!BC25","v":0},{"$f":"'6 Db_I'!BD25","v":0},{"$f":"'6 Db_I'!BE25","v":0},{"$f":"'6 Db_I'!BF25","v":0},{"$f":"'6 Db_I'!BG25","v":0},{"$f":"'6 Db_I'!BH25","v":0},{"$f":"'6 Db_I'!BI25","v":0},{"$f":"'6 Db_I'!BJ25","v":0},{"$f":"'6 Db_I'!BK25","v":0},{"$f":"'6 Db_I'!BL25","v":0},{"$f":"'6 Db_I'!BM25","v":0},{"$f":"'6 Db_I'!BN25","v":0},{"$f":"'6 Db_I'!BO25","v":0},{"$f":"'6 Db_I'!BP25","v":0},{"$f":"'6 Db_I'!BQ25","v":0},{"$f":"'6 Db_I'!BR25","v":0},{"$f":"'6 Db_I'!BS25","v":0},{"$f":"'6 Db_I'!BT25","v":0},{"$f":"'6 Db_I'!BU25","v":0},{"$f":"'6 Db_I'!BV25","v":0},{"$f":"'6 Db_I'!BW25","v":0},{"$f":"'6 Db_I'!BX25","v":0},{"$f":"'6 Db_I'!BY25","v":0},{"$f":"'6 Db_I'!BZ25","v":0},{"$f":"'6 Db_I'!CA25","v":0},{"$f":"'6 Db_I'!CB25","v":0},{"$f":"'6 Db_I'!CC25","v":0},{"$f":"'6 Db_I'!CD25","v":0},{"$f":"'6 Db_I'!CE25","v":0},{"$f":"'6 Db_I'!CF25","v":0},{"$f":"'6 Db_I'!CG25","v":0},{"$f":"'6 Db_I'!CH25","v":0},{"$f":"'6 Db_I'!CI25","v":0},{"$f":"'6 Db_I'!CJ25","v":0},{"$f":"'6 Db_I'!CK25","v":0},{"$f":"'6 Db_I'!CL25","v":0},{"$f":"'6 Db_I'!CM25","v":0},{"$f":"'6 Db_I'!CN25","v":0},{"$f":"'6 Db_I'!CO25","v":0},{"$f":"'6 Db_I'!CP25","v":0},{"$f":"'6 Db_I'!CQ25","v":0},{"$f":"'6 Db_I'!CR25","v":0},{"$f":"'6 Db_I'!CS25","v":0},{"$f":"'6 Db_I'!CT25","v":0},{"$f":"'6 Db_I'!CU25","v":0},{"$f":"'6 Db_I'!CV25","v":0},{"$f":"'6 Db_I'!CW25","v":0},{"$f":"'6 Db_I'!CX25","v":0},{"$f":"'6 Db_I'!CY25","v":0},{"$f":"'6 Db_I'!CZ25","v":0},{"$f":"'6 Db_I'!DA25","v":0},{"$f":"'6 Db_I'!DB25","v":0},{"$f":"'6 Db_I'!DC25","v":0},{"$f":"'6 Db_I'!DD25","v":0},{"$f":"'6 Db_I'!DE25","v":0},{"$f":"'6 Db_I'!DF25","v":0},{"$f":"'6 Db_I'!DG25","v":0},{"$f":"'6 Db_I'!DH25","v":0},{"$f":"'6 Db_I'!DI25","v":0},{"$f":"'6 Db_I'!DJ25","v":0},{"$f":"'6 Db_I'!DK25","v":0},{"$f":"'6 Db_I'!DL25","v":0},{"$f":"'6 Db_I'!DM25","v":0},{"$f":"'6 Db_I'!DN25","v":0},{"$f":"'6 Db_I'!DO25","v":0},{"$f":"'6 Db_I'!DP25","v":0},{"$f":"'6 Db_I'!DQ25","v":0},{"$f":"'6 Db_I'!DR25","v":0},{"$f":"'6 Db_I'!DS25","v":0},{"$f":"'6 Db_I'!DT25","v":0},{"$f":"'6 Db_I'!DU25","v":0},{"$f":"'6 Db_I'!DV25","v":0},{"$f":"'6 Db_I'!DW25","v":0},{"$f":"'6 Db_I'!DX25","v":0},{"$f":"'6 Db_I'!DY25","v":0},{"$f":"'6 Db_I'!DZ25","v":0},{"$f":"'6 Db_I'!EA25","v":0},{"$f":"'6 Db_I'!EB25","v":0},{"$f":"'6 Db_I'!EC25","v":0},{"$f":"'6 Db_I'!ED25","v":0},{"$f":"'6 Db_I'!EE25","v":0},{"$f":"'6 Db_I'!EF25","v":0}]
[18," Summe variable Kosten",null,null,"€ ",null,0,0,0,0,null,{"$f":"IF(AND(L9=0,'7 Prod'!$L$4=2),\"\",SUM(L89:L95,L96:L98))","v":1954},{"$f":"IF(AND(M9=0,'7 Prod'!$L$4=2),\"\",SUM(M89:M95,M96:M98))","v":983},{"$f":"IF(AND(N9=0,'7 Prod'!$L$4=2),\"\",SUM(N89:N95,N96:N98))","v":810},{"$f":"IF(AND(O9=0,'7 Prod'!$L$4=2),\"\",SUM(O89:O95,O96:O98))","v":732},{"$f":"IF(AND(P9=0,'7 Prod'!$L$4=2),\"\",SUM(P89:P95,P96:P98))","v":570},{"$f":"IF(AND(Q9=0,'7 Prod'!$L$4=2),\"\",SUM(Q89:Q95,Q96:Q98))","v":0},{"$f":"IF(AND(R9=0,'7 Prod'!$L$4=2),\"\",SUM(R89:R95,R96:R98))","v":717},{"$f":"IF(AND(S9=0,'7 Prod'!$L$4=2),\"\",SUM(S89:S95,S96:S98))","v":1956},{"$f":"IF(AND(T9=0,'7 Prod'!$L$4=2),\"\",SUM(T89:T95,T96:T98))","v":0},{"$f":"IF(AND(U9=0,'7 Prod'!$L$4=2),\"\",SUM(U89:U95,U96:U98))","v":88},{"$f":"IF(AND(V9=0,'7 Prod'!$L$4=2),\"\",SUM(V89:V95,V96:V98))","v":0},{"$f":"IF(AND(W9=0,'7 Prod'!$L$4=2),\"\",SUM(W89:W95,W96:W98))","v":0},{"$f":"IF(AND(X9=0,'7 Prod'!$L$4=2),\"\",SUM(X89:X95,X96:X98))","v":55},{"$f":"IF(AND(Y9=0,'7 Prod'!$L$4=2),\"\",SUM(Y89:Y95,Y96:Y98))","v":160},{"$f":"IF(AND(Z9=0,'7 Prod'!$L$4=2),\"\",SUM(Z89:Z95,Z96:Z98))","v":0},{"$f":"IF(AND(AA9=0,'7 Prod'!$L$4=2),\"\",SUM(AA89:AA95,AA96:AA98))","v":0},{"$f":"IF(AND(AB9=0,'7 Prod'!$L$4=2),\"\",SUM(AB89:AB95,AB96:AB98))","v":0},{"$f":"IF(AND(AC9=0,'7 Prod'!$L$4=2),\"\",SUM(AC89:AC95,AC96:AC98))","v":0},{"$f":"IF(AND(AD9=0,'7 Prod'!$L$4=2),\"\",SUM(AD89:AD95,AD96:AD98))","v":0},{"$f":"IF(AND(AE9=0,'7 Prod'!$L$4=2),\"\",SUM(AE89:AE95,AE96:AE98))","v":0},{"$f":"IF(AND(AF9=0,'7 Prod'!$L$4=2),\"\",SUM(AF89:AF95,AF96:AF98))","v":237},{"$f":"IF(AND(AG9=0,'7 Prod'!$L$4=2),\"\",SUM(AG89:AG95,AG96:AG98))","v":213},{"$f":"IF(AND(AH9=0,'7 Prod'!$L$4=2),\"\",SUM(AH89:AH95,AH96:AH98))","v":382},{"$f":"IF(AND(AI9=0,'7 Prod'!$L$4=2),\"\",SUM(AI89:AI95,AI96:AI98))","v":0},{"$f":"IF(AND(AJ9=0,'7 Prod'!$L$4=2),\"\",SUM(AJ89:AJ95,AJ96:AJ98))","v":0},{"$f":"IF(AND(AK9=0,'7 Prod'!$L$4=2),\"\",SUM(AK89:AK95,AK96:AK98))","v":328},{"$f":"IF(AND(AL9=0,'7 Prod'!$L$4=2),\"\",SUM(AL89:AL95,AL96:AL98))","v":0},{"$f":"IF(AND(AM9=0,'7 Prod'!$L$4=2),\"\",SUM(AM89:AM95,AM96:AM98))","v":953},{"$f":"IF(AND(AN9=0,'7 Prod'!$L$4=2),\"\",SUM(AN89:AN95,AN96:AN98))","v":182},{"$f":"IF(AND(AO9=0,'7 Prod'!$L$4=2),\"\",SUM(AO89:AO95,AO96:AO98))","v":0},{"$f":"IF(AND(AP9=0,'7 Prod'!$L$4=2),\"\",SUM(AP89:AP95,AP96:AP98))","v":878},{"$f":"IF(AND(AQ9=0,'7 Prod'!$L$4=2),\"\",SUM(AQ89:AQ95,AQ96:AQ98))","v":0},{"$f":"IF(AND(AR9=0,'7 Prod'!$L$4=2),\"\",SUM(AR89:AR95,AR96:AR98))","v":0},{"$f":"IF(AND(AS9=0,'7 Prod'!$L$4=2),\"\",SUM(AS89:AS95,AS96:AS98))","v":449},{"$f":"IF(AND(AT9=0,'7 Prod'!$L$4=2),\"\",SUM(AT89:AT95,AT96:AT98))","v":572},{"$f":"IF(AND(AU9=0,'7 Prod'!$L$4=2),\"\",SUM(AU89:AU95,AU96:AU98))","v":0},{"$f":"IF(AND(AV9=0,'7 Prod'!$L$4=2),\"\",SUM(AV89:AV95,AV96:AV98))","v":0},{"$f":"IF(AND(AW9=0,'7 Prod'!$L$4=2),\"\",SUM(AW89:AW95,AW96:AW98))","v":158},{"$f":"IF(AND(AX9=0,'7 Prod'!$L$4=2),\"\",SUM(AX89:AX95,AX96:AX98))","v":0},{"$f":"IF(AND(AY9=0,'7 Prod'!$L$4=2),\"\",SUM(AY89:AY95,AY96:AY98))","v":0},{"$f":"IF(AND(AZ9=0,'7 Prod'!$L$4=2),\"\",SUM(AZ89:AZ95,AZ96:AZ98))","v":0},{"$f":"IF(AND(BA9=0,'7 Prod'!$L$4=2),\"\",SUM(BA89:BA95,BA96:BA98))","v":1311},{"$f":"IF(AND(BB9=0,'7 Prod'!$L$4=2),\"\",SUM(BB89:BB95,BB96:BB98))","v":61.04},{"$f":"IF(AND(BC9=0,'7 Prod'!$L$4=2),\"\",SUM(BC89:BC95,BC96:BC98))","v":141.36000000000001},{"$f":"IF(AND(BD9=0,'7 Prod'!$L$4=2),\"\",SUM(BD89:BD95,BD96:BD98))","v":198.87},{"$f":"IF(AND(BE9=0,'7 Prod'!$L$4=2),\"\",SUM(BE89:BE95,BE96:BE98))","v":0},{"$f":"IF(AND(BF9=0,'7 Prod'!$L$4=2),\"\",SUM(BF89:BF95,BF96:BF98))","v":0},{"$f":"IF(AND(BG9=0,'7 Prod'!$L$4=2),\"\",SUM(BG89:BG95,BG96:BG98))","v":2347},{"$f":"IF(AND(BH9=0,'7 Prod'!$L$4=2),\"\",SUM(BH89:BH95,BH96:BH98))","v":177},{"$f":"IF(AND(BI9=0,'7 Prod'!$L$4=2),\"\",SUM(BI89:BI95,BI96:BI98))","v":0},{"$f":"IF(AND(BJ9=0,'7 Prod'!$L$4=2),\"\",SUM(BJ89:BJ95,BJ96:BJ98))","v":1072},{"$f":"IF(AND(BK9=0,'7 Prod'!$L$4=2),\"\",SUM(BK89:BK95,BK96:BK98))","v":1345},{"$f":"IF(AND(BL9=0,'7 Prod'!$L$4=2),\"\",SUM(BL89:BL95,BL96:BL98))","v":2006},{"$f":"IF(AND(BM9=0,'7 Prod'!$L$4=2),\"\",SUM(BM89:BM95,BM96:BM98))","v":0},{"$f":"IF(AND(BN9=0,'7 Prod'!$L$4=2),\"\",SUM(BN89:BN95,BN96:BN98))","v":0},{"$f":"IF(AND(BO9=0,'7 Prod'!$L$4=2),\"\",SUM(BO89:BO95,BO96:BO98))","v":0},{"$f":"IF(AND(BP9=0,'7 Prod'!$L$4=2),\"\",SUM(BP89:BP95,BP96:BP98))","v":0},{"$f":"IF(AND(BQ9=0,'7 Prod'!$L$4=2),\"\",SUM(BQ89:BQ95,BQ96:BQ98))","v":0},{"$f":"IF(AND(BR9=0,'7 Prod'!$L$4=2),\"\",SUM(BR89:BR95,BR96:BR98))","v":0},{"$f":"IF(AND(BS9=0,'7 Prod'!$L$4=2),\"\",SUM(BS89:BS95,BS96:BS98))","v":0},{"$f":"IF(AND(BT9=0,'7 Prod'!$L$4=2),\"\",SUM(BT89:BT95,BT96:BT98))","v":0},{"$f":"IF(AND(BU9=0,'7 Prod'!$L$4=2),\"\",SUM(BU89:BU95,BU96:BU98))","v":830},{"$f":"IF(AND(BV9=0,'7 Prod'!$L$4=2),\"\",SUM(BV89:BV95,BV96:BV98))","v":611},{"$f":"IF(AND(BW9=0,'7 Prod'!$L$4=2),\"\",SUM(BW89:BW95,BW96:BW98))","v":691},{"$f":"IF(AND(BX9=0,'7 Prod'!$L$4=2),\"\",SUM(BX89:BX95,BX96:BX98))","v":668},{"$f":"IF(AND(BY9=0,'7 Prod'!$L$4=2),\"\",SUM(BY89:BY95,BY96:BY98))","v":723},{"$f":"IF(AND(BZ9=0,'7 Prod'!$L$4=2),\"\",SUM(BZ89:BZ95,BZ96:BZ98))","v":665},{"$f":"IF(AND(CA9=0,'7 Prod'!$L$4=2),\"\",SUM(CA89:CA95,CA96:CA98))","v":586},{"$f":"IF(AND(CB9=0,'7 Prod'!$L$4=2),\"\",SUM(CB89:CB95,CB96:CB98))","v":731},{"$f":"IF(AND(CC9=0,'7 Prod'!$L$4=2),\"\",SUM(CC89:CC95,CC96:CC98))","v":141},{"$f":"IF(AND(CD9=0,'7 Prod'!$L$4=2),\"\",SUM(CD89:CD95,CD96:CD98))","v":1205},{"$f":"IF(AND(CE9=0,'7 Prod'!$L$4=2),\"\",SUM(CE89:CE95,CE96:CE98))","v":958},{"$f":"IF(AND(CF9=0,'7 Prod'!$L$4=2),\"\",SUM(CF89:CF95,CF96:CF98))","v":833},{"$f":"IF(AND(CG9=0,'7 Prod'!$L$4=2),\"\",SUM(CG89:CG95,CG96:CG98))","v":727},{"$f":"IF(AND(CH9=0,'7 Prod'!$L$4=2),\"\",SUM(CH89:CH95,CH96:CH98))","v":819},{"$f":"IF(AND(CI9=0,'7 Prod'!$L$4=2),\"\",SUM(CI89:CI95,CI96:CI98))","v":657},{"$f":"IF(AND(CJ9=0,'7 Prod'!$L$4=2),\"\",SUM(CJ89:CJ95,CJ96:CJ98))","v":657},{"$f":"IF(AND(CK9=0,'7 Prod'!$L$4=2),\"\",SUM(CK89:CK95,CK96:CK98))","v":17},{"$f":"IF(AND(CL9=0,'7 Prod'!$L$4=2),\"\",SUM(CL89:CL95,CL96:CL98))","v":2426},{"$f":"IF(AND(CM9=0,'7 Prod'!$L$4=2),\"\",SUM(CM89:CM95,CM96:CM98))","v":2501},{"$f":"IF(AND(CN9=0,'7 Prod'!$L$4=2),\"\",SUM(CN89:CN95,CN96:CN98))","v":1340},{"$f":"IF(AND(CO9=0,'7 Prod'!$L$4=2),\"\",SUM(CO89:CO95,CO96:CO98))","v":17},{"$f":"IF(AND(CP9=0,'7 Prod'!$L$4=2),\"\",SUM(CP89:CP95,CP96:CP98))","v":834},{"$f":"IF(AND(CQ9=0,'7 Prod'!$L$4=2),\"\",SUM(CQ89:CQ95,CQ96:CQ98))","v":481},{"$f":"IF(AND(CR9=0,'7 Prod'!$L$4=2),\"\",SUM(CR89:CR95,CR96:CR98))","v":568},{"$f":"IF(AND(CS9=0,'7 Prod'!$L$4=2),\"\",SUM(CS89:CS95,CS96:CS98))","v":780},{"$f":"IF(AND(CT9=0,'7 Prod'!$L$4=2),\"\",SUM(CT89:CT95,CT96:CT98))","v":501},{"$f":"IF(AND(CU9=0,'7 Prod'!$L$4=2),\"\",SUM(CU89:CU95,CU96:CU98))","v":630},{"$f":"IF(AND(CV9=0,'7 Prod'!$L$4=2),\"\",SUM(CV89:CV95,CV96:CV98))","v":800},{"$f":"IF(AND(CW9=0,'7 Prod'!$L$4=2),\"\",SUM(CW89:CW95,CW96:CW98))","v":0},{"$f":"IF(AND(CX9=0,'7 Prod'!$L$4=2),\"\",SUM(CX89:CX95,CX96:CX98))","v":148},{"$f":"IF(AND(CY9=0,'7 Prod'!$L$4=2),\"\",SUM(CY89:CY95,CY96:CY98))","v":2455},{"$f":"IF(AND(CZ9=0,'7 Prod'!$L$4=2),\"\",SUM(CZ89:CZ95,CZ96:CZ98))","v":2640},{"$f":"IF(AND(DA9=0,'7 Prod'!$L$4=2),\"\",SUM(DA89:DA95,DA96:DA98))","v":3711},{"$f":"IF(AND(DB9=0,'7 Prod'!$L$4=2),\"\",SUM(DB89:DB95,DB96:DB98))","v":2839},{"$f":"IF(AND(DC9=0,'7 Prod'!$L$4=2),\"\",SUM(DC89:DC95,DC96:DC98))","v":14217},{"$f":"IF(AND(DD9=0,'7 Prod'!$L$4=2),\"\",SUM(DD89:DD95,DD96:DD98))","v":5021},{"$f":"IF(AND(DE9=0,'7 Prod'!$L$4=2),\"\",SUM(DE89:DE95,DE96:DE98))","v":0},{"$f":"IF(AND(DF9=0,'7 Prod'!$L$4=2),\"\",SUM(DF89:DF95,DF96:DF98))","v":1331},{"$f":"IF(AND(DG9=0,'7 Prod'!$L$4=2),\"\",SUM(DG89:DG95,DG96:DG98))","v":1781},{"$f":"IF(AND(DH9=0,'7 Prod'!$L$4=2),\"\",SUM(DH89:DH95,DH96:DH98))","v":0},{"$f":"IF(AND(DI9=0,'7 Prod'!$L$4=2),\"\",SUM(DI89:DI95,DI96:DI98))","v":0},{"$f":"IF(AND(DJ9=0,'7 Prod'!$L$4=2),\"\",SUM(DJ89:DJ95,DJ96:DJ98))","v":0},{"$f":"IF(AND(DK9=0,'7 Prod'!$L$4=2),\"\",SUM(DK89:DK95,DK96:DK98))","v":1194},{"$f":"IF(AND(DL9=0,'7 Prod'!$L$4=2),\"\",SUM(DL89:DL95,DL96:DL98))","v":0},{"$f":"IF(AND(DM9=0,'7 Prod'!$L$4=2),\"\",SUM(DM89:DM95,DM96:DM98))","v":0},{"$f":"IF(AND(DN9=0,'7 Prod'!$L$4=2),\"\",SUM(DN89:DN95,DN96:DN98))","v":0},{"$f":"IF(AND(DO9=0,'7 Prod'!$L$4=2),\"\",SUM(DO89:DO95,DO96:DO98))","v":0},{"$f":"IF(AND(DP9=0,'7 Prod'!$L$4=2),\"\",SUM(DP89:DP95,DP96:DP98))","v":0},{"$f":"IF(AND(DQ9=0,'7 Prod'!$L$4=2),\"\",SUM(DQ89:DQ95,DQ96:DQ98))","v":0},{"$f":"IF(AND(DR9=0,'7 Prod'!$L$4=2),\"\",SUM(DR89:DR95,DR96:DR98))","v":5903},{"$f":"IF(AND(DS9=0,'7 Prod'!$L$4=2),\"\",SUM(DS89:DS95,DS96:DS98))","v":0},{"$f":"IF(AND(DT9=0,'7 Prod'!$L$4=2),\"\",SUM(DT89:DT95,DT96:DT98))","v":0},{"$f":"IF(AND(DU9=0,'7 Prod'!$L$4=2),\"\",SUM(DU89:DU95,DU96:DU98))","v":0},{"$f":"IF(AND(DV9=0,'7 Prod'!$L$4=2),\"\",SUM(DV89:DV95,DV96:DV98))","v":0},{"$f":"IF(AND(DW9=0,'7 Prod'!$L$4=2),\"\",SUM(DW89:DW95,DW96:DW98))","v":0},{"$f":"IF(AND(DX9=0,'7 Prod'!$L$4=2),\"\",SUM(DX89:DX95,DX96:DX98))","v":1017},{"$f":"IF(AND(DY9=0,'7 Prod'!$L$4=2),\"\",SUM(DY89:DY95,DY96:DY98))","v":0},{"$f":"IF(AND(DZ9=0,'7 Prod'!$L$4=2),\"\",SUM(DZ89:DZ95,DZ96:DZ98))","v":0},{"$f":"IF(AND(EA9=0,'7 Prod'!$L$4=2),\"\",SUM(EA89:EA95,EA96:EA98))","v":0},{"$f":"IF(AND(EB9=0,'7 Prod'!$L$4=2),\"\",SUM(EB89:EB95,EB96:EB98))","v":0},{"$f":"IF(AND(EC9=0,'7 Prod'!$L$4=2),\"\",SUM(EC89:EC95,EC96:EC98))","v":0},{"$f":"IF(AND(ED9=0,'7 Prod'!$L$4=2),\"\",SUM(ED89:ED95,ED96:ED98))","v":0},{"$f":"IF(AND(EE9=0,'7 Prod'!$L$4=2),\"\",SUM(EE89:EE95,EE96:EE98))","v":0},{"$f":"IF(AND(EF9=0,'7 Prod'!$L$4=2),\"\",SUM(EF89:EF95,EF96:EF98))","v":0},null,null,{"$f":"SUMPRODUCT(L9:EF9,L99:EF99)","v":0}]
[19," Deckungsbeitrag",null,null,"€ ",null,0,0,0,0,null,{"$f":"SUM(L88)-SUM(L99)","v":1773},754,585,789,463,0,1215,-80,0,22,0,0,248,240,0,0,0,0,0,0,-237,-213,-382,0,0,589,0,-953,-182,0,-878,0,{"$f":"SUM(AR88)-SUM(AR99)","v":0},-449,-572,0,0,-158,0,0,0,725,5.96,13.64,248.13,0,0,3028,12,0,555.20000000000005,2077,62,0,0,0,0,0,0,0,0,690,319,109,{"$f":"SUM(BX88)-SUM(BX99)","v":452},717,535,704,544,699,595,722,267,423,741,123,-117,-17,1824,4069,1060,-17,-234,-67,-568,-780,-173,170,62,0,-148,3575,8370,14179,6519,7223,{"$f":"SUM(DD88)-SUM(DD99)","v":3439},0,12757,3378,0,0,0,3756,0,0,0,0,0,0,16113,0,0,0,0,0,2598,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,{"$f":"IF('7 Prod'!L4=2,EI26-EI99,0)","v":0},"Vorst. Ausg."]
[null,null,null,null,null,null,null,null,null,null,"Nebenleistungen:                      "]
[null,null,null,null,null,null,null,null,null,null,"wb. Kälber je Kuh   ",{"$f":"'6 Db_I'!L112","v":0.5},null,null,"kg je wb. Absetzerkalb, €   ",{"$f":"'6 Db_I'!P112","v":270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %","Wi-Dü in %"]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je wb. Kalb, €   ",{"$f":"'6 Db_I'!L31/(1+'6 Db_I'!D75)","v":258},null,null,"Preis je kg für wb. Kalb, €   ",{"$f":"'6 Db_I'!P113","v":2.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('6 Db_I'!AF113='6 Db_I'!AF31,'6 Db_I'!AF113,'6 Db_I'!AF31)","v":80},{"$f":"IF('6 Db_I'!AG113='6 Db_I'!AG31,'6 Db_I'!AG113,'6 Db_I'!AG31)","v":64},{"$f":"IF('6 Db_I'!AH113='6 Db_I'!AH31,'6 Db_I'!AH113,'6 Db_I'!AH31)","v":65},{"$f":"IF('6 Db_I'!AI113='6 Db_I'!AI31,'6 Db_I'!AI113,'6 Db_I'!AI31)","v":0},{"$f":"IF('6 Db_I'!AJ113='6 Db_I'!AJ31,'6 Db_I'!AJ113,'6 Db_I'!AJ31)","v":0},{"$f":"IF('6 Db_I'!AK113='6 Db_I'!AK31,'6 Db_I'!AK113,'6 Db_I'!AK31)","v":70},{"$f":"IF('6 Db_I'!AL113='6 Db_I'!AL31,'6 Db_I'!AL113,'6 Db_I'!AL31)","v":0},{"$f":"IF('6 Db_I'!AM113='6 Db_I'!AM31,'6 Db_I'!AM113,'6 Db_I'!AM31)","v":70},{"$f":"IF('6 Db_I'!AN113='6 Db_I'!AN31,'6 Db_I'!AN113,'6 Db_I'!AN31)","v":70},null,{"$f":"IF('6 Db_I'!AP113='6 Db_I'!AP31,'6 Db_I'!AP113,'6 Db_I'!AP31)","v":50},{"$f":"IF('6 Db_I'!AQ113='6 Db_I'!AQ31,'6 Db_I'!AQ113,'6 Db_I'!AQ31)","v":0},{"$f":"IF('6 Db_I'!AR113='6 Db_I'!AR31,'6 Db_I'!AR113,'6 Db_I'!AR31)","v":50},{"$f":"IF('6 Db_I'!AS113='6 Db_I'!AS31,'6 Db_I'!AS113,'6 Db_I'!AS31)","v":70},{"$f":"IF('6 Db_I'!AT113='6 Db_I'!AT31,'6 Db_I'!AT113,'6 Db_I'!AT31)","v":70},{"$f":"IF('6 Db_I'!AU113='6 Db_I'!AU31,'6 Db_I'!AU113,'6 Db_I'!AU31)","v":70},{"$f":"IF('6 Db_I'!AV113='6 Db_I'!AV31,'6 Db_I'!AV113,'6 Db_I'!AV31)","v":70},{"$f":"IF('6 Db_I'!AW113='6 Db_I'!AW31,'6 Db_I'!AW113,'6 Db_I'!AW31)","v":70},{"$f":"IF('6 Db_I'!AX113='6 Db_I'!AX31,'6 Db_I'!AX113,'6 Db_I'!AX31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('6 Db_I'!BU113='6 Db_I'!BU31,'6 Db_I'!BU113,'6 Db_I'!BU31)","v":30},{"$f":"IF('6 Db_I'!BV113='6 Db_I'!BV31,'6 Db_I'!BV113,'6 Db_I'!BV31)","v":30},{"$f":"IF('6 Db_I'!BW113='6 Db_I'!BW31,'6 Db_I'!BW113,'6 Db_I'!BW31)","v":30},{"$f":"IF('6 Db_I'!BX113='6 Db_I'!BX31,'6 Db_I'!BX113,'6 Db_I'!BX31)","v":30},{"$f":"IF('6 Db_I'!BY113='6 Db_I'!BY31,'6 Db_I'!BY113,'6 Db_I'!BY31)","v":30},{"$f":"IF('6 Db_I'!BZ113='6 Db_I'!BZ31,'6 Db_I'!BZ113,'6 Db_I'!BZ31)","v":30},{"$f":"IF('6 Db_I'!CA113='6 Db_I'!CA31,'6 Db_I'!CA113,'6 Db_I'!CA31)","v":30},{"$f":"IF('6 Db_I'!CB113='6 Db_I'!CB31,'6 Db_I'!CB113,'6 Db_I'!CB31)","v":30},{"$f":"IF('6 Db_I'!CC113='6 Db_I'!CC31,'6 Db_I'!CC113,'6 Db_I'!CC31)","v":30},{"$f":"IF('6 Db_I'!CD113='6 Db_I'!CD31,'6 Db_I'!CD113,'6 Db_I'!CD31)","v":30},{"$f":"IF('6 Db_I'!CE113='6 Db_I'!CE31,'6 Db_I'!CE113,'6 Db_I'!CE31)","v":30},{"$f":"IF('6 Db_I'!CF113='6 Db_I'!CF31,'6 Db_I'!CF113,'6 Db_I'!CF31)","v":30},{"$f":"IF('6 Db_I'!CG113='6 Db_I'!CG31,'6 Db_I'!CG113,'6 Db_I'!CG31)","v":30},{"$f":"IF('6 Db_I'!CH113='6 Db_I'!CH31,'6 Db_I'!CH113,'6 Db_I'!CH31)","v":30},{"$f":"IF('6 Db_I'!CI113='6 Db_I'!CI31,'6 Db_I'!CI113,'6 Db_I'!CI31)","v":30},{"$f":"IF('6 Db_I'!CJ113='6 Db_I'!CJ31,'6 Db_I'!CJ113,'6 Db_I'!CJ31)","v":30},{"$f":"IF('6 Db_I'!CK113='6 Db_I'!CK31,'6 Db_I'!CK113,'6 Db_I'!CK31)","v":30},{"$f":"IF('6 Db_I'!CL113='6 Db_I'!CL31,'6 Db_I'!CL113,'6 Db_I'!CL31)","v":30},{"$f":"IF('6 Db_I'!CM113='6 Db_I'!CM31,'6 Db_I'!CM113,'6 Db_I'!CM31)","v":30},{"$f":"IF('6 Db_I'!CN113='6 Db_I'!CN31,'6 Db_I'!CN113,'6 Db_I'!CN31)","v":30},{"$f":"IF('6 Db_I'!CO113='6 Db_I'!CO31,'6 Db_I'!CO113,'6 Db_I'!CO31)","v":30},{"$f":"IF('6 Db_I'!CP113='6 Db_I'!CP31,'6 Db_I'!CP113,'6 Db_I'!CP31)","v":30},{"$f":"IF('6 Db_I'!CQ113='6 Db_I'!CQ31,'6 Db_I'!CQ113,'6 Db_I'!CQ31)","v":30},{"$f":"IF('6 Db_I'!CR113='6 Db_I'!CR31,'6 Db_I'!CR113,'6 Db_I'!CR31)","v":30},{"$f":"IF('6 Db_I'!CS113='6 Db_I'!CS31,'6 Db_I'!CS113,'6 Db_I'!CS31)","v":30},{"$f":"IF('6 Db_I'!CT113='6 Db_I'!CT31,'6 Db_I'!CT113,'6 Db_I'!CT31)","v":30},{"$f":"IF('6 Db_I'!CU113='6 Db_I'!CU31,'6 Db_I'!CU113,'6 Db_I'!CU31)","v":30},{"$f":"IF('6 Db_I'!CV113='6 Db_I'!CV31,'6 Db_I'!CV113,'6 Db_I'!CV31)","v":30},{"$f":"IF('6 Db_I'!CW113='6 Db_I'!CW31,'6 Db_I'!CW113,'6 Db_I'!CW31)","v":90},{"$f":"IF('6 Db_I'!CX113='6 Db_I'!CX31,'6 Db_I'!CX113,'6 Db_I'!CX31)","v":90},{"$f":"IF('6 Db_I'!CY113='6 Db_I'!CY31,'6 Db_I'!CY113,'6 Db_I'!CY31)","v":30},{"$f":"IF('6 Db_I'!CZ113='6 Db_I'!CZ31,'6 Db_I'!CZ113,'6 Db_I'!CZ31)","v":0},{"$f":"IF('6 Db_I'!DA113='6 Db_I'!DA31,'6 Db_I'!DA113,'6 Db_I'!DA31)","v":0},{"$f":"IF('6 Db_I'!DB113='6 Db_I'!DB31,'6 Db_I'!DB113,'6 Db_I'!DB31)","v":30},{"$f":"IF('6 Db_I'!DC113='6 Db_I'!DC31,'6 Db_I'!DC113,'6 Db_I'!DC31)","v":0},{"$f":"IF('6 Db_I'!DD113='6 Db_I'!DD31,'6 Db_I'!DD113,'6 Db_I'!DD31)","v":0},{"$f":"IF('6 Db_I'!DE113='6 Db_I'!DE31,'6 Db_I'!DE113,'6 Db_I'!DE31)","v":0},{"$f":"IF('6 Db_I'!DF113='6 Db_I'!DF31,'6 Db_I'!DF113,'6 Db_I'!DF31)","v":0},{"$f":"IF('6 Db_I'!DG113='6 Db_I'!DG31,'6 Db_I'!DG113,'6 Db_I'!DG31)","v":0},{"$f":"IF('6 Db_I'!DH113='6 Db_I'!DH31,'6 Db_I'!DH113,'6 Db_I'!DH31)","v":0},{"$f":"IF('6 Db_I'!DI113='6 Db_I'!DI31,'6 Db_I'!DI113,'6 Db_I'!DI31)","v":0},{"$f":"IF('6 Db_I'!DJ113='6 Db_I'!DJ31,'6 Db_I'!DJ113,'6 Db_I'!DJ31)","v":0},{"$f":"IF('6 Db_I'!DK113='6 Db_I'!DK31,'6 Db_I'!DK113,'6 Db_I'!DK31)","v":0},{"$f":"IF('6 Db_I'!DL113='6 Db_I'!DL31,'6 Db_I'!DL113,'6 Db_I'!DL31)","v":0},{"$f":"IF('6 Db_I'!DM113='6 Db_I'!DM31,'6 Db_I'!DM113,'6 Db_I'!DM31)","v":0},{"$f":"IF('6 Db_I'!DN113='6 Db_I'!DN31,'6 Db_I'!DN113,'6 Db_I'!DN31)","v":0},{"$f":"IF('6 Db_I'!DO113='6 Db_I'!DO31,'6 Db_I'!DO113,'6 Db_I'!DO31)","v":0},{"$f":"IF('6 Db_I'!DP113='6 Db_I'!DP31,'6 Db_I'!DP113,'6 Db_I'!DP31)","v":0},{"$f":"IF('6 Db_I'!DQ113='6 Db_I'!DQ31,'6 Db_I'!DQ113,'6 Db_I'!DQ31)","v":0},{"$f":"IF('6 Db_I'!DR113='6 Db_I'!DR31,'6 Db_I'!DR113,'6 Db_I'!DR31)","v":0},{"$f":"IF('6 Db_I'!DS113='6 Db_I'!DS31,'6 Db_I'!DS113,'6 Db_I'!DS31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"ml. Kälber je Kuh   ",{"$f":"'6 Db_I'!L114","v":0.5},null,null,"kg je ml. Absetzerkalb, €   ",{"$f":"'6 Db_I'!P114","v":310}]
[null,null,null,null,null,null,null,null,null,null,"Preis / Wert je ml. Kalb, €   ",{"$f":"'6 Db_I'!L33/(1+'6 Db_I'!D75)","v":95},null,null,"Preis je kg für ml. Kalb, €   ",{"$f":"'6 Db_I'!P115","v":3.3},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,null,null,null,null,null,"Nebenleistungen:            "]
[null,null,null,null,null,null,null,null,null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!M$60=0,0.3,1/'1 KaP'!M$60)","v":0.33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Altsau je ZS   ",{"$f":"IF('1 KaP'!M$80=0,0.4,1/'1 KaP'!M$80)","v":0.43}]
[null,null,null,null,null,null,null,null,null,null,"Preis je verk. Kuh , €   ",{"$f":"'6 Db_I'!L35/(1+'6 Db_I'!D75)","v":820},null,null,"verk. Kuh je Kuh (Best.)   ",{"$f":"IF('1 KaP'!M$64=0,0.15,1/'1 KaP'!M$64)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis Altsau €   ",{"$f":"'6 Db_I'!BA35/(1+'6 Db_I'!D75)","v":200}]
[null,null,null,null,null,null,null,null,null,null,"So. Nebenleist. (o.Präm.) €   ",{"$f":"'6 Db_I'!L36","v":0},null,null,"Preis je verk. Kuh , €   ",{"$f":"'6 Db_I'!P118","v":961},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,null,null,null,null,null,"So. Nebenleist. bar (ohne Präm.) €   ",{"$f":"'6 Db_I'!BA36/(1+'6 Db_I'!D75)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(L103*L104,L105*L106,L107*L108,L109)","v":447},null,null,"So. Nebenleist. (o.Präm.) €   ",{"$f":"'6 Db_I'!P119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe €   ",{"$f":"SUM(BA107*BA108,BA109)","v":86}]
[null,null,null,null,null,null,null,null,null,null," Kraftfutter:                       ",null,null,null,"Summe €   ",{"$f":"SUM(P108*P109,P110)","v":192},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Kraftfutter:   "]
[null,null,null,null,null,null,null,null,null,null,"Verkaufte Milch kg/Kuh   ",{"$f":"L83","v":8000},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,null,null,null,null,null,null,null,null,null," Aufgez.Ferkel je Zuchtsau   ",{"$f":"BA83","v":30}]
[null,null,null,null,null,null,null,null,null,null," + Milch an Kälber kg/Kuh   ",{"$f":"'6 Db_I'!L122","v":200},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,null,null,null,null,null,null,null,null,null," kg Ferkelfutter je Ferkel   ",{"$f":"'6 Db_I'!BA122","v":40}]
[null,null,null,null,null,null,null,null,null,null,"dav. Milch aus  Grundfutter kg/Kuh   ",{"$f":"'6 Db_I'!L123","v":3100},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,null,null,null,null,null,null,null,null,null," Ferkelfutter in kg je Zuchtsau   ",{"$f":"BA112*BA113","v":1200}]
[null,null,null,null,null,null,null,null,null,null,"verbleibt Milch aus Kraftfutter kg/Kuh   ",{"$f":"IF(L114=0,0,L112+L113-L114)","v":5100},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,null,null,null,null,null,null,null,null,null," Ferkelfutterpreis € je t   ",{"$f":"'6 Db_I'!BA42/(1+'6 Db_I'!C75)","v":390}]
[null,null,null,null,null,null,null,null,null,null,"kg Milch je kg Kraftfutter   ",{"$f":"'6 Db_I'!L125","v":2.2999999999999998}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutter kg je Kuh   ",{"$f":"IF(L116=0,0,L115/(L116))","v":2217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sauenfutter kg je ZS   ",{"$f":"'6 Db_I'!BA126","v":1225}]
[null,null,null,null,null,null,null,null,null,null,"Kraftfutterpreis € je t   ",{"$f":"'6 Db_I'!L45/(1+'6 Db_I'!C75)","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sauenfutterpreis € je t   ",{"$f":"'6 Db_I'!BA45/(1+'6 Db_I'!C75)","v":305}]
[null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"L117*L118/1000","v":776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," = Kraftfutterkosten €   ",{"$f":"IF(BA117*BA118=0,0,SUM(BA114*BA115,BA117*BA118)/1000)","v":842}]
[null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"'6 Db_I'!L47/(1+'6 Db_I'!B75)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + Mineralfutter €   ",{"$f":"'6 Db_I'!BA47/(1+'6 Db_I'!B75)","v":0}]
[null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",{"$f":"'6 Db_I'!L48/(1+'6 Db_I'!C75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + anderer Futterzukauf (z.B. Grundfutter) €   ",{"$f":"'6 Db_I'!BA48/(1+'6 Db_I'!C75)","v":9}]
[null,null,null,null,null,null,null,null,null,null," + Kälberkraftfutter + MAT €   ",{"$f":"'6 Db_I'!L49/(1+'6 Db_I'!C75)","v":84}]
[null,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je Kuh €   ",{"$f":"SUM(L119:L122)","v":905},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,null,null,null,null,null,null,null,null,null,"           = Futterzukauf ges. je ZS €   ",{"$f":"SUM(BA119:BA121)","v":851}]

{"sheet":"7 Prod","index":8,"n_rows":200,"n_cols":121,"rows_kept":200,"cut":false,"hidden":false,"merged":[[1,19,1,20],[147,10,147,11],[147,19,147,20]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unternehmernummer   "]
[null,null,null,null,null,null,"Unternehmen: ",{"$f":"'6 Db_I'!C5","v":0},null,null,"Datum:",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,null,null,null,null,null,null,{"$f":"Inhalt!G5","v":0}]
[]
["Produktionsprogramm",null,null,null,null,{"$f":"'6 Db_I'!E4","v":" Ist "},null,null,"Jahr",{"$f":"'1 KaP'!G5","v":2025},null,{"$f":"'9 G-N-P'!T1","v":1},null,null,{"$f":"'6 Db_Z'!E4","v":" Ziel"},null,null,"Jahr",{"$f":"'1 KaP'!K5","v":2026},null,null,null,null,null,null,{"$f":"IF(F200+O200<>0,1,0)","v":0},"Prüfziffer, ob schon Einträge"]
[]
[null,null,null,null,null," Um-","Grundfutter  ",null,"Arbeit",null,"Deckungsbeitrag IST",null,"Zusätzl.",null," Um-","Grundfutter  ",null,"Arbeit ",null,"Deckungsbeitrag  ZIEL",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,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,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,"Deckungsbeitrag IST",null,null,null,null,null,null,null,null,"Deckungsbeitrag  ZIEL"]
[null,null,null,null,null," fang","NEL MJ",null,"AKh",null,"              €",null,"Tier-/Umlauf-",null," fang","NEL MJ",null,"AKh",null,"              €",null,null,null,null,null,"Für das Makro",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,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,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,null,null,"              €"]
[null,null,null,null,null," ha, St","je Einheit","gesamt","je E.","ges.","je Einh.","gesamt",null,null," ha, St","je Einheit","gesamt","je E.","ges.","je Einh.","gesamt",null,null,null,null,"\"PV des Betriebes >0\"",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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"je Einh.","gesamt",null,null,null,null,null,null,null,"je Einh.","gesamt"]
[]
[1,null,{"$f":"'6 Db_I'!$L4","v":"Milchkühe"},{"$f":"'6 Db_I'!$L5","v":0},{"$f":"'6 Db_I'!L$7","v":1},{"$f":"'6 Db_I'!$L9","v":0},-25456,{"$f":"F10*G10","v":0},42,{"$f":"F10*I10","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$L$109,'6 Db_I'!$L$27)","v":1938},{"$f":"F10*K10","v":0},null,null,{"$f":"'6 Db_Z'!$L9","v":0},{"$f":"G10","v":-25456},{"$f":"O10*P10","v":0},40,{"$f":"O10*R10","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$L$100,'6 Db_Z'!$L$27)","v":1937},{"$f":"O10*T10","v":0},null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F10+O10<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$L$109,'6 Db_I'!$L$27)","v":1938},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$L$100,'6 Db_Z'!$L$27)","v":1937}]
[null,null,{"$f":"'6 Db_I'!$M$4","v":"Zuchtfärsen"},null,{"$f":"'6 Db_I'!M$7","v":2},{"$f":"'6 Db_I'!$M9","v":0},-19380,0,22,0,{"$f":"IF($L$4=2,'6 Db_I'!$M$109,'6 Db_I'!$M$27)","v":810},0,null,null,{"$f":"'6 Db_Z'!$M9","v":0},{"$f":"G11","v":-19380},{"$f":"O11*P11","v":0},20,0,{"$f":"IF($L$4=2,'6 Db_Z'!$M$100,'6 Db_Z'!$M$27)","v":809},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F11+O11<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$M$109,'6 Db_I'!$M$27)","v":810},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$M$100,'6 Db_Z'!$M$27)","v":809}]
[null,null,{"$f":"'6 Db_I'!$N4","v":"Mastfärsen"},{"$f":"'6 Db_I'!$N5","v":0},{"$f":"'6 Db_I'!N$7","v":3},{"$f":"'6 Db_I'!$N9","v":0},-16000,0,12,0,{"$f":"IF($L$4=2,'6 Db_I'!$N$109,'6 Db_I'!$N$27)","v":630},0,null,null,{"$f":"'6 Db_Z'!$N9","v":0},-16000,0,15,0,{"$f":"IF($L$4=2,'6 Db_Z'!$N$100,'6 Db_Z'!$N$27)","v":630},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F12+O12<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$N$109,'6 Db_I'!$N$27)","v":630},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$N$100,'6 Db_Z'!$N$27)","v":630}]
[null,null,{"$f":"'6 Db_I'!$O4","v":"Mastbullen"},{"$f":"'6 Db_I'!$O5","v":"1200 kg"},{"$f":"'6 Db_I'!O$7","v":4},{"$f":"'6 Db_I'!$O9","v":0},-12288,0,11,0,{"$f":"IF($L$4=2,'6 Db_I'!$O$109,'6 Db_I'!$O$27)","v":855},0,null,null,{"$f":"'6 Db_Z'!$O9","v":0},-12288,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$O$100,'6 Db_Z'!$O$27)","v":856},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$O$109,'6 Db_I'!$O$27)","v":855},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$O$100,'6 Db_Z'!$O$27)","v":856}]
[null,null,{"$f":"'6 Db_I'!$P4","v":"Mutterkühe"},{"$f":"'6 Db_I'!$P5","v":"mit Kalb"},{"$f":"'6 Db_I'!P$7","v":5},{"$f":"'6 Db_I'!$P9","v":0},-25456,0,21,0,{"$f":"IF($L$4=2,'6 Db_I'!$P$109,'6 Db_I'!$P$27)","v":503},0,null,null,{"$f":"'6 Db_Z'!$P9","v":0},-25456,0,18,0,{"$f":"IF($L$4=2,'6 Db_Z'!$P$100,'6 Db_Z'!$P$27)","v":503},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$P$109,'6 Db_I'!$P$27)","v":503},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$P$100,'6 Db_Z'!$P$27)","v":503}]
[null,null,{"$f":"'6 Db_I'!$Q4","v":"Kälber"},{"$f":"'6 Db_I'!$Q5","v":"u. Mastkälber"},{"$f":"'6 Db_I'!Q$7","v":6},{"$f":"'6 Db_I'!$Q9","v":0},-1315,0,5,0,{"$f":"IF($L$4=2,'6 Db_I'!$Q$109,'6 Db_I'!$Q$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$Q9","v":0},-1315,0,{"$f":"I15","v":5},0,{"$f":"IF($L$4=2,'6 Db_Z'!$Q$100,'6 Db_Z'!$Q$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$Q$109,'6 Db_I'!$Q$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$Q$100,'6 Db_Z'!$Q$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$R4","v":"Pen'pferde"},{"$f":"'6 Db_I'!$R5","v":"oh.Halle"},{"$f":"'6 Db_I'!R$7","v":7},{"$f":"'6 Db_I'!$R9","v":0},-19620,0,65,0,{"$f":"IF($L$4=2,'6 Db_I'!$R$109,'6 Db_I'!$R$27)","v":1500},0,null,null,{"$f":"'6 Db_Z'!$R9","v":0},-19620,0,65,0,{"$f":"IF($L$4=2,'6 Db_Z'!$R$100,'6 Db_Z'!$R$27)","v":1500},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$R$109,'6 Db_I'!$R$27)","v":1500},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$R$100,'6 Db_Z'!$R$27)","v":1500}]
[null,null,{"$f":"'6 Db_I'!$S4","v":"Zuchtpferde"},{"$f":"'6 Db_I'!$S5","v":"eigen"},{"$f":"'6 Db_I'!S$7","v":8},{"$f":"'6 Db_I'!$S9","v":0},-36490,0,144,0,{"$f":"IF($L$4=2,'6 Db_I'!$S$109,'6 Db_I'!$S$27)","v":-181},0,null,null,{"$f":"'6 Db_Z'!$S9","v":0},-36490,0,144,0,{"$f":"IF($L$4=2,'6 Db_Z'!$S$100,'6 Db_Z'!$S$27)","v":-181},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$S$109,'6 Db_I'!$S$27)","v":-181},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$S$100,'6 Db_Z'!$S$27)","v":-181}]
[null,null,{"$f":"'6 Db_I'!$T4","v":"Pferde "},{"$f":"'6 Db_I'!$T5","v":"< 6 Monaten"},{"$f":"'6 Db_I'!T$7","v":9},{"$f":"'6 Db_I'!$T9","v":0},-4000,0,20,0,{"$f":"IF($L$4=2,'6 Db_I'!$T$109,'6 Db_I'!$T$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$T9","v":0},-4000,0,20,0,{"$f":"IF($L$4=2,'6 Db_Z'!$T$100,'6 Db_Z'!$T$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$T$109,'6 Db_I'!$T$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$T$100,'6 Db_Z'!$T$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$U4","v":"Mutterschafe"},{"$f":"'6 Db_I'!$U5","v":"m.Nachzucht"},{"$f":"'6 Db_I'!U$7","v":10},{"$f":"'6 Db_I'!$U9","v":0},-3300,0,11,0,{"$f":"IF($L$4=2,'6 Db_I'!$U$109,'6 Db_I'!$U$27)","v":22},0,null,null,{"$f":"'6 Db_Z'!$U9","v":0},-3300,0,11,0,{"$f":"IF($L$4=2,'6 Db_Z'!$U$100,'6 Db_Z'!$U$27)","v":22},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F19+O19<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$U$109,'6 Db_I'!$U$27)","v":22},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$U$100,'6 Db_Z'!$U$27)","v":22}]
[null,null,{"$f":"'6 Db_I'!$V4","v":"Schafe o. Lamm"},{"$f":"'6 Db_I'!$V5","v":"10-18 Monate"},{"$f":"'6 Db_I'!V$7","v":11},{"$f":"'6 Db_I'!$V9","v":0},-3300,0,3,0,{"$f":"IF($L$4=2,'6 Db_I'!$V$109,'6 Db_I'!$V$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$V9","v":0},-3300,0,3,0,{"$f":"IF($L$4=2,'6 Db_Z'!$V$100,'6 Db_Z'!$V$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F20+O20<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$V$109,'6 Db_I'!$V$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$V$100,'6 Db_Z'!$V$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$W4","v":"So. Schafe"},{"$f":"'6 Db_I'!$W5","v":0},{"$f":"'6 Db_I'!W$7","v":12},{"$f":"'6 Db_I'!$W9","v":0},-3000,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$W$109,'6 Db_I'!$W$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$W9","v":0},-3000,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$W$100,'6 Db_Z'!$W$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$W$109,'6 Db_I'!$W$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$W$100,'6 Db_Z'!$W$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$X4","v":"Damtiere"},{"$f":"'6 Db_I'!$X5","v":0},{"$f":"'6 Db_I'!X$7","v":13},{"$f":"'6 Db_I'!$X9","v":0},-3500,0,5,0,{"$f":"IF($L$4=2,'6 Db_I'!$X$109,'6 Db_I'!$X$27)","v":267},0,null,null,{"$f":"'6 Db_Z'!$X9","v":0},-3500,0,5,0,{"$f":"IF($L$4=2,'6 Db_Z'!$X$100,'6 Db_Z'!$X$27)","v":267},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$X$109,'6 Db_I'!$X$27)","v":267},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$X$100,'6 Db_Z'!$X$27)","v":267}]
[null,null,{"$f":"'6 Db_I'!$Y4","v":"Milchziegen / Muttertiere"},{"$f":"'6 Db_I'!$Y5","v":"Molkerei"},{"$f":"'6 Db_I'!Y$7","v":14},{"$f":"'6 Db_I'!$Y9","v":0},-4500,0,15,0,{"$f":"IF($L$4=2,'6 Db_I'!$Y$109,'6 Db_I'!$Y$27)","v":259},0,null,null,{"$f":"'6 Db_Z'!$Y9","v":0},-4500,0,15,0,{"$f":"IF($L$4=2,'6 Db_Z'!$Y$100,'6 Db_Z'!$Y$27)","v":259},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$Y$109,'6 Db_I'!$Y$27)","v":259},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$Y$100,'6 Db_Z'!$Y$27)","v":259}]
[null,null,{"$f":"'6 Db_I'!$Z4","v":"So. Ziegen"},{"$f":"'6 Db_I'!$Z5","v":0},{"$f":"'6 Db_I'!Z$7","v":15},{"$f":"'6 Db_I'!$Z9","v":0},-4500,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$Z$109,'6 Db_I'!$Z$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$Z9","v":0},-4500,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$Z$100,'6 Db_Z'!$Z$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$Z$109,'6 Db_I'!$Z$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$Z$100,'6 Db_Z'!$Z$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AA4","v":0},{"$f":"'6 Db_I'!$AA5","v":0},{"$f":"'6 Db_I'!AA$7","v":16},{"$f":"'6 Db_I'!$AA9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AA$109,'6 Db_I'!$AA$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AA9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AA$100,'6 Db_Z'!$AA$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AA$109,'6 Db_I'!$AA$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AA$100,'6 Db_Z'!$AA$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AB4","v":0},{"$f":"'6 Db_I'!$AB5","v":0},{"$f":"'6 Db_I'!AB$7","v":17},{"$f":"'6 Db_I'!$AB9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AB$109,'6 Db_I'!$AB$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AB9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AB$100,'6 Db_Z'!$AB$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AB$109,'6 Db_I'!$AB$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AB$100,'6 Db_Z'!$AB$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AC4","v":"Zuchteber"},{"$f":"'6 Db_I'!$AC5","v":0},{"$f":"'6 Db_I'!AC$7","v":18},{"$f":"'6 Db_I'!$AC9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AC$109,'6 Db_I'!$AC$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AC9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AC$100,'6 Db_Z'!$AC$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AC$109,'6 Db_I'!$AC$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AC$100,'6 Db_Z'!$AC$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AD4","v":"Pensionstiere"},{"$f":"'6 Db_I'!$AD5","v":"Rinder"},{"$f":"'6 Db_I'!AD$7","v":19},{"$f":"'6 Db_I'!$AD9","v":0},-12000,0,6,0,{"$f":"IF($L$4=2,'6 Db_I'!$AD$109,'6 Db_I'!$AD$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AD9","v":0},-12000,0,6,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AD$100,'6 Db_Z'!$AD$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AD$109,'6 Db_I'!$AD$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AD$100,'6 Db_Z'!$AD$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AE4","v":"So. RauFuFresser"},{"$f":"'6 Db_I'!$AE5","v":0},{"$f":"'6 Db_I'!AE$7","v":20},{"$f":"'6 Db_I'!$AE9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AE$109,'6 Db_I'!$AE$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AE9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AE$100,'6 Db_Z'!$AE$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AE$109,'6 Db_I'!$AE$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AE$100,'6 Db_Z'!$AE$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AF4","v":"Grünfütterung"},{"$f":"'6 Db_I'!$AF5","v":0},{"$f":"'6 Db_I'!AF$7","v":41},{"$f":"'6 Db_I'!$AF9","v":0},40000,{"$f":"F30*G30","v":0},20,{"$f":"F30*I30","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$AF$109,'6 Db_I'!$AF$27)","v":-281},0,null,null,{"$f":"'6 Db_Z'!$AF9","v":0},{"$f":"G30","v":40000},{"$f":"O30*P30","v":0},{"$f":"I30","v":20},{"$f":"O30*R30","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$AF$100,'6 Db_Z'!$AF$27)","v":-281},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F30+O30<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AF$109,'6 Db_I'!$AF$27)","v":-281},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AF$100,'6 Db_Z'!$AF$27)","v":-281}]
[null,null,{"$f":"'6 Db_I'!$AG4","v":"Int.-Weide"},{"$f":"'6 Db_I'!$AG5","v":0},{"$f":"'6 Db_I'!AG$7","v":42},{"$f":"'6 Db_I'!$AG9","v":0},40000,0,10,0,{"$f":"IF($L$4=2,'6 Db_I'!$AG$109,'6 Db_I'!$AG$27)","v":-253},0,null,null,{"$f":"'6 Db_Z'!$AG9","v":0},40000,0,10,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AG$100,'6 Db_Z'!$AG$27)","v":-253},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F31+O31<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AG$109,'6 Db_I'!$AG$27)","v":-253},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AG$100,'6 Db_Z'!$AG$27)","v":-253}]
[null,null,{"$f":"'6 Db_I'!$AH4","v":"Grünland"},{"$f":"'6 Db_I'!$AH5","v":"Grassilage"},{"$f":"'6 Db_I'!AH$7","v":43},{"$f":"'6 Db_I'!$AH9","v":0},38000,0,13,0,{"$f":"IF($L$4=2,'6 Db_I'!$AH$109,'6 Db_I'!$AH$27)","v":-454},0,null,null,{"$f":"'6 Db_Z'!$AH9","v":0},38000,0,{"$f":"I32","v":13},0,{"$f":"IF($L$4=2,'6 Db_Z'!$AH$100,'6 Db_Z'!$AH$27)","v":-454},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F32+O32<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AH$109,'6 Db_I'!$AH$27)","v":-454},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AH$100,'6 Db_Z'!$AH$27)","v":-454}]
[null,null,{"$f":"'6 Db_I'!$AI4","v":"GrSil Biomasse"},{"$f":"'6 Db_I'!$AI5","v":0},{"$f":"'6 Db_I'!AI$7","v":44},{"$f":"'6 Db_I'!$AI9","v":0},32000,0,12,0,{"$f":"IF($L$4=2,'6 Db_I'!$AI$109,'6 Db_I'!$AI$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AI9","v":0},32000,0,12,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AI$100,'6 Db_Z'!$AI$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F33+O33<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AI$109,'6 Db_I'!$AI$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AI$100,'6 Db_Z'!$AI$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AJ4","v":0},{"$f":"'6 Db_I'!$AJ5","v":0},{"$f":"'6 Db_I'!AJ$7","v":45},{"$f":"'6 Db_I'!$AJ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AJ$109,'6 Db_I'!$AJ$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AJ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AJ$100,'6 Db_Z'!$AJ$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F34+O34<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AJ$109,'6 Db_I'!$AJ$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AJ$100,'6 Db_Z'!$AJ$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AK4","v":"Heu"},{"$f":"'6 Db_I'!$AK5","v":0},{"$f":"'6 Db_I'!AK$7","v":46},{"$f":"'6 Db_I'!$AK9","v":0},30000,0,16,0,{"$f":"IF($L$4=2,'6 Db_I'!$AK$109,'6 Db_I'!$AK$27)","v":610},0,null,null,{"$f":"'6 Db_Z'!$AK9","v":0},30000,0,16,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AK$100,'6 Db_Z'!$AK$27)","v":610},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F35+O35<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AK$109,'6 Db_I'!$AK$27)","v":610},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AK$100,'6 Db_Z'!$AK$27)","v":610}]
[null,null,{"$f":"'6 Db_I'!$AL4","v":"Verkaufsheu"},{"$f":"'6 Db_I'!$AL5","v":0},{"$f":"'6 Db_I'!AL$7","v":47},{"$f":"'6 Db_I'!$AL9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AL$109,'6 Db_I'!$AL$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AL9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AL$100,'6 Db_Z'!$AL$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F36+O36<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AL$109,'6 Db_I'!$AL$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AL$100,'6 Db_Z'!$AL$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AM4","v":"Tro'grün"},{"$f":"'6 Db_I'!$AM5","v":0},{"$f":"'6 Db_I'!AM$7","v":48},{"$f":"'6 Db_I'!$AM9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AM$109,'6 Db_I'!$AM$27)","v":-1133},0,null,null,{"$f":"'6 Db_Z'!$AM9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AM$100,'6 Db_Z'!$AM$27)","v":-1133},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F37+O37<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AM$109,'6 Db_I'!$AM$27)","v":-1133},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AM$100,'6 Db_Z'!$AM$27)","v":-1133}]
[null,null,{"$f":"'6 Db_I'!$AN4","v":"Grünland "},{"$f":"'6 Db_I'!$AN5","v":"extensiv"},{"$f":"'6 Db_I'!AN$7","v":49},{"$f":"'6 Db_I'!$AN9","v":0},15000,0,5,0,{"$f":"IF($L$4=2,'6 Db_I'!$AN$109,'6 Db_I'!$AN$27)","v":-217},0,null,null,{"$f":"'6 Db_Z'!$AN9","v":0},15000,0,5,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AN$100,'6 Db_Z'!$AN$27)","v":-217},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F38+O38<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AN$109,'6 Db_I'!$AN$27)","v":-217},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AN$100,'6 Db_Z'!$AN$27)","v":-217}]
[null,null,{"$f":"'6 Db_I'!AO4","v":"Langj.Still-leg."},{"$f":"'6 Db_I'!$AO5","v":0},{"$f":"'6 Db_I'!AO$7","v":50},{"$f":"'6 Db_I'!AO9","v":0},null,0,null,{"$f":"ABS(F39)*I39","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$AO$109,'6 Db_I'!$AO$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!AO9","v":0},0,0,0,{"$f":"ABS(O39)*R39","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$AO$100,'6 Db_Z'!$AO$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F39+O39<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AO$109,'6 Db_I'!$AO$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AO$100,'6 Db_Z'!$AO$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AP4","v":"Silomais"},{"$f":"'6 Db_I'!$AP5","v":0},{"$f":"'6 Db_I'!AP$7","v":51},{"$f":"'6 Db_I'!$AP9","v":0},77000,{"$f":"F40*G40","v":0},13,0,{"$f":"IF($L$4=2,'6 Db_I'!$AP$109,'6 Db_I'!$AP$27)","v":-1019},0,null,null,{"$f":"'6 Db_Z'!$AP9","v":0},77000,0,{"$f":"I40","v":13},0,{"$f":"IF($L$4=2,'6 Db_Z'!$AP$100,'6 Db_Z'!$AP$27)","v":-1019},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F40+O40<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AP$109,'6 Db_I'!$AP$27)","v":-1019},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AP$100,'6 Db_Z'!$AP$27)","v":-1019}]
[null,null,{"$f":"'6 Db_I'!$AQ4","v":"SM Biomasse"},{"$f":"'6 Db_I'!$AQ5","v":0},{"$f":"'6 Db_I'!AQ$7","v":52},{"$f":"'6 Db_I'!$AQ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AQ$109,'6 Db_I'!$AQ$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AQ9","v":0},0,0,{"$f":"I41","v":0},0,{"$f":"IF($L$4=2,'6 Db_Z'!$AQ$100,'6 Db_Z'!$AQ$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F41+O41<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AQ$109,'6 Db_I'!$AQ$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AQ$100,'6 Db_Z'!$AQ$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AR4","v":"Futterhackf."},{"$f":"'6 Db_I'!$AR5","v":"Rüben"},{"$f":"'6 Db_I'!AR$7","v":53},{"$f":"'6 Db_I'!$AR9","v":0},80000,0,15,0,{"$f":"IF($L$4=2,'6 Db_I'!$AR$109,'6 Db_I'!$AR$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AR9","v":0},80000,0,15,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AR$100,'6 Db_Z'!$AR$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F42+O42<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AR$109,'6 Db_I'!$AR$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AR$100,'6 Db_Z'!$AR$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AS4","v":"Kleegras"},{"$f":"'6 Db_I'!$AS5","v":0},{"$f":"'6 Db_I'!AS$7","v":54},{"$f":"'6 Db_I'!$AS9","v":0},55000,0,13,0,{"$f":"IF($L$4=2,'6 Db_I'!$AS$109,'6 Db_I'!$AS$27)","v":-525},0,null,null,{"$f":"'6 Db_Z'!$AS9","v":0},55000,0,13,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AS$100,'6 Db_Z'!$AS$27)","v":-525},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F43+O43<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AS$109,'6 Db_I'!$AS$27)","v":-525},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AS$100,'6 Db_Z'!$AS$27)","v":-525}]
[null,null,{"$f":"'6 Db_I'!$AT4","v":"GPS"},{"$f":"'6 Db_I'!$AT5","v":"W.Weizen"},{"$f":"'6 Db_I'!AT$7","v":55},{"$f":"'6 Db_I'!$AT9","v":0},60000,0,14,0,{"$f":"IF($L$4=2,'6 Db_I'!$AT$109,'6 Db_I'!$AT$27)","v":-664},0,null,null,{"$f":"'6 Db_Z'!$AT9","v":0},60000,0,14,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AT$100,'6 Db_Z'!$AT$27)","v":-664},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F44+O44<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AT$109,'6 Db_I'!$AT$27)","v":-664},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AT$100,'6 Db_Z'!$AT$27)","v":-664}]
[null,null,{"$f":"'6 Db_I'!$AU4","v":"So. Ack'futt."},{"$f":"'6 Db_I'!$AU5","v":0},{"$f":"'6 Db_I'!AU$7","v":56},{"$f":"'6 Db_I'!$AU9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AU$109,'6 Db_I'!$AU$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AU9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AU$100,'6 Db_Z'!$AU$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F45+O45<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AU$109,'6 Db_I'!$AU$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AU$100,'6 Db_Z'!$AU$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AV4","v":0},{"$f":"'6 Db_I'!$AV5","v":0},{"$f":"'6 Db_I'!AV$7","v":57},{"$f":"'6 Db_I'!$AV9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AV$109,'6 Db_I'!$AV$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AV9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AV$100,'6 Db_Z'!$AV$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F46+O46<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AV$109,'6 Db_I'!$AV$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AV$100,'6 Db_Z'!$AV$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AW4","v":"ZwiFru Futt."},{"$f":"'6 Db_I'!$AW5","v":"Feldgras"},{"$f":"'6 Db_I'!AW$7","v":58},{"$f":"'6 Db_I'!$AW9","v":0},10000,0,5,0,{"$f":"IF($L$4=2,'6 Db_I'!$AW$109,'6 Db_I'!$AW$27)","v":-186},0,null,null,{"$f":"'6 Db_Z'!$AW9","v":0},10000,0,5,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AW$100,'6 Db_Z'!$AW$27)","v":-186},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F47+O47<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AW$109,'6 Db_I'!$AW$27)","v":-186},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AW$100,'6 Db_Z'!$AW$27)","v":-186}]
[null,null,{"$f":"'6 Db_I'!$AX4","v":"GruFu-Verk."},{"$f":"'6 Db_I'!$AX5","v":0},{"$f":"'6 Db_I'!AX$7","v":59},{"$f":"'6 Db_I'!$AX9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AX$109,'6 Db_I'!$AX$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AX9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AX$100,'6 Db_Z'!$AX$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F48+O48<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AX$109,'6 Db_I'!$AX$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AX$100,'6 Db_Z'!$AX$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$AY4","v":"GruFu-Zuk."},{"$f":"'6 Db_I'!$AY5","v":"Silomais"},{"$f":"'6 Db_I'!AY$7","v":60},{"$f":"'6 Db_I'!$AY9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$AY$109,'6 Db_I'!$AY$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$AY9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$AY$100,'6 Db_Z'!$AY$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F49+O49<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$AY$109,'6 Db_I'!$AY$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$AY$100,'6 Db_Z'!$AY$27)","v":0}]
[null,"Rauhfutterfr.+Futterbau",null,null,null,{"$f":"SUM(F30:F46)","v":0},null,{"$f":"SUM(H10:H49)","v":0},null,{"$f":"SUM(J10:J49)","v":0},{"$f":"IF(F50=0,0,L50/F50)","v":0},{"$f":"SUM(L10:L49)","v":0},null,null,{"$f":"SUM(O30:O46)","v":0},null,{"$f":"SUM(Q10:Q49)","v":0},null,{"$f":"SUM(S10:S49)","v":0},{"$f":"IF(O50=0,0,U50/O50)","v":0},{"$f":"SUM(U10:U49)","v":0},null,null,null,null,{"$f":"SUM(Z10:Z49)","v":10}]
[null,null,{"$f":"'6 Db_I'!$BA4","v":"ZSauen"},{"$f":"'6 Db_I'!$BA5","v":"mit Ferkel"},{"$f":"'6 Db_I'!BA$7","v":21},{"$f":"'6 Db_I'!$BA9","v":0},null,{"$f":"F51*G51","v":0},11,{"$f":"F51*I51","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$BA$109,'6 Db_I'!$BA$27)","v":782},{"$f":"F51*K51","v":0},null,null,{"$f":"'6 Db_Z'!$BA9","v":0},{"$f":"G51","v":0},{"$f":"O51*P51","v":0},15,{"$f":"O51*R51","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$BA$100,'6 Db_Z'!$BA$27)","v":782},{"$f":"O51*T51","v":0},null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F51+O51<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BA$109,'6 Db_I'!$BA$27)","v":782},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BA$100,'6 Db_Z'!$BA$27)","v":782}]
[null,null,{"$f":"'6 Db_I'!$BB4","v":"Aufzuchtferkel"},{"$f":"'6 Db_I'!$BB5","v":0},{"$f":"'6 Db_I'!BB$7","v":22},{"$f":"'6 Db_I'!$BB9","v":0},null,0,0.16,0,{"$f":"IF($L$4=2,'6 Db_I'!$BB$109,'6 Db_I'!$BB$27)","v":5.04},0,null,null,{"$f":"'6 Db_Z'!$BB9","v":0},0,0,{"$f":"I52","v":0.16},0,{"$f":"IF($L$4=2,'6 Db_Z'!$BB$100,'6 Db_Z'!$BB$27)","v":7.22},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F52+O52<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BB$109,'6 Db_I'!$BB$27)","v":5.04},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BB$100,'6 Db_Z'!$BB$27)","v":7.22}]
[null,null,{"$f":"'6 Db_I'!$BC4","v":"MSchweine"},{"$f":"'6 Db_I'!$BC5","v":0},{"$f":"'6 Db_I'!BC$7","v":23},{"$f":"'6 Db_I'!$BC9","v":0},null,0,0.25,0,{"$f":"IF($L$4=2,'6 Db_I'!$BC$109,'6 Db_I'!$BC$27)","v":16.05},0,null,null,{"$f":"'6 Db_Z'!$BC9","v":0},0,0,0.25,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BC$100,'6 Db_Z'!$BC$27)","v":16.05},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F53+O53<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BC$109,'6 Db_I'!$BC$27)","v":16.05},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BC$100,'6 Db_Z'!$BC$27)","v":16.05}]
[null,null,{"$f":"'6 Db_I'!$BD4","v":"Jungsauen"},{"$f":"'6 Db_I'!$BD5","v":0},{"$f":"'6 Db_I'!BD$7","v":24},{"$f":"'6 Db_I'!$BD9","v":0},null,0,0.6,0,{"$f":"IF($L$4=2,'6 Db_I'!$BD$109,'6 Db_I'!$BD$27)","v":269.74},0,null,null,{"$f":"'6 Db_Z'!$BD9","v":0},0,0,0.6,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BD$100,'6 Db_Z'!$BD$27)","v":269.74},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F54+O54<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BD$109,'6 Db_I'!$BD$27)","v":269.74},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BD$100,'6 Db_Z'!$BD$27)","v":269.74}]
[null,null,{"$f":"'6 Db_I'!$BE4","v":"Jungeber"},{"$f":"'6 Db_I'!$BE5","v":0},{"$f":"'6 Db_I'!BE$7","v":25},{"$f":"'6 Db_I'!$BE9","v":0},null,{"$f":"F55*G55","v":0},0.8,0,{"$f":"IF($L$4=2,'6 Db_I'!$BE$109,'6 Db_I'!$BE$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BE9","v":0},0,0,0.8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BE$100,'6 Db_Z'!$BE$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F55+O55<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BE$109,'6 Db_I'!$BE$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BE$100,'6 Db_Z'!$BE$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BF4","v":"So. Schweine"},{"$f":"'6 Db_I'!$BF5","v":0},{"$f":"'6 Db_I'!BF$7","v":26},{"$f":"'6 Db_I'!$BF9","v":0},null,0,1,0,{"$f":"IF($L$4=2,'6 Db_I'!$BF$109,'6 Db_I'!$BF$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BF9","v":0},0,0,1,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BF$100,'6 Db_Z'!$BF$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F56+O56<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BF$109,'6 Db_I'!$BF$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BF$100,'6 Db_Z'!$BF$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BG4","v":"100 Legeh."},{"$f":"'6 Db_I'!$BG5","v":0},{"$f":"'6 Db_I'!BG$7","v":27},{"$f":"'6 Db_I'!$BG9","v":0},null,0,10,0,{"$f":"IF($L$4=2,'6 Db_I'!$BG$109,'6 Db_I'!$BG$27)","v":3320.07},0,null,null,{"$f":"'6 Db_Z'!$BG9","v":0},0,0,10,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BG$100,'6 Db_Z'!$BG$27)","v":3320.07},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F57+O57<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BG$109,'6 Db_I'!$BG$27)","v":3320.07},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BG$100,'6 Db_Z'!$BG$27)","v":3320.07}]
[null,null,{"$f":"'6 Db_I'!$BH4","v":"100 Ma'hähn."},{"$f":"'6 Db_I'!$BH5","v":"a 2,1 kg"},{"$f":"'6 Db_I'!BH$7","v":28},{"$f":"'6 Db_I'!$BH9","v":0},null,{"$f":"F58*G58","v":0},4,0,{"$f":"IF($L$4=2,'6 Db_I'!$BH$109,'6 Db_I'!$BH$27)","v":14.03},0,null,null,{"$f":"'6 Db_Z'!$BH9","v":0},0,0,4,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BH$100,'6 Db_Z'!$BH$27)","v":14.03},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F58+O58<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BH$109,'6 Db_I'!$BH$27)","v":14.03},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BH$100,'6 Db_Z'!$BH$27)","v":14.03}]
[null,null,{"$f":"'6 Db_I'!$BI4","v":"100 Jungh."},{"$f":"'6 Db_I'!$BI5","v":0},{"$f":"'6 Db_I'!BI$7","v":29},{"$f":"'6 Db_I'!$BI9","v":0},null,{"$f":"F59*G59","v":0},1.4,0,{"$f":"IF($L$4=2,'6 Db_I'!$BI$109,'6 Db_I'!$BI$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BI9","v":0},0,0,1.4,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BI$100,'6 Db_Z'!$BI$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BI$109,'6 Db_I'!$BI$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BI$100,'6 Db_Z'!$BI$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BJ4","v":"100 Ma'enten"},{"$f":"'6 Db_I'!$BJ5","v":"11Wo.5%Verl."},{"$f":"'6 Db_I'!BJ$7","v":30},{"$f":"'6 Db_I'!$BJ9","v":0},null,{"$f":"F60*G60","v":0},3.7,0,{"$f":"IF($L$4=2,'6 Db_I'!$BJ$109,'6 Db_I'!$BJ$27)","v":557.67999999999995},0,null,null,{"$f":"'6 Db_Z'!$BJ9","v":0},0,0,3.7,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BJ$100,'6 Db_Z'!$BJ$27)","v":557.67999999999995},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BJ$109,'6 Db_I'!$BJ$27)","v":557.67999999999995},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BJ$100,'6 Db_Z'!$BJ$27)","v":557.67999999999995}]
[null,null,{"$f":"'6 Db_I'!$BK4","v":"100 Ma'gänse"},{"$f":"'6 Db_I'!$BK5","v":"Weid.eig.Schl."},{"$f":"'6 Db_I'!BK$7","v":31},{"$f":"'6 Db_I'!$BK9","v":0},null,{"$f":"F61*G61","v":0},125,0,{"$f":"IF($L$4=2,'6 Db_I'!$BK$109,'6 Db_I'!$BK$27)","v":2219.4499999999998},0,null,null,{"$f":"'6 Db_Z'!$BK9","v":0},0,0,125,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BK$100,'6 Db_Z'!$BK$27)","v":2219.4499999999998},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BK$109,'6 Db_I'!$BK$27)","v":2219.4499999999998},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BK$100,'6 Db_Z'!$BK$27)","v":2219.4499999999998}]
[null,null,{"$f":"'6 Db_I'!$BL4","v":"100 Ma'puten"},{"$f":"'6 Db_I'!$BL5","v":0},{"$f":"'6 Db_I'!BL$7","v":32},{"$f":"'6 Db_I'!$BL9","v":0},null,{"$f":"F62*G62","v":0},4,0,{"$f":"IF($L$4=2,'6 Db_I'!$BL$109,'6 Db_I'!$BL$27)","v":83.04},0,null,null,{"$f":"'6 Db_Z'!$BL9","v":0},0,0,4,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BL$100,'6 Db_Z'!$BL$27)","v":83.04},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BL$109,'6 Db_I'!$BL$27)","v":83.04},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BL$100,'6 Db_Z'!$BL$27)","v":83.04}]
[null,null,{"$f":"'6 Db_I'!$BM4","v":"100 so.Geflügel"},{"$f":"'6 Db_I'!$BM5","v":0},{"$f":"'6 Db_I'!BM$7","v":33},{"$f":"'6 Db_I'!$BM9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BM$109,'6 Db_I'!$BM$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BM9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BM$100,'6 Db_Z'!$BM$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BM$109,'6 Db_I'!$BM$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BM$100,'6 Db_Z'!$BM$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BN4","v":"Ma'kaninchen"},{"$f":"'6 Db_I'!$BN5","v":0},{"$f":"'6 Db_I'!BN$7","v":34},{"$f":"'6 Db_I'!$BN9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BN$109,'6 Db_I'!$BN$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BN9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BN$100,'6 Db_Z'!$BN$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BN$109,'6 Db_I'!$BN$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BN$100,'6 Db_Z'!$BN$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BO4","v":"Zu'kaninchen"},{"$f":"'6 Db_I'!$BO5","v":0},{"$f":"'6 Db_I'!BO$7","v":35},{"$f":"'6 Db_I'!$BO9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BO$109,'6 Db_I'!$BO$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BO9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BO$100,'6 Db_Z'!$BO$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BO$109,'6 Db_I'!$BO$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BO$100,'6 Db_Z'!$BO$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BP4","v":"Pelztiere"},{"$f":"'6 Db_I'!$BP5","v":0},{"$f":"'6 Db_I'!BP$7","v":36},{"$f":"'6 Db_I'!$BP9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BP$109,'6 Db_I'!$BP$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BP9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BP$100,'6 Db_Z'!$BP$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BP$109,'6 Db_I'!$BP$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BP$100,'6 Db_Z'!$BP$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BQ4","v":"Bienen"},{"$f":"'6 Db_I'!$BQ5","v":0},{"$f":"'6 Db_I'!BQ$7","v":37},{"$f":"'6 Db_I'!$BQ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BQ$109,'6 Db_I'!$BQ$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BQ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BQ$100,'6 Db_Z'!$BQ$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BQ$109,'6 Db_I'!$BQ$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BQ$100,'6 Db_Z'!$BQ$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BR4","v":"Fische"},{"$f":"'6 Db_I'!$BR5","v":0},{"$f":"'6 Db_I'!BR$7","v":38},{"$f":"'6 Db_I'!$BR9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BR$109,'6 Db_I'!$BR$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BR9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BR$100,'6 Db_Z'!$BR$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BR$109,'6 Db_I'!$BR$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BR$100,'6 Db_Z'!$BR$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BS4","v":"Sonst. Tiere"},{"$f":"'6 Db_I'!$BS5","v":0},{"$f":"'6 Db_I'!BS$7","v":38},{"$f":"'6 Db_I'!$BS9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BS$109,'6 Db_I'!$BS$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BS9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BS$100,'6 Db_Z'!$BS$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BS$109,'6 Db_I'!$BS$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BS$100,'6 Db_Z'!$BS$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$BT4","v":"Kl.Hochseef."},{"$f":"'6 Db_I'!$BT5","v":0},{"$f":"'6 Db_I'!BT$7","v":40},{"$f":"'6 Db_I'!$BT9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$BT$109,'6 Db_I'!$BT$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$BT9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BT$100,'6 Db_Z'!$BT$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BT$109,'6 Db_I'!$BT$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BT$100,'6 Db_Z'!$BT$27)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'6 Db_I'!$BU4","v":"WWeizen"},{"$f":"'6 Db_I'!$BU5","v":0},{"$f":"'6 Db_I'!BU$7","v":61},{"$f":"'6 Db_I'!$BU9","v":0},null,{"$f":"F72*G72","v":0},8.6,0,{"$f":"IF($L$4=2,'6 Db_I'!$BU$109,'6 Db_I'!$BU$27)","v":684},{"$f":"F72*K72","v":0},null,null,{"$f":"'6 Db_Z'!$BU9","v":0},0,0,8.6,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BU$100,'6 Db_Z'!$BU$27)","v":684},{"$f":"O72*T72","v":0},null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F72+O72<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BU$109,'6 Db_I'!$BU$27)","v":684},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BU$100,'6 Db_Z'!$BU$27)","v":684}]
[null,null,{"$f":"'6 Db_I'!$BV4","v":"SWeizen"},{"$f":"'6 Db_I'!$BV5","v":0},{"$f":"'6 Db_I'!BV$7","v":62},{"$f":"'6 Db_I'!$BV9","v":0},null,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$BV$109,'6 Db_I'!$BV$27)","v":302},0,null,null,{"$f":"'6 Db_Z'!$BV9","v":0},0,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BV$100,'6 Db_Z'!$BV$27)","v":302},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F73+O73<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BV$109,'6 Db_I'!$BV$27)","v":302},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BV$100,'6 Db_Z'!$BV$27)","v":302}]
[null,null,{"$f":"'6 Db_I'!$BW4","v":"Durum"},{"$f":"'6 Db_I'!$BW5","v":0},{"$f":"'6 Db_I'!BW$7","v":63},{"$f":"'6 Db_I'!$BW9","v":0},null,0,9,0,{"$f":"IF($L$4=2,'6 Db_I'!$BW$109,'6 Db_I'!$BW$27)","v":69},0,null,null,{"$f":"'6 Db_Z'!$BW9","v":0},0,0,9,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BW$100,'6 Db_Z'!$BW$27)","v":69},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F74+O74<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BW$109,'6 Db_I'!$BW$27)","v":69},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BW$100,'6 Db_Z'!$BW$27)","v":69}]
[null,null,{"$f":"'6 Db_I'!$BX4","v":"Roggen"},{"$f":"'6 Db_I'!$BX5","v":0},{"$f":"'6 Db_I'!BX$7","v":64},{"$f":"'6 Db_I'!$BX9","v":0},null,0,7.4,0,{"$f":"IF($L$4=2,'6 Db_I'!$BX$109,'6 Db_I'!$BX$27)","v":430},0,null,null,{"$f":"'6 Db_Z'!$BX9","v":0},0,0,7.4,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BX$100,'6 Db_Z'!$BX$27)","v":430},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F75+O75<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BX$109,'6 Db_I'!$BX$27)","v":430},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BX$100,'6 Db_Z'!$BX$27)","v":430}]
[null,null,{"$f":"'6 Db_I'!$BY4","v":"WGerste"},{"$f":"'6 Db_I'!$BY5","v":0},{"$f":"'6 Db_I'!BY$7","v":65},{"$f":"'6 Db_I'!$BY9","v":0},null,0,8.6,0,{"$f":"IF($L$4=2,'6 Db_I'!$BY$109,'6 Db_I'!$BY$27)","v":720},0,null,null,{"$f":"'6 Db_Z'!$BY9","v":0},0,0,8.6,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BY$100,'6 Db_Z'!$BY$27)","v":720},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F76+O76<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BY$109,'6 Db_I'!$BY$27)","v":720},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BY$100,'6 Db_Z'!$BY$27)","v":720}]
[null,null,{"$f":"'6 Db_I'!$BZ4","v":"SGerste"},{"$f":"'6 Db_I'!$BZ5","v":0},{"$f":"'6 Db_I'!BZ$7","v":66},{"$f":"'6 Db_I'!$BZ9","v":0},null,0,7.4,0,{"$f":"IF($L$4=2,'6 Db_I'!$BZ$109,'6 Db_I'!$BZ$27)","v":530},0,null,null,{"$f":"'6 Db_Z'!$BZ9","v":0},0,0,7.4,0,{"$f":"IF($L$4=2,'6 Db_Z'!$BZ$100,'6 Db_Z'!$BZ$27)","v":530},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F77+O77<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$BZ$109,'6 Db_I'!$BZ$27)","v":530},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$BZ$100,'6 Db_Z'!$BZ$27)","v":530}]
[null,null,{"$f":"'6 Db_I'!$CA4","v":"Hafer"},{"$f":"'6 Db_I'!$CA5","v":0},{"$f":"'6 Db_I'!CA$7","v":67},{"$f":"'6 Db_I'!$CA9","v":0},null,0,7,0,{"$f":"IF($L$4=2,'6 Db_I'!$CA$109,'6 Db_I'!$CA$27)","v":717},0,null,null,{"$f":"'6 Db_Z'!$CA9","v":0},0,0,7,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CA$100,'6 Db_Z'!$CA$27)","v":717},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CA$109,'6 Db_I'!$CA$27)","v":717},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CA$100,'6 Db_Z'!$CA$27)","v":717}]
[null,null,{"$f":"'6 Db_I'!$CB4","v":"Triticale"},{"$f":"'6 Db_I'!$CB5","v":0},{"$f":"'6 Db_I'!CB$7","v":68},{"$f":"'6 Db_I'!$CB9","v":0},null,0,7.9,0,{"$f":"IF($L$4=2,'6 Db_I'!$CB$109,'6 Db_I'!$CB$27)","v":531},0,null,null,{"$f":"'6 Db_Z'!$CB9","v":0},0,0,7.9,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CB$100,'6 Db_Z'!$CB$27)","v":531},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CB$109,'6 Db_I'!$CB$27)","v":531},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CB$100,'6 Db_Z'!$CB$27)","v":531}]
[null,null,{"$f":"'6 Db_I'!$CC4","v":"Menggetr."},{"$f":"'6 Db_I'!$CC5","v":0},{"$f":"'6 Db_I'!CC$7","v":69},{"$f":"'6 Db_I'!$CC9","v":0},null,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$CC$109,'6 Db_I'!$CC$27)","v":750},0,null,null,{"$f":"'6 Db_Z'!$CC9","v":0},0,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CC$100,'6 Db_Z'!$CC$27)","v":750},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CC$109,'6 Db_I'!$CC$27)","v":750},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CC$100,'6 Db_Z'!$CC$27)","v":750}]
[null,null,{"$f":"'6 Db_I'!$CD4","v":"Körnermais"},{"$f":"'6 Db_I'!$CD5","v":0},{"$f":"'6 Db_I'!CD$7","v":70},{"$f":"'6 Db_I'!$CD9","v":0},null,0,6.3,0,{"$f":"IF($L$4=2,'6 Db_I'!$CD$109,'6 Db_I'!$CD$27)","v":556},0,null,null,{"$f":"'6 Db_Z'!$CD9","v":0},0,0,6.3,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CD$100,'6 Db_Z'!$CD$27)","v":556},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CD$109,'6 Db_I'!$CD$27)","v":556},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CD$100,'6 Db_Z'!$CD$27)","v":556}]
[null,null,{"$f":"'6 Db_I'!$CE4","v":"CCM"},{"$f":"'6 Db_I'!$CE5","v":0},{"$f":"'6 Db_I'!CE$7","v":71},{"$f":"'6 Db_I'!$CE9","v":0},null,0,6.8,0,{"$f":"IF($L$4=2,'6 Db_I'!$CE$109,'6 Db_I'!$CE$27)","v":721},0,null,null,{"$f":"'6 Db_Z'!$CE9","v":0},0,0,6.8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CE$100,'6 Db_Z'!$CE$27)","v":721},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CE$109,'6 Db_I'!$CE$27)","v":721},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CE$100,'6 Db_Z'!$CE$27)","v":721}]
[null,null,{"$f":"'6 Db_I'!$CF4","v":"Ackerbohnen"},{"$f":"'6 Db_I'!$CF5","v":0},{"$f":"'6 Db_I'!CF$7","v":72},{"$f":"'6 Db_I'!$CF9","v":0},null,0,9,{"$f":"F83*I83","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$CF$109,'6 Db_I'!$CF$27)","v":240},0,null,null,{"$f":"'6 Db_Z'!$CF9","v":0},0,0,9,{"$f":"O83*R83","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$CF$100,'6 Db_Z'!$CF$27)","v":240},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CF$109,'6 Db_I'!$CF$27)","v":240},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CF$100,'6 Db_Z'!$CF$27)","v":240}]
[null,null,{"$f":"'6 Db_I'!$CG4","v":"Erbsen"},{"$f":"'6 Db_I'!$CG5","v":0},{"$f":"'6 Db_I'!CG$7","v":73},{"$f":"'6 Db_I'!$CG9","v":0},null,0,5.5,0,{"$f":"IF($L$4=2,'6 Db_I'!$CG$109,'6 Db_I'!$CG$27)","v":417},0,null,null,{"$f":"'6 Db_Z'!$CG9","v":0},0,0,5.5,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CG$100,'6 Db_Z'!$CG$27)","v":417},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CG$109,'6 Db_I'!$CG$27)","v":417},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CG$100,'6 Db_Z'!$CG$27)","v":417}]
[null,null,{"$f":"'6 Db_I'!$CH4","v":"WRaps"},{"$f":"'6 Db_I'!$CH5","v":0},{"$f":"'6 Db_I'!CH$7","v":74},{"$f":"'6 Db_I'!$CH9","v":0},null,0,8.6,0,{"$f":"IF($L$4=2,'6 Db_I'!$CH$109,'6 Db_I'!$CH$27)","v":744},0,null,null,{"$f":"'6 Db_Z'!$CH9","v":0},0,0,8.6,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CH$100,'6 Db_Z'!$CH$27)","v":744},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F85+O85<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CH$109,'6 Db_I'!$CH$27)","v":744},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CH$100,'6 Db_Z'!$CH$27)","v":744}]
[null,null,{"$f":"'6 Db_I'!$CI4","v":"SoRaps"},{"$f":"'6 Db_I'!$CI5","v":0},{"$f":"'6 Db_I'!CI$7","v":75},{"$f":"'6 Db_I'!$CI9","v":0},null,0,7,0,{"$f":"IF($L$4=2,'6 Db_I'!$CI$109,'6 Db_I'!$CI$27)","v":83},0,null,null,{"$f":"'6 Db_Z'!$CI9","v":0},0,0,7,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CI$100,'6 Db_Z'!$CI$27)","v":83},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F86+O86<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CI$109,'6 Db_I'!$CI$27)","v":83},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CI$100,'6 Db_Z'!$CI$27)","v":83}]
[null,null,{"$f":"'6 Db_I'!$CJ4","v":"Sonnenblumen"},{"$f":"'6 Db_I'!$CJ5","v":0},{"$f":"'6 Db_I'!CJ$7","v":76},{"$f":"'6 Db_I'!$CJ9","v":0},null,0,11,0,{"$f":"IF($L$4=2,'6 Db_I'!$CJ$109,'6 Db_I'!$CJ$27)","v":-175},0,null,null,{"$f":"'6 Db_Z'!$CJ9","v":0},0,0,11,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CJ$100,'6 Db_Z'!$CJ$27)","v":-175},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F87+O87<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CJ$109,'6 Db_I'!$CJ$27)","v":-175},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CJ$100,'6 Db_Z'!$CJ$27)","v":-175}]
[null,null,{"$f":"'6 Db_I'!$CK4","v":"Flachs"},{"$f":"'6 Db_I'!$CK5","v":0},{"$f":"'6 Db_I'!CK$7","v":77},{"$f":"'6 Db_I'!$CK9","v":0},null,0,15,0,{"$f":"IF($L$4=2,'6 Db_I'!$CK$109,'6 Db_I'!$CK$27)","v":-20},0,null,null,{"$f":"'6 Db_Z'!$CK9","v":0},0,0,15,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CK$100,'6 Db_Z'!$CK$27)","v":-20},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F88+O88<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CK$109,'6 Db_I'!$CK$27)","v":-20},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CK$100,'6 Db_Z'!$CK$27)","v":-20}]
[null,null,{"$f":"'6 Db_I'!$CL4","v":"Stärkekartoff."},{"$f":"'6 Db_I'!$CL5","v":0},{"$f":"'6 Db_I'!CL$7","v":78},{"$f":"'6 Db_I'!$CL9","v":0},null,0,33,0,{"$f":"IF($L$4=2,'6 Db_I'!$CL$109,'6 Db_I'!$CL$27)","v":1875},0,null,null,{"$f":"'6 Db_Z'!$CL9","v":0},0,0,33,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CL$100,'6 Db_Z'!$CL$27)","v":1875},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F89+O89<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CL$109,'6 Db_I'!$CL$27)","v":1875},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CL$100,'6 Db_Z'!$CL$27)","v":1875}]
[null,null,{"$f":"'6 Db_I'!$CM4","v":"Sp'kartoffeln"},{"$f":"'6 Db_I'!$CM5","v":0},{"$f":"'6 Db_I'!CM$7","v":79},{"$f":"'6 Db_I'!$CM9","v":0},null,0,25,0,{"$f":"IF($L$4=2,'6 Db_I'!$CM$109,'6 Db_I'!$CM$27)","v":4321},0,null,null,{"$f":"'6 Db_Z'!$CM9","v":0},0,0,25,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CM$100,'6 Db_Z'!$CM$27)","v":4321},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F90+O90<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CM$109,'6 Db_I'!$CM$27)","v":4321},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CM$100,'6 Db_Z'!$CM$27)","v":4321}]
[null,null,{"$f":"'6 Db_I'!$CN4","v":"Zuckerrüben"},{"$f":"'6 Db_I'!$CN5","v":0},{"$f":"'6 Db_I'!CN$7","v":80},{"$f":"'6 Db_I'!$CN9","v":0},null,0,10,0,{"$f":"IF($L$4=2,'6 Db_I'!$CN$109,'6 Db_I'!$CN$27)","v":1085},0,null,null,{"$f":"'6 Db_Z'!$CN9","v":0},0,0,10,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CN$100,'6 Db_Z'!$CN$27)","v":1085},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F91+O91<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CN$109,'6 Db_I'!$CN$27)","v":1085},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CN$100,'6 Db_Z'!$CN$27)","v":1085}]
[null,null,{"$f":"'6 Db_I'!$CO4","v":"Grassamen"},{"$f":"'6 Db_I'!$CO5","v":0},{"$f":"'6 Db_I'!CO$7","v":81},{"$f":"'6 Db_I'!$CO9","v":0},null,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$CO$109,'6 Db_I'!$CO$27)","v":-20},0,null,null,{"$f":"'6 Db_Z'!$CO9","v":0},0,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CO$100,'6 Db_Z'!$CO$27)","v":-20},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CO$109,'6 Db_I'!$CO$27)","v":-20},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CO$100,'6 Db_Z'!$CO$27)","v":-20}]
[null,null,{"$f":"'6 Db_I'!$CP4","v":"Soja,and.Ölsaat"},{"$f":"'6 Db_I'!$CP5","v":0},{"$f":"'6 Db_I'!CP$7","v":82},{"$f":"'6 Db_I'!$CP9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$CP$109,'6 Db_I'!$CP$27)","v":-305},0,null,null,{"$f":"'6 Db_Z'!$CP9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CP$100,'6 Db_Z'!$CP$27)","v":-305},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CP$109,'6 Db_I'!$CP$27)","v":-305},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CP$100,'6 Db_Z'!$CP$27)","v":-305}]
[null,null,{"$f":"'6 Db_I'!$CQ4","v":"Eiweißpfla."},{"$f":"'6 Db_I'!$CQ5","v":"Lupinen"},{"$f":"'6 Db_I'!CQ$7","v":83},{"$f":"'6 Db_I'!$CQ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$CQ$109,'6 Db_I'!$CQ$27)","v":-97},0,null,null,{"$f":"'6 Db_Z'!$CQ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CQ$100,'6 Db_Z'!$CQ$27)","v":-97},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CQ$109,'6 Db_I'!$CQ$27)","v":-97},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CQ$100,'6 Db_Z'!$CQ$27)","v":-97}]
[null,null,{"$f":"'6 Db_I'!$CR4","v":"Ener'getreide"},{"$f":"'6 Db_I'!$CR5","v":0},{"$f":"'6 Db_I'!CR$7","v":84},{"$f":"'6 Db_I'!$CR9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$CR$109,'6 Db_I'!$CR$27)","v":-667},0,null,null,{"$f":"'6 Db_Z'!$CR9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CR$100,'6 Db_Z'!$CR$27)","v":-667},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CR$109,'6 Db_I'!$CR$27)","v":-667},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CR$100,'6 Db_Z'!$CR$27)","v":-667}]
[null,null,{"$f":"'6 Db_I'!$CS4","v":"Energiemais"},{"$f":"'6 Db_I'!$CS5","v":0},{"$f":"'6 Db_I'!CS$7","v":85},{"$f":"'6 Db_I'!$CS9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$CS$109,'6 Db_I'!$CS$27)","v":-909},0,null,null,{"$f":"'6 Db_Z'!$CS9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CS$100,'6 Db_Z'!$CS$27)","v":-909},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CS$109,'6 Db_I'!$CS$27)","v":-909},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CS$100,'6 Db_Z'!$CS$27)","v":-909}]
[null,null,{"$f":"'6 Db_I'!$CT4","v":"Ener'ölsaat"},{"$f":"'6 Db_I'!$CT5","v":0},{"$f":"'6 Db_I'!CT$7","v":86},{"$f":"'6 Db_I'!$CT9","v":0},null,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$CT$109,'6 Db_I'!$CT$27)","v":-228},0,null,null,{"$f":"'6 Db_Z'!$CT9","v":0},0,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CT$100,'6 Db_Z'!$CT$27)","v":-228},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CT$109,'6 Db_I'!$CT$27)","v":-228},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CT$100,'6 Db_Z'!$CT$27)","v":-228}]
[null,null,{"$f":"'6 Db_I'!$CU4","v":"So.Ener'pfl."},{"$f":"'6 Db_I'!$CU5","v":0},{"$f":"'6 Db_I'!CU$7","v":87},{"$f":"'6 Db_I'!$CU9","v":0},null,0,8,0,{"$f":"IF($L$4=2,'6 Db_I'!$CU$109,'6 Db_I'!$CU$27)","v":134},0,null,null,{"$f":"'6 Db_Z'!$CU9","v":0},0,0,8,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CU$100,'6 Db_Z'!$CU$27)","v":134},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F98+O98<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CU$109,'6 Db_I'!$CU$27)","v":134},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CU$100,'6 Db_Z'!$CU$27)","v":134}]
[null,null,{"$f":"'6 Db_I'!$CV4","v":"So.Marktfrucht"},{"$f":"'6 Db_I'!$CV5","v":0},{"$f":"'6 Db_I'!CV$7","v":88},{"$f":"'6 Db_I'!$CV9","v":0},null,0,15,0,{"$f":"IF($L$4=2,'6 Db_I'!$CV$109,'6 Db_I'!$CV$27)","v":10},0,null,null,{"$f":"'6 Db_Z'!$CV9","v":0},0,0,15,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CV$100,'6 Db_Z'!$CV$27)","v":10},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F99+O99<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CV$109,'6 Db_I'!$CV$27)","v":10},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CV$100,'6 Db_Z'!$CV$27)","v":10}]
[null,null,{"$f":"'6 Db_I'!$CW4","v":"Zwi'fru Markt"},{"$f":"'6 Db_I'!$CW5","v":0},{"$f":"'6 Db_I'!CW$7","v":89},{"$f":"'6 Db_I'!$CW9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$CW$109,'6 Db_I'!$CW$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$CW9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CW$100,'6 Db_Z'!$CW$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F100+O100<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CW$109,'6 Db_I'!$CW$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CW$100,'6 Db_Z'!$CW$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$CX4","v":"Stilllegung / Acker aus erz. gen."},{"$f":"'6 Db_I'!$CX5","v":0},{"$f":"'6 Db_I'!CX$7","v":90},{"$f":"'6 Db_I'!$CX9","v":0},null,0,5,0,{"$f":"IF($L$4=2,'6 Db_I'!$CX$109,'6 Db_I'!$CX$27)","v":-167},0,null,null,{"$f":"'6 Db_Z'!$CX9","v":0},0,0,5,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CX$100,'6 Db_Z'!$CX$27)","v":-167},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F101+O101<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CX$109,'6 Db_I'!$CX$27)","v":-167},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CX$100,'6 Db_Z'!$CX$27)","v":-167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'6 Db_I'!$CY4","v":"Buschbohnen"},{"$f":"'6 Db_I'!$CY5","v":0},{"$f":"'6 Db_I'!CY$7","v":91},{"$f":"'6 Db_I'!$CY9","v":0},null,0,38,0,{"$f":"IF($L$4=2,'6 Db_I'!$CY$109,'6 Db_I'!$CY$27)","v":3817},0,null,null,{"$f":"'6 Db_Z'!$CY9","v":0},0,0,38,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CY$100,'6 Db_Z'!$CY$27)","v":3817},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F103+O103<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CY$109,'6 Db_I'!$CY$27)","v":3817},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CY$100,'6 Db_Z'!$CY$27)","v":3817}]
[null,null,{"$f":"'6 Db_I'!$CZ4","v":"Tabak"},{"$f":"'6 Db_I'!$CZ5","v":0},{"$f":"'6 Db_I'!CZ$7","v":96},{"$f":"'6 Db_I'!$CZ9","v":0},null,{"$f":"F104*G104","v":0},480,0,{"$f":"IF($L$4=2,'6 Db_I'!$CZ$109,'6 Db_I'!$CZ$27)","v":9025},0,null,null,{"$f":"'6 Db_Z'!$CZ9","v":0},0,0,480,0,{"$f":"IF($L$4=2,'6 Db_Z'!$CZ$100,'6 Db_Z'!$CZ$27)","v":9025},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F104+O104<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$CZ$109,'6 Db_I'!$CZ$27)","v":9025},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$CZ$100,'6 Db_Z'!$CZ$27)","v":9025}]
[null,null,{"$f":"'6 Db_I'!$DA4","v":"Spargel"},{"$f":"'6 Db_I'!$DA5","v":0},{"$f":"'6 Db_I'!DA$7","v":98},{"$f":"'6 Db_I'!$DA9","v":0},null,0,255,0,{"$f":"IF($L$4=2,'6 Db_I'!$DA$109,'6 Db_I'!$DA$27)","v":15134},0,null,null,{"$f":"'6 Db_Z'!$DA9","v":0},0,0,255,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DA$100,'6 Db_Z'!$DA$27)","v":15134},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F105+O105<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DA$109,'6 Db_I'!$DA$27)","v":15134},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DA$100,'6 Db_Z'!$DA$27)","v":15134}]
[null,null,{"$f":"'6 Db_I'!$DB4","v":"Hopfen"},{"$f":"'6 Db_I'!$DB5","v":0},{"$f":"'6 Db_I'!DB$7","v":99},{"$f":"'6 Db_I'!$DB9","v":0},null,0,200,0,{"$f":"IF($L$4=2,'6 Db_I'!$DB$109,'6 Db_I'!$DB$27)","v":6883},0,null,null,{"$f":"'6 Db_Z'!$DB9","v":0},0,0,200,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DB$100,'6 Db_Z'!$DB$27)","v":6883},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F106+O106<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DB$109,'6 Db_I'!$DB$27)","v":6883},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DB$100,'6 Db_Z'!$DB$27)","v":6883}]
[null,null,{"$f":"'6 Db_I'!$DC4","v":"Erdbeeren"},{"$f":"'6 Db_I'!$DC5","v":0},{"$f":"'6 Db_I'!DC$7","v":100},{"$f":"'6 Db_I'!$DC9","v":0},null,{"$f":"F107*G107","v":0},147,{"$f":"F107*I107","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$DC$109,'6 Db_I'!$DC$27)","v":7213},{"$f":"F107*K107","v":0},null,null,{"$f":"'6 Db_Z'!$DC9","v":0},{"$f":"G107","v":0},{"$f":"O107*P107","v":0},{"$f":"I107","v":147},{"$f":"O107*R107","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$DC$100,'6 Db_Z'!$DC$27)","v":7213},{"$f":"O107*T107","v":0},null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F107+O107<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DC$109,'6 Db_I'!$DC$27)","v":7213},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DC$100,'6 Db_Z'!$DC$27)","v":7213}]
[null,null,{"$f":"'6 Db_I'!$DD4","v":"Äpfel"},{"$f":"'6 Db_I'!$DD5","v":0},{"$f":"'6 Db_I'!DD$7","v":101},{"$f":"'6 Db_I'!$DD9","v":0},null,0,136,0,{"$f":"IF($L$4=2,'6 Db_I'!$DD$109,'6 Db_I'!$DD$27)","v":3379},0,null,null,{"$f":"'6 Db_Z'!$DD9","v":0},0,0,136,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DD$100,'6 Db_Z'!$DD$27)","v":3379},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F108+O108<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DD$109,'6 Db_I'!$DD$27)","v":3379},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DD$100,'6 Db_Z'!$DD$27)","v":3379}]
[null,null,{"$f":"'6 Db_I'!$DE4","v":"Birnen,Quitt."},{"$f":"'6 Db_I'!$DE5","v":0},{"$f":"'6 Db_I'!DE$7","v":102},{"$f":"'6 Db_I'!$DE9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DE$109,'6 Db_I'!$DE$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DE9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DE$100,'6 Db_Z'!$DE$27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F109+O109<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DE$109,'6 Db_I'!$DE$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DE$100,'6 Db_Z'!$DE$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DF4","v":"Süßkirschen"},{"$f":"'6 Db_I'!$DF5","v":0},{"$f":"'6 Db_I'!DF$7","v":103},{"$f":"'6 Db_I'!$DF9","v":0},null,0,202,0,{"$f":"IF($L$4=2,'6 Db_I'!$DF$109,'6 Db_I'!$DF$27)","v":13777},0,null,null,{"$f":"'6 Db_Z'!$DF9","v":0},0,0,202,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DF$100,'6 Db_Z'!$DF$27)","v":13777},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DF$109,'6 Db_I'!$DF$27)","v":13777},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DF$100,'6 Db_Z'!$DF$27)","v":13777}]
[null,null,{"$f":"'6 Db_I'!$DG4","v":"Sauerkirsch."},{"$f":"'6 Db_I'!$DG5","v":0},{"$f":"'6 Db_I'!DG$7","v":104},{"$f":"'6 Db_I'!$DG9","v":0},null,0,200,0,{"$f":"IF($L$4=2,'6 Db_I'!$DG$109,'6 Db_I'!$DG$27)","v":3504},0,null,null,{"$f":"'6 Db_Z'!$DG9","v":0},0,0,200,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DG$100,'6 Db_Z'!$DG$27)","v":3504},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DG$109,'6 Db_I'!$DG$27)","v":3504},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DG$100,'6 Db_Z'!$DG$27)","v":3504}]
[null,null,{"$f":"'6 Db_I'!$DH4","v":"Pflau.,Zwet."},{"$f":"'6 Db_I'!$DH5","v":0},{"$f":"'6 Db_I'!DH$7","v":106},{"$f":"'6 Db_I'!$DH9","v":0},null,0,112,0,{"$f":"IF($L$4=2,'6 Db_I'!$DH$109,'6 Db_I'!$DH$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DH9","v":0},0,0,112,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DH$100,'6 Db_Z'!$DH$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DH$109,'6 Db_I'!$DH$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DH$100,'6 Db_Z'!$DH$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DI4","v":"Mirabellen"},{"$f":"'6 Db_I'!$DI5","v":0},{"$f":"'6 Db_I'!DI$7","v":107},{"$f":"'6 Db_I'!$DI9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DI$109,'6 Db_I'!$DI$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DI9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DI$100,'6 Db_Z'!$DI$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DI$109,'6 Db_I'!$DI$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DI$100,'6 Db_Z'!$DI$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DJ4","v":"Nüsse"},{"$f":"'6 Db_I'!$DJ5","v":0},{"$f":"'6 Db_I'!DJ$7","v":108},{"$f":"'6 Db_I'!$DJ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DJ$109,'6 Db_I'!$DJ$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DJ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DJ$100,'6 Db_Z'!$DJ$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DJ$109,'6 Db_I'!$DJ$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DJ$100,'6 Db_Z'!$DJ$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DK4","v":"So. Beeren"},{"$f":"'6 Db_I'!$DK5","v":"Schw.Joha"},{"$f":"'6 Db_I'!DK$7","v":110},{"$f":"'6 Db_I'!$DK9","v":0},null,0,42,{"$f":"F115*I115","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$DK$109,'6 Db_I'!$DK$27)","v":3979},0,null,null,{"$f":"'6 Db_Z'!$DK9","v":0},{"$f":"G115","v":0},{"$f":"O115*P115","v":0},{"$f":"I115","v":42},{"$f":"O115*R115","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$DK$100,'6 Db_Z'!$DK$27)","v":3979},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DK$109,'6 Db_I'!$DK$27)","v":3979},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DK$100,'6 Db_Z'!$DK$27)","v":3979}]
[null,null,{"$f":"'6 Db_I'!$DL4","v":"Gemü Freila."},{"$f":"'6 Db_I'!$DL5","v":0},{"$f":"'6 Db_I'!DL$7","v":111},{"$f":"'6 Db_I'!$DL9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DL$109,'6 Db_I'!$DL$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DL9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DL$100,'6 Db_Z'!$DL$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DL$109,'6 Db_I'!$DL$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DL$100,'6 Db_Z'!$DL$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DM4","v":"Gemü Gewä."},{"$f":"'6 Db_I'!$DM5","v":0},{"$f":"'6 Db_I'!DM$7","v":113},{"$f":"'6 Db_I'!$DM9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DM$109,'6 Db_I'!$DM$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DM9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DM$100,'6 Db_Z'!$DM$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DM$109,'6 Db_I'!$DM$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DM$100,'6 Db_Z'!$DM$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DN4","v":"Pilze"},{"$f":"'6 Db_I'!$DN5","v":0},{"$f":"'6 Db_I'!DN$7","v":115},{"$f":"'6 Db_I'!$DN9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DN$109,'6 Db_I'!$DN$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DN9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DN$100,'6 Db_Z'!$DN$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DN$109,'6 Db_I'!$DN$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DN$100,'6 Db_Z'!$DN$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DO4","v":"Zierpflanzen"},{"$f":"'6 Db_I'!$DO5","v":0},{"$f":"'6 Db_I'!DO$7","v":116},{"$f":"'6 Db_I'!$DO9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DO$109,'6 Db_I'!$DO$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DO9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DO$100,'6 Db_Z'!$DO$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DO$109,'6 Db_I'!$DO$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DO$100,'6 Db_Z'!$DO$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DP4","v":"Zierpfl.Gewä."},{"$f":"'6 Db_I'!$DP5","v":0},{"$f":"'6 Db_I'!DP$7","v":118},{"$f":"'6 Db_I'!$DP9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DP$109,'6 Db_I'!$DP$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DP9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DP$100,'6 Db_Z'!$DP$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DP$109,'6 Db_I'!$DP$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DP$100,'6 Db_Z'!$DP$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DQ4","v":"So.Gartenb."},{"$f":"'6 Db_I'!$DQ5","v":0},{"$f":"'6 Db_I'!DQ$7","v":120},{"$f":"'6 Db_I'!$DQ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DQ$109,'6 Db_I'!$DQ$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DQ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DQ$100,'6 Db_Z'!$DQ$27)","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DQ$109,'6 Db_I'!$DQ$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DQ$100,'6 Db_Z'!$DQ$27)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"'6 Db_I'!$DR4","v":"Weinbau"},{"$f":"'6 Db_I'!$DR5","v":0},{"$f":"'6 Db_I'!DR$7","v":121},{"$f":"'6 Db_I'!$DR9","v":0},null,{"$f":"F123*G123","v":0},176,0,{"$f":"IF($L$4=2,'6 Db_I'!$DR$109,'6 Db_I'!$DR$27)","v":19279},0,null,null,{"$f":"'6 Db_Z'!$DR9","v":0},0,0,176,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DR$100,'6 Db_Z'!$DR$27)","v":19279},{"$f":"O123*T123","v":0},null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F123+O123<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DR$109,'6 Db_I'!$DR$27)","v":19279},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DR$100,'6 Db_Z'!$DR$27)","v":19279}]
[null,null,{"$f":"'6 Db_I'!$DS4","v":"And.Rebflä."},{"$f":"'6 Db_I'!$DS5","v":0},{"$f":"'6 Db_I'!DS$7","v":130},{"$f":"'6 Db_I'!$DS9","v":0},null,{"$f":"F124*G124","v":0},null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DS$109,'6 Db_I'!$DS$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DS9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DS$100,'6 Db_Z'!$DS$27)","v":0},{"$f":"O124*T124","v":0},null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F124+O124<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DS$109,'6 Db_I'!$DS$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DS$100,'6 Db_Z'!$DS$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DT4","v":"Forst"},{"$f":"'6 Db_I'!$DT5","v":0},{"$f":"'6 Db_I'!DT$7","v":131},{"$f":"'6 Db_I'!$DT9","v":0},null,{"$f":"F125*G125","v":0},20,0,{"$f":"IF($L$4=2,'6 Db_I'!$DT$109,'6 Db_I'!$DT$27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DT9","v":0},0,0,20,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DT$100,'6 Db_Z'!$DT$27)","v":0},{"$f":"O125*T125","v":0},null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F125+O125<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DT$109,'6 Db_I'!$DT$27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DT$100,'6 Db_Z'!$DT$27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DU4","v":"LoArb,MaMiet"},{"$f":"'6 Db_I'!$DU5","v":0},{"$f":"'6 Db_I'!DU$7","v":135},{"$f":"'6 Db_I'!$DU9","v":0},null,{"$f":"IF(F126=0,G126,F126*G126)","v":0},null,{"$f":"IF(F126=0,I126,F126*I126)","v":0},{"$f":"IF($L$4=2,'6 Db_I'!$DU$109,'6 Db_I'!$DU27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DU9","v":0},0,0,0,{"$f":"IF(O126=0,R126,O126*R126)","v":0},{"$f":"IF($L$4=2,'6 Db_Z'!$DU$100,'6 Db_Z'!$DU27)","v":0},{"$f":"O126*T126","v":0},null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F126+O126<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DU$109,'6 Db_I'!$DU27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DU$100,'6 Db_Z'!$DU27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DV4","v":"Hofladen"},{"$f":"'6 Db_I'!$DV5","v":0},{"$f":"'6 Db_I'!DV$7","v":140},{"$f":"'6 Db_I'!$DV9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DV$109,'6 Db_I'!$DV27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DV9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DV$100,'6 Db_Z'!$DV27)","v":0},{"$f":"O127*T127","v":0},null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F127+O127<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DV$109,'6 Db_I'!$DV27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DV$100,'6 Db_Z'!$DV27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DW4","v":"Straußwirts."},{"$f":"'6 Db_I'!$DW5","v":"Reiterstube"},{"$f":"'6 Db_I'!DW$7","v":141},{"$f":"'6 Db_I'!$DW9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DW$109,'6 Db_I'!$DW27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DW9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DW$100,'6 Db_Z'!$DW27)","v":0},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DW$109,'6 Db_I'!$DW27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DW$100,'6 Db_Z'!$DW27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DX4","v":"Brennerei"},{"$f":"'6 Db_I'!$DX5","v":" "},{"$f":"'6 Db_I'!DX$7","v":142},{"$f":"'6 Db_I'!$DX9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DX$109,'6 Db_I'!$DX27)","v":2598},0,null,null,{"$f":"'6 Db_Z'!$DX9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DX$100,'6 Db_Z'!$DX27)","v":2598},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DX$109,'6 Db_I'!$DX27)","v":2598},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DX$100,'6 Db_Z'!$DX27)","v":2598}]
[null,null,{"$f":"'6 Db_I'!$DY4","v":"Biogasanl."},{"$f":"'6 Db_I'!$DY5","v":"So.Erz.Neb'b."},{"$f":"'6 Db_I'!DY$7","v":143},{"$f":"'6 Db_I'!$DY9","v":0},null,null,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DY$109,'6 Db_I'!$DY27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DY9","v":0},0,{"$f":"H130","v":0},0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DY$100,'6 Db_Z'!$DY27)","v":0},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DY$109,'6 Db_I'!$DY27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DY$100,'6 Db_Z'!$DY27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$DZ4","v":"Warenverkauf"},{"$f":"'6 Db_I'!$DZ5","v":0},{"$f":"'6 Db_I'!DZ$7","v":144},{"$f":"'6 Db_I'!$DZ9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$DZ$109,'6 Db_I'!$DZ27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$DZ9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$DZ$100,'6 Db_Z'!$DZ27)","v":0},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$DZ$109,'6 Db_I'!$DZ27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$DZ$100,'6 Db_Z'!$DZ27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$EA4","v":"Friedhofsgä."},{"$f":"'6 Db_I'!$EA5","v":0},{"$f":"'6 Db_I'!EA$7","v":145},{"$f":"'6 Db_I'!$EA9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$EA$109,'6 Db_I'!$EA27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$EA9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$EA$100,'6 Db_Z'!$EA27)","v":0},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$EA$109,'6 Db_I'!$EA27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$EA$100,'6 Db_Z'!$EA27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$EB4","v":"Ga'/Lands'b."},{"$f":"'6 Db_I'!$EB5","v":0},{"$f":"'6 Db_I'!EB$7","v":146},{"$f":"'6 Db_I'!$EB9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$EB$109,'6 Db_I'!$EB27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$EB9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$EB$100,'6 Db_Z'!$EB27)","v":0},0,null,null,null,null,0,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$EB$109,'6 Db_I'!$EB27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$EB$100,'6 Db_Z'!$EB27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$EC4","v":"Fremdenverk."},{"$f":"'6 Db_I'!$EC5","v":0},{"$f":"'6 Db_I'!EC$7","v":147},{"$f":"'6 Db_I'!$EC9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$EC$109,'6 Db_I'!$EC27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$EC9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$EC$100,'6 Db_Z'!$EC27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F134+O134<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$EC$109,'6 Db_I'!$EC27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$EC$100,'6 Db_Z'!$EC27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$ED4","v":"Charter"},{"$f":"'6 Db_I'!$ED5","v":0},{"$f":"'6 Db_I'!ED$7","v":148},{"$f":"'6 Db_I'!$ED9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$ED$109,'6 Db_I'!$ED27)","v":0},0,null,null,{"$f":"'6 Db_Z'!$ED9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$ED$100,'6 Db_Z'!$ED27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F135+O135<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$ED$109,'6 Db_I'!$ED27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$ED$100,'6 Db_Z'!$ED27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$EE4","v":"La'scha'pfl."},{"$f":"'6 Db_I'!$EE5","v":0},{"$f":"'6 Db_I'!EE$7","v":149},{"$f":"'6 Db_I'!$EE9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$EE$109,'6 Db_I'!$EE27)","v":0},{"$f":"F136*K136","v":0},null,null,{"$f":"'6 Db_Z'!$EE9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$EE$100,'6 Db_Z'!$EE27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,1,IF(F136+O136<>0,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$EE$109,'6 Db_I'!$EE27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$EE$100,'6 Db_Z'!$EE27)","v":0}]
[null,null,{"$f":"'6 Db_I'!$EF4","v":"So.Dienstleist."},{"$f":"'6 Db_I'!$EF5","v":"Provisionen"},{"$f":"'6 Db_I'!EF$7","v":150},{"$f":"'6 Db_I'!$EF9","v":0},null,0,null,0,{"$f":"IF($L$4=2,'6 Db_I'!$EF$109,'6 Db_I'!$EF27)","v":0},{"$f":"F137*K137","v":0},null,null,{"$f":"'6 Db_Z'!$EF9","v":0},0,0,0,0,{"$f":"IF($L$4=2,'6 Db_Z'!$EF$100,'6 Db_Z'!$EF27)","v":0},0,null,null,null,null,{"$f":"IF($Z$4=0,0,IF(F137+O137<>0,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_I'!$EF$109,'6 Db_I'!$EF27)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($L$4=2,'6 Db_Z'!$EF$100,'6 Db_Z'!$EF27)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J138","v":0},null,null,null,null,null,null,{"$f":"J138+S138","v":0}]
[3," ","Hofarbeiten, Wirtschaftsfuhren, nicht zuteilbare Arbeiten",null,null,null,null,null,10,{"$f":"SUM(J50:J138)*I139/100","v":0},null,null,null,null,null,null," ",{"$f":"I139","v":10},{"$f":"SUM(S50:S138)*R139/100","v":0}]
[4," Summe aus Betriebszweigen",null,null,null,null,"Grundfutterbilanz:",{"$f":"SUM(H50:H137)","v":0},null,{"$f":"SUM(J50:J139)","v":0},null,{"$f":"IF(Inhalt!K14=3,0,SUM(L50:L137))","v":0},{"$f":"SUM(M10:M139)","v":0},null,null,"Grundfutterbilanz:",{"$f":"SUM(Q50:Q137)","v":0},null,{"$f":"SUM(S50:S139)","v":0},null,{"$f":"IF(Inhalt!K14=3,0,SUM(U50:U137))","v":0}]
[5,null,null,null,"LF ",{"$f":"F50+SUM(F72:F99,F101:F124)","v":0},null,null,"AKh/AK",2100,null,null,null,null,{"$f":"O50+SUM(O72:O99,O101:O124)","v":0},null,null,"AKh/AK",{"$f":"J141","v":2100}]
[6,null,null,null,null,null,null,null,"AK =",{"$f":"PRODUCT(J140,1/J141)","v":0},null,null,null,null,null,null,null,"AK =",{"$f":"PRODUCT(S140,1/S141)","v":0}]
[7," Zuwendungen, nicht zugeteilt ",null,null,null,"(Ausgleichszulage, GAP, WSG, Extensivierung u.ä.)",null,null,null,null,null,{"$f":"'5 Präm'!$F$70","v":0},null,null,null,null,null,null,null,null,{"$f":"'5 Präm'!$J$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Zuwendungen, nicht zugeteilt ",null,null,null,"(Ausgleichszulage, GAP, WSG, Extensivierung u.ä.)",null,null,null,null,null,{"$f":"'5 Präm'!$F$70","v":0},null,null,null,null,null,null,null,null,{"$f":"'5 Präm'!$J$70","v":0}]
[8," Nicht zuget. \"Sonst. Betriebsertr.\"",null,null,null,"(Entschädungen u.ä.)",null,null,null,null,null,{"$f":"'9 G-N-P'!$Q$44","v":0},63.093418139613398,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!$R$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Nicht zuget. \"Sonst. Betriebsertr.\"",null,null,null,"(Entschädungen u.ä.)",null,null,null,null,null,{"$f":"'9 G-N-P'!$Q$44","v":0},null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!$R$44","v":0}]
[9]
[10]
[10," Gutschrift der bei Produktionsverfahren berechneten Zinsansätze für Tier- und Umlaufvermögen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Gutschrift der bei Produktionsverfahren berechneten Zinsansätze für Tier- und Umlaufvermögen"]
[9," Gesamtdeckungsbeitrag",null,null,null,null,null,null,"(incl. regelmäßige Zuschüsse)","Z. 4... 10   ",{"$f":"SUM(L140:L146)","v":0},null,null,null,null,null,null,null,"Z. 4... 10   ",{"$f":"SUM(U140:U146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Gesamtdeckungsbeitrag",null,null,null,null,null,null,"(incl. regelmäßige Zuschüsse)","Z. 4... 10   ",null,null,null,null,null,null,null,null,"Z. 4... 10   "]
[null,null,"Zur Kontrolle:                ",null,null,null,null,null,null,null,null,null,null,null,null,"Zur Kontrolle:                "]
[null,null,"AK lt. Blatt 1 KaP - Ist",null,null,{"$f":"SUM('1 KaP'!L13:L22)","v":0},null,null,null,null,null,null,null,null,null,"AK lt. Blatt 1 KaP - Ziel ",null,null,{"$f":"SUM('1 KaP'!M13:M22)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"SUM(F10:F49,F141)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(O10:O49,O141)","v":0}]

{"sheet":"8 GeKDGr","index":9,"n_rows":71,"n_cols":21,"rows_kept":71,"cut":false,"hidden":false,"merged":[[69,1,69,12],[70,1,70,12],[1,11,1,12]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,null,null,null,null,null,null,"Unternehmernummer   "]
["U.: ",null,{"$f":"Inhalt!C5","v":0},null,"D:",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,null,null,null,null,{"$f":"Inhalt!G5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'7 Prod'!L2","v":"00:00:00"}]
["Gewinn, EK-Veränd., KD-Grenze",null,null,null,null,null,{"$f":"'7 Prod'!F4","v":" Ist "},{"$f":"'7 Prod'!J4","v":2025},null,null,null,{"$f":"'7 Prod'!O4","v":" Ziel"},{"$f":"'7 Prod'!S4","v":2026},null,null,null,null,"für \"Ist\"",null,"für \"Ziel\"","(GDB bzw. Zwischensumme Gartenbau) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Daten aus:","9 G-N-P","9 G-N-P Gart","9 G-N-P","9 G-N-P Gart"]
[]
[1,"Gesamtdeckungsbeitrag L+F (incl. regelm. Zuschüsse)",null,null,null,null,null,{"$f":"IF(Inhalt!$K$2=2,0,IF(Inhalt!$K$2=3,R7,'7 Prod'!K148))","v":0},null,null,null,"bei Modus = 1: 7 Prod, Z. 11",{"$f":"IF(Inhalt!$K$2=2,0,IF(Inhalt!$K$2=3,T7,'7 Prod'!T148))","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q136","v":0},null,{"$f":"'9 G-N-P'!R136","v":0}]
[]
[{"$f":"A7+1","v":2},"Zwischensumme Gartenbau",null,null,null,null,null,{"$f":"IF(Inhalt!$K$2=2,S9,0)","v":0},null,null,null,"9 G-N-P Gart, Z 41  ",{"$f":"IF(Inhalt!$K$2=2,U9,0)","v":0},null,null,null,null,null,{"$f":"'9 G-N-P Gart'!N53","v":0},null,{"$f":"'9 G-N-P Gart'!O53","v":0}]
[]
[null,null,null,null,null,"Anschaff.-\nwerte in €",null,null,null,"Veränder. \nzu \"Ist\" in €",null,"Differenz\nder Fest-","\"Ist plus\nDifferenz\"","Zu saldier.","Festkosten-\nminderung",null,"Ihre Wahl ist : ",{"$f":"SUM(Inhalt!G57,Inhalt!I57)","v":1},{"$f":"Inhalt!H57","v":0}]
[null,null,null,null,null,"(oder\nAK, ha, kg)",null,"Euro",null,"(oder Änder. je\nAK, ha, kg)",null," u. Gemein-\nkosten €","Euro","Inv.-Zu-schuss","bei Wegfall\nv. Inventar €",null,null,"je nach Wahl werden diese Sp. übertragen in Sp. H ! !"]
[{"$f":"A9+1","v":3}," Unterhalt Wi'geb., baul. Anl., Bodenverb.",null,null,null,null,{"$f":"IF(F13=0,0,H13/F13)","v":0},{"$f":"IF(Inhalt!K$2=2,S13,R13)","v":0},null,{"$f":"SUM('2 InvBed'!I44:I44)/(1+'1 KaP'!J8)","v":0},0.01,{"$f":"J13*K13","v":0},{"$f":"SUM(H13,L13)-O13","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q80","v":0},{"$f":"'9 G-N-P Gart'!N54","v":0}]
[{"$f":"A13+1","v":4}," AfA        Wi'geb., baul. Anl., Bodenverb.",null,null,null,null,{"$f":"IF(F14=0,0,H14/F14)","v":0},{"$f":"IF(Inhalt!K$2=2,S14,R14)","v":0},null,{"$f":"SUM('2 InvBed'!I44:I44)/(1+'1 KaP'!J8)-N14","v":0},0.04,{"$f":"J14*K14","v":0},0,{"$f":"SUM('3 FinPlan'!J29:J36)-SUM(N16:N18)","v":0},null,"Durch",null,{"$f":"'9 G-N-P'!Q74","v":0},{"$f":"'9 G-N-P Gart'!N56","v":0}]
[{"$f":"A14+1","v":5},null,null,null,"AfA  Unterbringung Maschinen",null,null,{"$f":"IF(Inhalt!K$2=2,S15,R15)","v":0},null,null,null,null,0,null,null,"\"Kommentar\""]
[{"$f":"A14+1","v":5}," AfA        Betriebsvorrichtungen",null,null,null,null,{"$f":"IF(F16=0,0,H16/F16)","v":0},{"$f":"IF(Inhalt!K$2=2,S16,R16)","v":0},null,null,7.0000000000000007E-2,{"$f":"J16*K16","v":0},0,null,null,"Kommentar",null,{"$f":"'9 G-N-P'!Q75","v":0},{"$f":"'9 G-N-P Gart'!N57","v":0}]
[6," AfA        Maschinen, Kfz",null,null,null,null,{"$f":"IF(F17=0,0,H17/F17)","v":0},{"$f":"IF(Inhalt!K$2=2,S17,R17)","v":0},null,{"$f":"SUM('2 InvBed'!I50:I56)/(1+'1 KaP'!J8)-J16-N17","v":0},0.1,{"$f":"J17*K17","v":0},0,{"$f":"SUM('2 InvBed'!U50:U56)*'3 FinPlan'!I30+SUM('2 InvBed'!Z50:Z56)*'3 FinPlan'!I34+SUM('2 InvBed'!AE50:AE56)*'3 FinPlan'!I35+SUM('2 InvBed'!AM50:AM56)*'3 FinPlan'!I36+(SUM('2 InvBed'!L50:L56)-(SUM('2 InvBed'!U50:U56)+SUM('2 InvBed'!Z50:Z56)+SUM('2 InvBed'!AE50:AE56)+SUM('2 InvBed'!AM50:AM56)))*0.15","v":0},null,"den Sachverhalt ",null,{"$f":"'9 G-N-P'!Q76","v":0},{"$f":"'9 G-N-P Gart'!N58","v":0}]
[7," AfA        Dauerkulturen",null,null,null,null,{"$f":"IF(F18=0,0,H18/F18)","v":0},{"$f":"IF(Inhalt!K$2=2,S18,R18)","v":0},null,{"$f":"SUM('2 InvBed'!I46:I46)/(1+'1 KaP'!J8)-N18","v":0},null,{"$f":"J18*K18","v":0},0,null,null,"erläutern !",null,{"$f":"'9 G-N-P'!Q77","v":0},{"$f":"'9 G-N-P Gart'!N59","v":0}]
[8," Vorsteuer auf Ersatz-Inv./ auf Se. AfA",null,null,null,{"$f":"IF(OR('1 KaP'!F9=2,'9 G-N-P'!T1=2),SUM(H14:H18),0)","v":0},{"$f":"IF(F19=0,0,IF(OR('1 KaP'!F9=2,'9 G-N-P'!T1=2),'1 KaP'!F8,0))","v":0},{"$f":"F19*G19","v":0},null,{"$f":"IF(OR('1 KaP'!J9=2,'9 G-N-P'!T1=2),SUM(L14:L18),0)","v":0},{"$f":"IF(J19=0,0,IF(OR('1 KaP'!J9=2,'9 G-N-P'!T1=2),'1 KaP'!J8,0))","v":0},{"$f":"IF(OR('1 KaP'!J9=2,'9 G-N-P'!T1=2),J19*K19,-H19)","v":0},{"$f":"SUM(H19,L19)-O19","v":0},null,null,null,null,null,{"$f":"'9 G-N-P Gart'!N60","v":0}]
[9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H20+L20","v":0}]
[{"$f":"A19+1","v":9},null,null,null,null,null,null,null,null,null,"Festkosten-Minderung durch Wegfall von bisherigem Inventar (insg.):",{"$f":"-SUM(O13:O19)","v":0},"(in Z. 3...8 abgez.)",null,"Für Zeile 9 bzw. Zelle L21:"]
[10," Unterhalt Pkw (nur bei Landwirten, Privatanteil abgezogen)"]
[{"$f":"A21+1","v":10}," Betriebliche Unfallversicherung",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S23,R23)","v":0},null,null,null,null,{"$f":"SUM(H23,L23)","v":0},null,"oben in Spalte  O ",null,null,{"$f":"'9 G-N-P'!Q72","v":0},{"$f":"'9 G-N-P Gart'!N74","v":0}]
[{"$f":"A23+1","v":11}," Allgemeine Betriebsversicherungen",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S24,R24)","v":0},null,null,null,null,0,null,"Festkosten-Minderung einzeln",null,null,{"$f":"'9 G-N-P'!Q85","v":0},{"$f":"'9 G-N-P Gart'!N64","v":0}]
[{"$f":"A24+1","v":12}," Betriebssteuern",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S25,R25)","v":0},null,null,null,null,0,null,"eintragen, damit Beträge",null,null,{"$f":"'9 G-N-P'!Q102","v":0},{"$f":"'9 G-N-P Gart'!N65","v":0}]
[{"$f":"A25+1","v":13},null,"Bodenverbände, Umlagen",null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM('9 G-N-P'!L89:M89)","v":0}]
[{"$f":"A26+1","v":14},null,"Beratung, Buchführung, Beiträge für Verbände",null,null,null,null,null,null,null,null,null,0]
[{"$f":"A27+1","v":15},null,"Vertriebs- und Vermarktungsaufwand (fix)",null,null,null,null,null,null,null,null,null,0]
[{"$f":"A25+1","v":13}," Sonst. allgemeiner Betriebsaufwand",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S29,R29)","v":0},null,null,null,null,0,null,"auf Blatt 9 G-N-P richtig ",null,null,{"$f":"SUM('9 G-N-P'!Q89,'9 G-N-P'!Q92)","v":0},{"$f":"SUM('9 G-N-P Gart'!N66:N69)","v":0}]
[{"$f":"A29+1","v":14},"   Festkosten des Betriebes insg.",null,null,null,null,null,{"$f":"SUM(H13:H29)","v":0},null,null,"Z. 3 ... 13 ",{"$f":"SUM(L13:L29)","v":0},0,null,"verarbeitet werden."]
[{"$f":"A30+1","v":15}," Löhne und Gehälter",null,null,"AK",{"$f":"SUM('1 KaP'!L22:L23)","v":0},null,{"$f":"IF(Inhalt!K$2=2,S31,R31)","v":0},null,{"$f":"SUM('1 KaP'!M22:M23)-SUM('1 KaP'!L22:L23)","v":0},null,{"$f":"J31*K31","v":0},0,null,null,null,null,{"$f":"'9 G-N-P'!Q70","v":0},{"$f":"'9 G-N-P Gart'!N71","v":0}]
[16," Sozialversicherung",null,null,null,null,{"$f":"IF(F32=0,0,-H32*100/F32)","v":0},{"$f":"IF(Inhalt!K$2=2,S32,R32)","v":0},null,null,null,null,0,null,null,null,null,{"$f":"'9 G-N-P'!Q71","v":0},{"$f":"'9 G-N-P Gart'!N72","v":0}]
[17," Wirtschaftshaushalt, Naturallohn",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S33,R33)","v":0},null,null,null,null,{"$f":"SUM(H33,L33)","v":0},null,null,null,null,null,{"$f":"'9 G-N-P Gart'!N73","v":0}]
[18,null,"Naturallohn"]
[{"$f":"A33+1","v":18}," Lohnaufwand  ",null,"(betriebl. Unfallversicherung sh. Zeile 10)",null,null,null,{"$f":"SUM(H31:H34)","v":0},null,null,"Z. 15...17 ",{"$f":"SUM(L31:L34)","v":0},{"$f":"SUM(H35,L35)","v":0},null,null,null,null,{"$f":"SUM(R31:R33)","v":0}]
[19," Miet- und Pachterträge aus L+F",null,null,"€ ",null,"( + ) ",{"$f":"IF(Inhalt!K$2=2,S36,R36)","v":0},null,null,null,null,{"$f":"SUM(H36,L36)","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q40","v":0},{"$f":"'9 G-N-P Gart'!N77","v":0}]
[20," Pachtaufwand",null,"Fläche","ha",{"$f":"'1 KaP'!H37","v":0},{"$f":"IF(F37=0,0,H37/F37)","v":0},{"$f":"IF(Inhalt!K$2=2,S37,R37)","v":0},null,{"$f":"'1 KaP'!L37-'1 KaP'!H37","v":0},{"$f":"G37","v":0},{"$f":"J37*K37","v":0},{"$f":"SUM(H37,L37)","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q86","v":0},{"$f":"'9 G-N-P Gart'!N78","v":0}]
[21,null,null,"Lieferrechte, ZA","kg",{"$f":"'1 KaP'!F50","v":0},{"$f":"IF(F38=0,0,H38/F38)","v":0},{"$f":"IF(Inhalt!K$2=2,S38,R38)","v":0},null,{"$f":"'1 KaP'!J50-'1 KaP'!F50","v":0},{"$f":"G38","v":0},{"$f":"J38*K38","v":0},{"$f":"SUM(H38,L38)","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q87","v":0}]
[22," Abgabe wg. Überliefer. Lieferrechte",null,null,"kg",null,{"$f":"IF(F39=0,0,H39/F39)","v":0},{"$f":"IF(Inhalt!K$2=2,S39,R39)","v":0},null,null,null,null,{"$f":"SUM(H39,L39)","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q90","v":0}]
[23," AfA        gekaufte Lieferrechte",null,null,"€ ",null,{"$f":"IF(F40=0,0,H40/F40)","v":0},{"$f":"IF(Inhalt!K$2=2,S40,R40)","v":0},null,{"$f":"'2 InvBed'!I63","v":0},null,{"$f":"J40*K40/100","v":0},0,null,null,null,null,{"$f":"'9 G-N-P'!Q73","v":0},{"$f":"'9 G-N-P Gart'!N55","v":0}]
[24," Mietaufwand Gebäude, langfristiges Leasing",null,null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S41,R41)","v":0},null,null,null,null,0,null,null,null,null,{"$f":"'9 G-N-P'!Q88","v":0},{"$f":"'9 G-N-P Gart'!N79","v":0}]
[25," Kapitalerträge u Gewinnanteile L + F",null,null,"€ ",null,"( + ) ",{"$f":"IF(Inhalt!K$2=2,S42,R42)","v":0},null,null,null,null,0,null,null,null,null,{"$f":"'9 G-N-P'!Q99","v":0},{"$f":"'9 G-N-P Gart'!N80","v":0}]
[26," Zinsaufwand",null,"L+F alte Kredite","€ ",{"$f":"IF('4 Kredite'!K58='4 Kredite'!K9,'4 Kredite'!R58,'4 Kredite'!K58)","v":0},{"$f":"IF(F43=0,0,H43*100/F43)","v":0},{"$f":"'4 Kredite'!M58","v":0},null,"bei Altkrediten Minder.=>",null,{"$f":"-SUM('4 Kredite'!M58-'4 Kredite'!O58)","v":0},0]
[27,null,null,"L+F neue Kredite",null,null,null,null,null,{"$f":"'4 Kredite'!L59","v":0},{"$f":"IF(J44=0,0,L44*100/J44)","v":0},{"$f":"'4 Kredite'!O59","v":0},0]
[28," Summe der Fest- und Gemeinkosten",null,null,null,null,null,{"$f":"H30+SUM(H35,H37:H41,H43)-SUM(H36,H42)","v":0},null,null,"Z.14,18,20...24,26...27 -19 -25",{"$f":"L30+SUM(L35,L37:L41,L43:L44)-SUM(L36,L42)","v":0},0]
[]
[{"$f":"A45+1","v":29}," G e w i n n",null,null,null,null,null,{"$f":"SUM(H6:H9)-H45","v":0},null,null,null,"Z. 1, 2, -28 ",{"$f":"SUM(M7:M9)-M45","v":0}]
[]
[{"$f":"A47+1","v":30}," +","Nichtbetriebliche Erwerbseinkommen",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S49,R49)","v":0},null,null,null,null,{"$f":"H49","v":0},0,null,null,null,{"$f":"'9 G-N-P'!Q107","v":0},{"$f":"'9 G-N-P Gart'!N92","v":0}]
[{"$f":"A49+1","v":31}," +","E. aus Vermietung u. Verp., Gewerbe (Ergebnis vor Zinsen)",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S50,R50)","v":0},null,null,null,null,{"$f":"H50","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q108","v":0},{"$f":"'9 G-N-P Gart'!N93","v":0}]
[{"$f":"A50+1","v":32}," -","Zinsausgaben für vermietete Objekte / für Gewerbe",null,null,null,null,{"$f":"-'4 Kredite'!M62","v":0},null,null,null,null,{"$f":"-'4 Kredite'!O62","v":0}]
[33," +","Einkünfte aus Kapitalvermögen, sonst. Nebeneinkommen",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S52,R52)","v":0},null,null,null,null,{"$f":"H52","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q112","v":0},{"$f":"'9 G-N-P Gart'!N96","v":0}]
[34," +","Einkommensübertragungen",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S53,R53)","v":0},null,null,null,null,{"$f":"H53","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q111","v":0},{"$f":"'9 G-N-P Gart'!N97","v":0}]
[35," +","Summe Nebeneinkommen",null,null,null,null,{"$f":"SUM(H49:H53)","v":0},null,null,null,"Z. 30 ... 34 ",{"$f":"SUM(M49:M53)","v":0}]
[36,null,"Lebenshaltungskosten",null,"€ / VvP x VvP",{"$f":"IF(G55=0,0,H55/G55)","v":0},null,{"$f":"IF(Inhalt!K$2=2,S55,R55)","v":0},null,{"$f":"F55","v":0},{"$f":"G55","v":0},"€/VvP x VvP",{"$f":"IF(J55*K55>0,J55*K55,H55)","v":0},0,null,null,null,{"$f":"'9 G-N-P'!Q117","v":0},{"$f":"'9 G-N-P Gart'!N103","v":0}]
[37,null,"Aufwand Wohn- u. Altenteilerhaus (ohne Zinsausgaben)",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S56,R56)","v":0},null,null,null,null,{"$f":"H56","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q118","v":0},{"$f":"'9 G-N-P Gart'!N104","v":0}]
[38,null,"Zinsausgaben für Privat (z.B. für Wohnhaus)",null,null,null,null,{"$f":"'4 Kredite'!M61","v":0},null,null,null,null,{"$f":"'4 Kredite'!O61","v":0}]
[39,null,"Altenteil, sonst. Einkommensübertragungen",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S58,R58)","v":0},null,null,null,null,{"$f":"H58","v":0},null,null,null,null,{"$f":"SUM('9 G-N-P'!Q120:Q121)","v":0},{"$f":"SUM('9 G-N-P Gart'!N106:N107)","v":0}]
[40,null,"Private Versicherungen",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S59,R59)","v":0},null,null,null,null,{"$f":"H59","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q122","v":0},{"$f":"'9 G-N-P Gart'!N108","v":0}]
[41,null,"Private Steuern",null,null,null,null,{"$f":"IF(Inhalt!K$2=2,S60,R60)","v":0},null,null,null,null,{"$f":"H60","v":0},null,null,null,null,{"$f":"'9 G-N-P'!Q123","v":0},{"$f":"'9 G-N-P Gart'!N109","v":0}]
[42," -","Summe Privataufwand",null,null,null,null,{"$f":"SUM(H55:H60)","v":0},null,null,null,"Z. 36 ... 41 ",{"$f":"SUM(M55:M60)","v":0}]
[]
[{"$f":"A61+1","v":43}," = Berein. Eigenkapitalveränderung",null,null,null,null,null,{"$f":"H47+H54-H61","v":0},null,null,null,"Z. 29 +35 -42 ",{"$f":"M47+M54-M61","v":0}]
[{"$f":"A63+1","v":44},"  +  Zinsausgaben",null,"L+F, vermietete Objekte/Gewerbe, privat",null,null,null,{"$f":"SUM(H43,-H51,H57)","v":0},null,null,null,"Z. 26, 27, 32, 38  ",{"$f":"SUM(M43:M44,-M51,M57)","v":0},null,null,null,null,{"$f":"-SUM(R43:R44,R51,R57)","v":0}]
[{"$f":"A64+1","v":45}," = Langfristige Kapitaldienstgrenze",null,null,null,null,null,{"$f":"SUM(H63:H64)","v":0},null,null,null,"Z. 43 +44  ",{"$f":"SUM(M63:M64)","v":0},{"$f":"'4 Kredite'!P59","v":0}]
[]
[{"$f":"A65+1","v":46}," -  Kapitaldienst",null,"L+F, vermietete Objekte/Gewerbe, privat",null,null,null,{"$f":"'4 Kredite'!M64","v":0},null,null,null,"Bl.4 Kredite, Z. Se ",{"$f":"'4 Kredite'!O64","v":0},{"$f":"SUM(L14:L17)","v":0}]
[{"$f":"A67+1","v":47}," +  AfA für Quotenkauf  Zeile 23  ......",null,null,null,null,null,{"$f":"H40","v":0},null,null,null,"... zzgl. AfA für neue Investitionen *)     ",{"$f":"M40+N68","v":0},{"$f":"IF(N67>N65,N65,N67)","v":0}]
[{"$f":"A68+1","v":48},null,"  Differenz langfristige KDGr - KD+ Zeile 47",null,null,null,null,{"$f":"H65-H67+H68","v":0},null,null,null,"Z. 45 -46 +47",{"$f":"M65-M67+M68","v":0}]
[]
[null,"*)  zuzüglich AfA für neue Investitionen höchstens bis zur Höhe der Tilgung für diese Investitionen"]

{"sheet":"9 G-N-P Gart","index":10,"n_rows":130,"n_cols":34,"rows_kept":130,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'8 GeKDGr'!K2","v":0},{"$f":"'8 GeKDGr'!L2","v":0},{"$f":"'8 GeKDGr'!M2","v":0}]
["Betrieb:",null,{"$f":"'8 GeKDGr'!D2","v":0},null,"Datum:",null,{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},"Buchst.-Nr.",null,null,"Nr. bei Buchstelle",null,null,null,null,null,"Ergänzendes Beratungsblatt",null,null,null,null,null,null,null,"MwSt",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!F8*100)","v":19},"MwSt",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!J8*100)","v":19},"Normalsatz"]
[]
[" GuV, Nebeneink., Privataufwand (Gartenb.)",null,null,null,null,null,{"$f":"I5-1","v":2021},"( t -3 )",{"$f":"K5-1","v":2022}," ( t -2 )",{"$f":"N6-2","v":2023},"( t -1 )","Durchschnitt ",{"$f":"'1 KaP'!F5","v":" Ist "},{"$f":"'1 KaP'!J5","v":" Ziel"},null,"Durchschnitt ","  in %"," Vergleichs-",null,null,null,null,null,"in Einn./",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!H8*100)","v":9},"in Einn./",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!L8*100)","v":9},"Ldw. Produkte"]
[null,null,null,null,null,null,"Lt. Buchführ.","Bereinigung","Lt. Buchführ.","Bereinigung","Lt. Buchführ.","Bereinigung","  Anzahl WJ :",{"$f":"'1 KaP'!G5","v":2025},{"$f":"'1 KaP'!K5","v":2026},null,"   Anzahl WJ :","  des"," zahlen in",null,null,null,null,null,"Ausgaben",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!I8*100)","v":5.5},"Ausgaben",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!M8*100)","v":5.5},"Forst"]
[null,null,null,null,null,null,"Euro",null,"Euro",null,"Euro",null,{"$f":"IF(COUNTIF(G28:L28,\">0\")=0,1,COUNTIF(G28:L28,\">0\"))","v":1},"Euro","Euro",null,{"$f":"IF(COUNTIF(G28:L28,\">0\")=0,1,COUNTIF(G28:L28,\">0\"))","v":1},"  BE"," % des BE",null,"Kommentare:",null,null,null,{"$f":"N5","v":" Ist "},{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!G8*100)","v":7},{"$f":"O5","v":" Ziel"},{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!K8*100)","v":7},"Kauf ldw. Produkte"]
[]
[1,"Eigenerzeugung  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($G$9:$L$9)/M$7","v":0},null,null,null,{"$f":"SUM(G9:L9)/Q$7","v":0},{"$f":"IF(M$28=0,0,M9*100/M$28)","v":0},null,null,null,null,null,null,{"$f":"N9/(1+Z9/100)*Z9/100","v":0},{"$f":"Z$5","v":9},{"$f":"O9/(1+AB9/100)*AB9/100","v":0},{"$f":"AB$5","v":9}]
[{"$f":"A9+1","v":2},"Eigenerzeugung  ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G10:L10)/M$7","v":0},null,null,null,0,0,null,null,null,null,null,null,{"$f":"N10/(1+Z10/100)*Z10/100","v":0},{"$f":"Z$5","v":9},{"$f":"O10/(1+AB10/100)*AB10/100","v":0},9]
[{"$f":"A10+1","v":3},"Obst",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9,"Forst"]
[4,"Baumschulerzeugnisse",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9,"Kauf ldw. Produkte"]
[3,"Eigenerzeugung  ",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9]
[4,"So. Eigenerzeugung",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9]
[5," Eigenerzeugung  ",null,null,null,"(Z. 1...4) ",null,{"$f":"SUM(G9:H14)","v":0},null,{"$f":"SUM(I9:J14)","v":0},null,{"$f":"SUM(K9:L14)","v":0},0,{"$f":"SUM(N9:N14)","v":0},{"$f":"SUM(O9:O14)","v":0},null,0,0,{"$f":"SUM(S9:S14)","v":0}]
[6," Handelsware",null,null,null,null,{"$f":"'9 G-N-P'!H17","v":0},null,{"$f":"'9 G-N-P'!J17","v":0},null,{"$f":"'9 G-N-P'!L17","v":0},null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$5","v":9},0,9]
[7," Gartenbauliche Dienstleistung",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9]
[8," Gartenbau gesamt",null,null,null,"(Z. 5...7) ",null,{"$f":"SUM(G15:H17)","v":0},null,{"$f":"SUM(I15:J17)","v":0},null,{"$f":"SUM(K15:L17)","v":0},0,{"$f":"SUM(N15:N17)","v":0},{"$f":"SUM(O15:O17)","v":0},null,0,0,{"$f":"SUM(S16:S17)","v":0}]
[9," Landw. Pflanzenproduktion",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$5","v":9},0,9]
[10,"          ","    Tierproduktion",null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9]
[11,"               ","    Obstbau, Weinbau, Forst",null,null,null,{"$f":"SUM('9 G-N-P'!H16,'9 G-N-P'!H18,'9 G-N-P'!H19)","v":0},null,{"$f":"SUM('9 G-N-P'!J16,'9 G-N-P'!J18,'9 G-N-P'!J19)","v":0},null,{"$f":"SUM('9 G-N-P'!L16,'9 G-N-P'!L18,'9 G-N-P'!L19)","v":0},null,0,null,null,null,0,0,null,null,null,null,null,null,0,9,0,9]
[12,"               ","    Handel, Dienstleist., Nebenbetriebe ",null,"(Ferienw. u.ä.)",null,{"$f":"'9 G-N-P'!H23","v":0},null,{"$f":"'9 G-N-P'!J23","v":0},null,{"$f":"'9 G-N-P'!L23","v":0},null,0,null,null,null,0,{"$f":"IF(M$28=0,0,M22*100/M$28)","v":0},null,null,null,null,null,null,0,9,0,9]
[13," Bestandsänd. Fertig- u. Halbfertigware, Vorräte",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0]
[14,"              ","    Zuschüsse, Zulagen",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(Inhalt!K2<>2,0,'5 Präm'!F70)","v":0},{"$f":"IF(Inhalt!K2<>2,0,'5 Präm'!J70)","v":0},null,0,0]
[15," Private Nutzung, Naturalentnahmen",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N25/(1+Z25/100)*Z25/100","v":0},{"$f":"Z$5","v":9},{"$f":"O25/(1+AB25/100)*AB25/100","v":0},{"$f":"AB$5","v":9}]
[16," Umsatzsteuer (MwSt) zeitraumzugehörig (vgl. Z. 40)",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"N26","v":0},null,0,0]
[17," Sonstige Einnahmen ",null,null,"(z.B. Entschädigungen)",null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N27/(1+Z27/100)*Z27/100","v":0},null,{"$f":"O27/(1+AB27/100)*AB27/100","v":0}]
[18," Betriebsertrag (BE)",null,null,null,"(Z. 8 ...17) ",null,{"$f":"SUM(G9:H14,G16:H17,G19:H27)","v":0},null,{"$f":"SUM(I9:J14,I16:J17,I19:J27)","v":0},null,{"$f":"SUM(K9:L14,K16:L17,K19:L27)","v":0},0,{"$f":"SUM(N9:N14,N16:N17,N19:N27)","v":0},{"$f":"SUM(O9:O14,O16:O17,O19:O27)","v":0},null,0,100,100,null,null,null,null,null,{"$f":"SUM(Y9:Y27)","v":0},null,{"$f":"SUM(AA9:AA27)","v":0}," MwSt-Einnahmen"]
[19," Saat- und Pflanzgut",null,null,null,null,{"$f":"'9 G-N-P'!H51","v":0},null,{"$f":"'9 G-N-P'!J51","v":0},null,{"$f":"'9 G-N-P'!L51","v":0},null,0,null,null,null,0,{"$f":"IF(M$28=0,0,M29*100/M$28)","v":0},null,null,null,null,null,null,{"$f":"N29/(1+Z29/100)*Z29/100","v":0},{"$f":"Z$7","v":7},{"$f":"O29/(1+AB29/100)*AB29/100","v":0},{"$f":"AB$7","v":7}]
[20," Düngemittel",null,null,null,null,{"$f":"'9 G-N-P'!H52","v":0},null,{"$f":"'9 G-N-P'!J52","v":0},null,{"$f":"'9 G-N-P'!L52","v":0},null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19},"10,7 % bei Mist"]
[21," Pflanzenbehandlungsmittel",null,null,null,null,{"$f":"'9 G-N-P'!H53","v":0},null,{"$f":"'9 G-N-P'!J53","v":0},null,{"$f":"'9 G-N-P'!L53","v":0},null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19}]
[22," Substrate, Töpfe, Gefäße",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$7","v":7},0,{"$f":"AB$7","v":7}]
[23," Material Tierproduktion",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,0,{"$f":"Z$7","v":7},0,{"$f":"AB$7","v":7}]
[24,"          ","     Heizmaterial",null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"SUM(G34:L34)/Q$7","v":0},0,null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19}]
[25,"         ","     Strom",null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19}]
[26,null,"     Wasser, Abwasser",null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$7","v":7},0,{"$f":"AB$7","v":7}]
[27," Verpackung",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,{"$f":"IF(M$28=0,0,M37*100/M$28)","v":0},null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19}]
[28," Sonstiger Spezialaufwand",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,0,{"$f":"Z$3","v":19},0,{"$f":"AB$3","v":19}]
[29," Spezialaufwand Eigenerzeugung",null,null,null,"(Z. 19 ...28) ",null,{"$f":"SUM(G29:H38)","v":0},null,{"$f":"SUM(I29:J38)","v":0},null,{"$f":"SUM(K29:L38)","v":0},0,{"$f":"SUM(N29:N38)","v":0},{"$f":"SUM(O29:O38)","v":0},null,0,0,{"$f":"SUM(S29:S38)","v":0}]
[30," Pflanzliche Handelsware",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N40/(1+Z40/100)*Z40/100","v":0},{"$f":"Z$7","v":7},{"$f":"O40/(1+AB40/100)*AB40/100","v":0},{"$f":"AB$7","v":7}]
[31," Sonstige Handelsware",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N41/(1+Z41/100)*Z41/100","v":0},{"$f":"Z$3","v":19},{"$f":"O41/(1+AB41/100)*AB41/100","v":0},{"$f":"AB$3","v":19}]
[32," Aufwand für Dienstleistungen",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N42/(1+Z42/100)*Z42/100","v":0},{"$f":"Z$3","v":19},{"$f":"O42/(1+AB42/100)*AB42/100","v":0},{"$f":"AB$3","v":19}]
[33," Aufw. Handelsware, Dienstleistung",null,null,null,"(Z. 30 ...32) ",null,{"$f":"SUM(G40:H42)","v":0},null,{"$f":"SUM(I40:J42)","v":0},null,{"$f":"SUM(K40:L42)","v":0},0,{"$f":"SUM(N40:N42)","v":0},{"$f":"SUM(O40:O42)","v":0},null,0,0,{"$f":"SUM(S40:S42)","v":0}]
[34," Bestandsänd. Roh, Hilfs- und Betriebsstoffe",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0]
[35," Absatz- und Werbekosten (variabel)",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N45/(1+Z45/100)*Z45/100","v":0},{"$f":"Z$3","v":19},{"$f":"O45/(1+AB45/100)*AB45/100","v":0},{"$f":"AB$3","v":19}]
[36,null,"    Treib- und Schmierstoffe",null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N46/(1+Z46/100)*Z46/100","v":0},{"$f":"Z$3","v":19},{"$f":"O46/(1+AB46/100)*AB46/100","v":0},{"$f":"AB$3","v":19}]
[37," Unterhalt und Rep. Maschinen, Kfz",null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N47/(1+Z47/100)*Z47/100","v":0},{"$f":"Z$3","v":19},{"$f":"O47/(1+AB47/100)*AB47/100","v":0},{"$f":"AB$3","v":19}]
[38," Lohnmaschinen,Maschinenmiete,kurzfr. Leasing",null,null,null,null,{"$f":"'9 G-N-P'!H20","v":0},null,{"$f":"'9 G-N-P'!J20","v":0},null,{"$f":"'9 G-N-P'!L20","v":0},null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"N48/(1+Z48/100)*Z48/100","v":0},{"$f":"Z$3","v":19},{"$f":"O48/(1+AB48/100)*AB48/100","v":0},{"$f":"AB$3","v":19}]
[39,"Variable Löhne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[40,"Variable Pachten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[39," Sonstiger variabler Aufwand",null,null,null,"(Z. 34 ...38) ",null,{"$f":"SUM(G44:H49)","v":0},null,{"$f":"SUM(I44:J49)","v":0},null,{"$f":"SUM(K44:L49)","v":0},0,{"$f":"SUM(N44:N49)","v":0},{"$f":"SUM(O44:O49)","v":0},null,0,0,{"$f":"SUM(S44:S48)","v":0}]
[40," Vorsteuer zeitraumzugehörig (vgl. Zeile 16) ",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"N52","v":0},null,0,0]
[41," Zwischensumme ",null,null,null,"Übertrag auf 8 GeKDGr (Z. 18 -29,33,39,40) ",null,{"$f":"H$28-H$39-H$43-H$51-G52","v":0},null,{"$f":"J$28-J$39-J$43-J$51-I52","v":0},null,{"$f":"L$28-L$39-L$43-L$51-K52","v":0},null,{"$f":"N$28-N$39-N$43-N$51-N52","v":0},{"$f":"O$28-O$39-O$43-O$51-O52","v":0}]
[42," Unterh.Wi'geb.,baul.Anl.,Gewächsh.,Bodenverb.",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M13)","v":0},null,{"$f":"SUM(G54:L54)/Q$7","v":0},{"$f":"IF(M$28=0,0,M54*100/M$28)","v":0},null,null,null,null,null,null,{"$f":"N54/(1+Z54/100)*Z54/100","v":0},{"$f":"Z$3","v":19},{"$f":"O54/(1+AB54/100)*AB54/100","v":0},{"$f":"AB$3","v":19}]
[43," AfA    immatrielle Vermögen",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M40)","v":0},null,0,0]
[44," AfA    Wi'geb.,baul.Anl.,Gewächsh.,Bodenverb.",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M14)","v":0},null,0,0]
[45," AfA    Betriebsvorrichtungen",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M16)","v":0},null,0,0]
[46," AfA    Maschinen, Kfz",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M17)","v":0},null,0,0]
[47," AfA    Dauerkulturen",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M18)","v":0},null,0,0,null,null,null,null,null,null,null,null,null,"Höhe der Vorsteuer auf Investitionen"]
[48," Vorsteuer a.Investit.bei Pausch.(bei Ist /Ziel: auf Ersatz-Inv.)",null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(N53=0,0,'8 GeKDGr'!H19)","v":0},{"$f":"IF(O53=0,0,'8 GeKDGr'!M19)","v":0},null,0,0,null,null,null,null,null,null,{"$f":"N60","v":0},null,{"$f":"Y60","v":0},"wie im Ist-Betrieb,"]
[49," AfA    außerplanmäßig",null,null,null,null,null,{"$f":"-G61","v":0},null,{"$f":"-I61","v":0},null,{"$f":"-K61","v":0},0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,"falls nach Durchführung der Maßnahme "]
[50," Se. AFA und Gebäudeunterhalt",null,null,null," (Z. 42...49) ",null,{"$f":"SUM(G54:H61)","v":0},null,{"$f":"SUM(I54:J61)","v":0},null,{"$f":"SUM(K54:L61)","v":0},0,{"$f":"SUM(N54:N61)","v":0},{"$f":"SUM(O54:O61)","v":0},null,0,{"$f":"IF(M$28=0,0,M62*100/M$28)","v":0},{"$f":"SUM(S54:S60)","v":0},null,null,null,null,null,null,null,null,"wieder altes Investitionsverhalten!"]
[51,"Berufsgenossenschaft",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"7 % bei Sperma !"]
[51," Allgemeine Betriebsversicherungen",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M24)","v":0},null,0,0]
[52," Betriebssteuern",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O62=0,0,'8 GeKDGr'!M25)","v":0},null,0,0]
[53,null,"Bodenverbände, Umlagen",null,null,null,null,null,null,null,null,null,0,null,{"$f":"N66","v":0},null,0,0,null,null,null,null,null,null,{"$f":"N66/(1+Z66/100)*Z66/100","v":0},null,{"$f":"O66/(1+AB66/100)*AB66/100","v":0}]
[54,null,"Beratung, Buchführung, Beiträge für Verbände",null,null,null,null,null,null,null,null,null,0,null,{"$f":"N67","v":0},null,0,0,null,null,null,null,null,null,{"$f":"N67/(1+Z67/100)*Z67/100","v":0},{"$f":"Z$3","v":19},{"$f":"O67/(1+AB67/100)*AB67/100","v":0},{"$f":"AB$3","v":19}]
[55,null,"Vertriebs- und Vermarktungskosten (fix)",null,null,null,null,null,null,null,null,null,0,null,{"$f":"N68","v":0},null,0,0,null,null,null,null,null,null,{"$f":"N68/(1+Z68/100)*Z68/100","v":0},null,{"$f":"O68/(1+AB68/100)*AB68/100","v":0}]
[56," Sonstiger allgemeiner Betriebsaufwand",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M29)-SUM(O66:O68)","v":0},null,0,0,null,null,null,null,null,null,{"$f":"N69/(1+Z69/100)*Z69/100","v":0},{"$f":"Z$3","v":19},{"$f":"O69/(1+AB69/100)*AB69/100","v":0},{"$f":"AB$3","v":19}]
[57," Allg. Betriebsaufwendungen",null,null,null,"(Z.51...56) ",null,{"$f":"SUM(G64:H69)","v":0},null,{"$f":"SUM(I64:J69)","v":0},null,{"$f":"SUM(K64:L69)","v":0},0,{"$f":"SUM(N64:N69)","v":0},{"$f":"SUM(O64:O69)","v":0},null,0,0,{"$f":"SUM(S64:S69)","v":0}]
[58," Löhne und Gehälter",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M31)","v":0},null,0,0]
[59," Sozialversicherung",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M32)","v":0},null,0,0]
[60," Wirtschaftshaushalt, Naturallohn",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M33)","v":0},null,0,0]
[61," Betriebliche Unfallversicherung",null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M23)","v":0},null,0,0]
[62," Lohnaufwand incl. Betr. Unfallv.",null,null,null,"(Z.58...61) ",null,{"$f":"SUM(G71:H74)","v":0},null,{"$f":"SUM(I71:J74)","v":0},null,{"$f":"SUM(K71:L74)","v":0},{"$f":"SUM(G75:L75)/M$7","v":0},{"$f":"SUM(N71:N74)","v":0},{"$f":"SUM(O71:O74)","v":0},null,0,0,{"$f":"SUM(S71:S74)","v":0}]
[63," Roheinkommen",null,null,null,"(Z.18 abz. 29, 33, 39, 40, 50, 57, 62) ",null,{"$f":"H28-SUM(H39,H43,H51,G52:H52,H62,H70,H75)","v":0},null,{"$f":"J28-SUM(J39,J43,J51,I52:J52,J62,J70,J75)","v":0},null,{"$f":"L28-SUM(L39,L43,L51,K52:L52,L62,L70,L75)","v":0},0,{"$f":"N53-N62-N70-N75","v":0},{"$f":"O53-O62-O70-O75","v":0},null,0,0,{"$f":"S53-S62-S70-S75","v":0}]
[64,null,"Pacht- / Mieterträge aus L+F",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M36)","v":0},null,0,0]
[65,null,"Pachtaufwand",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,SUM('8 GeKDGr'!M37:M39))","v":0},null,0,0,null,null,null,null,null,null,{"$f":"Y28","v":0},null,{"$f":"AA28","v":0}," + MwSt -Einn. (Z. 18)"]
[66,null,"Mietaufwand Gebäude, langfristiges Leasing",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M41)","v":0},null,0,0,null,null,null,null,null,null,{"$f":"SUM(Y29:Y59)+SUM(Y61:Y76)","v":0},null,{"$f":"SUM(AA29:AA59)+SUM(AA61:AA76)","v":0}," - lfd. Vorsteuer-Ausg."]
[67,null,"Kapitalerträge L+F",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M42)","v":0},null,0,0,null,null,null,null,null,null,null,null,null," - Vorst.auf Investitionen"]
[68,null,"Zinsaufwand",null,null,null,null,null,null,null,null,null,0,{"$f":"'4 Kredite'!M58","v":0},{"$f":"SUM('4 Kredite'!O58:O59)","v":0},null,0,0,null,null,null,null,null,null,{"$f":"Y60","v":0},">>>",{"$f":"AA60","v":0},"   (falls Invest. = AfA Ist,"]
[{"$f":"A81+1","v":69},null,"Erlöse aus Anlagenabgang ",null,"(z.B.Masch'verk.)",null,null,{"$f":"-G82","v":0},null,{"$f":"-I82","v":0},null,{"$f":"-K82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   siehe Zeile 50)"]
[70,null,"Auflös. Sonderposten m.Rückl'anteil ",null,"(z.B.Anspar-AfA)",null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y78-SUM(Y79:Y81)","v":0},null,{"$f":"AA78-SUM(AA79:AA81)","v":0}," = Differenzbetrag"]
[71,null,"Sonst. zeitraumfremde Erträge ",null,null,null,null,0,null,0,null,0]
[72,null,"Buchwert Anlagenabgang (vgl. Z. 69)",null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Positiver Differenzbetrag ="]
[73,null,"Einstell.in So'posten mit Rücklageanteil ",null,"(Anspar-AfA)",null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"jährl. Vorteil bei Pauschalierung"]
[74,null,"Sonst. Zeitraumfr.Aufw. (ohne Vorst.auf Invest., Z. 48) ",null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Negativer Differenzbetrag ="]
[75,null,"Außerordentliches Ergebnis ( + - )",null,null,null,null,0,null,{"$f":"-I88","v":0},null,{"$f":"-K88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"jährl. Nachteil bei Pauschalierung"]
[76," Gewinn lt. Buchf.",null,null,null,"Erträge - Aufwendungen",{"$f":"SUM(G9:G14,G16:G17,G19:G27)-SUM(G29:G38,G40:G42,G44:G48,G52)-SUM(G54:G61,G64:G69,G71:G74)+G77-G78-G79+G80-G81+SUM(G82:G84)-SUM(G85:G87)+G88","v":0},null,{"$f":"SUM(I9:I14,I16:I17,I19:I27)-SUM(I29:I38,I40:I42,I44:I48,I52)-SUM(I54:I61,I64:I69,I71:I74)+I77-I78-I79+I80-I81+SUM(I82:I84)-SUM(I85:I87)+I88","v":0},null,{"$f":"SUM(K9:K14,K16:K17,K19:K27)-SUM(K29:K38,K40:K42,K44:K48,K52)-SUM(K54:K61,K64:K69,K71:K74)+K77-K78-K79+K80-K81+SUM(K82:K84)-SUM(K85:K87)+K88","v":0},null,0,null,null,null,{"$f":"SUM(G89:L89)/Q$7","v":0},{"$f":"IF(M$28=0,0,M89*100/M$28)","v":0},{"$f":"SUM(S76:S77,S80,S83:S85)-SUM(S78:S79,S81)","v":0},null,null,null,null,null,"(ggf. Option zur Regelbesteuerung"]
[77," Ordentl. Ergebnis = bereinigter Gewinn ",null,null,null,null,null,{"$f":"H76+SUM(G77:H77)-SUM(G78:H79)+SUM(G80:H80)-SUM(G81:H81)+SUM(G82:H84)-SUM(G85:H87)+SUM(G88:H88)","v":0},null,{"$f":"J76+SUM(I77:J77)-SUM(I78:J79)+SUM(I80:J80)-SUM(I81:J81)+SUM(I82:J84)-SUM(I85:J87)+SUM(I88:J88)","v":0},null,{"$f":"L76+SUM(K77:L77)-SUM(K78:L79)+SUM(K80:L80)-SUM(K81:L81)+SUM(K82:L84)-SUM(K85:L87)+SUM(K88:L88)","v":0},0,{"$f":"SUM(N76:N77,N80,N83:N85)-SUM(N78:N79,N81)","v":0},{"$f":"SUM(O76:O77,O80,O83:O85)-SUM(O78:O79,O81)","v":0},null,0,{"$f":"IF(M$28=0,0,M90*100/M$28)","v":0},{"$f":"SUM(S77:S78,S81,S84:S86)-SUM(S79:S80,S82)","v":0},null,null,null,null,null,"als Ausweg? - Steuerberater?!)."]
[null,"Einlagen / nichtbetriebliche Einkommen"]
[{"$f":"A90+1","v":78}," +","Nichtbetriebliche Erwerbseinkommen",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M49)","v":0},null,0]
[{"$f":"A92+1","v":79}," +","E. aus Vermiet./Verp., Gewerbe (Ergeb. vor Zinsen)",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M50)","v":0},null,0]
[80," -","Zinsausgaben für vermietete Objekte /für Gewerbe",null,null,null,null,null,null,null,null,null,0,{"$f":"-'4 Kredite'!M62","v":0},{"$f":"IF(O53=0,0,-'4 Kredite'!O62)","v":0},null,0]
[81," +","Einlagen aus Privatvermögen",null,null,null,null,{"$f":"-G95","v":0},null,{"$f":"-I95","v":0},null,{"$f":"-K95","v":0},0]
[82," +","Einkünfte a.Kapitalvermögen, sonst. Nebeneinkommen",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M52)","v":0},null,{"$f":"SUM(G96:L96)/Q$7","v":0}]
[83," +","Einkommensübertragungen",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M53)","v":0},null,0]
[84," +","Sonstige Einlagen / Einkünfte",null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[85," =","Einlagen ges. lt. Buchführung",null,null,null,{"$f":"SUM(G92:G98)","v":0},null,{"$f":"SUM(I92:I98)","v":0},null,{"$f":"SUM(K92:K98)","v":0},null,0,null,null,null,0]
[86," =","Summe nicht betr. Einkommen (ber. Einlagen)",null,null,null,null,{"$f":"SUM(G92:H98)","v":0},null,{"$f":"SUM(I92:J98)","v":0},null,{"$f":"SUM(K92:L98)","v":0},0,{"$f":"SUM(N92:N98)","v":0},{"$f":"SUM(O92:O97)","v":0},null,0]
[]
[null,"Entnahmen / Privatverbrauch"]
[{"$f":"A100+1","v":87}," +","Lebenshaltungskosten",null,null,null,null,{"$f":"-H71","v":0},null,{"$f":"-J71","v":0},null,{"$f":"-L71","v":0},0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M55)","v":0},null,0]
[88," +","Aufwand Wohn-/Altenteilerhaus (ohne Zinsausgaben)",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M56)","v":0},null,0]
[89," +","Zinsausgaben für Privat (z.B. für Wohnhaus)",null,null,null,null,null,null,null,null,null,0,{"$f":"'4 Kredite'!M61","v":0},{"$f":"IF(O53=0,0,'4 Kredite'!O61)","v":0},null,0]
[90," +","Altenteil",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M58)","v":0},null,0]
[91," +","Entn. für sonst. Einkommensübertrag. (z.B. Spenden)",null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[92," +","Private Versicherungen",null,null,null,null,{"$f":"-H72","v":0},null,{"$f":"-J72","v":0},null,{"$f":"-L72","v":0},0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M59)","v":0},null,0]
[93," +","Private Steuern",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(O53=0,0,'8 GeKDGr'!M60)","v":0},null,0]
[94," +","Entnahmen zur privaten Vermögensbildung",null,null,null,null,{"$f":"-G110","v":0},null,{"$f":"-I110","v":0},null,{"$f":"-K110","v":0},0,null,null,null,0]
[95," +","Entnahmen für nichtlandwirtschaftliche Einkünfte",null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[96," +","Sonstige Entnahmen / Ausschüttungen",null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[97," =","Entnahmen/Ausschüttungen ges. lt. Buchf.",null,null,null,{"$f":"SUM(G103:G112)","v":0},null,{"$f":"SUM(I103:I112)","v":0},null,{"$f":"SUM(K103:K112)","v":0},null,0,null,null,null,0]
[98," =","Summe Privataufwand (= ber. Entnahmen)",null,null,null,null,{"$f":"SUM(G103:H112)","v":0},null,{"$f":"SUM(I103:J112)","v":0},null,{"$f":"SUM(K103:L112)","v":0},0,{"$f":"SUM(N103:N112)","v":0},{"$f":"SUM(O103:O109)","v":0},null,0]
[]
[]
[]
[{"$f":"A114+1","v":99}," Bereinigte Eigenkapitalbildung",null,null,null,null,null,{"$f":"H90+H100-H114","v":0},null,{"$f":"J90+J100-J114","v":0},null,{"$f":"L90+L100-L114","v":0},0,{"$f":"N90+N100-N114","v":0},{"$f":"O90+O100-O114","v":0},null,0]
[100,null,"Cashflow II (berein. EKV + AfA gesamt)",null,null,null,null,{"$f":"H118+SUM(G55:H59)","v":0},null,{"$f":"J118+SUM(I55:J59)","v":0},null,{"$f":"L118+SUM(K55:L59)","v":0},null,{"$f":"N118+SUM(N55:N59)","v":0},{"$f":"O118+SUM(O55:O59)","v":0}]
[null,"Bilanz",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,null,"Zwischenwert für Ganzzahl Aktiva Ist"]
[{"$f":"A119+1","v":101}," Aktiva 1229",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INT(AH121/1000)*1000","v":0},{"$f":"IF(O53=0,0,N121-'4 Kredite'!U2*(SUM('8 GeKDGr'!H14:H18)-SUM('8 GeKDGr'!O14:O18)+'8 GeKDGr'!H40)+(SUM('2 InvBed'!L57)+SUM('2 InvBed'!J62:J64)-'4 Kredite'!U2*0.5*SUM('8 GeKDGr'!L14:L18,'8 GeKDGr'!L40)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K121<>0,K121,IF(I121<>0,I121,G121))","v":0}]
[102," Verbindlichkeiten ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4 Kredite'!K9+N123","v":0},{"$f":"'4 Kredite'!L9+O123","v":0}]
[103,"     davon Verb. gegen Kreditinst. 1540",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'4 Kredite'!K58","v":0},{"$f":"SUM('4 Kredite'!L58:L59)","v":0}]
[104," Rückstellungen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N124","v":0}]
[105," Sonderposten mit Rücklageanteil",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N125","v":0}]
[106," Eigkap./eigenkap.ähnl. Pos. 1499, 1518/9",null,null,null,null,{"$f":"G121-SUM(G122,G124:G125)","v":0},null,{"$f":"I121-SUM(I122,I124:I125)","v":0},null,{"$f":"K121-SUM(K122,K124:K125)","v":0},null,null,{"$f":"IF(N121<=0,0,N121-N122-N125)","v":0},{"$f":"IF(O121<=0,0,O121-O122-O125)","v":0}]
[]
[]
[null,null,null,null,null,null,"Hinweis: ","Eigenkapital = Betriebsvermögen - Verbindlichkeiten - Rückstellungen - Sonderposten m. R."]
[null,null,null,null,null,null," ","stimmt nur dann, wenn keine passiven Rechnungsabrenzungen der Fall sind"]

{"sheet":"9 G-N-P","index":11,"n_rows":213,"n_cols":175,"rows_kept":213,"cut":false,"hidden":false,"merged":[[4,2,4,3]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,"Datum:  ",{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,null,null,null,null,null,"Unternehmernummer   ",null,{"$f":"Inhalt!G5","v":0},null,null,{"$f":"SUM(Inhalt!P17:P20)","v":1}]
[]
[null," GuV, Nebeneink., Privataufwand (Ldw)",null,null,null,null,null,{"$f":"'9a USt'!H3","v":"2021/22"},"(t -3)",{"$f":"'9a USt'!K3","v":"2022/23"},"(t -2)",{"$f":"'9a USt'!N3","v":"2023/24"},"(t -1)",null,"Bereinigter",null,{"$f":"'1 KaP'!G5","v":2025},{"$f":"'1 KaP'!K5","v":2026},null,"Innerbetr.",null,"Max. mögl.","Leistungen /",null,"Innerbetr.",null,"Max. mögl.","Leistungen /",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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopier-","Ist","Ziel"]
[null,null,null,null,null,null,"Nr. der Buchstelle / Betriebsnummer: ",{"$f":"'9a USt'!H4","v":0},{"$f":"'9a USt'!I4","v":0},{"$f":"'9a USt'!K4","v":0},{"$f":"'9a USt'!L4","v":0},{"$f":"'9a USt'!N4","v":0},{"$f":"'9a USt'!O4","v":0},null,"Durchschnitt",null,{"$f":"'1 KaP'!F5","v":" Ist "},{"$f":"'1 KaP'!J5","v":" Ziel"},null,"Umsatz","Anteil"," Innenumsatz ","var. Kosten",null,"Umsatz","Anteil","Innenumsatz ","var. Kosten",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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vorlagen",{"$f":"'1 KaP'!DC5","v":0},{"$f":"'1 KaP'!DG5","v":0}]
["Erstellt:",null,{"$f":"'1 KaP'!L4","v":"00:00:00"},null,"Unt.:",{"$f":"Inhalt!C5","v":0},null,"Lt. Buchführ.","Bereinigung","Lt. Buchführ.","Bereinigung","Lt. Buchführ.","Bereinigung",null,{"$f":"IF((COUNTIF(H103:M103,\">0\")+COUNTIF(H103:M103,\"<0\"))=0,1,(COUNTIF(H103:M103,\">0\")+COUNTIF(H103:M103,\"<0\")))","v":1},null,{"$f":"IF('1 KaP'!F9=1,\"(Regelbest.)\",\"(Pauschalier.)\")","v":"(Pauschalier.)"},{"$f":"IF('1 KaP'!J9=1,\"(Regelbest.)\",\"(Pauschalier.)\")","v":"(Pauschalier.)"},null,{"$f":"Q4","v":" Ist "},"(Geld)",{"$f":"'1 KaP'!F5","v":" Ist "},{"$f":"'1 KaP'!F5","v":" Ist "},null,{"$f":"R4","v":" Ziel"},"(Geld)",{"$f":"'1 KaP'!J5","v":" Ziel"},{"$f":"'1 KaP'!J5","v":" Ziel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"zum"]
[null,null,null,null,null,null,"BMVEL-Code ",{"$f":"'9a USt'!H6","v":"Euro"},null,{"$f":"'9a USt'!K6","v":"Euro"},null,{"$f":"'9a USt'!N6","v":"Euro"},null,null,"Bf.-Jahre",null,"Euro","Euro",null,"Euro","%","Euro","gesamt",null,"Euro","%","Euro","gesamt",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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Umschalten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wahl = 3"]
[1," Getreide incl. Körnermais",null,null,null,null,"2001...2017",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H8:I8),'9a USt'!H8)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K8:L8),'9a USt'!K8)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N8:O8),'9a USt'!N8)","v":0},null,null,{"$f":"SUM(H8:M8)/O5","v":0},null,{"$f":"$W$8-$T$8","v":0},{"$f":"$AB$8-$Y$8","v":0},null,{"$f":"V8*U8/100","v":0},80,{"$f":"'9b Imax_I'!D10","v":0},{"$f":"'9b Imax_I'!H10","v":0},null,{"$f":"AA8*Z8/100","v":0},{"$f":"U8","v":80},{"$f":"'9b Imax_Z'!D10","v":0},{"$f":"'9b Imax_Z'!H10","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,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,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,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,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,null,"des",{"$f":"$W$8-$T$8","v":0},{"$f":"$AB$8-$Y$8","v":0}]
[{"$f":"A8+1","v":2}," Sonst. Pflanzenproduktion",null,null,null,null,"2099 ohne Z. 1",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H9:I9),'9a USt'!H9)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K9:L9),'9a USt'!K9)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N9:O9),'9a USt'!N9)","v":0},null,null,{"$f":"SUM(H9:M9)/O5","v":0},null,{"$f":"$W$9-$T$9","v":0},{"$f":"$AB$9-$Y$9","v":0},null,{"$f":"V9*U9/100","v":0},null,{"$f":"'9b Imax_I'!D11","v":0},{"$f":"IF(T1=2,SUM('6 Db_I'!G94:G95)-W8,SUM('6 Db_I'!G12:G13)-W8)","v":0},null,{"$f":"AA9*Z9/100","v":0},{"$f":"U9","v":0},{"$f":"'9b Imax_Z'!D11","v":0},{"$f":"IF(T1=2,SUM('6 Db_Z'!G85:G86)-AB8,SUM('6 Db_Z'!G12:G13)-AB8)","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,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,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,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,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,null,"Modus",{"$f":"$W$9-$T$9","v":0},{"$f":"$AB$9-$Y$9","v":0}]
[{"$f":"A9+1","v":3},null,"Kuhmilch",null,null,null,"2127, 2128",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H10:I10),'9a USt'!H10)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K10:L10),'9a USt'!K10)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N10:O10),'9a USt'!N10)","v":0},null,null,{"$f":"SUM(H10:M10)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$L$9*'6 Db_I'!$L$94,'6 Db_I'!$L$9*'6 Db_I'!$L$12)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$L$9*'6 Db_Z'!$L$85,'6 Db_Z'!$L$9*'6 Db_Z'!$L$12)","v":0},null,null,null,"Max. verwendbar",null,null,null,null,"Max. verwendbar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$L$9*'6 Db_I'!$L$94,'6 Db_I'!$L$9*'6 Db_I'!$L$12)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$L$9*'6 Db_Z'!$L$85,'6 Db_Z'!$L$9*'6 Db_Z'!$L$12)","v":0}]
[{"$f":"A10+1","v":4},null,"Erlöse Rindermast",null,null,null,"2110+2115+2118+(2120...2124)",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H11:I11),'9a USt'!H11)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K11:L11),'9a USt'!K11)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N11:O11),'9a USt'!N11)","v":0},null,null,{"$f":"SUM(H11:M11)/O5","v":0},null,{"$f":"$W$11-$T$11","v":0},{"$f":"$AB$11-$Y$11","v":0},null,{"$f":"V11*U11/100","v":0},100,{"$f":"'9b Imax_I'!D14","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_I'!N9:Q9,'6 Db_I'!N94:Q94)+SUMPRODUCT('6 Db_I'!N9:Q9,'6 Db_I'!N95:Q95),SUMPRODUCT('6 Db_I'!N9:Q9,'6 Db_I'!N12:Q12)+SUMPRODUCT('6 Db_I'!N9:Q9,'6 Db_I'!N13:Q13))","v":0},null,{"$f":"AA11*Z11/100","v":0},{"$f":"U11","v":100},{"$f":"'9b Imax_Z'!D14","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!N9:Q9,'6 Db_Z'!N85:Q85)+SUMPRODUCT('6 Db_Z'!N9:Q9,'6 Db_Z'!N86:Q86),SUMPRODUCT('6 Db_Z'!N9:Q9,'6 Db_Z'!N12:Q12)+SUMPRODUCT('6 Db_Z'!N9:Q9,'6 Db_Z'!N13:Q13))","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,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,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,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,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,null,null,{"$f":"$W$11-$T$11","v":0},{"$f":"$AB$11-$Y$11","v":0}]
[{"$f":"A11+1","v":5},null,"Erlöse sonst. Rindvieh",null,null,null,"2129 ohne Z. 3+4",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H12:I12),'9a USt'!H12)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K12:L12),'9a USt'!K12)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N12:O12),'9a USt'!N12)","v":0},null,null,{"$f":"SUM(H12:M12)/O5","v":0},null,{"$f":"$W$12-$T$12","v":0},{"$f":"$AB$12-$Y$12","v":0},null,{"$f":"V12*U12/100","v":0},100,{"$f":"'9b Imax_I'!D15","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_I'!M9:Q9,'6 Db_I'!M94:Q94)+SUMPRODUCT('6 Db_I'!L9:Q9,'6 Db_I'!L95:Q95)-W11,SUMPRODUCT('6 Db_I'!M9:Q9,'6 Db_I'!M12:Q12)+SUMPRODUCT('6 Db_I'!L9:Q9,'6 Db_I'!L13:Q13)-W11)","v":0},null,{"$f":"AA12*Z12/100","v":0},{"$f":"U12","v":100},{"$f":"'9b Imax_Z'!D15","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!M9:Q9,'6 Db_Z'!M85:Q85)+SUMPRODUCT('6 Db_Z'!L9:Q9,'6 Db_Z'!L86:Q86)-AB11,SUMPRODUCT('6 Db_Z'!M9:Q9,'6 Db_Z'!M12:Q12)+SUMPRODUCT('6 Db_Z'!L9:Q9,'6 Db_Z'!L13:Q13)-AB11)","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,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,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,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,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,null,null,{"$f":"$W$12-$T$12","v":0},{"$f":"$AB$12-$Y$12","v":0}]
[6,null,"Erlöse Ferkel",null,null,null,"2130, 2131",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H13:I13),'9a USt'!H13)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K13:L13),'9a USt'!K13)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N13:O13),'9a USt'!N13)","v":0},null,null,{"$f":"SUM(H13:M13)/O5","v":0},null,{"$f":"$W$13-$T$13","v":0},{"$f":"$AB$13-$Y$13","v":0},null,{"$f":"V13*U13/100","v":0},100,{"$f":"'9b Imax_I'!D18","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_I'!BA9:BB9,'6 Db_I'!BA94:BB94),SUMPRODUCT('6 Db_I'!BA9:BB9,'6 Db_I'!BA12:BB12))","v":0},null,{"$f":"AA13*Z13/100","v":0},{"$f":"U13","v":100},{"$f":"'9b Imax_Z'!D18","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!BA9:BB9,'6 Db_Z'!BA85:BB85),SUMPRODUCT('6 Db_Z'!BA9:BB9,'6 Db_Z'!BA12:BB12))","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,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,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,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,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,null,null,{"$f":"$W$13-$T$13","v":0},{"$f":"$AB$13-$Y$13","v":0}]
[7,null,"Erlöse sonst. Schweineproduktion",null,null,null,"2139 ohne Z. 6",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H14:I14),'9a USt'!H14)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K14:L14),'9a USt'!K14)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N14:O14),'9a USt'!N14)","v":0},null,null,{"$f":"SUM(H14:M14)/O5","v":0},null,{"$f":"$W$14-$T$14","v":0},{"$f":"$AB$14-$Y$14","v":0},null,{"$f":"V14*U14/100","v":0},null,{"$f":"'9b Imax_I'!D19","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_I'!BA9:BF9,'6 Db_I'!BA94:BF94)+SUMPRODUCT('6 Db_I'!BA9:BF9,'6 Db_I'!BA95:BF95)-W13,SUMPRODUCT('6 Db_I'!BA9:BF9,'6 Db_I'!BA12:BF12)+SUMPRODUCT('6 Db_I'!BA9:BF9,'6 Db_I'!BA13:BF13)-W13)","v":0},null,{"$f":"AA14*Z14/100","v":0},{"$f":"U14","v":0},{"$f":"'9b Imax_Z'!D19","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!BA9:BF9,'6 Db_Z'!BA85:BF85)+SUMPRODUCT('6 Db_Z'!BA9:BF9,'6 Db_Z'!BA86:BF86)-AB13,SUMPRODUCT('6 Db_Z'!BA9:BF9,'6 Db_Z'!BA12:BF12)+SUMPRODUCT('6 Db_Z'!BA9:BF9,'6 Db_Z'!BA13:BF13)-AB13)","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,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,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,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,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,null,null,{"$f":"$W$14-$T$14","v":0},{"$f":"$AB$14-$Y$14","v":0}]
[8," Sonst. Tierproduktion",null,null,null,null,"2199 ohne Z. 3...7",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H15:I15),'9a USt'!H15)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K15:L15),'9a USt'!K15)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N15:O15),'9a USt'!N15)","v":0},null,null,{"$f":"SUM(H15:M15)/O5","v":0},null,{"$f":"$W$15-$T$15","v":0},{"$f":"$AB$15-$Y$15","v":0},null,{"$f":"V15*U15/100","v":0},null,{"$f":"'9b Imax_I'!D21","v":0},{"$f":"IF(T1=2,SUM('6 Db_I'!H94:H95)-Q10-SUM(W10:W14),SUM('6 Db_I'!H12:H13)-Q10-SUM(W10:W14))","v":0},null,{"$f":"AA15*Z15/100","v":0},{"$f":"U15","v":0},{"$f":"'9b Imax_Z'!D21","v":0},{"$f":"IF(T1=2,SUM('6 Db_Z'!H85:H86)-R10-SUM(AB10:AB14),SUM('6 Db_Z'!H12:H13)-R10-SUM(AB10:AB14))","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,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,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,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,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,null,null,{"$f":"$W$15-$T$15","v":0},{"$f":"$AB$15-$Y$15","v":0}]
[9," Obstbau",null,null,null,null,2209,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H16:I16),'9a USt'!H16)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K16:L16),'9a USt'!K16)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N16:O16),'9a USt'!N16)","v":0},null,null,{"$f":"SUM(H16:M16)/O5","v":0},null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$94:$DK$94)+SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$95:$DK$95),SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$12:$DK$12)+SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$13:$DK$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$85:$DK$85)+SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$86:$DK$86),SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$12:$DK$12)+SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$13:$DK$13))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$94:$DK$94)+SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$95:$DK$95),SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$12:$DK$12)+SUMPRODUCT('6 Db_I'!$DC$9:$DK$9,'6 Db_I'!$DC$13:$DK$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$85:$DK$85)+SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$86:$DK$86),SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$12:$DK$12)+SUMPRODUCT('6 Db_Z'!$DC$9:$DK$9,'6 Db_Z'!$DC$13:$DK$13))","v":0}]
[10," Gartenbau",null,null,null,null,2269,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H17:I17),'9a USt'!H17)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K17:L17),'9a USt'!K17)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N17:O17),'9a USt'!N17)","v":0},null,null,{"$f":"SUM(H17:M17)/O5","v":0},null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$94:$DQ$94)+SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$95:$DQ$95),SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$12:$DQ$12)+SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$13:$DQ$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$85:$DQ$85)+SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$86:$DQ$86),SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$12:$DQ$12)+SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$13:$DQ$13))","v":0},null,null,null,"Der Innen-Umsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$94:$DQ$94)+SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$95:$DQ$95),SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$12:$DQ$12)+SUMPRODUCT('6 Db_I'!$DL$9:$DQ$9,'6 Db_I'!$DL$13:$DQ$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$85:$DQ$85)+SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$86:$DQ$86),SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$12:$DQ$12)+SUMPRODUCT('6 Db_Z'!$DL$9:$DQ$9,'6 Db_Z'!$DL$13:$DQ$13))","v":0}]
[11," Weinbau ",null,null,null,null,2299,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H18:I18),'9a USt'!H18)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K18:L18),'9a USt'!K18)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N18:O18),'9a USt'!N18)","v":0},null,null,{"$f":"SUM(H18:M18)/O5","v":0},null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$94:$DS$94)+SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$95:$DS$95),SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$12:$DS$12)+SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$13:$DS$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$85:$DS$85)+SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$86:$DS$86),SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$12:$DS$12)+SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$13:$DS$13))","v":0},null,null,null,"ist in diesen Spalten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$94:$DS$94)+SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$95:$DS$95),SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$12:$DS$12)+SUMPRODUCT('6 Db_I'!$DR$9:$DS$9,'6 Db_I'!$DR$13:$DS$13))","v":0},{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$85:$DS$85)+SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$86:$DS$86),SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$12:$DS$12)+SUMPRODUCT('6 Db_Z'!$DR$9:$DS$9,'6 Db_Z'!$DR$13:$DS$13))","v":0}]
[12," Forst",null,null,null,null,2309,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H19:I19),'9a USt'!H19)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K19:L19),'9a USt'!K19)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N19:O19),'9a USt'!N19)","v":0},null,null,{"$f":"SUM(H19:M19)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$DT$9*'6 Db_I'!$DT$94+'6 Db_I'!$DT$9*'6 Db_I'!$DT$95,'6 Db_I'!$DT$9*'6 Db_I'!$DT$12+'6 Db_I'!$DT$9*'6 Db_I'!$DT$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$85+'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$86,'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$12+'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$13)","v":0},null,null,null,"zusammengefaßt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$DT$9*'6 Db_I'!$DT$94+'6 Db_I'!$DT$9*'6 Db_I'!$DT$95,'6 Db_I'!$DT$9*'6 Db_I'!$DT$12+'6 Db_I'!$DT$9*'6 Db_I'!$DT$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$85+'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$86,'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$12+'6 Db_Z'!$DT$9*'6 Db_Z'!$DT$13)","v":0}]
[13," Lohnarbeit, Maschinenmiete",null,null,null,null,2332,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H20:I20),'9a USt'!H20)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K20:L20),'9a USt'!K20)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N20:O20),'9a USt'!N20)","v":0},null,null,{"$f":"SUM(H20:M20)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$DU$9*'6 Db_I'!$DU$94+'6 Db_I'!$DU$9*'6 Db_I'!$DU$95,'6 Db_I'!$DU$9*'6 Db_I'!$DU$12+'6 Db_I'!$DU$9*'6 Db_I'!$DU$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$85+'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$86,'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$12+'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$13)","v":0},null,null,null,"( nur für Modus 1 = ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$DU$9*'6 Db_I'!$DU$94+'6 Db_I'!$DU$9*'6 Db_I'!$DU$95,'6 Db_I'!$DU$9*'6 Db_I'!$DU$12+'6 Db_I'!$DU$9*'6 Db_I'!$DU$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$85+'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$86,'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$12+'6 Db_Z'!$DU$9*'6 Db_Z'!$DU$13)","v":0}]
[14," Fremdenverkehr",null,null,null,null,2333,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H21:I21),'9a USt'!H21)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K21:L21),'9a USt'!K21)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N21:O21),'9a USt'!N21)","v":0},null,null,{"$f":"SUM(H21:M21)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$EC$9*'6 Db_I'!$EC$94+'6 Db_I'!$EC$9*'6 Db_I'!$EC$95,'6 Db_I'!$EC$9*'6 Db_I'!$EC$12+'6 Db_I'!$EC$9*'6 Db_I'!$EC$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$85+'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$86,'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$12+'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$13)","v":0},null,null,null,"Ldw. mit Deckungsbeitrags-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$EC$9*'6 Db_I'!$EC$94+'6 Db_I'!$EC$9*'6 Db_I'!$EC$95,'6 Db_I'!$EC$9*'6 Db_I'!$EC$12+'6 Db_I'!$EC$9*'6 Db_I'!$EC$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$85+'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$86,'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$12+'6 Db_Z'!$EC$9*'6 Db_Z'!$EC$13)","v":0}]
[{"$f":"A21+1","v":15}," Landschaftspflege",null,null,null,null,2335,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H22:I22),'9a USt'!H22)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K22:L22),'9a USt'!K22)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N22:O22),'9a USt'!N22)","v":0},null,null,{"$f":"SUM(H22:M22)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$EE$9*'6 Db_I'!$EE$94+'6 Db_I'!$EE$9*'6 Db_I'!$EE$95,'6 Db_I'!$EE$9*'6 Db_I'!$EE$12+'6 Db_I'!$EE$9*'6 Db_I'!$EE$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$85+'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$85,'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$12+'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$13)","v":0},null,null,null,"rechnung )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$EE$9*'6 Db_I'!$EE$94+'6 Db_I'!$EE$9*'6 Db_I'!$EE$95,'6 Db_I'!$EE$9*'6 Db_I'!$EE$12+'6 Db_I'!$EE$9*'6 Db_I'!$EE$13)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$85+'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$85,'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$12+'6 Db_Z'!$EE$9*'6 Db_Z'!$EE$13)","v":0}]
[{"$f":"A22+1","v":16}," Sonst. Handel, Dienstleist., Nebenbetriebe",null,null,null,null,"2337 ohne Z.13...15",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H23:I23),'9a USt'!H23)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K23:L23),'9a USt'!K23)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N23:O23),'9a USt'!N23)","v":0},null,null,{"$f":"SUM(H23:M23)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$J$94+'6 Db_I'!$J$95-$Q$21-$Q$22,'6 Db_I'!$J$12+'6 Db_I'!$J$13-$Q$21-$Q$22)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$J$85+'6 Db_Z'!$J$86-$R$21-$R$22,'6 Db_Z'!$J$12+'6 Db_Z'!$J$13-$R$21-$R$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$J$94+'6 Db_I'!$J$95-$Q$21-$Q$22,'6 Db_I'!$J$12+'6 Db_I'!$J$13-$Q$21-$Q$22)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$J$85+'6 Db_Z'!$J$86-$R$21-$R$22,'6 Db_Z'!$J$12+'6 Db_Z'!$J$13-$R$21-$R$22)","v":0}]
[17," Sonstiges, z.B. Skonti, Rabatte",null,null,null,null,"2319, 2338",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H24:I24),'9a USt'!H24)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K24:L24),'9a USt'!K24)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N24:O24),'9a USt'!N24)","v":0},null,null,{"$f":"SUM(H24:M24)/O5","v":0}]
[18," Umsatzerlöse gesamt",null,null,null,null,2339,{"$f":"SUM(H8:H24)","v":0},null,{"$f":"SUM(J8:J24)","v":0},null,{"$f":"SUM(L8:L24)","v":0},null,null,{"$f":"SUM(O8:O24)","v":0},null,{"$f":"SUM(Q8:Q23)","v":0},{"$f":"SUM(R8:R23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Q$8:$Q$23)","v":0},{"$f":"SUM($R$8:$R$23)","v":0}]
[19," Erhöhung / Verminderung Feldinventar",null,null,null,null,2340,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H26:I26),'9a USt'!H26)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K26:L26),'9a USt'!K26)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N26:O26),'9a USt'!N26)","v":0},null,null,{"$f":"SUM(H26:M26)/O5","v":0}]
[20," Erhöh./ Vermind. Bestand fertige/ unfert. Erzeugnisse",null,null,null,null,"2341, 2342",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H27:I27),'9a USt'!H27)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K27:L27),'9a USt'!K27)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N27:O27),'9a USt'!N27)","v":0},null,null,{"$f":"SUM(H27:M27)/O5","v":0}]
[21," Erhöhung / Verminderung Bestand an Tieren",null,null,null,null,2348,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H28:I28),'9a USt'!H28)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K28:L28),'9a USt'!K28)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N28:O28),'9a USt'!N28)","v":0},null,null,{"$f":"SUM(H28:M28)/O5","v":0}]
[22," Sonst. aktivierte Eigenleistungen",null,null,null,null,2349,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H29:I29),'9a USt'!H29)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K29:L29),'9a USt'!K29)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N29:O29),'9a USt'!N29)","v":0},null,null,{"$f":"SUM(H29:M29)/O5","v":0}]
[23," Zulagen und Zuschüsse für Investitionen (einmalig)",null,null,null,null,"2351...2377-2360...2362",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H30:I30),'9a USt'!H30)","v":0},{"$f":"-H30","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K30:L30),'9a USt'!K30)","v":0},{"$f":"-J30","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N30:O30),'9a USt'!N30)","v":0},{"$f":"-L30","v":0},null,{"$f":"SUM(H30:M30)/O5","v":0}]
[24," Gasölbeihilfe / Agrardieselerstattung",null,null,null,null,2380,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H31:I31),'9a USt'!H31)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K31:L31),'9a USt'!K31)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N31:O31),'9a USt'!N31)","v":0},null,null,{"$f":"SUM(H31:M31)/O5","v":0}]
[25," Zinsverbilligung",null,null,null,null,"2381 bis 2383",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H32:I32),'9a USt'!H32)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K32:L32),'9a USt'!K32)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N32:O32),'9a USt'!N32)","v":0},null,null,{"$f":"SUM(H32:M32)/O5","v":0}]
[26," Lohnkostenzuschüsse, Zuschuss Sozialversicherung",null,null,null,null,"2384, 2385",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H33:I33),'9a USt'!H33)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K33:L33),'9a USt'!K33)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N33:O33),'9a USt'!N33)","v":0},null,null,{"$f":"SUM(H33:M33)/O5","v":0}]
[27,"Betriebsprämie inkl. Greening",null,null,null,null,"2446, 2361, 2362",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H34:I34),'9a USt'!H34)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K34:L34),'9a USt'!K34)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N34:O34),'9a USt'!N34)","v":0},null,null,{"$f":"SUM(H34:M34)/O5","v":0}]
[28,"Junglandwirteprämie",null,null,null,null,2360,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H35:I35),'9a USt'!H35)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K35:L35),'9a USt'!K35)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N35:O35),'9a USt'!N35)","v":0},null,null,{"$f":"SUM(H35:M35)/O5","v":0}]
[29," Ausgleichszulage",null,null,null,null,2440,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H36:I36),'9a USt'!H36)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K36:L36),'9a USt'!K36)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N36:O36),'9a USt'!N36)","v":0},null,null,{"$f":"SUM(H36:M36)/O5","v":0}]
[30,"Zuschüsse Umweltmaßnahmen",null,null,null,null,"2443...2445",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H37:I37),'9a USt'!H37)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K37:L37),'9a USt'!K37)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N37:O37),'9a USt'!N37)","v":0},null,null,{"$f":"SUM(H37:M37)/O5","v":0}]
[31,"Sonstige Zulagen und Zuschüsse",null,null,null,null,"2449 - Z. 23...30",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H38:I38),'9a USt'!H38)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K38:L38),'9a USt'!K38)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N38:O38),'9a USt'!N38)","v":0},null,null,{"$f":"SUM(H38:M38)/O5","v":0}]
[32," Zulagen und Zuschüsse gesamt",null,null,null,null,2449,{"$f":"SUM(H30:H38)","v":0},null,{"$f":"SUM(J30:J38)","v":0},null,{"$f":"SUM(L30:L38)","v":0},null,null,{"$f":"SUM(O30:O38)","v":0},null,{"$f":"IF(Inhalt!$K$2=2,0,'5 Präm'!$F$70)","v":0},{"$f":"IF(Inhalt!$K$2=2,0,'5 Präm'!$J$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inhalt!$K$2=2,0,'5 Präm'!$F$70)","v":0},{"$f":"IF(Inhalt!$K$2=2,0,'5 Präm'!$J$70)","v":0}]
[33," Pacht- und Mieterträge",null,null,null,null,"2325, 2326",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H40:I40),'9a USt'!H40)","v":0},0,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K40:L40),'9a USt'!K40)","v":0},0,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N40:O40),'9a USt'!N40)","v":0},null,null,{"$f":"SUM(H40:M40)/O5","v":0},null,{"$f":"SUM($L$40:$M$40)","v":0},{"$f":"'8 GeKDGr'!M36","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$40:$M$40)","v":0},{"$f":"'8 GeKDGr'!$M$36","v":0}]
[34," Auflös. Investitionszuschuss-SoPo, zeitraumzugehörig",null,null,null,null,2452,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H41:I41),'9a USt'!H41)","v":0},{"$f":"-H41","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K41:L41),'9a USt'!K41)","v":0},{"$f":"-J41","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N41:O41),'9a USt'!N41)","v":0},{"$f":"-L41","v":0},null,{"$f":"SUM(H41:M41)/O5","v":0}]
[35," Privatanteile (meist Pkw)",null,null,null,null,2455,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H42:I42),'9a USt'!H42)","v":0},{"$f":"-H42","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K42:L42),'9a USt'!K42)","v":0},{"$f":"-J42","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N42:O42),'9a USt'!N42)","v":0},{"$f":"-L42","v":0},null,{"$f":"SUM(H42:M42)/O5","v":0}]
[36," Umsatzsteuer (MwSt) zeitraumzugehörig",null,null,null,null,2327,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H43:I43),'9a USt'!H43)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K43:L43),'9a USt'!K43)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N43:O43),'9a USt'!N43)","v":0},null,null,{"$f":"SUM(H43:M43)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$EI$99-SUM(T8:T15)*'1 KaP'!$H$8,0)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!$EI$90-SUM(Y8:Y15)*'1 KaP'!$H$8,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'6 Db_I'!$EI$99","v":0},{"$f":"'6 Db_Z'!$EI$90","v":0}]
[37," Sonstiger Betriebsertrag (z.B. Entschädigungen)",null,null,null,null,"2453, 2454, 2457, 2458",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H44:I44),'9a USt'!H44)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K44:L44),'9a USt'!K44)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N44:O44),'9a USt'!N44)","v":0},null,null,{"$f":"SUM(H44:M44)/O5","v":0},null,{"$f":"SUM($L$44:$M$44)","v":0},{"$f":"Q44","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$44:$M$44)","v":0},{"$f":"$Q$44","v":0}]
[38,"Zeitraum-","Erlöse aus Anlagenabgang (z.B.Masch'verk.)",null,null,null,"2460 bis 2489",{"$f":"'9a USt'!H45","v":0},{"$f":"-H45","v":0},{"$f":"'9a USt'!K45","v":0},{"$f":"-J45","v":0},{"$f":"'9a USt'!N45","v":0},{"$f":"-L45","v":0},null,{"$f":"SUM(H45:M45)/O5","v":0}]
[39,"fremde","Auflös.So'po m.Rückl'ant.(z.B.Tierumbewert.)",null,null,null,"2492 bis 2494",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H46:I46),'9a USt'!H46)","v":0},{"$f":"-H46","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K46:L46),'9a USt'!K46)","v":0},{"$f":"-J46","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N46:O46),'9a USt'!N46)","v":0},{"$f":"-L46","v":0},null,{"$f":"SUM(H46:M46)/O5","v":0}]
[40,"Erträge","Sonst. zeitraumfremde Erträge ",null,null,null,"2495, 2496",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H47:I47),'9a USt'!H47)","v":0},{"$f":"-H47","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K47:L47),'9a USt'!K47)","v":0},{"$f":"-J47","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N47:O47),'9a USt'!N47)","v":0},{"$f":"-L47","v":0},null,{"$f":"SUM(H47:M47)/O5","v":0},null,null,null,null,"eigenerzeugtes Getreidesaatgut?",null,null,null,null,"eigenerzeugtes Getreidesaatgut?"]
[41," Sonstige betriebliche Erträge ges.",null,null,null,null,2498,{"$f":"SUM(H39:H47)","v":0},null,{"$f":"SUM(J39:J47)","v":0},null,{"$f":"SUM(L39:L47)","v":0},null,null,{"$f":"SUM(O39:O47)","v":0},null,{"$f":"SUM(Q39:Q47)","v":0},{"$f":"SUM(R39:R47)","v":0},null,{"$f":"IF(T8<V48*U48/100,T8,V48*U48/100)","v":0},null,{"$f":"'9b Imax_I'!D24","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_I'!BU9:CE9,'6 Db_I'!BU98:CE98),SUMPRODUCT('6 Db_I'!BU9:CE9,'6 Db_I'!BU16:CE16))","v":0},0,{"$f":"IF(Y8<AA48*Z48/100,Y8,AA48*Z48/100)","v":0},{"$f":"U48","v":0},{"$f":"'9b Imax_Z'!D24","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!BU9:CE9,'6 Db_Z'!BU89:CE89),SUMPRODUCT('6 Db_Z'!BU9:CE9,'6 Db_Z'!BU16:CE16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR39:FR47)","v":0},{"$f":"SUM(FS39:FS47)","v":0}]
[42," Umsatz (Umsatzerlöse+so.betr.Erträge, oh.Zins-,Lohnzusch.u.Pachterträge)",null,null,null,null,null,null,{"$f":"SUM(H8:I24,H26:I31,H34:I38,H41:I47)","v":0},null,{"$f":"SUM(J8:K24,J26:K31,J34:K38,J41:K47)","v":0},null,{"$f":"SUM(L8:M24,L26:M31,L34:M38,L41:M47)","v":0},null,{"$f":"SUM(H49:M49)/O5","v":0},null,{"$f":"Q25+Q39+Q44","v":0},{"$f":"R25+R39+R44","v":0},null,"Sonst. erzeugtes Saat- und Pflanzgut?",null,null,null,null,"Sonst. erzeugtes Saat- und Pflanzgut?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR25+FR39+FR44","v":0},{"$f":"FS25+FS39+FS44","v":0}]
[]
[{"$f":"A49+1","v":43}," Saatgut",null,null,null,null,2509,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H51:I51),'9a USt'!H51)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K51:L51),'9a USt'!K51)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N51:O51),'9a USt'!N51)","v":0},null,null,{"$f":"SUM(H51:M51)/O5","v":0},null,{"$f":"SUM($W$48:$W$51)-SUM($T$48:$T$51)","v":0},{"$f":"SUM($AB$48:$AB$51)-SUM($Y$48:$Y$51)","v":0},null,{"$f":"IF(T9<V51*U51/100,T9,V51*U51/100)","v":0},null,{"$f":"'9b Imax_I'!D25","v":0},{"$f":"IF(T1=2,'6 Db_I'!G16+'6 Db_I'!I98-W48,'6 Db_I'!G16+'6 Db_I'!I16-W48)","v":0},null,{"$f":"IF(Y9<AA51*Z51/100,Y9,AA51*Z51/100)","v":0},{"$f":"U51","v":0},{"$f":"'9b Imax_Z'!D25","v":0},{"$f":"IF(T1=2,'6 Db_Z'!G89+'6 Db_Z'!I89-AB48,'6 Db_Z'!G16+'6 Db_Z'!I16-AB48)","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,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,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,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,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,null,null,{"$f":"SUM($W$48:$W$51)-SUM($T$48:$T$51)","v":0},{"$f":"SUM($AB$48:$AB$51)-SUM($Y$48:$Y$51)","v":0}]
[44," Düngemittel",null,null,null,null,2539,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H52:I52),'9a USt'!H52)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K52:L52),'9a USt'!K52)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N52:O52),'9a USt'!N52)","v":0},null,null,{"$f":"SUM(H52:M52)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$G$99+'6 Db_I'!$I$99,'6 Db_I'!$G$17+'6 Db_I'!$I$17)","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$G$90+'6 Db_Z'!$I$90,'6 Db_Z'!$G$17+'6 Db_Z'!$I$17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$G$99+'6 Db_I'!$I$99,'6 Db_I'!$G$17+'6 Db_I'!$I$17)","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$G$90+'6 Db_Z'!$I$90,'6 Db_Z'!$G$17+'6 Db_Z'!$I$17)","v":0}]
[45," Pflanzenschutz",null,null,null,null,2559,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H53:I53),'9a USt'!H53)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K53:L53),'9a USt'!K53)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N53:O53),'9a USt'!N53)","v":0},null,null,{"$f":"SUM(H53:M53)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$G$100+'6 Db_I'!$I$100,'6 Db_I'!$G$18+'6 Db_I'!$I$18)","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$G$91+'6 Db_Z'!$I$91,'6 Db_Z'!$G$18+'6 Db_Z'!$I$18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$G$100+'6 Db_I'!$I$100,'6 Db_I'!$G$18+'6 Db_I'!$I$18)","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$G$91+'6 Db_Z'!$I$91,'6 Db_Z'!$G$18+'6 Db_Z'!$I$18)","v":0}]
[46," Sonst. Aufwand Pflanzenproduktion",null,null,null,null,2597,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H54:I54),'9a USt'!H54)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K54:L54),'9a USt'!K54)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N54:O54),'9a USt'!N54)","v":0},null,null,{"$f":"SUM(H54:M54)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$G$102+'6 Db_I'!$G$104+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$102:$DQ$102)+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$104:$DQ$104),'6 Db_I'!$G$20+'6 Db_I'!$G$22+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$20:$DQ$20)+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$22:$DQ$22))","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$G$93+'6 Db_Z'!$G$95+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$93:$DQ$93)+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$95:$DQ$95),'6 Db_Z'!$G$20+'6 Db_Z'!$G$22+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$20:$DQ$20)+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$22:$DQ$22))","v":0},null,"(eig. tier. Bestandsergänz. siehe Zeilen 4...8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$G$102+'6 Db_I'!$G$104+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$102:$DQ$102)+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$104:$DQ$104),'6 Db_I'!$G$20+'6 Db_I'!$G$22+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$20:$DQ$20)+SUMPRODUCT('6 Db_I'!$DC$9:$DQ$9,'6 Db_I'!$DC$22:$DQ$22))","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$G$93+'6 Db_Z'!$G$95+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$93:$DQ$93)+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$95:$DQ$95),'6 Db_Z'!$G$20+'6 Db_Z'!$G$22+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$20:$DQ$20)+SUMPRODUCT('6 Db_Z'!$DC$9:$DQ$9,'6 Db_Z'!$DC$22:$DQ$22))","v":0}]
[47,null,"Tierkauf",null,null,null,"2600...2697",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H55:I55),'9a USt'!H55)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K55:L55),'9a USt'!K55)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N55:O55),'9a USt'!N55)","v":0},null,null,{"$f":"SUM(H55:M55)/O5","v":0},null,{"$f":"$W$55-$T$55","v":0},{"$f":"$AB$55-$Y$55","v":0},null,{"$f":"SUM(T11:T15)","v":0},null,null,{"$f":"IF(T1=2,'6 Db_I'!H98,'6 Db_I'!H16)","v":0},null,{"$f":"SUM(Y11:Y15)","v":0},null,null,{"$f":"IF(T1=2,'6 Db_Z'!H89,'6 Db_Z'!H16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$55-$T$55","v":0},{"$f":"$AB$55-$Y$55","v":0}]
[48,null,"Zukauffutter",null,null,null,"2701...2718",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H56:I56),'9a USt'!H56)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K56:L56),'9a USt'!K56)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N56:O56),'9a USt'!N56)","v":0},null,null,{"$f":"SUM(H56:M56)/O5","v":0},null,{"$f":"IF($T$56<0,$W$56,$W$56-$T$56)","v":0},{"$f":"IF($Y$56<0,$AB$56,$AB$56-$Y$56)","v":0},null,{"$f":"SUM(T8:T9)-SUM(T48:T51)","v":0},{"$f":"IF(W56<=0,0,T56*100/W56)","v":0},null,{"$f":"IF(T1=2,'6 Db_I'!H99+SUMPRODUCT('6 Db_I'!DX9:DY9,'6 Db_I'!DX99:DY99),'6 Db_I'!H17+SUMPRODUCT('6 Db_I'!DX9:DY9,'6 Db_I'!DX17:DY17))","v":0},null,{"$f":"SUM(Y8:Y9)-SUM(Y48:Y51)","v":0},{"$f":"IF(AB56<=0,0,Y56*100/AB56)","v":0},null,{"$f":"IF(T1=2,'6 Db_Z'!H90+SUMPRODUCT('6 Db_Z'!DX9:DY9,'6 Db_Z'!DX90:DY90),'6 Db_Z'!H17+SUMPRODUCT('6 Db_Z'!DX9:DY9,'6 Db_Z'!DX17:DY17))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$56<0,$W$56,$W$56-$T$56)","v":0},{"$f":"IF($Y$56<0,$AB$56,$AB$56-$Y$56)","v":0}]
[49,null,"Tierarzt, Besamung",null,null,null,"2720, 2721",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H57:I57),'9a USt'!H57)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K57:L57),'9a USt'!K57)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N57:O57),'9a USt'!N57)","v":0},null,null,{"$f":"SUM(H57:M57)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$H$100,'6 Db_I'!$H$18)","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$H$91,'6 Db_Z'!$H$18)","v":0},null,"Innerbetriebl.","Anteil","Eig. Futter-",null,null,"Innerbetriebl.","Anteil","Eig. Futter-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$H$100,'6 Db_I'!$H$18)","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$H$91,'6 Db_Z'!$H$18)","v":0}]
[50,null,"Sonst. Materialaufwand Tiere",null,null,null,2726,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H58:I58),'9a USt'!H58)","v":0},0,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K58:L58),'9a USt'!K58)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N58:O58),'9a USt'!N58)","v":0},null,null,{"$f":"SUM(H58:M58)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$H$104,'6 Db_I'!$H$22)","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$H$95,'6 Db_Z'!$H$22)","v":0},null,"umgesetztes","am","getreide +Kart. u.ä.",null,null,"umgesetztes","am","getreide +Kart. u.ä.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$H$104,'6 Db_I'!$H$22)","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$H$95,'6 Db_Z'!$H$22)","v":0}]
[51,null,"So. bezogene Leistungen für Tierproduktion",null,null,null,2728,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H59:I59),'9a USt'!H59)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K59:L59),'9a USt'!K59)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N59:O59),'9a USt'!N59)","v":0},null,null,{"$f":"SUM(H59:M59)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$H$102,'6 Db_I'!$H$20)","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$H$93,'6 Db_Z'!$H$20)","v":0},null,"Kraftfutter","Kraftfutt.","abz. eig. Saatgutanteil",null,null,"Kraftfutter","Kraftfutt.","abz. eig. Saatgutanteil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$H$102,'6 Db_I'!$H$20)","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$H$93,'6 Db_Z'!$H$20)","v":0}]
[52," Forst, Kellerei",null,null,null,null,"2739, 2749",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H60:I60),'9a USt'!H60)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K60:L60),'9a USt'!K60)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N60:O60),'9a USt'!N60)","v":0},null,null,{"$f":"SUM(H60:M60)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!$DR$9*SUM('6 Db_I'!$DR$102,'6 Db_I'!$DR$104)+'6 Db_I'!$DT$9*SUM('6 Db_I'!$DT$102,'6 Db_I'!$DT$104),'6 Db_I'!$DR$9*SUM('6 Db_I'!$DR$20,'6 Db_I'!$DR$22)+'6 Db_I'!$DT$9*SUM('6 Db_I'!$DT$20,'6 Db_I'!$DT$22))","v":0},{"$f":"IF(T1=2,'6 Db_Z'!$DR$9*SUM('6 Db_Z'!$DR$93,'6 Db_Z'!$DR$95)+'6 Db_Z'!$DT$9*SUM('6 Db_Z'!$DT$93,'6 Db_Z'!$DT$95),'6 Db_Z'!$DR$9*SUM('6 Db_Z'!$DR$20,'6 Db_Z'!$DR$22)+'6 Db_Z'!$DT$9*SUM('6 Db_Z'!$DT$20,'6 Db_Z'!$DT$22))","v":0},null,null,null,"(sh. Zeilen 1, 2, 41 und 43)",null,null,null,null,"(sh. Zeilen 1, 2, 41 und 43)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,'6 Db_I'!$DR$9*SUM('6 Db_I'!$DR$102,'6 Db_I'!$DR$104)+'6 Db_I'!$DT$9*SUM('6 Db_I'!$DT$102,'6 Db_I'!$DT$104),'6 Db_I'!$DR$9*SUM('6 Db_I'!$DR$20,'6 Db_I'!$DR$22)+'6 Db_I'!$DT$9*SUM('6 Db_I'!$DT$20,'6 Db_I'!$DT$22))","v":0},{"$f":"IF(FU1=2,'6 Db_Z'!$DR$9*SUM('6 Db_Z'!$DR$93,'6 Db_Z'!$DR$95)+'6 Db_Z'!$DT$9*SUM('6 Db_Z'!$DT$93,'6 Db_Z'!$DT$95),'6 Db_Z'!$DR$9*SUM('6 Db_Z'!$DR$20,'6 Db_Z'!$DR$22)+'6 Db_Z'!$DT$9*SUM('6 Db_Z'!$DT$20,'6 Db_Z'!$DT$22))","v":0}]
[53," Handel, Dienstleistungen, Nebenbetriebe",null,null,null,null,2769,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H61:I61),'9a USt'!H61)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K61:L61),'9a USt'!K61)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N61:O61),'9a USt'!N61)","v":0},null,null,{"$f":"SUM(H61:M61)/O5","v":0},null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$102:$EF$102)+SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$104:$EF$104),SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$20:$EF$20)+SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$22:$EF$22))","v":0},{"$f":"IF(T1=2,SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$93:$EF$93)+SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$95:$EF$95),SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$20:$EF$20)+SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$22:$EF$22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Treibstoffe netto - Vorlage ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$102:$EF$102)+SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$104:$EF$104),SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$20:$EF$20)+SUMPRODUCT('6 Db_I'!$DU$9:$EF$9,'6 Db_I'!$DU$22:$EF$22))","v":0},{"$f":"IF(FU1=2,SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$93:$EF$93)+SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$95:$EF$95),SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$20:$EF$20)+SUMPRODUCT('6 Db_Z'!$DU$9:$EF$9,'6 Db_Z'!$DU$22:$EF$22))","v":0}]
[54,null,"Heizmaterial, Strom",null,null,null,"2770, 2771",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H62:I62),'9a USt'!H62)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K62:L62),'9a USt'!K62)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N62:O62),'9a USt'!N62)","v":0},null,null,{"$f":"SUM(H62:M62)/O5","v":0},null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$103:$I$103)-$Q$63,SUM('6 Db_I'!$G$21:$I$21)-$Q$63)","v":0},{"$f":"IF(T1=2,SUM('6 Db_Z'!$G$94:$I$94)-$R$63,SUM('6 Db_Z'!$G$21:$I$21)-$R$63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"für den Ganzzahlvorschlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$103:$I$103)-$Q$63,SUM('6 Db_I'!$G$21:$I$21)-$Q$63)","v":0},{"$f":"IF(FU1=2,SUM('6 Db_Z'!$G$94:$I$94)-$R$63,SUM('6 Db_Z'!$G$21:$I$21)-$R$63)","v":0}]
[55,null,"Wasser, Abwasser",null,null,null,2772,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H63:I63),'9a USt'!H63)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K63:L63),'9a USt'!K63)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N63:O63),'9a USt'!N63)","v":0},null,null,{"$f":"SUM(H63:M63)/O5","v":0},null,{"$f":"ROUNDUP((O63/100),0)*100","v":0},{"$f":"Q63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF64-AF63","v":0},{"$f":"IF(SUM(L31:M31)>0,SUM(L31:M31),IF(SUM(J31:K31)>0,SUM(J31:K31),SUM(H31:I31)))","v":0},"Gasölverbilligung letzt. WJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP((FP63/100),0)*100","v":0},{"$f":"FR63","v":0}]
[56,null,"Treib- und Schmierstoffe",null,null,null,"2773, 2774",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H64:I64),'9a USt'!H64)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K64:L64),'9a USt'!K64)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N64:O64),'9a USt'!N64)","v":0},null,null,{"$f":"SUM(H64:M64)/O5","v":0},null,{"$f":"ROUNDUP(($AE$63/100),0)*100","v":0},{"$f":"Q64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L64:M64)>0,SUM(L64:M64),IF(SUM(J64:K64)>0,SUM(J64:K64),SUM(H64:I64)))","v":0},"Treib- und Schmierstoffe letzt. WJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(($AF$63/100),0)*100","v":0},{"$f":"FR64","v":0}]
[57," Lohnarbeit, Maschinenmiete",null,null,null,null,2782,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H65:I65),'9a USt'!H65)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K65:L65),'9a USt'!K65)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N65:O65),'9a USt'!N65)","v":0},null,null,{"$f":"SUM(H65:M65)/O5","v":0},null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$106:$I$106),SUM('6 Db_I'!$G$24:$I$24))","v":0},{"$f":"IF(T1=2,SUM('6 Db_Z'!$G$97:$I$97),SUM('6 Db_Z'!$G$24:$I$24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$106:$I$106),SUM('6 Db_I'!$G$24:$I$24))","v":0},{"$f":"IF(FU1=2,SUM('6 Db_Z'!$G$97:$I$97),SUM('6 Db_Z'!$G$24:$I$24))","v":0}]
[58," Verpackung, sonstiges Material",null,null,null,null,"2780...2784 ohne 2782, 2786",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H66:I66),'9a USt'!H66)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K66:L66),'9a USt'!K66)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N66:O66),'9a USt'!N66)","v":0},null,null,{"$f":"SUM(H66:M66)/O5","v":0},null,{"$f":"SUM(Q68)-SUM(Q51:Q65)","v":0},{"$f":"R68-SUM(R51:R65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR68)-SUM(FR51:FR65)","v":0},{"$f":"FS68-SUM(FS51:FS65)","v":0}]
[59," Minder. Roh-, Hilfs-, Betriebsstoffe (RHB) u. Waren",null,null,null,null,"2787, 2788",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H67:I67),'9a USt'!H67)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K67:L67),'9a USt'!K67)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N67:O67),'9a USt'!N67)","v":0},null,null,{"$f":"SUM(H67:M67)/O5","v":0}]
[60," \"Materialaufwand\" gesamt",null,null,null,null,2789,{"$f":"SUM(H51:H67)","v":0},null,{"$f":"SUM(J51:J67)","v":0},null,{"$f":"SUM(L51:L67)","v":0},null,null,{"$f":"SUM(O51:O67)","v":0},null,{"$f":"SUM('6 Db_I'!$G$26:$I$26)-SUM($T$48:$T$56)-SUM($Q$82:$Q$84)","v":0},{"$f":"SUM('6 Db_Z'!$G$26:$I$26)-SUM($Y$48:$Y$56)-SUM($R$82:$R$84)","v":0},"Zur betriebsw. Beachtung:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('6 Db_I'!$G$26:$I$26)-SUM($T$48:$T$56)-SUM($Q$82:$Q$84)","v":0},{"$f":"SUM('6 Db_Z'!$G$26:$I$26)-SUM($Y$48:$Y$56)-SUM($R$82:$R$84)","v":0}]
[]
[{"$f":"A68+1","v":61}," Lohnaufwand",null,"Löhne",null,null,"2790, 2791",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H70:I70),'9a USt'!H70)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K70:L70),'9a USt'!K70)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N70:O70),'9a USt'!N70)","v":0},null,null,{"$f":"SUM(H70:M70)/O5","v":0},null,{"$f":"SUM($L$70:$M$70)-SUM($L$33:$M$33)","v":0},{"$f":"'8 GeKDGr'!M31","v":0},"Lohnzuschüsse sind im Ist / Ziel abzuziehen!",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,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,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,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,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,null,null,null,null,{"$f":"SUM($L$70:$M$70)-SUM($L$33:$M$33)","v":0},{"$f":"'8 GeKDGr'!$M$31","v":0}]
[62,null,null,"Sozialabgaben",null,null,"2792...2794",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H71:I71),'9a USt'!H71)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K71:L71),'9a USt'!K71)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N71:O71),'9a USt'!N71)","v":0},null,null,{"$f":"SUM(H71:M71)/O5","v":0},null,{"$f":"SUM($L$71:$M$71)","v":0},{"$f":"'8 GeKDGr'!M32","v":0},"Sozialvers.-zusch. sind im Ist/Ziel abzuziehen!",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,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,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,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,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,null,null,null,null,{"$f":"SUM($L$71:$M$71)","v":0},{"$f":"'8 GeKDGr'!$M$32","v":0}]
[63," Betriebl. Unfallversicherung (Berufsgenossenschaft)",null,null,null,null,2798,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H72:I72),'9a USt'!H72)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K72:L72),'9a USt'!K72)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N72:O72),'9a USt'!N72)","v":0},null,null,{"$f":"SUM(H72:M72)/O5","v":0},null,{"$f":"SUM($L$72:$M$72)","v":0},{"$f":"'8 GeKDGr'!M23","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$72:$M$72)","v":0},{"$f":"'8 GeKDGr'!$M$23","v":0}]
[64," AfA:","Immatriell. Vermögen: Lieferrechte",null,null,null,3019,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H73:I73),'9a USt'!H73)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K73:L73),'9a USt'!K73)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N73:O73),'9a USt'!N73)","v":0},null,null,{"$f":"SUM(H73:M73)/O5","v":0},null,{"$f":"SUM($L$73:$M$73)","v":0},{"$f":"'8 GeKDGr'!M40","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$73:$M$73)","v":0},{"$f":"'8 GeKDGr'!$M$40","v":0}]
[65," Wirtschaftsgebäude, baul. Anlagen, Bodenverbess.  ",null,null,null,null,"3022...3026",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H74:I74),'9a USt'!H74)","v":0},{"$f":"I41","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K74:L74),'9a USt'!K74)","v":0},{"$f":"K41","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N74:O74),'9a USt'!N74)","v":0},null,null,{"$f":"SUM(H74:M74)/O5","v":0},null,{"$f":"SUM($L$74:$M$74)","v":0},{"$f":"'8 GeKDGr'!M14","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$74:$M$74)","v":0},{"$f":"'8 GeKDGr'!$M$14","v":0}]
[66," Betriebsvorrichtungen",null,null,null,null,"3030, 3032...3034",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H75:I75),'9a USt'!H75)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K75:L75),'9a USt'!K75)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N75:O75),'9a USt'!N75)","v":0},null,null,{"$f":"SUM(H75:M75)/O5","v":0},null,{"$f":"SUM($L$75:$M$75)","v":0},{"$f":"'8 GeKDGr'!M16","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$75:$M$75)","v":0},{"$f":"'8 GeKDGr'!$M$16","v":0}]
[67," Maschinen,Pkw,Fuhrpark,Betr.-,Geschäftsausstatt.",null,null,null,null,"3031,3035...3037, 3049",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H76:I76),'9a USt'!H76)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K76:L76),'9a USt'!K76)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N76:O76),'9a USt'!N76)","v":0},null,null,{"$f":"SUM(H76:M76)/O5","v":0},null,{"$f":"SUM($L$76:$M$76)","v":0},{"$f":"'8 GeKDGr'!M17","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$76:$M$76)","v":0},{"$f":"'8 GeKDGr'!$M$17","v":0}]
[68," Dauerkulturen",null,null,null,null,"3069, 3076",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H77:I77),'9a USt'!H77)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K77:L77),'9a USt'!K77)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N77:O77),'9a USt'!N77)","v":0},null,null,{"$f":"SUM(H77:M77)/O5","v":0},null,{"$f":"SUM($L$77:$M$77)","v":0},{"$f":"'8 GeKDGr'!M18","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$77:$M$77)","v":0},{"$f":"'8 GeKDGr'!$M$18","v":0}]
[69," Außerplanmäßige Abschreibungen",null,null,null,null,"2802...2808",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H78:I78),'9a USt'!H78)","v":0},{"$f":"-H78","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K78:L78),'9a USt'!K78)","v":0},{"$f":"-J78","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N78:O78),'9a USt'!N78)","v":0},{"$f":"-L78","v":0},null,{"$f":"SUM(H78:M78)/O5","v":0}]
[70," Abschreibungen ges.",null,null,null,null,2809,{"$f":"SUM(H73:H78)","v":0},null,{"$f":"SUM(J73:J78)","v":0},null,{"$f":"SUM(L73:L78)","v":0},null,null,{"$f":"SUM(O73:O78)","v":0},null,{"$f":"SUM(Q73:Q78)","v":0},{"$f":"SUM(R73:R78)","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR73:FR78)","v":0},{"$f":"SUM($R$73:$R$78)","v":0}]
[{"$f":"A79+1","v":71}," Unterhalt ","Wirtschaftsgebäude, baul. Anl., Bodenverb.",null,null,null,"2810...2814",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H80:I80),'9a USt'!H80)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K80:L80),'9a USt'!K80)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N80:O80),'9a USt'!N80)","v":0},null,null,{"$f":"SUM(H80:M80)/O5","v":0},null,{"$f":"SUM($L$80:$M$80)","v":0},{"$f":"'8 GeKDGr'!M13","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($L$80:$M$80)","v":0},{"$f":"'8 GeKDGr'!$M$13","v":0}]
[72," ","Betriebsvorrichtungen ",null,null,null,"2816, 2818",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H81:I81),'9a USt'!H81)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K81:L81),'9a USt'!K81)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N81:O81),'9a USt'!N81)","v":0},null,null,{"$f":"SUM(H81:M81)/O5","v":0}]
[73," ","Maschinen, Pkw, sonst. Unterhalt",null,null,null,"2817, 2821...2827",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H82:I82),'9a USt'!H82)","v":0},{"$f":"I42","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K82:L82),'9a USt'!K82)","v":0},{"$f":"K42","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N82:O82),'9a USt'!N82)","v":0},{"$f":"M42","v":0},null,{"$f":"SUM(H82:M82)/O5","v":0},null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$105:$I$105)-$Q$64,SUM('6 Db_I'!$G$23:$I$23)-$Q$64)","v":0},{"$f":"IF($T$1=2,SUM('6 Db_Z'!$G$96:$I$96)-$R$64,SUM('6 Db_Z'!$G$23:$I$23)-$R$64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$1=2,SUM('6 Db_I'!$G$105:$I$105)-$Q$64,SUM('6 Db_I'!$G$23:$I$23)-$Q$64)","v":0},{"$f":"IF($T$1=2,SUM('6 Db_Z'!$G$96:$I$96)-$R$64,SUM('6 Db_Z'!$G$23:$I$23)-$R$64)","v":0}]
[74,null,"Dauerkulturen",null,null,null,2828,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H83:I83),'9a USt'!H83)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K83:L83),'9a USt'!K83)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N83:O83),'9a USt'!N83)","v":0},null,null,{"$f":"SUM(H83:M83)/O5","v":0},null,null,{"$f":"Q83","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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR83","v":0}]
[{"$f":"A83+1","v":75}," Hagel-, Tier-, Waldschadensversicherung",null,null,null,null,"2833, 2834, 2835",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H84:I84),'9a USt'!H84)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K84:L84),'9a USt'!K84)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N84:O84),'9a USt'!N84)","v":0},null,null,{"$f":"SUM(H84:M84)/O5","v":0},null,{"$f":"SUM('6 Db_I'!$G$19:$I$19)","v":0},{"$f":"SUM('6 Db_Z'!$G$19:$I$19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('6 Db_I'!$G$19:$I$19)","v":0},{"$f":"SUM('6 Db_Z'!$G$19:$I$19)","v":0}]
[76," Allgemeine Betriebsversicherungen",null,null,null,null,"2839 ohne Z. 75",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H85:I85),'9a USt'!H85)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K85:L85),'9a USt'!K85)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N85:O85),'9a USt'!N85)","v":0},null,null,{"$f":"SUM(H85:M85)/O5","v":0},null,{"$f":"SUM(L85:M85)","v":0},{"$f":"'8 GeKDGr'!M24","v":0}]
[77," Pachten","für Flächen",null,null,null,2840,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H86:I86),'9a USt'!H86)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K86:L86),'9a USt'!K86)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N86:O86),'9a USt'!N86)","v":0},null,null,{"$f":"SUM(H86:M86)/O5","v":0},null,0,{"$f":"'8 GeKDGr'!M37","v":0}]
[78,null,"für Lieferrechte (incl. Leasing), ZA",null,null,null,2842,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H87:I87),'9a USt'!H87)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K87:L87),'9a USt'!K87)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N87:O87),'9a USt'!N87)","v":0},null,null,{"$f":"SUM(H87:M87)/O5","v":0},null,0,{"$f":"'8 GeKDGr'!M38","v":0}]
[79,null,"Leasing Maschinen, Miete Gebäude",null,null,null,"2841, 2845",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H88:I88),'9a USt'!H88)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K88:L88),'9a USt'!K88)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N88:O88),'9a USt'!N88)","v":0},null,null,{"$f":"SUM(H88:M88)/O5","v":0},null,0,{"$f":"'8 GeKDGr'!M41","v":0}]
[80," Wasser-, Bodenverbände, Landw.-Kammer-Umlage",null,null,null,null,"2846, 2847",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H89:I89),'9a USt'!H89)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K89:L89),'9a USt'!K89)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N89:O89),'9a USt'!N89)","v":0},null,null,{"$f":"SUM(H89:M89)/O5","v":0},null,0,{"$f":"Q89","v":0}]
[81," Abgabe wegen Überliefer. Milchquote, Zuckerabgabe",null,null,null,null,"2848, 2849",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H90:I90),'9a USt'!H90)","v":0},0,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K90:L90),'9a USt'!K90)","v":0},0,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N90:O90),'9a USt'!N90)","v":0},null,null,{"$f":"SUM(H90:M90)/O5","v":0},null,0,{"$f":"'8 GeKDGr'!M39","v":0}]
[82," Vorsteuer zeitraumzugehörig (vgl. Z. 36) ",null,null,null,null,"2867, 2850",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H91:I91),'9a USt'!H91)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K91:L91),'9a USt'!K91)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N91:O91),'9a USt'!N91)","v":0},null,null,{"$f":"SUM(H91:M91)/O5","v":0},null,{"$f":"IF($T$1=2,'6 Db_I'!EI110-SUM(T48:T56)*'1 KaP'!$G$8,0)","v":0},{"$f":"IF($T$1=2,'6 Db_Z'!EI101-SUM(Y48:Y56)*'1 KaP'!$G$8,0)","v":0}]
[83," Sonst. Betriebsaufwand",null,null,null,null,"2869 ohne Z. 77...82",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H92:I92),'9a USt'!H92)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K92:L92),'9a USt'!K92)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N92:O92),'9a USt'!N92)","v":0},null,null,{"$f":"SUM(H92:M92)/O5","v":0},null,{"$f":"O92","v":0},{"$f":"'8 GeKDGr'!M29-R89","v":0}]
[84,"Zeitraum-","Buchwert Anlagenabgang (vgl. Z. 38)",null,null,null,"2870...2889",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H93:I93),'9a USt'!H93)","v":0},{"$f":"-H93","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K93:L93),'9a USt'!K93)","v":0},{"$f":"-J93","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N93:O93),'9a USt'!N93)","v":0},{"$f":"-L93","v":0},null,{"$f":"SUM(H93:M93)/O5","v":0}]
[85,"fremde","Einstellungen in So'posten mit Rücklageanteil",null,null,null,2891,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H94:I94),'9a USt'!H94)","v":0},{"$f":"-H94","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K94:L94),'9a USt'!K94)","v":0},{"$f":"-J94","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N94:O94),'9a USt'!N94)","v":0},{"$f":"-L94","v":0},null,{"$f":"SUM(H94:M94)/O5","v":0}]
[86,"Aufwen-","Vorsteuer zeitraumfremd (auf Investitionen)",null,null,null,2894,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H95:I95),'9a USt'!H95)","v":0},{"$f":"-H95","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K95:L95),'9a USt'!K95)","v":0},{"$f":"-J95","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N95:O95),'9a USt'!N95)","v":0},{"$f":"-L95","v":0},null,{"$f":"SUM(H95:M95)/O5","v":0}]
[87,"dun-","  dagegen Vorst. auf Summe AfA (ohne AfA Lieferrechte)",null,null,null,null,{"$f":"IF('9a USt'!I5=\"Reg'best.\",0,IF(H3=\"2006/07\",17.5,IF(H3=\"2005/06\",16,19)))","v":19},{"$f":"SUM(H74:I78)*H96/100","v":0},{"$f":"IF('9a USt'!L5=\"Reg'best.\",0,IF(J3=\"2006/07\",17.5,IF(J3=\"2005/06\",16,19)))","v":19},{"$f":"SUM(J74:K78)*J96/100","v":0},{"$f":"IF('9a USt'!O5=\"Reg'best.\",0,IF(L3=\"2006/07\",17.5,IF(L3=\"2005/06\",16,19)))","v":19},{"$f":"SUM(L74:M78)*L96/100","v":0},null,{"$f":"SUM(I96,K96,M96)/O5","v":0},null,{"$f":"'8 GeKDGr'!$H$19","v":0},{"$f":"'8 GeKDGr'!M19","v":0}]
[88,"gen","Sonst. zeitraumfremde Aufwendungen ",null,null,null,"2896 ohne Z.84...87",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H97:I97),'9a USt'!H97)","v":0},{"$f":"-H97","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K97:L97),'9a USt'!K97)","v":0},{"$f":"-J97","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N97:O97),'9a USt'!N97)","v":0},{"$f":"-L97","v":0},null,{"$f":"SUM(H97:M97)/O5","v":0}]
[89," Sonst. betriebl. Aufwendungen ges.",null,null,null,null,2897,{"$f":"SUM(H80:H95,H97)","v":0},null,{"$f":"SUM(J80:J95,J97)","v":0},null,{"$f":"SUM(L80:L95,L97)","v":0},null,null,{"$f":"SUM(O80:O97)","v":0},null,{"$f":"SUM(Q80:Q97)","v":0},{"$f":"SUM(R80:R97)","v":0}]
[90," Zinserträge u.ä.",null,null,"       ( + )",null,"2900...2908",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H99:I99),'9a USt'!H99)","v":0},0,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K99:L99),'9a USt'!K99)","v":0},0,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N99:O99),'9a USt'!N99)","v":0},null,null,{"$f":"SUM(H99:M99)/O5","v":0},null,null,{"$f":"'8 GeKDGr'!M42","v":0}]
[91," Zinsaufwendungen",null,null,"       ( + )",null,"2910...2914",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H100:I100),'9a USt'!H100)","v":0},0,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K100:L100),'9a USt'!K100)","v":0},0,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N100:O100),'9a USt'!N100)","v":0},null,null,{"$f":"SUM(H100:M100)/O5","v":0},null,{"$f":"'8 GeKDGr'!H43","v":0},{"$f":"SUM('8 GeKDGr'!M43:M44)","v":0}]
[{"$f":"A100+1","v":92}," Außerordentliches Ergebnis ( + - )",null,null,null,null,2929,{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H101:I101),'9a USt'!H101)","v":0},{"$f":"-H101","v":0},{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K101:L101),'9a USt'!K101)","v":0},{"$f":"-J101","v":0},{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N101:O101),'9a USt'!N101)","v":0},{"$f":"-L101","v":0},null,{"$f":"SUM(H101:M101)/O5","v":0}]
[93," Grundsteuern / sonst. Betriebssteuern",null,null,null,null,"2939, 2949",{"$f":"IF('9a USt'!I5=\"Pauschal.\",SUM('9a USt'!H102:I102),'9a USt'!H102)","v":0},null,{"$f":"IF('9a USt'!L5=\"Pauschal.\",SUM('9a USt'!K102:L102),'9a USt'!K102)","v":0},null,{"$f":"IF('9a USt'!O5=\"Pauschal.\",SUM('9a USt'!N102:O102),'9a USt'!N102)","v":0},null,null,{"$f":"SUM(H102:M102)/O5","v":0},null,{"$f":"SUM(L102:M102)","v":0},{"$f":"'8 GeKDGr'!M25","v":0}]
[94," Gewinn  (bzw. \"Jahresüberschuß\")  lt. Buchf.",null,null,null,null,2959,{"$f":"SUM(H25:H29,H48,H99,H101)-SUM(H68,H70:H72,H79,H98,H100,H102)","v":0},null,{"$f":"SUM(J25:J29,J48,J99,J101)-SUM(J68,J70:J72,J79,J98,J100,J102)","v":0},null,{"$f":"SUM(L25:L29,L48,L99,L101)-SUM(L68,L70:L72,L79,L98,L100,L102)","v":0},null,null,{"$f":"SUM(H103:M103)/O5","v":0}]
[95," Ordentliches Ergebnis  ( = berein. Gewinn)",null,null,null,null,null,null,{"$f":"H103+SUM(I8:I47,I99,I101)-SUM(I51:I98,I100,I102)","v":0},null,{"$f":"J103+SUM(K8:K47,K99,K101)-SUM(K51:K98,K100,K102)","v":0},null,{"$f":"L103+SUM(M8:M47,M99,M101)-SUM(M51:M98,M100,M102)","v":0},null,{"$f":"SUM(H104:M104)/O5","v":0},null,{"$f":"Q25+Q48+SUM(Q99,Q101)-SUM(Q68:Q72,Q79,Q98,Q100,Q102)","v":0},{"$f":"R25+R48+SUM(R99,R101)-SUM(R68:R72,R79,R98,R100,R102)","v":0}]
[{"$f":"A104+1","v":96}," Cashflow I  (Gewinn + AfA)",null,null,null,null,"Z.70+ Z.95",null,{"$f":"I104+SUM(H73:I78)","v":0},null,{"$f":"K104+SUM(J73:K78)","v":0},null,{"$f":"M104+SUM(L73:M78)","v":0},null,{"$f":"O104+O79","v":0},null,{"$f":"Q104+Q79","v":0},{"$f":"R104+R79","v":0}]
[null,"Einlagen / nichtbetriebliche Einkommen"]
[{"$f":"A105+1","v":97}," Nichtbetriebl. Erwerbseinkommen",null,null,null,null,1580,null,null,null,null,null,null,null,{"$f":"SUM(H107:M107)/O5","v":0},null,{"$f":"SUM(L107:M107)","v":0},{"$f":"'8 GeKDGr'!M49","v":0}]
[98," Nichterwerbseinkünfte",null,null,null,null,1581,null,null,null,null,null,null,null,{"$f":"SUM(H108:M108)/O5","v":0},null,{"$f":"SUM(L108:M108)","v":0},{"$f":"'8 GeKDGr'!M50","v":0}]
[99,"     Zinsausgaben für vermietete Objekte /für Gewerbe",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H109:M109)/O5","v":0},null,{"$f":"'8 GeKDGr'!H51","v":0},{"$f":"'8 GeKDGr'!M51","v":0}]
[{"$f":"A109+1","v":100}," Einlagen aus Privatvermögen",null,null,null,null,1582,null,{"$f":"-H110","v":0},null,{"$f":"-J110","v":0},null,{"$f":"-L110","v":0},null,{"$f":"SUM(H110:M110)/O5","v":0}]
[101," Einkommensübertragungen",null,null,null,null,1583,null,null,null,null,null,null,null,{"$f":"SUM(H111:M111)/O5","v":0},null,{"$f":"SUM(L111:M111)","v":0},{"$f":"'8 GeKDGr'!M53","v":0}]
[102," Sonstige Einlagen / Einkommen",null,null,null,null,1588,0,null,null,null,null,null,null,{"$f":"SUM(H112:M112)/O5","v":0},null,{"$f":"SUM(L112:M112)","v":0},{"$f":"'8 GeKDGr'!M52","v":0}]
[103," Einlagen ges.",null,null,null,null,1459,{"$f":"SUM(H107:H112)","v":0},null,{"$f":"SUM(J107:J112)","v":0},null,{"$f":"SUM(L107:L112)","v":0}]
[104," Nichtbetriebl. Einkommen ges.",null,null,null,null,null,null,{"$f":"SUM(H107:I112)","v":0},null,{"$f":"SUM(J107:K112)","v":0},null,{"$f":"SUM(L107:M112)","v":0},null,{"$f":"SUM(H114:M114)/O5","v":0},null,{"$f":"SUM(Q107:Q112)","v":0},{"$f":"SUM(R107:R112)","v":0}]
[]
[null,"Entnahmen / Privatverbrauch"]
[{"$f":"A114+1","v":105}," Lebenshaltung (incl. Naturalentn. u. Privatanteile)",null,null,null,null,1571,null,{"$f":"-I70","v":0},null,{"$f":"-K70","v":0},null,null,null,{"$f":"SUM(H117:M117)/O5","v":0},null,{"$f":"SUM(L117:M117)","v":0},{"$f":"'8 GeKDGr'!M55","v":0}]
[{"$f":"A117+1","v":106}," Aufwand Wohn-/Altenteilerhaus (ohne Zinsausgab.)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H118:M118)/O5","v":0},null,null,{"$f":"'8 GeKDGr'!M56","v":0}]
[{"$f":"A118+1","v":107}," Zinsausgaben für Privat (z.B. für Wohnhaus)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H119:M119)/O5","v":0},null,{"$f":"'8 GeKDGr'!H57","v":0},{"$f":"'8 GeKDGr'!M57","v":0}]
[{"$f":"A119+1","v":108}," Altenteil",null,null,null,null,1572,null,null,null,null,null,null,null,{"$f":"SUM(H120:M120)/O5","v":0},null,{"$f":"SUM(L120:M120)","v":0},{"$f":"'8 GeKDGr'!M58-R121","v":0}]
[109," Entn. für sonst. Einkommensübertrag. (z.B. Spenden)",null,null,null,null,1573,null,null,null,null,null,null,null,{"$f":"SUM(H121:M121)/O5","v":0},null,null,{"$f":"Q121","v":0}]
[110," Private Versicherungen",null,null,null,null,1574,null,{"$f":"-I71","v":0},null,{"$f":"-K71","v":0},null,{"$f":"-M71","v":0},null,{"$f":"SUM(H122:M122)/O5","v":0},null,{"$f":"SUM(L122:M122)","v":0},{"$f":"'8 GeKDGr'!M59","v":0}]
[111," Private Steuern",null,null,null,null,1575,null,null,null,null,null,null,null,{"$f":"SUM(H123:M123)/O5","v":0},null,{"$f":"SUM(L123:M123)","v":0},{"$f":"'8 GeKDGr'!M60","v":0}]
[112," Entnahmen zur privaten Vermögensbildung",null,null,null,null,"1576",null,{"$f":"-H124","v":0},null,{"$f":"-J124","v":0},null,{"$f":"-L124","v":0},null,{"$f":"SUM(H124:M124)/O5","v":0}]
[113," Entnahmen für nichtlandwirtschaftliche Einkünfte",null,null,null,null,1577,null,null,null,null,null,null,null,{"$f":"SUM(H125:M125)/O5","v":0}]
[114," Sonstige Entnahmen / Ausschüttungen",null,null,null,null,1578,null,null,null,null,null,null,null,{"$f":"SUM(H126:M126)/O5","v":0}]
[115," Entnahmen / Ausschüttungen ges.",null,null,null,null,"1469, 1433",{"$f":"SUM(H117:H126)","v":0},null,{"$f":"SUM(J117:J126)","v":0},null,{"$f":"SUM(L117:L126)","v":0}]
[116," Privataufwand ges.",null,null,null,null,null,null,{"$f":"SUM(H117:I126)","v":0},null,{"$f":"SUM(J117:K126)","v":0},null,{"$f":"SUM(L117:M126)","v":0},null,{"$f":"SUM(H128:M128)/O5","v":0},null,{"$f":"SUM(Q117:Q126)","v":0},{"$f":"SUM(R117:R126)","v":0}]
[]
[{"$f":"A128+1","v":117}," Bereinigte Eigenkapitalveränderung ",null,null,null,null,"Z. 95 +104 -114",null,{"$f":"SUM(I104,I114,-I128)","v":0},null,{"$f":"SUM(K104,K114,-K128)","v":0},null,{"$f":"SUM(M104,M114,-M128)","v":0},null,{"$f":"SUM(H130:M130)/O5","v":0},null,{"$f":"Q104+Q114-Q128","v":0},{"$f":"R104+R114-R128","v":0}]
[{"$f":"A130+1","v":118}," Cashflow II (= Berein. Eigenkapitalveränderung + AfA)",null,null,null,null,"Z.115+Z.70",null,{"$f":"I130+SUM(H73:I78)","v":0},null,{"$f":"K130+SUM(J73:K78)","v":0},null,{"$f":"M130+SUM(L73:M78)","v":0},null,{"$f":"O130+O79","v":0},null,{"$f":"Q130+Q79","v":0},{"$f":"R130+R79","v":0}]
[{"$f":"A131+1","v":119}," abzüglich Tilgungen (Verpflichtungen)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H132:M132)/O5","v":0},null,{"$f":"SUM('4 Kredite'!N58:N62)","v":0},{"$f":"SUM('4 Kredite'!P58:P62)","v":0}]
[{"$f":"A132+1","v":120}," Cashflow III (Betrag für Investition und Ansparung)",null,null,null,null,"Z.116-Z.117",null,{"$f":"IF(I132<>0,+I131-I132,0)","v":0},null,{"$f":"IF(K132<>0,+K131-K132,0)","v":0},null,{"$f":"IF(M132<>0,+M131-M132,0)","v":0},null,{"$f":"SUM(H133:M133)/O5","v":0},null,{"$f":"+Q131-Q132","v":0},{"$f":"+R131-R132","v":0}]
[]
[{"$f":"A133+1","v":121},null,"Anteil variabler Löhne",null,null,null,"vgl. Z. 61 +62 ",null,null,null,null,null,null,null,{"$f":"SUM(H135:M135)/O5","v":0},null,{"$f":"SUM('6 Db_I'!G25:I25)","v":0},{"$f":"SUM('6 Db_Z'!G25:I25)","v":0}]
[{"$f":"A135+1","v":122}," Gesamtdeckungsbeitrag",null,null,null,"incl. regelm. Zulagen - nach Abzug var. Löhne",null,null,{"$f":"I49-SUM(H51:I67,H81:I84)-SUM(H91:I91)-SUM(H135:I135)","v":0},null,{"$f":"K49-SUM(J51:K67,J81:K84)-SUM(J91:K91)-SUM(J135:K135)","v":0},null,{"$f":"M49-SUM(L51:M67,L81:M84)-SUM(L91:M91)-SUM(L135:M135)","v":0},null,{"$f":"SUM(H136:M136)/O5","v":0},null,{"$f":"Q49-SUM(Q51:Q67,Q81:Q84)","v":0},{"$f":"R49-SUM(R51:R67,R81:R84)","v":0}]
[{"$f":"A136+1","v":123}," Festkosten ",null,"(ohne Löhne, Pacht-, Lieferrechts-, Zinsaufwendungen)",null,null,null,null,{"$f":"SUM(H72:I72,H74:I77,H80:I80,H85:I85,H89:I89,H92:I92,I96,H102:I102)","v":0},null,{"$f":"SUM(J72:K72,J74:K77,J80:K80,J85:K85,J89:K89,J92:K92,K96,J102:K102)","v":0},null,{"$f":"SUM(L72:M72,L74:M77,L80:M80,L85:M85,L89:M89,L92:M92,M96,L102:M102)","v":0},null,{"$f":"SUM(H137:M137)/O5","v":0},null,{"$f":"SUM(Q74:Q77,Q80,Q85,Q89,Q92,Q96,Q102)","v":0},{"$f":"SUM(R74:R77,R80,R85,R89,R92,R96,R102)","v":0}]
[{"$f":"A137+1","v":124},null,null,null,null,"Festkostenanteil am Gesamtdeckungsbeitrag","% ",null,{"$f":"IF(I136>0,I137*100/I136,0)","v":0},null,{"$f":"IF(K136>0,K137*100/K136,0)","v":0},null,{"$f":"IF(M136>0,M137*100/M136,0)","v":0},null,{"$f":"SUM(H138:M138)/O5","v":0},null,{"$f":"IF(Q136>0,Q137*100/Q136,0)","v":0},{"$f":"IF(R136>0,R137*100/R136,0)","v":0}]
[]
[{"$f":"A138+1","v":125}," Materialaufwand in % vom Umsatz (incl.regelm.Zulagen)",null,null,null,null,"Z. 60 / Z. 42",null,{"$f":"IF(I49>0,SUM(H51:I67)*100/I49,0)","v":0},null,{"$f":"IF(K49>0,SUM(J51:K67)*100/K49,0)","v":0},null,{"$f":"IF(M49>0,SUM(L51:M67)*100/M49,0)","v":0},null,{"$f":"SUM(H140:M140)/O5","v":0},null,{"$f":"IF(Q49>0,SUM(Q51:Q67)*100/Q49,0)","v":0},{"$f":"IF(R49>0,SUM(R51:R67)*100/R49,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zwischenstufe für Ganzzahlberechnung "]
[1,null," Aktiva ",null,null,null,1229,null,null,null,null,null,null,null,{"$f":"SUM(H147:M147)/O5","v":0},null,{"$f":"INT(W147/1000)*1000","v":0},{"$f":"Q147-'4 Kredite'!U2*(SUM('8 GeKDGr'!H14:H18)-SUM('8 GeKDGr'!O14:O18)+'8 GeKDGr'!H40)+SUM('2 InvBed'!K62:K64)+SUM('2 InvBed'!L57:L59)-'4 Kredite'!U2*0*SUM('8 GeKDGr'!L14:L18,'8 GeKDGr'!L40)","v":0},"Ist = Letzt. Bf.-Jahr ?",null,null,null,{"$f":"IF(L147<>0,L147,IF(J147<>0,J147,H147))","v":0}]
[{"$f":"A147+1","v":2},null," Verbindlichkeiten",null,null,null,1559,null,null,null,null,null,null,null,{"$f":"SUM(H148:M148)/O5","v":0},null,{"$f":"'4 Kredite'!K9+Q149","v":0},{"$f":"'4 Kredite'!L9+R149","v":0}]
[{"$f":"A148+1","v":3},null,"     davon Verb. gegenüber Kreditinstituten",null,null,null,1540,null,null,null,null,null,null,null,{"$f":"SUM(H149:M149)/O5","v":0},null,{"$f":"'4 Kredite'!K58","v":0},{"$f":"SUM('4 Kredite'!L58:L59)","v":0}]
[{"$f":"A149+1","v":4},null," Rückstellungen",null,null,null,1539,null,null,null,null,null,null,null,{"$f":"SUM(H150:M150)/O5","v":0},null,null,{"$f":"Q150","v":0}]
[{"$f":"A150+1","v":5},null," Sonderposten mit Rücklageanteil",null,null,null,1529,null,null,null,null,null,null,null,{"$f":"SUM(H151:M151)/O5","v":0},null,null,{"$f":"Q151","v":0},"Ist = Bf.-Durchschnitt ?"]
[{"$f":"A151+1","v":6},null," Eigenkapital ",null,null,null,1439.1498999999999,{"$f":"H147-SUM(H148,H150:H151)","v":0},null,{"$f":"J147-SUM(J148,J150:J151)","v":0},null,{"$f":"L147-SUM(L148,L150:L151)","v":0},null,null,{"$f":"SUM(H152:M152)/O5","v":0},null,{"$f":"Q147-SUM(Q148,Q150:Q151)","v":0},{"$f":"R147-SUM(R148,R150:R151)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Detailliert zur Information des Bearbeiters!"]
[null,"Zulagen steuerfrei",null,null,null,null,"2351...2359",0,null,0]
[null,"Einmalig",null,null,null,null,"2360...2368",0,null,0]
[null,"Investitionszuschüsse",null,null,null,null,"2371...2377",0,null,0]
[]
[null,"Gasölbeihilfe",null,null,null,null,2380]
[null,"Zinszuschüsse jährliche Zahlung",null,null,null,null,2381]
[null,"Zinszuschüsse anderer Art",null,null,null,null,"2382, 2383",0,null,0]
[null,"Lohnzuschüsse",null,null,null,null,"2384, 2385",0,null,0]
[null,"sonstige Aufwandszuschüsse",null,null,null,null,2388]
[]
[null,"Flächenzahlung Getreide",null,null,null,null,2391]
[null,"Flächenzahlung Mais",null,null,null,null,2392]
[null,"Flächenzahlung Hülsenfrüchte",null,null,null,null,2394]
[null,"Flächenzahlung Ölsaaten",null,null,null,null,2395]
[null,"Flächenzahlung Flachs, Lein",null,null,null,null,2396]
[null,"Flächenzahlung Hopfen",null,null,null,null,2397]
[null,"Sonstiger Preisausgleich",null,null,null,null,2399]
[null,"Stilllegung",null,null,null,null,"2400, 2401",0,null,0]
[null,"Sonst. Flächenzahlungen",null,null,null,null,2393.2397999999998,0,null,0]
[null,"Mutterkuhprämien",null,null,null,null,2412]
[null,"Schlachtprämien Kälber",null,null,null,null,2413,0,null,0]
[null,"Schlachtprämien Bullen,Ochsen,Kühe,Färsen",null,null,null,null,2414]
[null,"Sonderprämie Bullen + Ochsen",null,null,null,null,"2416, 2417",0,null,0]
[null,"Schafhalterprämien",null,null,null,null,2420]
[null,"Sonst. Zuschüssse Tierhaltung",null,null,null,null,"2410, 2411, 2415, 2418, 2419, 2421...2429",0,null,0]
[]
[null,"Aufforstungsprämie",null,null,null,null,2430]
[null,"So. Zuschüsse Forst",null,null,null,null,"2432...2438",0,null,0]
[]
[null,"Ausgleichszulage",null,null,null,null,2440]
[null,"Existenzsicherung",null,null,null,null,2447,0,null,0]
[null,"Prämien für ökologischen Landbau",null,null,null,null,2443,0,null,0]
[null,"Zahl. für and. Umweltmassnahmen",null,null,null,null,2444]
[null,"Ausgleichszahlungen für Umweltauflagen",null,null,null,null,2445]
[]
[null,"AZL Wald",null,null,null,null,2448]
[null,"GAP-Betriebsprämie",null,null,null,null,2446]
[null,"Sonst. Zuschüsse",null,null,null,null,"2449 - obige Zeilen",{"$f":"H204-SUM(H166:H202)","v":0},null,{"$f":"J204-SUM(J166:J202)","v":0},null,{"$f":"L204-SUM(L166:L202)","v":0}]
[null,"Summe der Ausgleichszahlungen, Prämien",null,null,null,null,null,{"$f":"H39","v":0},{"$f":"SUM(I30:I38)","v":0},{"$f":"J39","v":0},{"$f":"SUM(K30:K38)","v":0},{"$f":"L39","v":0},{"$f":"SUM(M30:M38)","v":0}]
[null,"   davon regelmäßige Prämien",null,null,null,null,null,{"$f":"H204-SUM(H166:H174)","v":0},null,{"$f":"J204-SUM(J166:J174)","v":0},null,{"$f":"L204-SUM(L166:L174)","v":0}]
[]
[]
[]
[]
[null,"Ergebnisse von A-Datei, falls von dort eingelesen:"]
[null,"Gesamtdeckungsbeitrag nach Abzug var. Löhne"]
[null,"Var. Löhne"]
[null,"Zeitraumzugehörige MwSt, Festkostenanteil"]

{"sheet":"Kommentar","index":12,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[[7,1,7,3],[8,1,8,3],[6,1,6,3],[1,0,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[49,1,49,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3]]}
[{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},{"$f":"Inhalt!C5","v":0},null,{"$f":"Inhalt!G5","v":0}]
["    Kommentare zu den Seiten"]
["Blatt / Zeile / Wj.","Kommentar zu besonderen Werten in der Planung"]

{"sheet":"9a USt","index":13,"n_rows":110,"n_cols":35,"rows_kept":110,"cut":false,"hidden":false,"merged":[[4,2,4,3],[0,17,0,21]]}
[null,{"$f":"'1 KaP'!B1","v":"Investitionskonzept NRW 2025_01"},null,null,null,null,"Datum:  ",{"$f":"MAX(Inhalt!I9,Inhalt!C10,Inhalt!F10,Inhalt!I10)","v":"00:00:00"},null,null,null,null,null,null,null,"Unternehmernummer:",null,{"$f":"Inhalt!G5","v":0}]
[]
[null," Mehrwertsteuer - Vorsteuer",null,null,null,null,null,{"$f":"AD13","v":"2021/22"},"(t -3)",{"$f":"IF(I6=\"keine Umr.\",0,IF(H3=\"2006/07\",17.5,IF(H3=\"2005/06\",16,19)))","v":0},{"$f":"AD12","v":"2022/23"},"(t -2)",{"$f":"IF(L6=\"keine Umr.\",0,IF(K3=\"2006/07\",17.5,IF(K3=\"2005/06\",16,19)))","v":0},{"$f":"AD11","v":"2023/24"},"(t -1)",{"$f":"IF(O6=\"keine Umr.\",0,IF(N3=\"2006/07\",17.5,IF(N3=\"2005/06\",16,19)))","v":0},null,{"$f":"'1 KaP'!G5","v":2025},"MwSt",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!F8*100)","v":19},null,{"$f":"'1 KaP'!K5","v":2026},"MwSt",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!J8*100)","v":19},"% Normalsatz",null,"Liste für Ust-","keine Umr.","keine Umr.","keine Umr.",null,"Liste USt-",{"$f":"IF(H95>0,0,IF(I5=\"Reg'best.\",\"Reg'best.\",IF(I6=\"keine Umr.\",\"Reg'best.\",\"\")))","v":"Reg'best."},{"$f":"IF(K95>0,0,IF(L5=\"Reg'best.\",\"Reg'best.\",IF(L6=\"keine Umr.\",\"Reg'best.\",\"\")))","v":"Reg'best."},{"$f":"IF(N95>0,0,IF(O5=\"Reg'best.\",\"Reg'best.\",IF(O6=\"keine Umr.\",\"Reg'best.\",\"\")))","v":"Reg'best."}]
[null,null,null,null,null,null,"Nr. der Buchstelle / Betriebsnummer: ",null,null,{"$f":"IF(I6=\"keine Umr.\",0,IF(H3=\"2006/07\",9.8,IF(H3=\"2005/06\",9,10.7)))","v":0},null,null,{"$f":"IF(L6=\"keine Umr.\",0,IF(K3=\"2006/07\",9.8,IF(K3=\"2005/06\",9,10.7)))","v":0},null,null,{"$f":"IF(O6=\"keine Umr.\",0,IF(N3=\"2006/07\",9.8,IF(N3=\"2005/06\",9,10.7)))","v":0},null,{"$f":"'1 KaP'!F5","v":" Ist "},"in Einn./",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!H8*100)","v":9},null,{"$f":"'1 KaP'!J5","v":" Ziel"},"in Einn./",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!L8*100)","v":9},"% Ldw. Produkte",null,"umrechnung",{"$f":"IF(I5<>\"Pauschal.\",0,IF(AND(H103<>0,SUM(H43)>0),\"\",\"brut =>net\"))","v":"brut =>net"},{"$f":"IF(L5<>\"Pauschal.\",0,IF(AND(K103<>0,SUM(K43)>0),\"\",\"brut =>net\"))","v":"brut =>net"},{"$f":"IF(O5<>\"Pauschal.\",0,IF(AND(N103<>0,SUM(N43)>0),\"\",\"brut =>net\"))","v":"brut =>net"},null,"System",{"$f":"\"Pauschal.\"","v":"Pauschal."},{"$f":"\"Pauschal.\"","v":"Pauschal."},{"$f":"\"Pauschal.\"","v":"Pauschal."}]
["Erstellt:",null,{"$f":"'1 KaP'!L4","v":"00:00:00"},null,"Unt.:",{"$f":"Inhalt!C5","v":0},null,"Lt. Buchführ.","Pauschal.",{"$f":"IF(I6=\"keine Umr.\",0,IF(H3=\"2006/07\",5.2,IF(H3=\"2005/06\",5,5.5)))","v":0},"Lt. Buchführ.","Pauschal.",{"$f":"IF(L6=\"keine Umr.\",0,IF(K3=\"2006/07\",5.2,IF(K3=\"2005/06\",5,5.5)))","v":0},"Lt. Buchführ.","Pauschal.",{"$f":"IF(O6=\"keine Umr.\",0,IF(N3=\"2006/07\",5.2,IF(N3=\"2005/06\",5,5.5)))","v":0},null,{"$f":"IF('1 KaP'!F9=1,\"(Regelbest.)\",\"(Pauschalier.)\")","v":"(Pauschalier.)"},"Ausgaben",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!I8*100)","v":5.5},null,{"$f":"IF('1 KaP'!J9=1,\"(Regelbest.)\",\"(Pauschalier.)\")","v":"(Pauschalier.)"},"Ausgaben",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!M8*100)","v":5.5},"% Forst",null,null,{"$f":"IF(I5<>\"Pauschal.\",0,IF(AND(H103<>0,SUM(H43)=0),\"\",\"net =>brut\"))","v":"net =>brut"},{"$f":"IF(L5<>\"Pauschal.\",0,IF(AND(K103<>0,SUM(K43)=0),\"\",\"net =>brut\"))","v":"net =>brut"},{"$f":"IF(O5<>\"Pauschal.\",0,IF(AND(N103<>0,SUM(N43)=0),\"\",\"net =>brut\"))","v":"net =>brut"}]
[null,null,null,null,null,null,"BMELV-Code ","Euro","keine Umr.",{"$f":"IF(I6=\"keine Umr.\",0,7)","v":0},"Euro","keine Umr.",{"$f":"IF(L6=\"keine Umr.\",0,7)","v":0},"Euro","keine Umr.",{"$f":"IF(O6=\"keine Umr.\",0,7)","v":0},null,"Euro","Euro",{"$f":"IF('1 KaP'!F9=1,0,'1 KaP'!G8*100)","v":7},null,"Euro","Euro",{"$f":"IF('1 KaP'!J9=1,0,'1 KaP'!K8*100)","v":7},"% Kauf ldw. Produkte",null,null,{"$f":"IF(I5=\"Pauschal.\",0,IF(H95>0,0,\"reg =>pausch\"))","v":0},{"$f":"IF(L5=\"Pauschal.\",0,IF(K95>0,0,\"reg =>pausch\"))","v":0},{"$f":"IF(O5=\"Pauschal.\",0,IF(N95>0,0,\"reg =>pausch\"))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wahl = 3"]
[1," Getreide incl. Körnermais",null,null,null,null,"2001...2017",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H8*J8%,IF(I6=\"brut =>net\",-H8/(1+J8%)*J8%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K8*M8%,IF(L6=\"brut =>net\",-K8/(1+M8%)*M8%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N8*P8%,IF(O6=\"brut =>net\",-N8/(1+P8%)*P8%,0))","v":0},{"$f":"P4","v":0},null,{"$f":"'9 G-N-P'!Q8","v":0},{"$f":"R8/(1+T8/100)*T8/100","v":0},{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R8","v":0},{"$f":"V8/(1+X8/100)*X8/100","v":0},{"$f":"X4","v":9}]
[{"$f":"A8+1","v":2}," Sonst. Pflanzenproduktion",null,null,null,null,"2099 ohne Z. 1",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H9*J9%,IF(I6=\"brut =>net\",-H9/(1+J9%)*J9%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K9*M9%,IF(L6=\"brut =>net\",-K9/(1+M9%)*M9%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N9*P9%,IF(O6=\"brut =>net\",-N9/(1+P9%)*P9%,0))","v":0},{"$f":"P4","v":0}," Dieses Blatt erlaubt folgende Umrechnungen:",{"$f":"'9 G-N-P'!Q9","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R9","v":0},0,{"$f":"X4","v":9}]
[3,null,"Kuhmilch",null,null,null,"2127, 2128",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H10*J10%,IF(I6=\"brut =>net\",-H10/(1+J10%)*J10%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K10*M10%,IF(L6=\"brut =>net\",-K10/(1+M10%)*M10%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N10*P10%,IF(O6=\"brut =>net\",-N10/(1+P10%)*P10%,0))","v":0},{"$f":"P4","v":0}," 1. bruttoverbuchende Pauschalierer auf nettovebuchende P.",{"$f":"'9 G-N-P'!Q10","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R10","v":0},0,{"$f":"X4","v":9},null," Dieses Blatt erlaubt für die Buchf.-WJ folgende Umrechnungen:",null,null,null,null,{"$f":"IF(AF10=0,R3-1,R3)","v":2024},{"$f":"Inhalt!C13","v":"00:00:00"}]
[4,null,"Erlöse Rindermast",null,null,null,"2110+2115+2118+(2120...2124)",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H11*J11%,IF(I6=\"brut =>net\",-H11/(1+J11%)*J11%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K11*M11%,IF(L6=\"brut =>net\",-K11/(1+M11%)*M11%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N11*P11%,IF(O6=\"brut =>net\",-N11/(1+P11%)*P11%,0))","v":0},{"$f":"P4","v":0}," 2. nettoverbuchende Pauschalierer auf bruttoverbuchende P.",{"$f":"'9 G-N-P'!Q11","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R11","v":0},0,{"$f":"X4","v":9},null," 1. bruttoverbuchende Pauschalierer auf nettovebuchende P.",null,null,null,{"$f":"CONCATENATE(AE12,AF11,AG11)","v":"2023/24"},{"$f":"IF(Inhalt!C13=0,AE10,YEAR(AF10))","v":2024},"/",{"$f":"RIGHT(AE11,2)","v":"24"}]
[5,null,"Erlöse sonst. Rindvieh",null,null,null,"2129 ohne Z. 3+4",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H12*J12%,IF(I6=\"brut =>net\",-H12/(1+J12%)*J12%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K12*M12%,IF(L6=\"brut =>net\",-K12/(1+M12%)*M12%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N12*P12%,IF(O6=\"brut =>net\",-N12/(1+P12%)*P12%,0))","v":0},{"$f":"P4","v":0},null,{"$f":"'9 G-N-P'!Q12","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R12","v":0},0,{"$f":"X4","v":9},null," 2. nettoverbuchende Pauschalierer auf bruttoverbuchende P.",null,null,null,{"$f":"CONCATENATE(AE13,AF12,AG12)","v":"2022/23"},{"$f":"AE11-1","v":2023},"/",{"$f":"RIGHT(AE12,2)","v":"23"}]
[6,null,"Erlöse Ferkel",null,null,null,"2130, 2131",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H13*J13%,IF(I6=\"brut =>net\",-H13/(1+J13%)*J13%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K13*M13%,IF(L6=\"brut =>net\",-K13/(1+M13%)*M13%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N13*P13%,IF(O6=\"brut =>net\",-N13/(1+P13%)*P13%,0))","v":0},{"$f":"P4","v":0}," Ferner kann simuliert werden: Wie groß wäre der ",{"$f":"'9 G-N-P'!Q13","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R13","v":0},0,{"$f":"X4","v":9},null,null,null,null,null,{"$f":"CONCATENATE(AE14,AF13,AG13)","v":"2021/22"},{"$f":"AE12-1","v":2022},"/",{"$f":"RIGHT(AE13,2)","v":"22"}]
[7,null,"Erlöse sonst. Schweineproduktion",null,null,null,"2139 ohne Z. 6",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H14*J14%,IF(I6=\"brut =>net\",-H14/(1+J14%)*J14%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K14*M14%,IF(L6=\"brut =>net\",-K14/(1+M14%)*M14%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N14*P14%,IF(O6=\"brut =>net\",-N14/(1+P14%)*P14%,0))","v":0},{"$f":"P4","v":0}," Pauschalierungsvorteil für einen Regelbesteurer, ",{"$f":"'9 G-N-P'!Q14","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R14","v":0},0,{"$f":"X4","v":9},null," Zu 2: Beim nettoverbuchenden Pauschalierer wird die ",null,null,null,{"$f":"CONCATENATE(AE15,AF14,AG14)","v":""},{"$f":"AE13-1","v":2021}]
[8," Sonst. Tierproduktion",null,null,null,null,"2199 ohne Z. 3...7",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H15*J15%,IF(I6=\"brut =>net\",-H15/(1+J15%)*J15%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K15*M15%,IF(L6=\"brut =>net\",-K15/(1+M15%)*M15%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N15*P15%,IF(O6=\"brut =>net\",-N15/(1+P15%)*P15%,0))","v":0},{"$f":"P4","v":0}," wenn er (wieder) zur Pauschalierung überginge?",{"$f":"'9 G-N-P'!Q15","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R15","v":0},0,{"$f":"X4","v":9},null," zeitraumzugehörige MwSt  aus den Zeilen 36 und 82 auf "]
[9," Obstbau",null,null,null,null,2209,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H16*J16%,IF(I6=\"brut =>net\",-H16/(1+J16%)*J16%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K16*M16%,IF(L6=\"brut =>net\",-K16/(1+M16%)*M16%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N16*P16%,IF(O6=\"brut =>net\",-N16/(1+P16%)*P16%,0))","v":0},{"$f":"P4","v":0},null,{"$f":"'9 G-N-P'!Q16","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R16","v":0},0,{"$f":"X4","v":9},null," die Ertrags- und Aufwands-Posititionen aufgeteilt - damit "]
[10," Gartenbau",null,null,null,null,2269,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H17*J17%,IF(I6=\"brut =>net\",-H17/(1+J17%)*J17%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K17*M17%,IF(L6=\"brut =>net\",-K17/(1+M17%)*M17%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N17*P17%,IF(O6=\"brut =>net\",-N17/(1+P17%)*P17%,0))","v":0},{"$f":"P4","v":0}," Zu 2: Beim nettoverbuchenden Pauschalierer wird die ",{"$f":"'9 G-N-P'!Q17","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R17","v":0},0,{"$f":"X4","v":9},null," der Betrieb mit \"bruttoverbuchenden Pauschalierern\" vergleichbar ist."]
[11," Weinbau ",null,null,null,null,2299,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H18*J18%,IF(I6=\"brut =>net\",-H18/(1+J18%)*J18%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K18*M18%,IF(L6=\"brut =>net\",-K18/(1+M18%)*M18%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N18*P18%,IF(O6=\"brut =>net\",-N18/(1+P18%)*P18%,0))","v":0},{"$f":"P3","v":0}," zeitraumzugehörige MwSt  in den Zeilen 36 und 82 auf ",{"$f":"'9 G-N-P'!Q18","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R18","v":0},0,{"$f":"X3","v":19}]
[12," Forst",null,null,null,null,2309,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H19*J19%,IF(I6=\"brut =>net\",-H19/(1+J19%)*J19%,0))","v":0},{"$f":"J5","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K19*M19%,IF(L6=\"brut =>net\",-K19/(1+M19%)*M19%,0))","v":0},{"$f":"M5","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N19*P19%,IF(O6=\"brut =>net\",-N19/(1+P19%)*P19%,0))","v":0},{"$f":"P5","v":0}," die Ertrags- und Aufwands-Posititionen aufgeteilt - damit ",{"$f":"'9 G-N-P'!Q19","v":0},0,{"$f":"T5","v":5.5},null,{"$f":"'9 G-N-P'!R19","v":0},0,{"$f":"X5","v":5.5},null," Zu 1: Umgekehrt wird beim \"bruttoverbuchenden Pauschalierer\" "]
[13," Lohnarbeit, Maschinenmiete",null,null,null,null,2332,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H20*J20%,IF(I6=\"brut =>net\",-H20/(1+J20%)*J20%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K20*M20%,IF(L6=\"brut =>net\",-K20/(1+M20%)*M20%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N20*P20%,IF(O6=\"brut =>net\",-N20/(1+P20%)*P20%,0))","v":0},null," der Betrieb mit \"bruttoverbuchenden Pauschalierern\" vergleichbar ist.",{"$f":"'9 G-N-P'!Q20","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R20","v":0},0,{"$f":"X4","v":9},null," die MwSt in einer Ertragszeile (Z. 36) und einer Aufwandszeile (Z. 82) "]
[14," Fremdenverkehr",null,null,null,null,2333,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H21*J21%,IF(I6=\"brut =>net\",-H21/(1+J21%)*J21%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K21*M21%,IF(L6=\"brut =>net\",-K21/(1+M21%)*M21%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N21*P21%,IF(O6=\"brut =>net\",-N21/(1+P21%)*P21%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q21","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R21","v":0},0,{"$f":"X3","v":19},null," zusammengefasst, damit der Betrieb mit  \"nettoverbuchenden "]
[15," Landschaftspflege",null,null,null,null,2335,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H22*J22%,IF(I6=\"brut =>net\",-H22/(1+J22%)*J22%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K22*M22%,IF(L6=\"brut =>net\",-K22/(1+M22%)*M22%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N22*P22%,IF(O6=\"brut =>net\",-N22/(1+P22%)*P22%,0))","v":0},{"$f":"P4","v":0}," Zu 1: Umgekehrt wird beim \"bruttoverbuchenden Pauschalierer\" ",{"$f":"'9 G-N-P'!Q22","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R22","v":0},0,{"$f":"X4","v":9},null," Pauschalierern vergleichbar wird."]
[16," Sonst. Handel, Dienstleist., Nebenbetriebe",null,null,null,null,"2337 ohne Z.13...15",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H23*J23%,IF(I6=\"brut =>net\",-H23/(1+J23%)*J23%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K23*M23%,IF(L6=\"brut =>net\",-K23/(1+M23%)*M23%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N23*P23%,IF(O6=\"brut =>net\",-N23/(1+P23%)*P23%,0))","v":0},null," die MwSt in einer Ertragszeile (Z. 36) und einer Aufwandszeile (Z. 82) ",{"$f":"'9 G-N-P'!Q23","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R23","v":0},0,{"$f":"X4","v":9}]
[17," Sonstiges, z.B. Skonti, Rabatte",null,null,null,null,"2319, 2338",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H24*J24%,IF(I6=\"brut =>net\",-H24/(1+J24%)*J24%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K24*M24%,IF(L6=\"brut =>net\",-K24/(1+M24%)*M24%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N24*P24%,IF(O6=\"brut =>net\",-N24/(1+P24%)*P24%,0))","v":0},null," zusammengefasst, damit der Betrieb mit  \"nettoverbuchenden ",{"$f":"'9 G-N-P'!Q24","v":0},null,null,null,{"$f":"'9 G-N-P'!R24","v":0},null,null,null," Voraussichtlich werden die Betriebsvergleiche im Testbetriebsnetz "]
[18," Umsatzerlöse gesamt",null,null,null,null,2339,{"$f":"SUM(H8:H24)","v":0},null,null,{"$f":"SUM(K8:K24)","v":0},null,null,{"$f":"SUM(N8:N24)","v":0},null,null," Pauschalierern vergleichbar wird.",{"$f":"'9 G-N-P'!Q25","v":0},{"$f":"SUM(S8:S24)","v":0},null,null,{"$f":"'9 G-N-P'!R25","v":0},{"$f":"SUM(W8:W24)","v":0},null,null," nach dem WJ 2006 / 07 auf \"Nettoverbuchung\" umgestellt."]
[19," Erhöhung / Verminderung Feldinventar",null,null,null,null,2340,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q26","v":0},null,null,null,{"$f":"'9 G-N-P'!R26","v":0}]
[20," Erhöh./ Vermind. Bestand fertige/ unfert. Erzeugnisse",null,null,null,null,"2341, 2342",null,null,null,null,null,null,null,null,null," Voraussichtlich werden die Betriebsvergleiche im Testbetriebsnetz ",{"$f":"'9 G-N-P'!Q27","v":0},null,null,null,{"$f":"'9 G-N-P'!R27","v":0},null,null,null,"Zu 2 Bearbeitungshinweis:"]
[21," Erhöhung / Verminderung Bestand an Tieren",null,null,null,null,2348,null,null,null,null,null,null,null,null,null," nach dem WJ 2006 / 07 auf \"Nettoverbuchung\" umgestellt.",{"$f":"'9 G-N-P'!Q28","v":0},null,null,null,{"$f":"'9 G-N-P'!R28","v":0},null,null,null,"Die Aufteilung der MwSt ist erst dann vollständig, wenn"]
[22," Sonst. aktivierte Eigenleistungen",null,null,null,null,2349,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q29","v":0},null,null,null,{"$f":"'9 G-N-P'!R29","v":0},null,null,null,"in den Zeilen 36 bzw. 82 die beiden nebeneinander stehenden"]
[23," Zulagen und Zuschüsse für Investitionen (einmalig)",null,null,null,null,"2351...2377-2360...2362",0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q30","v":0},null,null,null,{"$f":"'9 G-N-P'!R30","v":0},null,null,null,"Beträge gleich hoch sind (es sei denn, wg. Pensionspferde, "]
[24," Gasölbeihilfe / Agrardieselerstattung",null,null,null,null,2380,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q31","v":0},null,null,null,{"$f":"'9 G-N-P'!R31","v":0},null,null,null,"Brennerei u.ä. ist z.T. Pflicht zur Regelbesteuerung."]
[25," Zinsverbilligung",null,null,null,null,"2381 bis 2383",0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q32","v":0},null,null,null,{"$f":"'9 G-N-P'!R32","v":0}]
[26," Lohnkostenzuschüsse, Zuschuss Sozialversicherung",null,null,null,null,"2384, 2385",0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q33","v":0},null,null,null,{"$f":"'9 G-N-P'!R33","v":0}]
[27,"Betriebsprämie inkl. Greening",null,null,null,null,"2446, 2361, 2362",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q34","v":0},null,null,null,{"$f":"'9 G-N-P'!R34","v":0}]
[28,"Junglandwirteprämie",null,null,null,null,2360,0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q35","v":0},null,null,null,{"$f":"'9 G-N-P'!R35","v":0}]
[29," Ausgleichszulage",null,null,null,null,2440,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q36","v":0},null,null,null,{"$f":"'9 G-N-P'!R36","v":0}]
[30," Zuschüsse Umweltmaßnahmen",null,null,null,null,"2443...2445",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q37","v":0},null,null,null,{"$f":"'9 G-N-P'!R37","v":0}]
[31,"Sonstige Zulagen und Zuschüsse",null,null,null,null,"2449 - Z. 23...30",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q38","v":0},null,null,null,{"$f":"'9 G-N-P'!R38","v":0}]
[32," Zulagen und Zuschüsse gesamt",null,null,null,null,2449,{"$f":"SUM(H30:H38)","v":0},null,null,{"$f":"SUM(K30:K38)","v":0},null,null,{"$f":"SUM(N30:N38)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q39","v":0},null,null,null,{"$f":"'9 G-N-P'!R39","v":0}]
[33," Pacht- und Mieterträge",null,null,null,null,"2325, 2326",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H40*J40%,IF(I6=\"brut =>net\",-H40/(1+J40%)*J40%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K40*M40%,IF(L6=\"brut =>net\",-K40/(1+M40%)*M40%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N40*P40%,IF(O6=\"brut =>net\",-N40/(1+P40%)*P40%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q40","v":0},{"$f":"R40/(1+T40/100)*T40/100","v":0},null,null,{"$f":"'9 G-N-P'!R40","v":0},{"$f":"V40/(1+X40/100)*X40/100","v":0}]
[34," Auflös. Investitionszuschuss-SoPo, zeitraumzugehörig",null,null,null,null,2452,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H41*J41%,IF(I6=\"brut =>net\",-H41/(1+J41%)*J41%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K41*M41%,IF(L6=\"brut =>net\",-K41/(1+M41%)*M41%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N41*P41%,IF(O6=\"brut =>net\",-N41/(1+P41%)*P41%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q41","v":0},null,null,null,{"$f":"'9 G-N-P'!R41","v":0}]
[{"$f":"A41+1","v":35}," Privatanteile (meist Pkw)",null,null,null,null,2455,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H42*J42%,IF(I6=\"brut =>net\",-H42/(1+J42%)*J42%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K42*M42%,IF(L6=\"brut =>net\",-K42/(1+M42%)*M42%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N42*P42%,IF(O6=\"brut =>net\",-N42/(1+P42%)*P42%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q42","v":0},null,null,null,{"$f":"'9 G-N-P'!R42","v":0}]
[36," Umsatzsteuer (MwSt) zeitraumzugehörig",null,null,null,null,2327,null,{"$f":"IF(I6=\"net =>brut\",-SUM(I8:I42,I44),IF(I6=\"brut =>net\",-SUM(I8:I42,I44),0))","v":0},null,null,{"$f":"IF(L6=\"net =>brut\",-SUM(L8:L42,L44),IF(L6=\"brut =>net\",-SUM(L8:L42,L44),0))","v":0},null,null,{"$f":"IF(O6=\"net =>brut\",-SUM(O8:O42,O44),IF(O6=\"brut =>net\",-SUM(O8:O42,O44),0))","v":0},null,null,{"$f":"'9 G-N-P'!Q43","v":0},null,null,null,{"$f":"'9 G-N-P'!R43","v":0}]
[37," Sonstiger Betriebsertrag (z.B. Entschädigungen)",null,null,null,null,"2453, 2454, 2457, 2458",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H44*J44%,IF(I6=\"brut =>net\",-H44/(1+J44%)*J44%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K44*M44%,IF(L6=\"brut =>net\",-K44/(1+M44%)*M44%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N44*P44%,IF(O6=\"brut =>net\",-N44/(1+P44%)*P44%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q44","v":0},{"$f":"R44/(1+T44/100)*T44/100","v":0},{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R44","v":0},{"$f":"V44/(1+X44/100)*X44/100","v":0},{"$f":"X4","v":9}]
[38,"Zeitraum-","Erlöse aus Anlagenabgang (z.B.Masch'verk.)",null,null,null,"2460 bis 2489",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H45*J45%,IF(I6=\"brut =>net\",-H45/(1+J45%)*J45%,0))","v":0},{"$f":"J4","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K45*M45%,IF(L6=\"brut =>net\",-K45/(1+M45%)*M45%,0))","v":0},{"$f":"M4","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N45*P45%,IF(O6=\"brut =>net\",-N45/(1+P45%)*P45%,0))","v":0},{"$f":"P4","v":0},null,{"$f":"'9 G-N-P'!Q45","v":0},{"$f":"R45/(1+T45/100)*T45/100","v":0},{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R45","v":0},{"$f":"V45/(1+X45/100)*X45/100","v":0},{"$f":"X4","v":9}]
[39,"fremde","Auflös.So'po m.Rückl'ant.(z.B.Tierumbewert.)",null,null,null,"2492 bis 2494",0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q46","v":0},null,null,null,{"$f":"'9 G-N-P'!R46","v":0}]
[40,"Erträge","Sonst. zeitraumfremde Erträge ",null,null,null,"2495, 2496",0,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q47","v":0},null,null,null,{"$f":"'9 G-N-P'!R47","v":0}]
[41," Sonstige betriebliche Erträge ges.",null,null,null,null,2498,{"$f":"SUM(H39:H47)","v":0},null,null,{"$f":"SUM(K39:K47)","v":0},null,null,{"$f":"SUM(N39:N47)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q48","v":0},null,null,null,{"$f":"'9 G-N-P'!R48","v":0}]
[42,null,"Einnahmen Mehrwertsteuer",null,null,null,null,null,{"$f":"IF(SUM(H43)>0,H43,IF(I6=\"net =>brut\",I43,IF(I6=\"brut =>net\",I43,SUM(I8:I42,I44))))","v":0},null,null,{"$f":"IF(SUM(K43)>0,K43,IF(L6=\"net =>brut\",L43,IF(L6=\"brut =>net\",L43,SUM(L8:L42,L44))))","v":0},null,null,{"$f":"IF(SUM(N43)>0,N43,IF(O6=\"net =>brut\",O43,IF(O6=\"brut =>net\",O43,SUM(O8:O42,O44))))","v":0},null,null,{"$f":"'9 G-N-P'!Q49","v":0},{"$f":"SUM(S25:S48)","v":0},null,null,{"$f":"'9 G-N-P'!R49","v":0},{"$f":"SUM(W25:W48)","v":0}," MwSt-Einnahmen"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I6=\"net =>brut\",H50*J50%,IF(I6=\"brut =>net\",-H50/(1+J50%)*J50%,0))","v":0},null,null,{"$f":"IF(L6=\"net =>brut\",K50*M50%,IF(L6=\"brut =>net\",-K50/(1+M50%)*M50%,0))","v":0},null,null,{"$f":"IF(O6=\"net =>brut\",N50*P50%,IF(O6=\"brut =>net\",-N50/(1+P50%)*P50%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q50","v":0},null,null,null,{"$f":"'9 G-N-P'!R50","v":0}]
[{"$f":"A49+1","v":43}," Saatgut",null,null,null,null,2509,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H51*J51%,IF(I6=\"brut =>net\",-H51/(1+J51%)*J51%,0))","v":0},{"$f":"J6","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K51*M51%,IF(L6=\"brut =>net\",-K51/(1+M51%)*M51%,0))","v":0},{"$f":"M6","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N51*P51%,IF(O6=\"brut =>net\",-N51/(1+P51%)*P51%,0))","v":0},{"$f":"P6","v":0},null,{"$f":"'9 G-N-P'!Q51","v":0},{"$f":"R51/(1+T51/100)*T51/100","v":0},{"$f":"T6","v":7},null,{"$f":"'9 G-N-P'!R51","v":0},{"$f":"V51/(1+X51/100)*X51/100","v":0},{"$f":"X6","v":7}]
[{"$f":"A51+1","v":44}," Düngemittel",null,null,null,null,2539,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H52*J52%,IF(I6=\"brut =>net\",-H52/(1+J52%)*J52%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K52*M52%,IF(L6=\"brut =>net\",-K52/(1+M52%)*M52%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N52*P52%,IF(O6=\"brut =>net\",-N52/(1+P52%)*P52%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q52","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R52","v":0},0,{"$f":"X3","v":19}]
[45," Pflanzenschutz",null,null,null,null,2559,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H53*J53%,IF(I6=\"brut =>net\",-H53/(1+J53%)*J53%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K53*M53%,IF(L6=\"brut =>net\",-K53/(1+M53%)*M53%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N53*P53%,IF(O6=\"brut =>net\",-N53/(1+P53%)*P53%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q53","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R53","v":0},0,{"$f":"X3","v":19}]
[46," Sonst. Aufwand Pflanzenproduktion",null,null,null,null,2597,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H54*J54%,IF(I6=\"brut =>net\",-H54/(1+J54%)*J54%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K54*M54%,IF(L6=\"brut =>net\",-K54/(1+M54%)*M54%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N54*P54%,IF(O6=\"brut =>net\",-N54/(1+P54%)*P54%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q54","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R54","v":0},0,{"$f":"X3","v":19}]
[47,null,"Tierkauf",null,null,null,"2600...2697",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H55*J55%,IF(I6=\"brut =>net\",-H55/(1+J55%)*J55%,0))","v":0},{"$f":"J6","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K55*M55%,IF(L6=\"brut =>net\",-K55/(1+M55%)*M55%,0))","v":0},{"$f":"M6","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N55*P55%,IF(O6=\"brut =>net\",-N55/(1+P55%)*P55%,0))","v":0},{"$f":"P6","v":0},null,{"$f":"'9 G-N-P'!Q55","v":0},0,{"$f":"T6","v":7},null,{"$f":"'9 G-N-P'!R55","v":0},0,{"$f":"X6","v":7}]
[48,null,"Zukauffutter",null,null,null,"2701...2718",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H56*J56%,IF(I6=\"brut =>net\",-H56/(1+J56%)*J56%,0))","v":0},{"$f":"J6","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K56*M56%,IF(L6=\"brut =>net\",-K56/(1+M56%)*M56%,0))","v":0},{"$f":"M6","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N56*P56%,IF(O6=\"brut =>net\",-N56/(1+P56%)*P56%,0))","v":0},{"$f":"P6","v":0},null,{"$f":"'9 G-N-P'!Q56","v":0},0,{"$f":"T6","v":7},null,{"$f":"'9 G-N-P'!R56","v":0},0,{"$f":"X6","v":7}]
[49,null,"Tierarzt, Besamung",null,null,null,"2720, 2721",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H57*J57%,IF(I6=\"brut =>net\",-H57/(1+J57%)*J57%,0))","v":0},{"$f":"(J3*4+J6)/5","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K57*M57%,IF(L6=\"brut =>net\",-K57/(1+M57%)*M57%,0))","v":0},{"$f":"(M3*4+M6)/5","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N57*P57%,IF(O6=\"brut =>net\",-N57/(1+P57%)*P57%,0))","v":0},{"$f":"(P3*4+P6)/5","v":0},null,{"$f":"'9 G-N-P'!Q57","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R57","v":0},0,{"$f":"X3","v":19}]
[50,null,"Sonst. Materialaufwand Tiere",null,null,null,2726,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H58*J58%,IF(I6=\"brut =>net\",-H58/(1+J58%)*J58%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K58*M58%,IF(L6=\"brut =>net\",-K58/(1+M58%)*M58%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N58*P58%,IF(O6=\"brut =>net\",-N58/(1+P58%)*P58%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q58","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R58","v":0},0,{"$f":"X3","v":19}]
[51,null,"So. bezogene Leistungen für Tierproduktion",null,null,null,2728,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H59*J59%,IF(I6=\"brut =>net\",-H59/(1+J59%)*J59%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K59*M59%,IF(L6=\"brut =>net\",-K59/(1+M59%)*M59%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N59*P59%,IF(O6=\"brut =>net\",-N59/(1+P59%)*P59%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q59","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R59","v":0},0,{"$f":"X3","v":19}]
[52," Forst, Kellerei",null,null,null,null,"2739, 2749",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H60*J60%,IF(I6=\"brut =>net\",-H60/(1+J60%)*J60%,0))","v":0},{"$f":"(J3+J5+J6)/3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K60*M60%,IF(L6=\"brut =>net\",-K60/(1+M60%)*M60%,0))","v":0},{"$f":"(M3+M5+M6)/3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N60*P60%,IF(O6=\"brut =>net\",-N60/(1+P60%)*P60%,0))","v":0},{"$f":"(P3+P5+P6)/3","v":0},null,{"$f":"'9 G-N-P'!Q60","v":0},0,{"$f":"T6","v":7},null,{"$f":"'9 G-N-P'!R60","v":0},0,{"$f":"X6","v":7}]
[53," Handel, Dienstleistungen, Nebenbetriebe",null,null,null,null,2769,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H61*J61%,IF(I6=\"brut =>net\",-H61/(1+J61%)*J61%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K61*M61%,IF(L6=\"brut =>net\",-K61/(1+M61%)*M61%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N61*P61%,IF(O6=\"brut =>net\",-N61/(1+P61%)*P61%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q61","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R61","v":0},0,{"$f":"X3","v":19}]
[54,null,"Heizmaterial, Strom",null,null,null,"2770, 2771",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H62*J62%,IF(I6=\"brut =>net\",-H62/(1+J62%)*J62%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K62*M62%,IF(L6=\"brut =>net\",-K62/(1+M62%)*M62%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N62*P62%,IF(O6=\"brut =>net\",-N62/(1+P62%)*P62%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q62","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R62","v":0},0,{"$f":"X3","v":19}]
[55,null,"Wasser, Abwasser",null,null,null,2772,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H63*J63%,IF(I6=\"brut =>net\",-H63/(1+J63%)*J63%,0))","v":0},{"$f":"J6","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K63*M63%,IF(L6=\"brut =>net\",-K63/(1+M63%)*M63%,0))","v":0},{"$f":"M6","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N63*P63%,IF(O6=\"brut =>net\",-N63/(1+P63%)*P63%,0))","v":0},{"$f":"P6","v":0},null,{"$f":"'9 G-N-P'!Q63","v":0},0,{"$f":"T6","v":7},null,{"$f":"'9 G-N-P'!R63","v":0},0,{"$f":"X6","v":7}]
[56,null,"Treib- und Schmierstoffe",null,null,null,"2773, 2774",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H64*J64%,IF(I6=\"brut =>net\",-H64/(1+J64%)*J64%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K64*M64%,IF(L6=\"brut =>net\",-K64/(1+M64%)*M64%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N64*P64%,IF(O6=\"brut =>net\",-N64/(1+P64%)*P64%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q64","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R64","v":0},0,{"$f":"X3","v":19}]
[57," Lohnarbeit, Maschinenmiete",null,null,null,null,2782,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H65*J65%,IF(I6=\"brut =>net\",-H65/(1+J65%)*J65%,0))","v":0},{"$f":"(J3+J4)/2","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K65*M65%,IF(L6=\"brut =>net\",-K65/(1+M65%)*M65%,0))","v":0},{"$f":"(M3+M4)/2","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N65*P65%,IF(O6=\"brut =>net\",-N65/(1+P65%)*P65%,0))","v":0},{"$f":"(P3+P4)/2","v":0},null,{"$f":"'9 G-N-P'!Q65","v":0},0,{"$f":"T4","v":9},null,{"$f":"'9 G-N-P'!R65","v":0},0,{"$f":"X4","v":9}]
[58," Verpackung, sonstiges Material",null,null,null,null,"2780...2784 ohne 2782, 2786",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H66*J66%,IF(I6=\"brut =>net\",-H66/(1+J66%)*J66%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K66*M66%,IF(L6=\"brut =>net\",-K66/(1+M66%)*M66%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N66*P66%,IF(O6=\"brut =>net\",-N66/(1+P66%)*P66%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q66","v":0},0,{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R66","v":0},0,{"$f":"X3","v":19}]
[59," Minder. Roh-, Hilfs-, Betriebsstoffe (RHB) u. Waren",null,null,null,null,"2787, 2788",0,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H67*J67%,IF(I6=\"brut =>net\",-H67/(1+J67%)*J67%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K67*M67%,IF(L6=\"brut =>net\",-K67/(1+M67%)*M67%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N67*P67%,IF(O6=\"brut =>net\",-N67/(1+P67%)*P67%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q67","v":0},null,null,null,{"$f":"'9 G-N-P'!R67","v":0}]
[60," \"Materialaufwand\" gesamt",null,null,null,null,2789,{"$f":"SUM(H51:H67)","v":0},null,null,{"$f":"SUM(K51:K67)","v":0},null,null,{"$f":"SUM(N51:N67)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q68","v":0},{"$f":"SUM(S51:S67)","v":0},null,null,{"$f":"'9 G-N-P'!R68","v":0},{"$f":"SUM(W51:W67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q69","v":0},null,null,null,{"$f":"'9 G-N-P'!R69","v":0}]
[{"$f":"A68+1","v":61}," Lohnaufwand",null,"Löhne",null,null,"2790, 2791",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q70","v":0},null,null,null,{"$f":"'9 G-N-P'!R70","v":0}]
[{"$f":"A70+1","v":62},null,null,"Sozialabgaben",null,null,"2792...2794",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H71*J71%,IF(I6=\"brut =>net\",-H71/(1+J71%)*J71%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K71*M71%,IF(L6=\"brut =>net\",-K71/(1+M71%)*M71%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N71*P71%,IF(O6=\"brut =>net\",-N71/(1+P71%)*P71%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q71","v":0},null,null,null,{"$f":"'9 G-N-P'!R71","v":0}]
[63," Betriebl. Unfallversicherung (Berufsgenossenschaft)",null,null,null,null,2798,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q72","v":0},null,null,null,{"$f":"'9 G-N-P'!R72","v":0}]
[64," AfA:","Immatriell. Vermögen (Lieferrechte, ZA)",null,null,null,3019]
[65," Wirtschaftsgebäude, bauliche Anlagen, Bodenverbess.  ",null,null,null,null,"3022...3026"]
[66," Betriebsvorrichtungen",null,null,null,null,"3030, 3032...3034"]
[67," Maschinen, Pkw, Fuhrpark, Betr.-, Geschäftsausstattung",null,null,null,null,"3031,3035...3037, 3049"]
[68," Dauerkulturen",null,null,null,null,"3069, 3076"]
[69," Außerplanmäßige Abschreibungen",null,null,null,null,"2802...2808",0,null,null,0]
[70," Abschreibungen ges.",null,null,null,null,2809,{"$f":"SUM(H73:H78)","v":0},null,null,{"$f":"SUM(K73:K78)","v":0},null,null,{"$f":"SUM(N73:N78)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q79","v":0},null,null,null,{"$f":"'9 G-N-P'!R79","v":0}]
[71," Unterhalt ","Wirtschaftsgebäude, baul. Anl., Bodenverb.",null,null,null,"2810...2814",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H80*J80%,IF(I6=\"brut =>net\",-H80/(1+J80%)*J80%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K80*M80%,IF(L6=\"brut =>net\",-K80/(1+M80%)*M80%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N80*P80%,IF(O6=\"brut =>net\",-N80/(1+P80%)*P80%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q80","v":0},{"$f":"R80/(1+T80/100)*T80/100","v":0},{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R80","v":0},{"$f":"V80/(1+X80/100)*X80/100","v":0},{"$f":"X3","v":19}]
[72," ","Betriebsvorrichtungen ",null,null,null,"2816, 2818",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H81*J81%,IF(I6=\"brut =>net\",-H81/(1+J81%)*J81%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K81*M81%,IF(L6=\"brut =>net\",-K81/(1+M81%)*M81%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N81*P81%,IF(O6=\"brut =>net\",-N81/(1+P81%)*P81%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q81","v":0},{"$f":"R81/(1+T81/100)*T81/100","v":0},{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R81","v":0},{"$f":"V81/(1+X81/100)*X81/100","v":0},{"$f":"X3","v":19}]
[73," ","Maschinen, Pkw, sonst. Unterhalt",null,null,null,"2817, 2821...2827",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H82*J82%,IF(I6=\"brut =>net\",-H82/(1+J82%)*J82%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K82*M82%,IF(L6=\"brut =>net\",-K82/(1+M82%)*M82%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N82*P82%,IF(O6=\"brut =>net\",-N82/(1+P82%)*P82%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q82","v":0},{"$f":"R82/(1+T82/100)*T82/100","v":0},{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R82","v":0},{"$f":"V82/(1+X82/100)*X82/100","v":0},{"$f":"X3","v":19}]
[74,null,"Dauerkulturen",null,null,null,2828,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H83*J83%,IF(I6=\"brut =>net\",-H83/(1+J83%)*J83%,0))","v":0},{"$f":"(J3+J6)/2","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K83*M83%,IF(L6=\"brut =>net\",-K83/(1+M83%)*M83%,0))","v":0},{"$f":"(M3+M6)/2","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N83*P83%,IF(O6=\"brut =>net\",-N83/(1+P83%)*P83%,0))","v":0},{"$f":"(P3+P6)/2","v":0},null,{"$f":"'9 G-N-P'!Q83","v":0},{"$f":"R83/(1+T83/100)*T83/100","v":0},{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R83","v":0},{"$f":"V83/(1+X83/100)*X83/100","v":0},{"$f":"X3","v":19}]
[75," Hagel-, Tier-, Waldschadensversicherung",null,null,null,null,"2833, 2834, 2835",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q84","v":0},null,null,null,{"$f":"'9 G-N-P'!R84","v":0}]
[76," Allgemeine Betriebsversicherungen",null,null,null,null,"2839 ohne Z. 69",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q85","v":0},null,null,null,{"$f":"'9 G-N-P'!R85","v":0}]
[77," Pachten","für Flächen",null,null,null,2840,null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),H86*J86%,IF(I6=\"brut =>net\",-H86/(1+J86%)*J86%,0))","v":0},null,null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),K86*M86%,IF(L6=\"brut =>net\",-K86/(1+M86%)*M86%,0))","v":0},null,null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),N86*P86%,IF(O6=\"brut =>net\",-N86/(1+P86%)*P86%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q86","v":0},null,null,null,{"$f":"'9 G-N-P'!R86","v":0}]
[78,null,"für Lieferrechte (incl. Leasing)",null,null,null,2842,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q87","v":0},null,null,null,{"$f":"'9 G-N-P'!R87","v":0}]
[79,null,"Leasing Maschinen, Miete Gebäude",null,null,null,"2841, 2845",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q88","v":0},null,null,null,{"$f":"'9 G-N-P'!R88","v":0}]
[80," Wasser-, Bodenverbände, Landw.-Kammer-Umlage",null,null,null,null,"2846, 2847",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q89","v":0},null,null,null,{"$f":"'9 G-N-P'!R89","v":0}]
[81," Abgabe wegen Überliefer. Milchquote, Zuckerabgabe",null,null,null,null,"2848, 2849",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q90","v":0},null,null,null,{"$f":"'9 G-N-P'!R90","v":0}]
[82," Vorsteuer zeitraumzugehörig (vgl. Z. 36) ",null,null,null,null,"2867, 2850",null,{"$f":"IF(I6=\"net =>brut\",-SUM(I51:I90,I92),IF(I6=\"brut =>net\",-SUM(I51:I90,I92),0))","v":0},null,null,{"$f":"IF(L6=\"net =>brut\",-SUM(L51:L90,L92),IF(L6=\"brut =>net\",-SUM(L51:L90,L92),0))","v":0},null,null,{"$f":"IF(O6=\"net =>brut\",-SUM(O51:O90,O92),IF(O6=\"brut =>net\",-SUM(O51:O90,O92),0))","v":0},null,null,{"$f":"'9 G-N-P'!Q91","v":0},null,null,null,{"$f":"'9 G-N-P'!R91","v":0}]
[83," Sonst. Betriebsaufwand",null,null,null,null,"2869 ohne Z. 71...78",null,{"$f":"IF(OR(I6=\"net =>brut\",I6=\"reg =>pausch\"),(H92+'9 G-N-P'!I92)*J92%,IF(I6=\"brut =>net\",-(H92+'9 G-N-P'!I92)/(1+J92%)*J92%,0))","v":0},{"$f":"J3","v":0},null,{"$f":"IF(OR(L6=\"net =>brut\",L6=\"reg =>pausch\"),(K92+'9 G-N-P'!K92)*M92%,IF(L6=\"brut =>net\",-(K92+'9 G-N-P'!K92)/(1+M92%)*M92%,0))","v":0},{"$f":"M3","v":0},null,{"$f":"IF(OR(O6=\"net =>brut\",O6=\"reg =>pausch\"),(N92+'9 G-N-P'!M92)*P92%,IF(O6=\"brut =>net\",-(N92+'9 G-N-P'!M92)/(1+P92%)*P92%,0))","v":0},{"$f":"P3","v":0},null,{"$f":"'9 G-N-P'!Q92","v":0},{"$f":"R92/(1+T92/100)*T92/100","v":0},{"$f":"T3","v":19},null,{"$f":"'9 G-N-P'!R92","v":0},{"$f":"V92/(1+X92/100)*X92/100","v":0},{"$f":"X3","v":19}]
[84,"Zeitraum-","Buchwert Anlagenabgang (vgl. Z. 38)",null,null,null,"2870...2889",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q93","v":0},null,null,null,{"$f":"'9 G-N-P'!R93","v":0}]
[85,"fremde","Einstellungen in So'posten mit Rücklageanteil",null,null,null,2891,0,null,null,0,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q94","v":0},null,null,null,{"$f":"'9 G-N-P'!R94","v":0}]
[86,"Aufwend.","Vorsteuer zeitraumfremd (auf Investitionen)",null,null,null,2894,0,{"$f":"IF(I6<>\"reg =>pausch\",0,H110*J3/100)","v":0},{"$f":"IF(I6<>\"reg =>pausch\",0,J3)","v":0},0,{"$f":"IF(L6<>\"reg =>pausch\",0,K110*M3/100)","v":0},{"$f":"IF(L6<>\"reg =>pausch\",0,M3)","v":0},null,{"$f":"IF(O6<>\"reg =>pausch\",0,N110*P3/100)","v":0},{"$f":"IF(O6<>\"reg =>pausch\",0,P3)","v":0},null,{"$f":"'9 G-N-P'!Q95","v":0},null,null,null,{"$f":"'9 G-N-P'!R95","v":0}]
[87,"  dagegen Vorst. auf Re-Investition (= AfA, ohne AfA für Lieferrechte)",null,null,null,null,null,null,{"$f":"IF(I6=\"net =>brut\",H96*J96%,IF(I6=\"brut =>net\",-H96/(1+J96%)*J96%,0))","v":0},null,null,{"$f":"IF(L6=\"net =>brut\",K96*M96%,IF(L6=\"brut =>net\",-K96/(1+M96%)*M96%,0))","v":0},null,null,{"$f":"IF(O6=\"net =>brut\",N96*P96%,IF(O6=\"brut =>net\",-N96/(1+P96%)*P96%,0))","v":0},null,null,{"$f":"'9 G-N-P'!Q96","v":0},null,null,null,{"$f":"'9 G-N-P'!R96","v":0}]
[88,null,"Sonst. zeitraumfremde Aufwendungen ",null,null,null,"2896 ohne Z.78...81",0,null,null,0,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q97","v":0},null,null,null,{"$f":"'9 G-N-P'!R97","v":0}]
[89," Sonst. betriebl. Aufwendungen ges.",null,null,null,null,2897,{"$f":"SUM(H80:H95,H97)","v":0},null,null,{"$f":"SUM(K80:K95,K97)","v":0},null,null,{"$f":"SUM(N80:N95,N97)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q98","v":0},null,null,null,{"$f":"'9 G-N-P'!R98","v":0}]
[90," Zinserträge u.ä.",null,null,"       ( + )",null,"2900...2908",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q99","v":0},null,null,null,{"$f":"'9 G-N-P'!R99","v":0}]
[91," Zinsaufwendungen",null,null,"       ( + )",null,"2910...2914",null,null,null,null,null,null,null,null,null," MwSt -Einn. (Z. 42)",{"$f":"'9 G-N-P'!Q100","v":0},null,null,null,{"$f":"'9 G-N-P'!R100","v":0}]
[92," Außerordentliches Ergebnis ( + - )",null,null,null,null,2929,null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q101","v":0},null,null,null,{"$f":"'9 G-N-P'!R101","v":0}]
[93," Grundsteuern / sonst. Betriebssteuern",null,null,null,null,"2939, 2949",null,null,null,null,null,null,null,null,null,null,{"$f":"'9 G-N-P'!Q102","v":0},null,null,null,{"$f":"'9 G-N-P'!R102","v":0},null,null," Die Zeile \"Vorsteuer auf Investitionen\""]
[94," Gewinn  (bzw. \"Jahresüberschuß\")  lt. Buchf.",null,null,null,null,2959,{"$f":"SUM(H25:H29,H48,H99,H101)-SUM(H68,H70:H72,H79,H98,H100,H102)","v":0},null,null,{"$f":"SUM(K25:K29,K48,K99,K101)-SUM(K68,K70:K72,K79,K98,K100,K102)","v":0},null,null,{"$f":"SUM(N25:N29,N48,N99,N101)-SUM(N68,N70:N72,N79,N98,N100,N102)","v":0},null,null,null,{"$f":"'9 G-N-P'!Q104","v":0},null,null,null,{"$f":"'9 G-N-P'!R104","v":0},null,null," gilt dann im Ziel, falls der Landwirt nach "]
[95,null,"Einnahmen Mehrwertsteuer (Zeile 42)",null,null,null,null,null,{"$f":"I49","v":0},null,null,{"$f":"L49","v":0},null,null,{"$f":"O49","v":0},null,null,null,{"$f":"S49","v":0},null,null,null,{"$f":"W49","v":0},null," der Maßnahme \"wieder auf das frühere "]
[96,null,"Laufende Vorsteuer-Ausgaben",null,null,null,null,null,{"$f":"IF(SUM(H43)>0,-H91,IF(I6=\"net =>brut\",-I91,IF(I6=\"brut =>net\",-I91,-SUM(I51:I90,I92))))","v":0},null,null,{"$f":"IF(SUM(K43)>0,-K91,IF(L6=\"net =>brut\",-L91,IF(L6=\"brut =>net\",-L91,-SUM(L51:L90,L92))))","v":0},null,null,{"$f":"IF(SUM(N43)>0,-N91,IF(O6=\"net =>brut\",-O91,IF(O6=\"brut =>net\",-O91,-SUM(O51:O90,O92))))","v":0},null,null,null,{"$f":"-SUM(S68:S92)","v":0},null,null,null,{"$f":"-SUM(W68:W92)","v":0},null," Investitionsniveau\" zurückgeht:"]
[97,null,"Vorsteuer auf Investitionen (ggf. MwSt v. Z. 38 saldiert )",null,null,null,null,null,{"$f":"IF(SUM(I104:I105)=0,0,IF(I6=\"reg =>pausch\",-H110*J110%,-H95-I45))","v":0},null,null,{"$f":"IF(SUM(L104:L105)=0,0,IF(L6=\"reg =>pausch\",-K110*M110%,-K95-L45))","v":0},null,null,{"$f":"IF(SUM(O104:O105)=0,0,IF(O6=\"reg =>pausch\",-N110*P110%,-N95-O45))","v":0},null,null,null,{"$f":"-SUM('9 G-N-P'!I96,'9 G-N-P'!K96,'9 G-N-P'!M96)/'9 G-N-P'!O5","v":0},">>>",null,null,{"$f":"S106","v":0},null," falls jährl. Investitionsbetrag = AfA Ist-Betrieb !"]
[98," ","Korrektur",null,null,null,null,null,null,null,null,null,null,null,null,null,null," + - bei Änderung des Investitionsverhaltens"]
[99," Differenzbetrag  Umsatzsteuer *)",null,null,null,null,null,null,{"$f":"IF(I104+I105<>0,SUM(I104:I107),0)","v":0},null,null,{"$f":"IF(L104+L105<>0,SUM(L104:L107),0)","v":0},null,null,{"$f":"IF(O104+O105<>0,SUM(O104:O107),0)","v":0},null,null,null,{"$f":"SUM(S104:S107)","v":0},null,null,null,{"$f":"SUM(W104:W107)","v":0}]
[null,"*) negativer Differenzbetrag = Nachteil der Pauschalierung (spricht für Regelbesteuerung), positiver Differenzbetrag = Vorteil der Pauschalierung"]
[{"$f":"A108+1","v":100}," Su. Investitionen",null,null,"umsatzsteuerpflichtig ",null,null,null,null,{"$f":"J3","v":0},null,null,{"$f":"M3","v":0},null,null,{"$f":"P3","v":0}]

{"sheet":"9b Imax_I","index":14,"n_rows":100,"n_cols":120,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,"Investitionskonzept NRW"]
[]
[" Innenumsatz max.",null,null,"Max. mögl.",null," Herleitung ",null,{"$f":"D5","v":" Ist "},null,null,null,{"$f":"'6 Db_I'!L4","v":"Milchkühe"},{"$f":"'6 Db_I'!M4","v":"Zuchtfärsen"},{"$f":"'6 Db_I'!N4","v":"Mastfärsen"},{"$f":"'6 Db_I'!O4","v":"Mastbullen"},{"$f":"'6 Db_I'!P4","v":"Mutterkühe"},{"$f":"'6 Db_I'!Q4","v":"Kälber"},{"$f":"'6 Db_I'!R4","v":"Pen'pferde"},{"$f":"'6 Db_I'!S4","v":"Zuchtpferde"},{"$f":"'6 Db_I'!T4","v":"Pferde "},{"$f":"'6 Db_I'!U4","v":"Mutterschafe"},{"$f":"'6 Db_I'!V4","v":"Schafe o. Lamm"},{"$f":"'6 Db_I'!W4","v":"So. Schafe"},{"$f":"'6 Db_I'!X4","v":"Damtiere"},{"$f":"'6 Db_I'!Y4","v":"Milchziegen / Muttertiere"},{"$f":"'6 Db_I'!Z4","v":"So. Ziegen"},{"$f":"'6 Db_I'!AA4","v":0},{"$f":"'6 Db_I'!AB4","v":0},{"$f":"'6 Db_I'!AC4","v":"Zuchteber"},{"$f":"'6 Db_I'!AD4","v":"Pensionstiere"},{"$f":"'6 Db_I'!AE4","v":"So. RauFuFresser"},{"$f":"'6 Db_I'!BA4","v":"ZSauen"},{"$f":"'6 Db_I'!BB4","v":"Aufzuchtferkel"},{"$f":"'6 Db_I'!BC4","v":"MSchweine"},{"$f":"'6 Db_I'!BD4","v":"Jungsauen"},{"$f":"'6 Db_I'!BE4","v":"Jungeber"},{"$f":"'6 Db_I'!BF4","v":"So. Schweine"},{"$f":"'6 Db_I'!BG4","v":"100 Legeh."},{"$f":"'6 Db_I'!BH4","v":"100 Ma'hähn."},{"$f":"'6 Db_I'!BI4","v":"100 Jungh."},{"$f":"'6 Db_I'!BJ4","v":"100 Ma'enten"},{"$f":"'6 Db_I'!BK4","v":"100 Ma'gänse"},{"$f":"'6 Db_I'!BL4","v":"100 Ma'puten"},{"$f":"'6 Db_I'!BM4","v":"100 so.Geflügel"},{"$f":"'6 Db_I'!BN4","v":"Ma'kaninchen"},{"$f":"'6 Db_I'!BO4","v":"Zu'kaninchen"},{"$f":"'6 Db_I'!BP4","v":"Pelztiere"},{"$f":"'6 Db_I'!BQ4","v":"Bienen"},{"$f":"'6 Db_I'!BR4","v":"Fische"},{"$f":"'6 Db_I'!BU4","v":"WWeizen"},{"$f":"'6 Db_I'!BV4","v":"SWeizen"},{"$f":"'6 Db_I'!BW4","v":"Durum"},{"$f":"'6 Db_I'!BX4","v":"Roggen"},{"$f":"'6 Db_I'!BY4","v":"WGerste"},{"$f":"'6 Db_I'!BZ4","v":"SGerste"},{"$f":"'6 Db_I'!CA4","v":"Hafer"},{"$f":"'6 Db_I'!CB4","v":"Triticale"},{"$f":"'6 Db_I'!CC4","v":"Menggetr."},{"$f":"'6 Db_I'!CD4","v":"Körnermais"},{"$f":"'6 Db_I'!CE4","v":"CCM"},{"$f":"'6 Db_I'!CF4","v":"Ackerbohnen"},{"$f":"'6 Db_I'!CG4","v":"Erbsen"},{"$f":"'6 Db_I'!CH4","v":"WRaps"},{"$f":"'6 Db_I'!CI4","v":"SoRaps"},{"$f":"'6 Db_I'!CJ4","v":"Sonnenblumen"},{"$f":"'6 Db_I'!CK4","v":"Flachs"},{"$f":"'6 Db_I'!CL4","v":"Stärkekartoff."},{"$f":"'6 Db_I'!CM4","v":"Sp'kartoffeln"},{"$f":"'6 Db_I'!CN4","v":"Zuckerrüben"},{"$f":"'6 Db_I'!CO4","v":"Grassamen"},{"$f":"'6 Db_I'!CP4","v":"Soja,and.Ölsaat"},{"$f":"'6 Db_I'!CQ4","v":"Eiweißpfla."},{"$f":"'6 Db_I'!CR4","v":"Ener'getreide"},{"$f":"'6 Db_I'!CS4","v":"Energiemais"},{"$f":"'6 Db_I'!CT4","v":"Ener'ölsaat"},{"$f":"'6 Db_I'!CU4","v":"So.Ener'pfl."},{"$f":"'6 Db_I'!CV4","v":"So.Marktfrucht"},{"$f":"'6 Db_I'!CW4","v":"Zwi'fru Markt"},{"$f":"'6 Db_I'!CX4","v":"Stilllegung / Acker aus erz. gen."},{"$f":"'6 Db_I'!AR4","v":"Futterhackf."},{"$f":"'6 Db_I'!AS4","v":"Kleegras"},{"$f":"'6 Db_I'!AT4","v":"GPS"},{"$f":"'6 Db_I'!AU4","v":"So. Ack'futt."},{"$f":"'6 Db_I'!AV4","v":0},{"$f":"'6 Db_I'!AW4","v":"ZwiFru Futt."},{"$f":"'6 Db_I'!DC4","v":"Erdbeeren"},{"$f":"'6 Db_I'!DK4","v":"So. Beeren"},{"$f":"'6 Db_I'!DV4","v":"Hofladen"},{"$f":"'6 Db_I'!DW4","v":"Straußwirts."},{"$f":"'6 Db_I'!DX4","v":"Brennerei"},{"$f":"'6 Db_I'!DY4","v":"Biogasanl."},{"$f":"'6 Db_I'!DZ4","v":"Warenverkauf"}]
[null,null,null," Innenumsatz ",null,{"$f":"'9 G-N-P'!Q3","v":2025},null,"Summe",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,53,54,55,56,57,58,100,110,140,141,142,143,144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe"]
["Betrieb:",null,{"$f":"Inhalt!C10","v":0},{"$f":"'1 KaP'!F5","v":" Ist "},null,"Beiblatt zu 9 G-N-P",null,{"$f":"D6","v":"Euro"},null,null,null,"St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","St.","St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","erz. St.","St.",null,"St.","erz. St.","erz. St.","erz. St.","erz. St.",null,"100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. St.","erz. St.","St.","erz. St.","St.","erz. St.","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",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,null,null,"Pflanzenbau"]
["Erstellt:",null,{"$f":"'1 KaP'!L4","v":0},"Euro",null,null,null,"Umfang",null,null,null,{"$f":"'6 Db_I'!L9","v":0},{"$f":"'6 Db_I'!M9","v":0},{"$f":"'6 Db_I'!N9","v":0},{"$f":"'6 Db_I'!O9","v":0},{"$f":"'6 Db_I'!P9","v":0},{"$f":"'6 Db_I'!Q9","v":0},{"$f":"'6 Db_I'!R9","v":0},{"$f":"'6 Db_I'!S9","v":0},{"$f":"'6 Db_I'!T9","v":0},{"$f":"'6 Db_I'!U9","v":0},{"$f":"'6 Db_I'!V9","v":0},{"$f":"'6 Db_I'!W9","v":0},{"$f":"'6 Db_I'!X9","v":0},{"$f":"'6 Db_I'!Y9","v":0},{"$f":"'6 Db_I'!Z9","v":0},{"$f":"'6 Db_I'!AA9","v":0},{"$f":"'6 Db_I'!AB9","v":0},{"$f":"'6 Db_I'!AC9","v":0},{"$f":"'6 Db_I'!AD9","v":0},{"$f":"'6 Db_I'!AE9","v":0},{"$f":"'6 Db_I'!BA9","v":0},{"$f":"'6 Db_I'!BB9","v":0},{"$f":"'6 Db_I'!BC9","v":0},{"$f":"'6 Db_I'!BD9","v":0},{"$f":"'6 Db_I'!BE9","v":0},{"$f":"'6 Db_I'!BF9","v":0},{"$f":"'6 Db_I'!BG9","v":0},{"$f":"'6 Db_I'!BH9","v":0},{"$f":"'6 Db_I'!BI9","v":0},{"$f":"'6 Db_I'!BJ9","v":0},{"$f":"'6 Db_I'!BK9","v":0},{"$f":"'6 Db_I'!BL9","v":0},{"$f":"'6 Db_I'!BM9","v":0},{"$f":"'6 Db_I'!BN9","v":0},{"$f":"'6 Db_I'!BO9","v":0},{"$f":"'6 Db_I'!BP9","v":0},{"$f":"'6 Db_I'!BQ9","v":0},{"$f":"'6 Db_I'!BR9","v":0},{"$f":"'6 Db_I'!BU9","v":0},{"$f":"'6 Db_I'!BV9","v":0},{"$f":"'6 Db_I'!BW9","v":0},{"$f":"'6 Db_I'!BX9","v":0},{"$f":"'6 Db_I'!BY9","v":0},{"$f":"'6 Db_I'!BZ9","v":0},{"$f":"'6 Db_I'!CA9","v":0},{"$f":"'6 Db_I'!CB9","v":0},{"$f":"'6 Db_I'!CC9","v":0},{"$f":"'6 Db_I'!CD9","v":0},{"$f":"'6 Db_I'!CE9","v":0},{"$f":"'6 Db_I'!CF9","v":0},{"$f":"'6 Db_I'!CG9","v":0},{"$f":"'6 Db_I'!CH9","v":0},{"$f":"'6 Db_I'!CI9","v":0},{"$f":"'6 Db_I'!CJ9","v":0},{"$f":"'6 Db_I'!CK9","v":0},{"$f":"'6 Db_I'!CL9","v":0},{"$f":"'6 Db_I'!CM9","v":0},{"$f":"'6 Db_I'!CN9","v":0},{"$f":"'6 Db_I'!CO9","v":0},{"$f":"'6 Db_I'!CP9","v":0},{"$f":"'6 Db_I'!CQ9","v":0},{"$f":"'6 Db_I'!CR9","v":0},{"$f":"'6 Db_I'!CS9","v":0},{"$f":"'6 Db_I'!CT9","v":0},{"$f":"'6 Db_I'!CU9","v":0},{"$f":"'6 Db_I'!CV9","v":0},{"$f":"'6 Db_I'!CW9","v":0},{"$f":"'6 Db_I'!CX9","v":0},{"$f":"'6 Db_I'!AR9","v":0},{"$f":"'6 Db_I'!AS9","v":0},{"$f":"'6 Db_I'!AT9","v":0},{"$f":"'6 Db_I'!AU9","v":0},{"$f":"'6 Db_I'!AV9","v":0},{"$f":"'6 Db_I'!AW9","v":0},{"$f":"'6 Db_I'!DC9","v":0},{"$f":"'6 Db_I'!DK9","v":0},{"$f":"'6 Db_I'!DV9","v":0},{"$f":"'6 Db_I'!DW9","v":0},{"$f":"'6 Db_I'!DX9","v":0},{"$f":"'6 Db_I'!DY9","v":0},{"$f":"'6 Db_I'!DZ9","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,null,null,null,null,{"$f":"SUM(AX6:CI6)","v":0}]
[]
[null,{"$f":"'9 G-N-P'!T1","v":1},null,null,null," 1. Erzeugung - Zusammenfassung",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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"als Kontrolle,"]
[null,null,null,null,null," 1.1 Erz. selbst verwendbar. Saatgut+Futtermittel",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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ob Eintrag"]
[1," Getreide incl. Körnermais",null,{"$f":"MIN(H10,H24+H38)","v":0},null,"Erzeugung","verwendb. Getreide",{"$f":"IF(SUM(AX10:BH10)<0,0,SUM(AX10:BH10))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AX6*SUM('6 Db_I'!BU94:'6 Db_I'!BU95),AX6*SUM('6 Db_I'!BU12:'6 Db_I'!BU13))","v":0},{"$f":"IF($B$8=2,AY6*SUM('6 Db_I'!BV94:'6 Db_I'!BV95),AY6*SUM('6 Db_I'!BV12:'6 Db_I'!BV13))","v":0},{"$f":"IF($B$8=2,AZ6*SUM('6 Db_I'!BW94:'6 Db_I'!BW95),AZ6*SUM('6 Db_I'!BW12:'6 Db_I'!BW13))","v":0},{"$f":"IF($B$8=2,BA6*SUM('6 Db_I'!BX94:'6 Db_I'!BX95),BA6*SUM('6 Db_I'!BX12:'6 Db_I'!BX13))","v":0},{"$f":"IF($B$8=2,BB6*SUM('6 Db_I'!BY94:'6 Db_I'!BY95),BB6*SUM('6 Db_I'!BY12:'6 Db_I'!BY13))","v":0},{"$f":"IF($B$8=2,BC6*SUM('6 Db_I'!BZ94:'6 Db_I'!BZ95),BC6*SUM('6 Db_I'!BZ12:'6 Db_I'!BZ13))","v":0},{"$f":"IF($B$8=2,BD6*SUM('6 Db_I'!CA94:'6 Db_I'!CA95),BD6*SUM('6 Db_I'!CA12:'6 Db_I'!CA13))","v":0},{"$f":"IF($B$8=2,BE6*SUM('6 Db_I'!CB94:'6 Db_I'!CB95),BE6*SUM('6 Db_I'!CB12:'6 Db_I'!CB13))","v":0},{"$f":"IF($B$8=2,BF6*SUM('6 Db_I'!CC94:'6 Db_I'!CC95),BF6*SUM('6 Db_I'!CC12:'6 Db_I'!CC13))","v":0},{"$f":"IF($B$8=2,BG6*SUM('6 Db_I'!CD94:'6 Db_I'!CD95),BG6*SUM('6 Db_I'!CD12:'6 Db_I'!CD13))","v":0},{"$f":"IF($B$8=2,BH6*SUM('6 Db_I'!CE94:'6 Db_I'!CE95),BH6*SUM('6 Db_I'!CE12:'6 Db_I'!CE13))","v":0}]
[{"$f":"A10+1","v":2}," Sonst. Pflanzenproduktion",null,{"$f":"MIN(H11,H25+H39)","v":0},null,null,"verwendb.SoPfl.",{"$f":"IF(SUM(BI11:CN11)<0,0,SUM(BI11:CN11))","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,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,{"$f":"IF($B$8=2,BI6*SUM('6 Db_I'!CF94,'6 Db_I'!CF95),BI6*SUM('6 Db_I'!CF12,'6 Db_I'!CF13))","v":0},{"$f":"IF($B$8=2,BJ6*SUM('6 Db_I'!CG94,'6 Db_I'!CG95),BJ6*SUM('6 Db_I'!CG12,'6 Db_I'!CG13))","v":0},{"$f":"IF($B$8=2,BK6*SUM('6 Db_I'!CH94,'6 Db_I'!CH95),BK6*SUM('6 Db_I'!CH12,'6 Db_I'!CH13))","v":0},{"$f":"IF($B$8=2,BL6*SUM('6 Db_I'!CI94,'6 Db_I'!CI95),BL6*SUM('6 Db_I'!CI12,'6 Db_I'!CI13))","v":0},{"$f":"IF($B$8=2,BM6*SUM('6 Db_I'!CJ94,'6 Db_I'!CJ95),BM6*SUM('6 Db_I'!CJ12,'6 Db_I'!CJ13))","v":0},{"$f":"IF($B$8=2,BN6*SUM('6 Db_I'!CK94,'6 Db_I'!CK95),BN6*SUM('6 Db_I'!CK12,'6 Db_I'!CK13))","v":0},{"$f":"IF($B$8=2,BO6*SUM('6 Db_I'!CL94,'6 Db_I'!CL95),BO6*SUM('6 Db_I'!CL12,'6 Db_I'!CL13))","v":0},{"$f":"IF($B$8=2,BP6*SUM('6 Db_I'!CM94,'6 Db_I'!CM95),BP6*SUM('6 Db_I'!CM12,'6 Db_I'!CM13))","v":0},{"$f":"IF($B$8=2,BQ6*SUM('6 Db_I'!CN94,'6 Db_I'!CN95),BQ6*SUM('6 Db_I'!CN12,'6 Db_I'!CN13))","v":0},{"$f":"IF($B$8=2,BR6*SUM('6 Db_I'!CO94,'6 Db_I'!CO95),BR6*SUM('6 Db_I'!CO12,'6 Db_I'!CO13))","v":0},{"$f":"IF($B$8=2,BS6*SUM('6 Db_I'!CP94,'6 Db_I'!CP95),BS6*SUM('6 Db_I'!CP12,'6 Db_I'!CP13))","v":0},{"$f":"IF($B$8=2,BT6*SUM('6 Db_I'!CQ94,'6 Db_I'!CQ95),BT6*SUM('6 Db_I'!CQ12,'6 Db_I'!CQ13))","v":0},{"$f":"IF($B$8=2,BU6*SUM('6 Db_I'!CR94,'6 Db_I'!CR95),BU6*SUM('6 Db_I'!CR12,'6 Db_I'!CR13))","v":0},{"$f":"IF($B$8=2,BV6*SUM('6 Db_I'!CS94,'6 Db_I'!CS95),BV6*SUM('6 Db_I'!CS12,'6 Db_I'!CS13))","v":0},{"$f":"IF($B$8=2,BW6*SUM('6 Db_I'!CT94,'6 Db_I'!CT95),BW6*SUM('6 Db_I'!CT12,'6 Db_I'!CT13))","v":0},{"$f":"IF($B$8=2,BX6*SUM('6 Db_I'!CU94,'6 Db_I'!CU95),BX6*SUM('6 Db_I'!CU12,'6 Db_I'!CU13))","v":0},{"$f":"IF($B$8=2,BY6*SUM('6 Db_I'!CV94,'6 Db_I'!CV95),BY6*SUM('6 Db_I'!CV12,'6 Db_I'!CV13))","v":0},{"$f":"IF($B$8=2,BZ6*SUM('6 Db_I'!CW94,'6 Db_I'!CW95),BZ6*SUM('6 Db_I'!CW12,'6 Db_I'!CW13))","v":0},{"$f":"IF($B$8=2,CA6*SUM('6 Db_I'!CX94,'6 Db_I'!CX95),CA6*SUM('6 Db_I'!CX12,'6 Db_I'!CX13))","v":0},{"$f":"IF($B$8=2,CB6*SUM('6 Db_I'!CY94,'6 Db_I'!CY95),CB6*SUM('6 Db_I'!CY12,'6 Db_I'!CY13))","v":0},{"$f":"IF($B$8=2,CC6*SUM('6 Db_I'!CZ94,'6 Db_I'!CZ95),CC6*SUM('6 Db_I'!CZ12,'6 Db_I'!CZ13))","v":0},{"$f":"IF($B$8=2,CD6*SUM('6 Db_I'!DA94,'6 Db_I'!DA95),CD6*SUM('6 Db_I'!DA12,'6 Db_I'!DA13))","v":0},{"$f":"IF($B$8=2,CE6*SUM('6 Db_I'!DB94,'6 Db_I'!DB95),CE6*SUM('6 Db_I'!DB12,'6 Db_I'!DB13))","v":0},{"$f":"IF($B$8=2,CF6*SUM('6 Db_I'!DC94,'6 Db_I'!DC95),CF6*SUM('6 Db_I'!DC12,'6 Db_I'!DC13))","v":0},{"$f":"IF($B$8=2,CG6*SUM('6 Db_I'!DD94,'6 Db_I'!DD95),CG6*SUM('6 Db_I'!DD12,'6 Db_I'!DD13))","v":0},{"$f":"IF($B$8=2,CH6*SUM('6 Db_I'!DE94,'6 Db_I'!DE95),CH6*SUM('6 Db_I'!DE12,'6 Db_I'!DE13))","v":0},{"$f":"IF($B$8=2,CI6*SUM('6 Db_I'!DF94,'6 Db_I'!DF95),CI6*SUM('6 Db_I'!DF12,'6 Db_I'!DF13))","v":0},null,null,{"$f":"IF($B$8=2,CL6*SUM('6 Db_I'!DI94,'6 Db_I'!DI95),CL6*SUM('6 Db_I'!DI12,'6 Db_I'!DI13))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null," 1.2 Erzeugung selbst verwendbare Jungtiere"]
[4," Rindermast",null,{"$f":"MIN(H14,H28)+MIN(H15,H29)","v":0},null,"Erzeugung","Nachz. f. RiMa, z.B. Färsen f. MuKu",{"$f":"IF(SUM(N14:Q14)<0,0,SUM(N14:Q14))","v":0},null,null,null,null,null,null,null,{"$f":"IF(B8=2,P6*'6 Db_I'!N94,P6*'6 Db_I'!N12)","v":0}]
[{"$f":"A14+1","v":5}," Sonst. Rindvieh",null,{"$f":"MIN(H16,H30)+MIN(H17,H31)","v":0},null,null,"Erz. ml. Kälber für and. PV od. Verk.",{"$f":"IF(SUM(L15:P15)<0,0,SUM(L15:P15))","v":0},null,null,null,{"$f":"L40*L6","v":0},null,null,null,{"$f":"P40*P6","v":0}]
[null,null,null,null,null,"Erzeugung Zuchtfärsen für MiKu",null,{"$f":"IF(SUM(M16,P16)<0,0,SUM(M16,P16))","v":0},null,null,null,null,{"$f":"IF(B8=2,M6*'6 Db_I'!M94,M6*'6 Db_I'!M12)","v":0},{"$f":"IF(P6=0,0,IF(B8=2,N6*'6 Db_I'!N94,N6*'6 Db_I'!N12))","v":0}]
[null,null,null,null,null,null,"Erz. wbl. Kälber für and. PV od. Verk.",{"$f":"IF(SUM(L17:P17)<0,0,SUM(L17:P17))","v":0},null,null,null,{"$f":"L41*L6","v":0},null,null,null,{"$f":"P41*P6","v":0}]
[{"$f":"A15+1","v":6}," Ferkel",null,{"$f":"MIN(H18,H32)","v":0},null,"Erzeugung","Ferk. von ZS",{"$f":"IF(SUM(AF18:AK18)<0,0,SUM(AF18:AK18))","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,{"$f":"IF(B8=2,AF6*'6 Db_I'!BA94,AF6*'6 Db_I'!BA12)","v":0},{"$f":"IF(B8=2,AG6*'6 Db_I'!BB94,AG6*'6 Db_I'!BB12)","v":0}]
[{"$f":"A18+1","v":7}," Sonst. Schweineproduktion",null,{"$f":"MIN(H19,SUM(H33:H34))","v":0},null,null,"MS für JS, JE..",{"$f":"IF(SUM(AH19:AK19)<0,0,SUM(AH19:AK19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B8=2,AH6*'6 Db_I'!BC94,AH6*'6 Db_I'!BC12)","v":0},{"$f":"IF(B8=2,AI6*'6 Db_I'!BD94,AI6*'6 Db_I'!BD12)","v":0}]
[null,null,null,null,null,null,"JS, JE für ZS, MS etc.",{"$f":"IF(SUM(AH20:AK20)<0,0,SUM(AH20:AK20))","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,null,null,null,{"$f":"IF($B$8=2,AI6*'6 Db_I'!BD94,AI6*'6 Db_I'!BD12)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_I'!BE94,AJ6*'6 Db_I'!BE12)","v":0},{"$f":"IF($B$8=2,AK6*'6 Db_I'!BF94,AK6*'6 Db_I'!BF12)","v":0}]
[{"$f":"A19+1","v":8}," Sonst. Tierproduktion",null,{"$f":"MIN(H21,H35)","v":0},null,"Erzeugung","Nachz. f. SoTi",{"$f":"IF(SUM(S21:AC21,AL21:AW21)<0,0,SUM(S21:AC21,AL21:AW21))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,S6*SUM('6 Db_I'!S94,'6 Db_I'!S95),S6*SUM('6 Db_I'!S12,'6 Db_I'!S13))","v":0},{"$f":"IF($B$8=2,T6*SUM('6 Db_I'!T94,'6 Db_I'!T95),T6*SUM('6 Db_I'!T12,'6 Db_I'!T13))","v":0},{"$f":"IF($B$8=2,U6*SUM('6 Db_I'!U94,'6 Db_I'!U95),U6*SUM('6 Db_I'!U12,'6 Db_I'!U13))","v":0},{"$f":"IF($B$8=2,V6*SUM('6 Db_I'!V94,'6 Db_I'!V95),V6*SUM('6 Db_I'!V12,'6 Db_I'!V13))","v":0},{"$f":"IF($B$8=2,W6*SUM('6 Db_I'!W94,'6 Db_I'!W95),W6*SUM('6 Db_I'!W12,'6 Db_I'!W13))","v":0},{"$f":"IF($B$8=2,X6*SUM('6 Db_I'!X94,'6 Db_I'!X95),X6*SUM('6 Db_I'!X12,'6 Db_I'!X13))","v":0},{"$f":"IF($B$8=2,Y6*SUM('6 Db_I'!Y94,'6 Db_I'!Y95),Y6*SUM('6 Db_I'!Y12,'6 Db_I'!Y13))","v":0},{"$f":"IF($B$8=2,Z6*SUM('6 Db_I'!Z94,'6 Db_I'!Z95),Z6*SUM('6 Db_I'!Z12,'6 Db_I'!Z13))","v":0},{"$f":"IF($B$8=2,AA6*SUM('6 Db_I'!AA94,'6 Db_I'!AA95),AA6*SUM('6 Db_I'!AA12,'6 Db_I'!AA13))","v":0},{"$f":"IF($B$8=2,AB6*SUM('6 Db_I'!AB94,'6 Db_I'!AB95),AB6*SUM('6 Db_I'!AB12,'6 Db_I'!AB13))","v":0},{"$f":"IF($B$8=2,AC6*SUM('6 Db_I'!AC94,'6 Db_I'!AC95),AC6*SUM('6 Db_I'!AC12,'6 Db_I'!AC13))","v":0},null,{"$f":"IF($B$8=2,AE6*SUM('6 Db_I'!AE94,'6 Db_I'!AE95),AE6*SUM('6 Db_I'!AE12,'6 Db_I'!AE13))","v":0},null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AM6*SUM('6 Db_I'!BH94,'6 Db_I'!BH95),AM6*SUM('6 Db_I'!BH12,'6 Db_I'!BH13))","v":0},{"$f":"IF($B$8=2,AN6*SUM('6 Db_I'!BI94,'6 Db_I'!BI95),AN6*SUM('6 Db_I'!BI12,'6 Db_I'!BI13))","v":0},{"$f":"IF($B$8=2,AO6*SUM('6 Db_I'!BJ94,'6 Db_I'!BJ95),AO6*SUM('6 Db_I'!BJ12,'6 Db_I'!BJ13))","v":0},{"$f":"IF($B$8=2,AP6*SUM('6 Db_I'!BK94,'6 Db_I'!BK95),AP6*SUM('6 Db_I'!BK12,'6 Db_I'!BK13))","v":0},{"$f":"IF($B$8=2,AQ6*SUM('6 Db_I'!BL94,'6 Db_I'!BL95),AQ6*SUM('6 Db_I'!BL12,'6 Db_I'!BL13))","v":0},{"$f":"IF($B$8=2,AR6*SUM('6 Db_I'!BM94,'6 Db_I'!BM95),AR6*SUM('6 Db_I'!BM12,'6 Db_I'!BM13))","v":0},{"$f":"IF($B$8=2,AS6*SUM('6 Db_I'!BN94,'6 Db_I'!BN95),AS6*SUM('6 Db_I'!BN12,'6 Db_I'!BN13))","v":0},{"$f":"IF($B$8=2,AT6*SUM('6 Db_I'!BO94,'6 Db_I'!BO95),AT6*SUM('6 Db_I'!BO12,'6 Db_I'!BO13))","v":0},{"$f":"IF($B$8=2,AU6*SUM('6 Db_I'!BP94,'6 Db_I'!BP95),AU6*SUM('6 Db_I'!BP12,'6 Db_I'!BP13))","v":0},{"$f":"IF($B$8=2,AV6*SUM('6 Db_I'!BQ94,'6 Db_I'!BQ95),AV6*SUM('6 Db_I'!BQ12,'6 Db_I'!BQ13))","v":0},{"$f":"IF($B$8=2,AW6*SUM('6 Db_I'!BR94,'6 Db_I'!BR95),AW6*SUM('6 Db_I'!BR12,'6 Db_I'!BR13))","v":0}]
[]
[null,null,null,null,null," 2. Bedarf bzw. Nachfrage - Zusammenfassung"]
[41," Saatgut","eigenerz. Getr'saatg.?",{"$f":"MIN(H10,H24)","v":0},null,"Ggf.eig.Saatgut f Getreide (max.)",null,{"$f":"IF(SUM(L24:CN24)<0,0,SUM(L24:CN24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AX6*'6 Db_I'!BU98,AX6*'6 Db_I'!BU16)","v":0},{"$f":"IF($B$8=2,AY6*'6 Db_I'!BV98,AY6*'6 Db_I'!BV16)","v":0},{"$f":"IF($B$8=2,AZ6*'6 Db_I'!BW98,AZ6*'6 Db_I'!BW16)","v":0},{"$f":"IF($B$8=2,BA6*'6 Db_I'!BX98,BA6*'6 Db_I'!BX16)","v":0},{"$f":"IF($B$8=2,BB6*'6 Db_I'!BY98,BB6*'6 Db_I'!BY16)","v":0},{"$f":"IF($B$8=2,BC6*'6 Db_I'!BZ98,BC6*'6 Db_I'!BZ16)","v":0},{"$f":"IF($B$8=2,BD6*'6 Db_I'!CA98,BD6*'6 Db_I'!CA16)","v":0},{"$f":"IF($B$8=2,BE6*'6 Db_I'!CB98,BE6*'6 Db_I'!CB16)","v":0},{"$f":"IF($B$8=2,BF6*'6 Db_I'!CC98,BF6*'6 Db_I'!CC16)","v":0}]
[43,null,"so.erz.Saat-,Pflanzgut?",{"$f":"IF('9 G-N-P'!W51<=MIN(H11,H25),'9 G-N-P'!W51,MIN(H11,H25))","v":0},null,"Ggf. eig. Saatgut für So. Pfl.bau",null,{"$f":"IF(SUM(L25:CN25)<0,0,SUM(L25:CN25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,BI6*'6 Db_I'!CF98,BI6*'6 Db_I'!CF16)","v":0},{"$f":"IF($B$8=2,BJ6*'6 Db_I'!CG98,BJ6*'6 Db_I'!CG16)","v":0},{"$f":"IF($B$8=2,BK6*'6 Db_I'!CH98,BK6*'6 Db_I'!CH16)","v":0},{"$f":"IF($B$8=2,BL6*'6 Db_I'!CI98,BL6*'6 Db_I'!CI16)","v":0},{"$f":"IF($B$8=2,BM6*'6 Db_I'!CJ98,BM6*'6 Db_I'!CJ16)","v":0},{"$f":"IF($B$8=2,BN6*'6 Db_I'!CK98,BN6*'6 Db_I'!CK16)","v":0},{"$f":"IF($B$8=2,BO6*'6 Db_I'!CL98,BO6*'6 Db_I'!CL16)","v":0},{"$f":"IF($B$8=2,BP6*'6 Db_I'!CM98,BP6*'6 Db_I'!CM16)","v":0},{"$f":"IF($B$8=2,BQ6*'6 Db_I'!CN98,BQ6*'6 Db_I'!CN16)","v":0},{"$f":"IF($B$8=2,BR6*'6 Db_I'!CO98,BR6*'6 Db_I'!CO16)","v":0},{"$f":"IF($B$8=2,BS6*'6 Db_I'!CP98,BS6*'6 Db_I'!CP16)","v":0},{"$f":"IF($B$8=2,BT6*'6 Db_I'!CQ98,BT6*'6 Db_I'!CQ16)","v":0},{"$f":"IF($B$8=2,BU6*'6 Db_I'!CR98,BU6*'6 Db_I'!CR16)","v":0},{"$f":"IF($B$8=2,BV6*'6 Db_I'!CS98,BV6*'6 Db_I'!CS16)","v":0},{"$f":"IF($B$8=2,BW6*'6 Db_I'!CT98,BW6*'6 Db_I'!CT16)","v":0},{"$f":"IF($B$8=2,BX7*'6 Db_I'!CU98,BX7*'6 Db_I'!CU16)","v":0},{"$f":"IF($B$8=2,BY7*'6 Db_I'!CV98,BY7*'6 Db_I'!CV16)","v":0},{"$f":"IF($B$8=2,BZ7*'6 Db_I'!CW98,BZ7*'6 Db_I'!CW16)","v":0},{"$f":"IF($B$8=2,CA7*'6 Db_I'!CX98,CA7*'6 Db_I'!CX16)","v":0},null,null,{"$f":"IF($B$8=2,CD7*'6 Db_I'!DA98,CD7*'6 Db_I'!DA16)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"eig. Fä. f. MuKu"]
[null,null,null,null,null,"Bed. Nachzucht f. RiMa, z.B. Jungkühe f. MuKu",null,{"$f":"IF(SUM(L28:Q28)<0,0,SUM(L28:Q28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(B8=2,P6*'6 Db_I'!P98,P6*'6 Db_I'!P16)","v":0}]
[null,null,null,null,null,null,"Bed. ml. Kälber aus and. PV od. Zuk.",{"$f":"IF(SUM(O29:Q29)<0,0,SUM(O29:Q29))","v":0},null,null,null,null,null,null,{"$f":"IF($B$8=2,O6*'6 Db_I'!O94,O6*'6 Db_I'!O16)","v":0}]
[null,null,null,null,null,"Bedarf Zuchtfärsen für MiKu",null,{"$f":"IF(SUM(L30)<0,0,SUM(L30))","v":0},null,null,null,{"$f":"IF(B8=2,L6*'6 Db_I'!L98,L6*'6 Db_I'!L16)","v":0}]
[null,null,null,null,null,null,"Bed. wbl. Kälber aus and. PV od. Zuk.",{"$f":"IF(SUM(M31:Q31)<0,0,SUM(M31:Q31))","v":0},null,null,null,null,{"$f":"IF($B$8=2,M6*'6 Db_I'!M98,M6*'6 Db_I'!M16)","v":0},{"$f":"IF($B$8=2,N6*'6 Db_I'!N98,N6*'6 Db_I'!N16)","v":0}]
[null,null,null,null,null,"Bedarf ","Ferkel für eig. Mastschweine",{"$f":"IF(SUM(AG32:AK32)<0,0,SUM(AG32:AK32))","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,null,{"$f":"IF(B8=2,AG6*'6 Db_I'!BB98,AG6*'6 Db_I'!BB16)","v":0},{"$f":"IF(B8=2,AH6*'6 Db_I'!BC98,AH6*'6 Db_I'!BC16)","v":0},null,null,{"$f":"IF(B8=2,AK6*'6 Db_I'!BF98,AK6*'6 Db_I'!BF16)","v":0}]
[null,null,null,null,null,null,"MS für eig. JS, JE",{"$f":"IF(SUM(AH33:AK33)<0,0,SUM(AH33:AK33))","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,null,null,null,{"$f":"IF($B$8=2,AI6*'6 Db_I'!BD98,AI6*'6 Db_I'!BD16)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_I'!BE98,AJ6*'6 Db_I'!BE16)","v":0}]
[null,null,null,null,null,null,"JS, JE für eig. ZS, MS etc.",{"$f":"IF(SUM(AF34:AK34)<0,0,SUM(AF34:AK34))","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,{"$f":"IF(B8=2,AF6*'6 Db_I'!BA98,AF6*'6 Db_I'!BA16)","v":0}]
[47,"Bestandsergänzung Tiere",null,{"$f":"SUM(D14:D21)","v":0},null,"Ggf. eig. Tiere für So.Tierprod.",null,{"$f":"IF(SUM(S35:AC35,AL35:AW35)<0,0,SUM(S35:AC35,AL35:AW35))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,S6*'6 Db_I'!S98,S6*'6 Db_I'!S16)","v":0},{"$f":"IF($B$8=2,T6*'6 Db_I'!T98,T6*'6 Db_I'!T16)","v":0},{"$f":"IF($B$8=2,U6*'6 Db_I'!U98,U6*'6 Db_I'!U16)","v":0},{"$f":"IF($B$8=2,V6*'6 Db_I'!V98,V6*'6 Db_I'!V16)","v":0},{"$f":"IF($B$8=2,W6*'6 Db_I'!W98,W6*'6 Db_I'!W16)","v":0},{"$f":"IF($B$8=2,X6*'6 Db_I'!X98,X6*'6 Db_I'!X16)","v":0},{"$f":"IF($B$8=2,Y6*'6 Db_I'!Y98,Y6*'6 Db_I'!Y16)","v":0},{"$f":"IF($B$8=2,Z6*'6 Db_I'!Z98,Z6*'6 Db_I'!Z16)","v":0},{"$f":"IF($B$8=2,AA6*'6 Db_I'!AA98,AA6*'6 Db_I'!AA16)","v":0},{"$f":"IF($B$8=2,AB6*'6 Db_I'!AB98,AB6*'6 Db_I'!AB16)","v":0},{"$f":"IF($B$8=2,AC6*'6 Db_I'!AC98,AC6*'6 Db_I'!AC16)","v":0},null,{"$f":"IF($B$8=2,AE6*'6 Db_I'!AE98,AE6*'6 Db_I'!AE16)","v":0},null,null,null,null,null,null,{"$f":"IF($B$8=2,AL6*'6 Db_I'!BG98,AL6*'6 Db_I'!BG16)","v":0},{"$f":"IF($B$8=2,AM6*'6 Db_I'!BH98,AM6*'6 Db_I'!BH16)","v":0},{"$f":"IF($B$8=2,AN6*'6 Db_I'!BI98,AN6*'6 Db_I'!BI16)","v":0},{"$f":"IF($B$8=2,AO6*'6 Db_I'!BJ98,AO6*'6 Db_I'!BJ16)","v":0},{"$f":"IF($B$8=2,AP6*'6 Db_I'!BK98,AP6*'6 Db_I'!BK16)","v":0},{"$f":"IF($B$8=2,AQ6*'6 Db_I'!BL98,AQ6*'6 Db_I'!BL16)","v":0},{"$f":"IF($B$8=2,AR6*'6 Db_I'!BM98,AR6*'6 Db_I'!BM16)","v":0},{"$f":"IF($B$8=2,AS6*'6 Db_I'!BN98,AS6*'6 Db_I'!BN16)","v":0},{"$f":"IF($B$8=2,AT6*'6 Db_I'!BO98,AT6*'6 Db_I'!BO16)","v":0},{"$f":"IF($B$8=2,AU6*'6 Db_I'!BP98,AU6*'6 Db_I'!BP16)","v":0},{"$f":"IF($B$8=2,AV6*'6 Db_I'!BQ98,AV6*'6 Db_I'!BQ16)","v":0},{"$f":"IF($B$8=2,AW6*'6 Db_I'!BR98,AW6*'6 Db_I'!BR16)","v":0}]
[]
[null,null,"Max. eig. Futtergetreide +Kart. u.ä. (Z. 1+2)"]
[null,null,"abz. eig. Saatgutanteil (Blatt G-N-P)",null,null,"Bed. Kraftfutt. (vor allem eig. Getreide)",null,{"$f":"IF(SUM(L38:AW38,CJ38:CN38)<0,0,SUM(L38:AW38,CJ38:CN38))","v":0},null,null,null,{"$f":"IF($B$8=2,L6*'6 Db_I'!L99,L6*'6 Db_I'!L17)","v":0},{"$f":"IF($B$8=2,M6*'6 Db_I'!M99,M6*'6 Db_I'!M17)","v":0},{"$f":"IF($B$8=2,N6*'6 Db_I'!N99,N6*'6 Db_I'!N17)","v":0},{"$f":"IF($B$8=2,O6*'6 Db_I'!O99,O6*'6 Db_I'!O17)","v":0},{"$f":"IF($B$8=2,P6*'6 Db_I'!P99,P6*'6 Db_I'!P17)","v":0},{"$f":"IF($B$8=2,Q6*'6 Db_I'!Q99,Q6*'6 Db_I'!Q17)","v":0},{"$f":"IF($B$8=2,R6*'6 Db_I'!R99,R6*'6 Db_I'!R17)","v":0},{"$f":"IF($B$8=2,S6*'6 Db_I'!S99,S6*'6 Db_I'!S17)","v":0},{"$f":"IF($B$8=2,T6*'6 Db_I'!T99,T6*'6 Db_I'!T17)","v":0},{"$f":"IF($B$8=2,U6*'6 Db_I'!U99,U6*'6 Db_I'!U17)","v":0},{"$f":"IF($B$8=2,V6*'6 Db_I'!V99,V6*'6 Db_I'!V17)","v":0},{"$f":"IF($B$8=2,W6*'6 Db_I'!W99,W6*'6 Db_I'!W17)","v":0},{"$f":"IF($B$8=2,X6*'6 Db_I'!X99,X6*'6 Db_I'!X17)","v":0},{"$f":"IF($B$8=2,Y6*'6 Db_I'!Y99,Y6*'6 Db_I'!Y17)","v":0},{"$f":"IF($B$8=2,Z6*'6 Db_I'!Z99,Z6*'6 Db_I'!Z17)","v":0},{"$f":"IF($B$8=2,AA6*'6 Db_I'!AA99,AA6*'6 Db_I'!AA17)","v":0},{"$f":"IF($B$8=2,AB6*'6 Db_I'!AB99,AB6*'6 Db_I'!AB17)","v":0},{"$f":"IF($B$8=2,AC6*'6 Db_I'!AC99,AC6*'6 Db_I'!AC17)","v":0},{"$f":"IF($B$8=2,AD6*'6 Db_I'!AD99,AD6*'6 Db_I'!AD17)","v":0},{"$f":"IF($B$8=2,AE6*'6 Db_I'!AE99,AE6*'6 Db_I'!AE17)","v":0},{"$f":"IF($B$8=2,AF6*'6 Db_I'!BA99,AF6*'6 Db_I'!BA17)","v":0},{"$f":"IF($B$8=2,AG6*'6 Db_I'!BB99,AG6*'6 Db_I'!BB17)","v":0},{"$f":"IF($B$8=2,AH6*'6 Db_I'!BC99,AH6*'6 Db_I'!BC17)","v":0},{"$f":"IF($B$8=2,AI6*'6 Db_I'!BD99,AI6*'6 Db_I'!BD17)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_I'!BE99,AJ6*'6 Db_I'!BE17)","v":0},{"$f":"IF($B$8=2,AK6*'6 Db_I'!BF99,AK6*'6 Db_I'!BF17)","v":0},{"$f":"IF($B$8=2,AL6*'6 Db_I'!BG99,AL6*'6 Db_I'!BG17)","v":0},{"$f":"IF($B$8=2,AM6*'6 Db_I'!BH99,AM6*'6 Db_I'!BH17)","v":0},{"$f":"IF($B$8=2,AN6*'6 Db_I'!BI99,AN6*'6 Db_I'!BI17)","v":0},{"$f":"IF($B$8=2,AO6*'6 Db_I'!BJ99,AO6*'6 Db_I'!BJ17)","v":0},{"$f":"IF($B$8=2,AP6*'6 Db_I'!BK99,AP6*'6 Db_I'!BK17)","v":0},{"$f":"IF($B$8=2,AQ6*'6 Db_I'!BL99,AQ6*'6 Db_I'!BL17)","v":0},{"$f":"IF($B$8=2,AR6*'6 Db_I'!BM99,AR6*'6 Db_I'!BM17)","v":0},{"$f":"IF($B$8=2,AS6*'6 Db_I'!BN99,AS6*'6 Db_I'!BN17)","v":0},{"$f":"IF($B$8=2,AT6*'6 Db_I'!BO99,AT6*'6 Db_I'!BO17)","v":0},{"$f":"IF($B$8=2,AU6*'6 Db_I'!BP99,AU6*'6 Db_I'!BP17)","v":0},{"$f":"IF($B$8=2,AV6*'6 Db_I'!BQ99,AV6*'6 Db_I'!BQ17)","v":0},{"$f":"IF($B$8=2,AW6*'6 Db_I'!BR99,AW6*'6 Db_I'!BR17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM6*'6 Db_I'!DY17-CM39","v":0}]
[48,"Kraftfutter bzw. Zukauffutter",null,{"$f":"MIN(SUM(D10:D11)-SUM('9 G-N-P'!T48:T51),SUM(H38:H39))","v":0},null,"dav. Sonst. Pfl.bau (eig. anderes Futt.)",null,{"$f":"IF(SUM(L39:AW39,CJ39:CN39)<0,0,SUM(L39:AW39,CJ39:CN39))","v":0}]
[null,null,null,null,null,null,"erz. ml. Kalb: Euro / Kuh ",null,null,"erz. ml. Kalb: Euro / Kuh ",null,{"$f":"IF(B8=2,'6 Db_I'!L114*'6 Db_I'!L115,'6 Db_I'!L32*'6 Db_I'!L33)","v":52},null,null,null,{"$f":"IF(B8=2,'6 Db_I'!P114*'6 Db_I'!P115,'6 Db_I'!P32*'6 Db_I'!P33)","v":1116}]
[null,null,null,null,null,null,"erz. wbl. Kalb: Euro / Kuh ",null,null,"erz. wbl. Kalb: Euro / Kuh ",null,{"$f":"IF(B8=2,'6 Db_I'!L112*'6 Db_I'!L113,'6 Db_I'!L30*'6 Db_I'!L31)","v":140.5},null,null,null,{"$f":"IF(B8=2,'6 Db_I'!P112*'6 Db_I'!P113,'6 Db_I'!P30*'6 Db_I'!P31)","v":737}]
[null," Ausdruck Blätter Imax_.: Kaum je notwendig !",null,null,null,null,null,null,null,null,null,null,null,null,null,"Bei MuKu :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eintrag"]
[null,"In den Herleitungen des maximalen I.-U. ist normalerweise nichts zu bearbeiten!",null,null,null,null,null,null,null,null,null,null,null,null,null,"bei Kälbern"]
[null,"(Ausnahme: seltene PV, wie z.B. Jungsauenaufzucht, und zugleich Mastschweine)",null,null,null,null,null,null,null,null,null,null,null,null,null,"nur notwend."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"wenn Tiere"]
[null,"Wofür ist dieses Blatt sinnvoll?",null,null,null,null,null,null,null,null,null,null,null,null,null,"aus and. eig."]
[null,"Es dient allein dem Komfort: Der Bearbeiter soll nicht bei der Db-Rechnung bei den Leistungen und ",null,null,null,null,null,null,null,null,null,null,null,null,null,"PV stammen -"]
[null,"variablen Kosten entscheiden müssen, wieviel anteilig \"Innenumsatz\" sein wird.",null,null,null,null,null,null,null,null,null,null,null,null,null,"bzw. zu and."]
[null,"Vielmehr genügt im Rahmen der Hochrechnung (in G-N-P) eine einzige Zahl, die es jedoch u.U. in sich hat.",null,null,null,null,null,null,null,null,null,null,null,null,null,"eig. PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"versetzt"]
[null,"Trost: ",null,null,null,null,null,null,null,null,null,null,null,null,null,"werden."]
[null,"Selbst wenn man den Innenumsatz nicht treffend schätzt - der Gewinn wird dadurch nicht beeinflußt !"]
[]
[null,"Erläuterung:"]
[null,"Die Buchführung erfaßt Leistungen eines PV, die innerbetrieblich verwendet werden, geldlich nicht."]
[null,"Ebenso werden Güter, die aus dem Betriebsinnern zur Produktion geliefert werden, geldmäßig nicht erfaßt."]
[]
[null,"So wird z.B. eigenes Getreide, das für die eigene Schweinemast verwendet wird, geldlich nicht erfaßt."]
[null,"Das Minimum eines solchen Innenumsatzes liegt bei 0 %: Alles Getreide wird verkauft, alle "]
[]
[null,"Das Minimum eines solchen Innenumsatzes liegt bei 0 %: Alles Getreide wird verkauft, alle "]
[null,"Futtermittel werden gekauft."]
[null,"Andererseits gibt es ein Maximum (100 %), das durch zwei Tatsachen begrenzt ist:"]
[null," - Der Innenumsatz kann nicht größer sein, als erzeugt wird (auch wenn noch soviel verbraucht werden könnte)."]
[null," - Der Innenumsatz kann nicht größer sein, als verbraucht wird (auch wenn die Erzeugung sehr groß ist)."]
[]
[null,"Der Innenumsatz wird meist zwischen 0 und 100 % liegen."]
[null,"Anfänger brauchen die obige Tabelle nicht bearbeiten. \"Alte Hasen\" finden hier jedoch eine explizite "]
[null,"Herleitung der \"100 %\", die sie ggf. selbst noch beinflussen können, z.B. wenn ein Teil der eigenen \"Mastschweine\" zur "]
[null,"Produktion von Jungsauen und Jungebern verwendet wird."]
[]
[null,"Bei Biomasse für eine eigene Biogasanlage wird sinnvoll sein, diese als \"Außenumsatz\" zu behandeln,"]
[null,"sprich als Verkauf der Substrate an die Biogasanlage !"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(L100:CN100)","v":0},null,null,null,null,{"$f":"IF(SUM(L6:L39)=0,0,1)","v":0},{"$f":"IF(SUM(M6:M39)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BY6:BY39)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"9b Imax_Z","index":15,"n_rows":100,"n_cols":120,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,"Investitionskonzept NRW"]
[]
[" Innenumsatz max. ",null,null,"Max. mögl.",null," Herleitung",null,{"$f":"D5","v":" Ziel"},null,{"$f":"'9 G-N-P'!R3","v":2026},null,{"$f":"'6 Db_Z'!L4","v":"Milchkühe"},{"$f":"'6 Db_Z'!M4","v":"Zuchtfärsen"},{"$f":"'6 Db_Z'!N4","v":"Mastfärsen"},{"$f":"'6 Db_Z'!O4","v":"Mastbullen"},{"$f":"'6 Db_Z'!P4","v":"Mutterkühe"},{"$f":"'6 Db_Z'!Q4","v":"Kälber"},{"$f":"'6 Db_Z'!R4","v":"Pen'pferde"},{"$f":"'6 Db_Z'!S4","v":"Zuchtpferde"},{"$f":"'6 Db_Z'!T4","v":"Pferde "},{"$f":"'6 Db_Z'!U4","v":"Mutterschafe"},{"$f":"'6 Db_Z'!V4","v":"Schafe o. Lamm"},{"$f":"'6 Db_Z'!W4","v":"So. Schafe"},{"$f":"'6 Db_Z'!X4","v":"Damtiere"},{"$f":"'6 Db_Z'!Y4","v":"Milchziegen / Muttertiere"},{"$f":"'6 Db_Z'!Z4","v":"So. Ziegen"},{"$f":"'6 Db_Z'!AA4","v":0},{"$f":"'6 Db_Z'!AB4","v":0},{"$f":"'6 Db_Z'!AC4","v":"Zuchteber"},{"$f":"'6 Db_Z'!AD4","v":"Pensionstiere"},{"$f":"'6 Db_Z'!AE4","v":"So. RauFuFresser"},{"$f":"'6 Db_Z'!BA4","v":"ZSauen"},{"$f":"'6 Db_Z'!BB4","v":"Aufzuchtferkel"},{"$f":"'6 Db_Z'!BC4","v":"MSchweine"},{"$f":"'6 Db_Z'!BD4","v":"Jungsauen"},{"$f":"'6 Db_Z'!BE4","v":"Jungeber"},{"$f":"'6 Db_Z'!BF4","v":"So. Schweine"},{"$f":"'6 Db_Z'!BG4","v":"100 Legeh."},{"$f":"'6 Db_Z'!BH4","v":"100 Ma'hähn."},{"$f":"'6 Db_Z'!BI4","v":"100 Jungh."},{"$f":"'6 Db_Z'!BJ4","v":"100 Ma'enten"},{"$f":"'6 Db_Z'!BK4","v":"100 Ma'gänse"},{"$f":"'6 Db_Z'!BL4","v":"100 Ma'puten"},{"$f":"'6 Db_Z'!BM4","v":"100 so.Geflügel"},{"$f":"'6 Db_Z'!BN4","v":"Ma'kaninchen"},{"$f":"'6 Db_Z'!BO4","v":"Zu'kaninchen"},{"$f":"'6 Db_Z'!BP4","v":"Pelztiere"},{"$f":"'6 Db_Z'!BQ4","v":"Bienen"},{"$f":"'6 Db_Z'!BR4","v":"Fische"},{"$f":"'6 Db_Z'!BU4","v":"WWeizen"},{"$f":"'6 Db_Z'!BV4","v":"SWeizen"},{"$f":"'6 Db_Z'!BW4","v":"Durum"},{"$f":"'6 Db_Z'!BX4","v":"Roggen"},{"$f":"'6 Db_Z'!BY4","v":"WGerste"},{"$f":"'6 Db_Z'!BZ4","v":"SGerste"},{"$f":"'6 Db_Z'!CA4","v":"Hafer"},{"$f":"'6 Db_Z'!CB4","v":"Triticale"},{"$f":"'6 Db_Z'!CC4","v":"Menggetr."},{"$f":"'6 Db_Z'!CD4","v":"Körnermais"},{"$f":"'6 Db_Z'!CE4","v":"CCM"},{"$f":"'6 Db_Z'!CF4","v":"Ackerbohnen"},{"$f":"'6 Db_Z'!CG4","v":"Erbsen"},{"$f":"'6 Db_Z'!CH4","v":"WRaps"},{"$f":"'6 Db_Z'!CI4","v":"SoRaps"},{"$f":"'6 Db_Z'!CJ4","v":"Sonnenblumen"},{"$f":"'6 Db_Z'!CK4","v":"Flachs"},{"$f":"'6 Db_Z'!CL4","v":"Stärkekartoff."},{"$f":"'6 Db_Z'!CM4","v":"Sp'kartoffeln"},{"$f":"'6 Db_Z'!CN4","v":"Zuckerrüben"},{"$f":"'6 Db_Z'!CO4","v":"Grassamen"},{"$f":"'6 Db_Z'!CP4","v":"Soja,and.Ölsaat"},{"$f":"'6 Db_Z'!CQ4","v":"Eiweißpfla."},{"$f":"'6 Db_Z'!CR4","v":"Ener'getreide"},{"$f":"'6 Db_Z'!CS4","v":"Energiemais"},{"$f":"'6 Db_Z'!CT4","v":"Ener'ölsaat"},{"$f":"'6 Db_Z'!CU4","v":"So.Ener'pfl."},{"$f":"'6 Db_Z'!CV4","v":"So.Marktfrucht"},{"$f":"'6 Db_Z'!CW4","v":"Zwi'fru Markt"},{"$f":"'6 Db_Z'!CX4","v":"Stilllegung / Acker aus erz. gen."},{"$f":"'6 Db_Z'!AR4","v":"Futterhackf."},{"$f":"'6 Db_Z'!AS4","v":"Kleegras"},{"$f":"'6 Db_Z'!AT4","v":"GPS"},{"$f":"'6 Db_Z'!AU4","v":"So. Ack'futt."},{"$f":"'6 Db_Z'!AV4","v":0},{"$f":"'6 Db_Z'!AW4","v":"ZwiFru Futt."},{"$f":"'6 Db_Z'!DC4","v":"Erdbeeren"},{"$f":"'6 Db_Z'!DK4","v":"So. Beeren"},{"$f":"'6 Db_Z'!DV4","v":"Hofladen"},{"$f":"'6 Db_Z'!DW4","v":"Straußwirts."},{"$f":"'6 Db_Z'!DX4","v":"Brennerei"},{"$f":"'6 Db_Z'!DY4","v":"Biogasanl."},{"$f":"'6 Db_Z'!DZ4","v":"Warenverkauf"}]
[null,null,null,"Innenumsatz ",null,{"$f":"'9 G-N-P'!R3","v":2026},null,"Summe",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,53,54,55,56,57,58,100,110,140,141,142,143,144,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,"Summe"]
["Betrieb:",null,{"$f":"Inhalt!C5","v":0},{"$f":"'1 KaP'!J5","v":" Ziel"},null,"Beiblatt zu 9 G-N-P",null,{"$f":"D6","v":"Euro"},null,null,null,"St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","St.","St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","St.","erz. St.","erz. St.","erz. St.","erz. St.","St.",null,"St.","erz. St.","erz. St.","erz. St.","erz. St.",null,"100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. 100 St.","erz. St.","erz. St.","St.","erz. St.","St.","erz. St.","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha","ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pflanzenbau"]
["Erstellt:",null,{"$f":"'1 KaP'!L4","v":0},"Euro",null,null,null,"Umfang",null,"Umfang",null,{"$f":"'6 Db_Z'!L9","v":0},{"$f":"'6 Db_Z'!M9","v":0},{"$f":"'6 Db_Z'!N9","v":0},{"$f":"'6 Db_Z'!O9","v":0},{"$f":"'6 Db_Z'!P9","v":0},{"$f":"'6 Db_Z'!Q9","v":0},{"$f":"'6 Db_Z'!R9","v":0},{"$f":"'6 Db_Z'!S9","v":0},{"$f":"'6 Db_Z'!T9","v":0},{"$f":"'6 Db_Z'!U9","v":0},{"$f":"'6 Db_Z'!V9","v":0},{"$f":"'6 Db_Z'!W9","v":0},{"$f":"'6 Db_Z'!X9","v":0},{"$f":"'6 Db_Z'!Y9","v":0},{"$f":"'6 Db_Z'!Z9","v":0},{"$f":"'6 Db_Z'!AA9","v":0},{"$f":"'6 Db_Z'!AB9","v":0},{"$f":"'6 Db_Z'!AC9","v":0},{"$f":"'6 Db_Z'!AD9","v":0},{"$f":"'6 Db_Z'!AE9","v":0},{"$f":"'6 Db_Z'!BA9","v":0},{"$f":"'6 Db_Z'!BB9","v":0},{"$f":"'6 Db_Z'!BC9","v":0},{"$f":"'6 Db_Z'!BD9","v":0},{"$f":"'6 Db_Z'!BE9","v":0},{"$f":"'6 Db_Z'!BF9","v":0},{"$f":"'6 Db_Z'!BG9","v":0},{"$f":"'6 Db_Z'!BH9","v":0},{"$f":"'6 Db_Z'!BI9","v":0},{"$f":"'6 Db_Z'!BJ9","v":0},{"$f":"'6 Db_Z'!BK9","v":0},{"$f":"'6 Db_Z'!BL9","v":0},{"$f":"'6 Db_Z'!BM9","v":0},{"$f":"'6 Db_Z'!BN9","v":0},{"$f":"'6 Db_Z'!BO9","v":0},{"$f":"'6 Db_Z'!BP9","v":0},{"$f":"'6 Db_Z'!BQ9","v":0},{"$f":"'6 Db_Z'!BR9","v":0},{"$f":"'6 Db_Z'!BU9","v":0},{"$f":"'6 Db_Z'!BV9","v":0},{"$f":"'6 Db_Z'!BW9","v":0},{"$f":"'6 Db_Z'!BX9","v":0},{"$f":"'6 Db_Z'!BY9","v":0},{"$f":"'6 Db_Z'!BZ9","v":0},{"$f":"'6 Db_Z'!CA9","v":0},{"$f":"'6 Db_Z'!CB9","v":0},{"$f":"'6 Db_Z'!CC9","v":0},{"$f":"'6 Db_Z'!CD9","v":0},{"$f":"'6 Db_Z'!CE9","v":0},{"$f":"'6 Db_Z'!CF9","v":0},{"$f":"'6 Db_Z'!CG9","v":0},{"$f":"'6 Db_Z'!CH9","v":0},{"$f":"'6 Db_Z'!CI9","v":0},{"$f":"'6 Db_Z'!CJ9","v":0},{"$f":"'6 Db_Z'!CK9","v":0},{"$f":"'6 Db_Z'!CL9","v":0},{"$f":"'6 Db_Z'!CM9","v":0},{"$f":"'6 Db_Z'!CN9","v":0},{"$f":"'6 Db_Z'!CO9","v":0},{"$f":"'6 Db_Z'!CP9","v":0},{"$f":"'6 Db_Z'!CQ9","v":0},{"$f":"'6 Db_Z'!CR9","v":0},{"$f":"'6 Db_Z'!CS9","v":0},{"$f":"'6 Db_Z'!CT9","v":0},{"$f":"'6 Db_Z'!CU9","v":0},{"$f":"'6 Db_Z'!CV9","v":0},{"$f":"'6 Db_Z'!CW9","v":0},{"$f":"'6 Db_Z'!CX9","v":0},{"$f":"'6 Db_Z'!AR9","v":0},{"$f":"'6 Db_Z'!AS9","v":0},{"$f":"'6 Db_Z'!AT9","v":0},{"$f":"'6 Db_Z'!AU9","v":0},{"$f":"'6 Db_Z'!AV9","v":0},{"$f":"'6 Db_Z'!AW9","v":0},{"$f":"'6 Db_Z'!DC9","v":0},{"$f":"'6 Db_Z'!DK9","v":0},{"$f":"'6 Db_Z'!DV9","v":0},{"$f":"'6 Db_Z'!DW9","v":0},{"$f":"'6 Db_Z'!DX9","v":0},{"$f":"'6 Db_Z'!DY9","v":0},{"$f":"'6 Db_Z'!DZ9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX6:CI6)","v":0}]
[]
[null,{"$f":"'9b Imax_I'!B8","v":1},null,null,null," 1. Erzeugung - Zusammenfassung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"als Kontrolle,"]
[null,null,null,null,null," 1.1 Erz. selbst verwendbar. Saatgut+Futtermittel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ob Eintrag"]
[1," Getreide incl. Körnermais",null,{"$f":"MIN(H10,H24+H38)","v":0},null,"Erzeugung","verwendb. Getr.",{"$f":"IF(SUM(AX10:BH10)<0,0,SUM(AX10:BH10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AX6*SUM('6 Db_Z'!BU85:'6 Db_Z'!BU86),AX6*SUM('6 Db_Z'!BU12:'6 Db_Z'!BU13))","v":0},{"$f":"IF($B$8=2,AY6*SUM('6 Db_Z'!BV85:'6 Db_Z'!BV86),AY6*SUM('6 Db_Z'!BV12:'6 Db_Z'!BV13))","v":0},{"$f":"IF($B$8=2,AZ6*SUM('6 Db_Z'!BW85:'6 Db_Z'!BW86),AZ6*SUM('6 Db_Z'!BW12:'6 Db_Z'!BW13))","v":0},{"$f":"IF($B$8=2,BA6*SUM('6 Db_Z'!BX85:'6 Db_Z'!BX86),BA6*SUM('6 Db_Z'!BX12:'6 Db_Z'!BX13))","v":0},{"$f":"IF($B$8=2,BB6*SUM('6 Db_Z'!BY85:'6 Db_Z'!BY86),BB6*SUM('6 Db_Z'!BY12:'6 Db_Z'!BY13))","v":0},{"$f":"IF($B$8=2,BC6*SUM('6 Db_Z'!BZ85:'6 Db_Z'!BZ86),BC6*SUM('6 Db_Z'!BZ12:'6 Db_Z'!BZ13))","v":0},{"$f":"IF($B$8=2,BD6*SUM('6 Db_Z'!CA85:'6 Db_Z'!CA86),BD6*SUM('6 Db_Z'!CA12:'6 Db_Z'!CA13))","v":0},{"$f":"IF($B$8=2,BE6*SUM('6 Db_Z'!CB85:'6 Db_Z'!CB86),BE6*SUM('6 Db_Z'!CB12:'6 Db_Z'!CB13))","v":0},{"$f":"IF($B$8=2,BF6*SUM('6 Db_Z'!CC85:'6 Db_Z'!CC86),BF6*SUM('6 Db_Z'!CC12:'6 Db_Z'!CC13))","v":0},{"$f":"IF($B$8=2,BG6*SUM('6 Db_Z'!CD85:'6 Db_Z'!CD86),BG6*SUM('6 Db_Z'!CD12:'6 Db_Z'!CD13))","v":0},{"$f":"IF($B$8=2,BH6*SUM('6 Db_Z'!CE85:'6 Db_Z'!CE86),BH6*SUM('6 Db_Z'!CE12:'6 Db_Z'!CE13))","v":0}]
[{"$f":"A10+1","v":2}," Sonst. Pflanzenproduktion",null,{"$f":"MIN(H11,H25+H39)","v":0},null,null,"verwendb.SoPfl.",{"$f":"IF(SUM(BI11:CN11)<0,0,SUM(BI11:CN11))","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,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,{"$f":"IF($B$8=2,BI6*SUM('6 Db_Z'!CF85:'6 Db_Z'!CF86),BI6*SUM('6 Db_Z'!CF12:'6 Db_Z'!CF13))","v":0},{"$f":"IF($B$8=2,BJ6*SUM('6 Db_Z'!CG85:'6 Db_Z'!CG86),BJ6*SUM('6 Db_Z'!CG12:'6 Db_Z'!CG13))","v":0},{"$f":"IF($B$8=2,BK6*SUM('6 Db_Z'!CH85:'6 Db_Z'!CH86),BK6*SUM('6 Db_Z'!CH12:'6 Db_Z'!CH13))","v":0},{"$f":"IF($B$8=2,BL6*SUM('6 Db_Z'!CI85:'6 Db_Z'!CI86),BL6*SUM('6 Db_Z'!CI12:'6 Db_Z'!CI13))","v":0},{"$f":"IF($B$8=2,BM6*SUM('6 Db_Z'!CJ85:'6 Db_Z'!CJ86),BM6*SUM('6 Db_Z'!CJ12:'6 Db_Z'!CJ13))","v":0},{"$f":"IF($B$8=2,BN6*SUM('6 Db_Z'!CK85:'6 Db_Z'!CK86),BN6*SUM('6 Db_Z'!CK12:'6 Db_Z'!CK13))","v":0},{"$f":"IF($B$8=2,BO6*SUM('6 Db_Z'!CL85:'6 Db_Z'!CL86),BO6*SUM('6 Db_Z'!CL12:'6 Db_Z'!CL13))","v":0},{"$f":"IF($B$8=2,BP6*SUM('6 Db_Z'!CM85:'6 Db_Z'!CM86),BP6*SUM('6 Db_Z'!CM12:'6 Db_Z'!CM13))","v":0},{"$f":"IF($B$8=2,BQ6*SUM('6 Db_Z'!CN85:'6 Db_Z'!CN86),BQ6*SUM('6 Db_Z'!CN12:'6 Db_Z'!CN13))","v":0},{"$f":"IF($B$8=2,BR6*SUM('6 Db_Z'!CO85:'6 Db_Z'!CO86),BR6*SUM('6 Db_Z'!CO12:'6 Db_Z'!CO13))","v":0},{"$f":"IF($B$8=2,BS6*SUM('6 Db_Z'!CP85:'6 Db_Z'!CP86),BS6*SUM('6 Db_Z'!CP12:'6 Db_Z'!CP13))","v":0},{"$f":"IF($B$8=2,BT6*SUM('6 Db_Z'!CQ85:'6 Db_Z'!CQ86),BT6*SUM('6 Db_Z'!CQ12:'6 Db_Z'!CQ13))","v":0},{"$f":"IF($B$8=2,BU6*SUM('6 Db_Z'!CR85:'6 Db_Z'!CR86),BU6*SUM('6 Db_Z'!CR12:'6 Db_Z'!CR13))","v":0},{"$f":"IF($B$8=2,BV6*SUM('6 Db_Z'!CS85:'6 Db_Z'!CS86),BV6*SUM('6 Db_Z'!CS12:'6 Db_Z'!CS13))","v":0},{"$f":"IF($B$8=2,BW6*SUM('6 Db_Z'!CT85:'6 Db_Z'!CT86),BW6*SUM('6 Db_Z'!CT12:'6 Db_Z'!CT13))","v":0},{"$f":"BX6*SUM('6 Db_Z'!CU12:'6 Db_Z'!CU13)","v":0},{"$f":"BY6*SUM('6 Db_Z'!CV12:'6 Db_Z'!CV13)","v":0},{"$f":"BZ6*SUM('6 Db_Z'!CW12:'6 Db_Z'!CW13)","v":0},{"$f":"CA6*SUM('6 Db_Z'!CX12:'6 Db_Z'!CX13)","v":0},{"$f":"'9b Imax_I'!CB11","v":0},{"$f":"'9b Imax_I'!CC11","v":0},{"$f":"'9b Imax_I'!CD11","v":0},{"$f":"'9b Imax_I'!CE11","v":0},{"$f":"'9b Imax_I'!CF11","v":0},{"$f":"'9b Imax_I'!CG11","v":0},{"$f":"'9b Imax_I'!CH11","v":0},{"$f":"'9b Imax_I'!CI11","v":0},null,null,{"$f":"'9b Imax_I'!CL11","v":0}]
[]
[null,null,null,null,null," 1.2 Erzeugung selbst verwendbare Jungtiere"]
[4," Rindermast",null,{"$f":"MIN(H14,H28)+MIN(H15,H29)","v":0},null,"Erzeugung","Nachz. f. RiMa, z.B. Färsen f. MuKu",{"$f":"IF(SUM(N14:Q14)<0,0,SUM(N14:Q14))","v":0},null,null,null,null,null,null,null,{"$f":"IF(B8=2,P6*'6 Db_Z'!N85,P6*'6 Db_Z'!N12)","v":0}]
[{"$f":"A14+1","v":5}," Sonst. Rindvieh",null,{"$f":"MIN(H16,H30)+MIN(H17,H31)","v":0},null,null,"Erz. ml. Kälber für and. PV od. Verk.",{"$f":"IF(SUM(L15:P15)<0,0,SUM(L15:P15))","v":0},null,null,null,{"$f":"L40*L6","v":0},null,null,null,{"$f":"P40*P6","v":0}]
[null,null,null,null,null,"Erzeugung Zuchtfärsen für MiKu",null,{"$f":"IF(SUM(M16,P16)<0,0,SUM(M16,P16))","v":0},null,null,null,null,{"$f":"IF($B$8=2,M6*'6 Db_Z'!M85,M6*'6 Db_Z'!M12)","v":0},{"$f":"IF(P6=0,0,IF($B$8=2,N6*'6 Db_Z'!N85,N6*'6 Db_Z'!N12))","v":0}]
[null,null,null,null,null,null,"Erz. wbl. Kälber für and. PV od. Verk.",{"$f":"IF(SUM(L17:P17)<0,0,SUM(L17:P17))","v":0},null,null,null,{"$f":"L41*L6","v":0},null,null,null,{"$f":"P41*P6","v":0}]
[{"$f":"A15+1","v":6}," Ferkel",null,{"$f":"MIN(H18,H32)","v":0},null,"Erzeugung","Ferk. von ZS",{"$f":"IF(SUM(AF18:AK18)<0,0,SUM(AF18:AK18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B8=2,AF6*'6 Db_Z'!BA85,AF6*'6 Db_Z'!BA12)","v":0},{"$f":"IF(B8=2,AG6*'6 Db_Z'!BB85,AG6*'6 Db_Z'!BB12)","v":0}]
[{"$f":"A18+1","v":7}," Sonst. Schweineproduktion",null,{"$f":"MIN(H19,SUM(H33:H34))","v":0},null,null,"MS für JS, JE..",{"$f":"IF(SUM(AH19:AK19)<0,0,SUM(AH19:AK19))","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,null,null,{"$f":"IF($B$8=2,AH6*'6 Db_Z'!BC85,AH6*'6 Db_Z'!BC12)","v":0},{"$f":"IF($B$8=2,AI6*'6 Db_Z'!BD85,AI6*'6 Db_Z'!BD12)","v":0}]
[null,null,null,null,null,null,"JS, JE für ZS, MS etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AI6*'6 Db_Z'!BD85,AI6*'6 Db_Z'!BD12)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_Z'!BE85,AJ6*'6 Db_Z'!BE12)","v":0},{"$f":"IF($B$8=2,AK6*'6 Db_Z'!BF85,AK6*'6 Db_Z'!BF12)","v":0}]
[{"$f":"A19+1","v":8}," Sonst. Tierproduktion",null,{"$f":"MIN(H21,H35)","v":0},null,"Erzeugung","Nachz. f. SoTi",{"$f":"IF(SUM(S21:AC21,AL21:AW21)<0,0,SUM(S21:AC21,AL21:AW21))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,S6*SUM('6 Db_Z'!S85,'6 Db_Z'!S86),S6*SUM('6 Db_Z'!S12,'6 Db_Z'!S13))","v":0},{"$f":"IF($B$8=2,T6*SUM('6 Db_Z'!T85,'6 Db_Z'!T86),T6*SUM('6 Db_Z'!T12,'6 Db_Z'!T13))","v":0},{"$f":"IF($B$8=2,U6*SUM('6 Db_Z'!U85,'6 Db_Z'!U86),U6*SUM('6 Db_Z'!U12,'6 Db_Z'!U13))","v":0},{"$f":"IF($B$8=2,V6*SUM('6 Db_Z'!V85,'6 Db_Z'!V86),V6*SUM('6 Db_Z'!V12,'6 Db_Z'!V13))","v":0},{"$f":"IF($B$8=2,W6*SUM('6 Db_Z'!W85,'6 Db_Z'!W86),W6*SUM('6 Db_Z'!W12,'6 Db_Z'!W13))","v":0},{"$f":"IF($B$8=2,X6*SUM('6 Db_Z'!X85,'6 Db_Z'!X86),X6*SUM('6 Db_Z'!X12,'6 Db_Z'!X13))","v":0},{"$f":"IF($B$8=2,Y6*SUM('6 Db_Z'!Y85,'6 Db_Z'!Y86),Y6*SUM('6 Db_Z'!Y12,'6 Db_Z'!Y13))","v":0},{"$f":"IF($B$8=2,Z6*SUM('6 Db_Z'!Z85,'6 Db_Z'!Z86),Z6*SUM('6 Db_Z'!Z12,'6 Db_Z'!Z13))","v":0},{"$f":"IF($B$8=2,AA6*SUM('6 Db_Z'!AA85,'6 Db_Z'!AA86),AA6*SUM('6 Db_Z'!AA12,'6 Db_Z'!AA13))","v":0},{"$f":"IF($B$8=2,AB6*SUM('6 Db_Z'!AB85,'6 Db_Z'!AB86),AB6*SUM('6 Db_Z'!AB12,'6 Db_Z'!AB13))","v":0},{"$f":"IF($B$8=2,AC6*SUM('6 Db_Z'!AC85,'6 Db_Z'!AC86),AC6*SUM('6 Db_Z'!AC12,'6 Db_Z'!AC13))","v":0},null,{"$f":"IF($B$8=2,AE6*SUM('6 Db_Z'!AE85,'6 Db_Z'!AE86),AE6*SUM('6 Db_Z'!AE12,'6 Db_Z'!AE13))","v":0},null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AM6*SUM('6 Db_Z'!BH85,'6 Db_Z'!BH86),AM6*SUM('6 Db_Z'!BH12,'6 Db_Z'!BH13))","v":0},{"$f":"IF($B$8=2,AN6*SUM('6 Db_Z'!BI85,'6 Db_Z'!BI86),AN6*SUM('6 Db_Z'!BI12,'6 Db_Z'!BI13))","v":0},{"$f":"IF($B$8=2,AO6*SUM('6 Db_Z'!BJ85,'6 Db_Z'!BJ86),AO6*SUM('6 Db_Z'!BJ12,'6 Db_Z'!BJ13))","v":0},{"$f":"IF($B$8=2,AP6*SUM('6 Db_Z'!BK85,'6 Db_Z'!BK86),AP6*SUM('6 Db_Z'!BK12,'6 Db_Z'!BK13))","v":0},{"$f":"IF($B$8=2,AQ6*SUM('6 Db_Z'!BL85,'6 Db_Z'!BL86),AQ6*SUM('6 Db_Z'!BL12,'6 Db_Z'!BL13))","v":0},{"$f":"IF($B$8=2,AR6*SUM('6 Db_Z'!BM85,'6 Db_Z'!BM86),AR6*SUM('6 Db_Z'!BM12,'6 Db_Z'!BM13))","v":0},{"$f":"IF($B$8=2,AS6*SUM('6 Db_Z'!BN85,'6 Db_Z'!BN86),AS6*SUM('6 Db_Z'!BN12,'6 Db_Z'!BN13))","v":0},{"$f":"IF($B$8=2,AT6*SUM('6 Db_Z'!BO85,'6 Db_Z'!BO86),AT6*SUM('6 Db_Z'!BO12,'6 Db_Z'!BO13))","v":0},{"$f":"IF($B$8=2,AU6*SUM('6 Db_Z'!BP85,'6 Db_Z'!BP86),AU6*SUM('6 Db_Z'!BP12,'6 Db_Z'!BP13))","v":0},{"$f":"IF($B$8=2,AV6*SUM('6 Db_Z'!BQ85,'6 Db_Z'!BQ86),AV6*SUM('6 Db_Z'!BQ12,'6 Db_Z'!BQ13))","v":0},{"$f":"IF($B$8=2,AW6*SUM('6 Db_Z'!BR85,'6 Db_Z'!BR86),AW6*SUM('6 Db_Z'!BR12,'6 Db_Z'!BR13))","v":0}]
[]
[null,null,null,null,null," 2. Bedarf bzw. Nachfrage - Zusammenfassung"]
[41," Saatgut","eigenerz. Getr'saatg.?",{"$f":"MIN(H10,H24)","v":0},null,"Ggf.eig.Saatgut f Getreide (max.)",null,{"$f":"IF(SUM(L24:CN24)<0,0,SUM(L24:CN24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AX6*'6 Db_Z'!BU89,AX6*'6 Db_Z'!BU16)","v":0},{"$f":"IF($B$8=2,AY6*'6 Db_Z'!BV89,AY6*'6 Db_Z'!BV16)","v":0},{"$f":"IF($B$8=2,AZ6*'6 Db_Z'!BW89,AZ6*'6 Db_Z'!BW16)","v":0},{"$f":"IF($B$8=2,BA6*'6 Db_Z'!BX89,BA6*'6 Db_Z'!BX16)","v":0},{"$f":"IF($B$8=2,BB6*'6 Db_Z'!BY89,BB6*'6 Db_Z'!BY16)","v":0},{"$f":"IF($B$8=2,BC6*'6 Db_Z'!BZ89,BC6*'6 Db_Z'!BZ16)","v":0},{"$f":"IF($B$8=2,BD6*'6 Db_Z'!CA89,BD6*'6 Db_Z'!CA16)","v":0},{"$f":"'9b Imax_I'!BE24","v":0},{"$f":"IF($B$8=2,BF6*'6 Db_Z'!CC89,BF6*'6 Db_Z'!CC16)","v":0},{"$f":"'9b Imax_I'!BG24","v":0},{"$f":"'9b Imax_I'!BH24","v":0}]
[43,null,"so.erz.Saat-,Pflanzgut?",{"$f":"IF('9 G-N-P'!AB51<=MIN(H11,H25),'9 G-N-P'!AB51,MIN(H11,H25))","v":0},null,"Ggf. eig. Saatgut für So. Pfl.bau",null,{"$f":"IF(SUM(L25:CN25)<0,0,SUM(L25:CN25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,BI6*'6 Db_Z'!CF89,BI6*'6 Db_Z'!CF17)","v":0},{"$f":"IF($B$8=2,BJ6*'6 Db_Z'!CG89,BJ6*'6 Db_Z'!CG17)","v":0},{"$f":"IF($B$8=2,BK6*'6 Db_Z'!CH89,BK6*'6 Db_Z'!CH17)","v":0},{"$f":"IF($B$8=2,BL6*'6 Db_Z'!CI89,BL6*'6 Db_Z'!CI17)","v":0},{"$f":"IF($B$8=2,BM6*'6 Db_Z'!CJ89,BM6*'6 Db_Z'!CJ17)","v":0},{"$f":"IF($B$8=2,BN6*'6 Db_Z'!CK89,BN6*'6 Db_Z'!CK17)","v":0},{"$f":"IF($B$8=2,BO6*'6 Db_Z'!CL89,BO6*'6 Db_Z'!CL17)","v":0},{"$f":"IF($B$8=2,BP6*'6 Db_Z'!CM89,BP6*'6 Db_Z'!CM17)","v":0},{"$f":"IF($B$8=2,BQ6*'6 Db_Z'!CN89,BQ6*'6 Db_Z'!CN17)","v":0},{"$f":"IF($B$8=2,BR6*'6 Db_Z'!CO89,BR6*'6 Db_Z'!CO17)","v":0},{"$f":"IF($B$8=2,BS6*'6 Db_Z'!CP89,BS6*'6 Db_Z'!CP17)","v":0},{"$f":"IF($B$8=2,BT6*'6 Db_Z'!CQ89,BT6*'6 Db_Z'!CQ17)","v":0},{"$f":"IF($B$8=2,BU6*'6 Db_Z'!CR89,BU6*'6 Db_Z'!CR17)","v":0},{"$f":"IF($B$8=2,BV6*'6 Db_Z'!CS89,BV6*'6 Db_Z'!CS17)","v":0},{"$f":"IF($B$8=2,BW6*'6 Db_Z'!CT89,BW6*'6 Db_Z'!CT17)","v":0},{"$f":"BX6*'6 Db_Z'!CU16","v":0},{"$f":"BY6*'6 Db_Z'!CV16","v":0},{"$f":"BZ6*'6 Db_Z'!CW16","v":0},{"$f":"CA6*'6 Db_Z'!CX16","v":0},{"$f":"'9b Imax_I'!CB25","v":0},{"$f":"'9b Imax_I'!CC25","v":0},{"$f":"'9b Imax_I'!CD25","v":0},{"$f":"'9b Imax_I'!CE25","v":0},{"$f":"'9b Imax_I'!CF25","v":0},{"$f":"'9b Imax_I'!CG25","v":0},{"$f":"'9b Imax_I'!CH25","v":0},{"$f":"'9b Imax_I'!CI25","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"eig. Fä. f. MuKu"]
[null,null,null,null,null,"Bed. Nachzucht f. RiMa, z.B. Jungkühe f. MuKu",null,{"$f":"IF(SUM(L28:Q28)<0,0,SUM(L28:Q28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(B8=2,P6*'6 Db_Z'!P89,P6*'6 Db_Z'!P16)","v":0}]
[null,null,null,null,null,null,"Bed. ml. Kälber aus and. PV od. Zuk.",{"$f":"IF(SUM(O29:Q29)<0,0,SUM(O29:Q29))","v":0},null,null,null,null,null,null,{"$f":"IF($B$8=2,O6*'6 Db_Z'!O89,O6*'6 Db_Z'!O16)","v":0}]
[null,null,null,null,null,"Bedarf Zuchtfärsen für MiKu",null,{"$f":"IF(SUM(L30)<0,0,SUM(L30))","v":0},null,null,null,{"$f":"IF(B8=2,L6*'6 Db_Z'!L89,L6*'6 Db_Z'!L16)","v":0}]
[null,null,null,null,null,null,"Bed. wbl. Kälber aus and. PV od. Zuk.",{"$f":"IF(SUM(M31:Q31)<0,0,SUM(M31:Q31))","v":0},null,null,null,null,{"$f":"IF($B$8=2,M6*'6 Db_Z'!M89,M6*'6 Db_Z'!M16)","v":0},{"$f":"IF($B$8=2,N6*'6 Db_Z'!N89,N6*'6 Db_Z'!N16)","v":0}]
[null,null,null,null,null,"Bedarf ","Ferkel für eig. Mastschweine",{"$f":"IF(SUM(AG32:AK32)<0,0,SUM(AG32:AK32))","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,null,{"$f":"IF($B$8=2,AG6*'6 Db_Z'!BB89,AG6*'6 Db_Z'!BB16)","v":0},{"$f":"IF($B$8=2,AH6*'6 Db_Z'!BC89,AH6*'6 Db_Z'!BC16)","v":0},null,null,{"$f":"IF(B8=2,AK6*'6 Db_Z'!BF89,AK6*'6 Db_Z'!BF16)","v":0}]
[null,null,null,null,null,null,"MS für eig. JS, JE",{"$f":"IF(SUM(AH33:AK33)<0,0,SUM(AH33:AK33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,AI6*'6 Db_Z'!BD89,AI6*'6 Db_Z'!BD16)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_Z'!BE89,AJ6*'6 Db_Z'!BE16)","v":0}]
[null,null,null,null,null,null,"JS, JE für eig. ZS, MS etc.",{"$f":"IF(SUM(AF34:AK34)<0,0,SUM(AF34:AK34))","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,{"$f":"IF(B8=2,AF6*'6 Db_Z'!BA89,AF6*'6 Db_Z'!BA16)","v":0}]
[47,"Bestandsergänzung Tiere",null,{"$f":"SUM(D14:D21)","v":0},null,"Ggf. eig. Tiere für So.Tierprod.",null,{"$f":"IF(SUM(S35:AC35,AL35:AW35)<0,0,SUM(S35:AC35,AL35:AW35))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B$8=2,S6*'6 Db_Z'!S89,S6*'6 Db_Z'!S16)","v":0},{"$f":"IF($B$8=2,T6*'6 Db_Z'!T89,T6*'6 Db_Z'!T16)","v":0},{"$f":"IF($B$8=2,U6*'6 Db_Z'!U89,U6*'6 Db_Z'!U16)","v":0},{"$f":"IF($B$8=2,V6*'6 Db_Z'!V89,V6*'6 Db_Z'!V16)","v":0},{"$f":"IF($B$8=2,W6*'6 Db_Z'!W89,W6*'6 Db_Z'!W16)","v":0},{"$f":"IF($B$8=2,X6*'6 Db_Z'!X89,X6*'6 Db_Z'!X16)","v":0},{"$f":"IF($B$8=2,Y6*'6 Db_Z'!Y89,Y6*'6 Db_Z'!Y16)","v":0},{"$f":"IF($B$8=2,Z6*'6 Db_Z'!Z89,Z6*'6 Db_Z'!Z16)","v":0},{"$f":"IF($B$8=2,AA6*'6 Db_Z'!AA89,AA6*'6 Db_Z'!AA16)","v":0},{"$f":"IF($B$8=2,AB6*'6 Db_Z'!AB89,AB6*'6 Db_Z'!AB16)","v":0},{"$f":"IF($B$8=2,AC6*'6 Db_Z'!AC89,AC6*'6 Db_Z'!AC16)","v":0},null,{"$f":"IF($B$8=2,AE6*'6 Db_Z'!AE89,AE6*'6 Db_Z'!AE16)","v":0},null,null,null,null,null,null,{"$f":"IF($B$8=2,AL6*'6 Db_Z'!BG89,AL6*'6 Db_Z'!BG16)","v":0},{"$f":"IF($B$8=2,AM6*'6 Db_Z'!BH89,AM6*'6 Db_Z'!BH16)","v":0},{"$f":"IF($B$8=2,AN6*'6 Db_Z'!BI89,AN6*'6 Db_Z'!BI16)","v":0},{"$f":"IF($B$8=2,AO6*'6 Db_Z'!BJ89,AO6*'6 Db_Z'!BJ16)","v":0},{"$f":"IF($B$8=2,AP6*'6 Db_Z'!BK89,AP6*'6 Db_Z'!BK16)","v":0},{"$f":"IF($B$8=2,AQ6*'6 Db_Z'!BL89,AQ6*'6 Db_Z'!BL16)","v":0},{"$f":"IF($B$8=2,AR6*'6 Db_Z'!BM89,AR6*'6 Db_Z'!BM16)","v":0},{"$f":"IF($B$8=2,AS6*'6 Db_Z'!BN89,AS6*'6 Db_Z'!BN16)","v":0},{"$f":"IF($B$8=2,AT6*'6 Db_Z'!BO89,AT6*'6 Db_Z'!BO16)","v":0},{"$f":"IF($B$8=2,AU6*'6 Db_Z'!BP89,AU6*'6 Db_Z'!BP16)","v":0},{"$f":"IF($B$8=2,AV6*'6 Db_Z'!BQ89,AV6*'6 Db_Z'!BQ16)","v":0},{"$f":"IF($B$8=2,AW6*'6 Db_Z'!BR89,AW6*'6 Db_Z'!BR16)","v":0}]
[]
[null,null,"Max. eig. Futtergetreide +Kart. u.ä. (Z. 1+2)"]
[null,null,"abz. eig. Saatgutanteil (Blatt G-N-P)",null,null,"Bed. Kraftfutt. (vor allem eig. Getreide)",null,{"$f":"IF(SUM(L38:AW38,CJ38:CN38)<0,0,SUM(L38:AW38,CJ38:CN38))","v":0},null,null,null,{"$f":"IF($B$8=2,L6*'6 Db_Z'!L90,L6*'6 Db_Z'!L17)","v":0},{"$f":"IF($B$8=2,M6*'6 Db_Z'!M90,M6*'6 Db_Z'!M17)","v":0},{"$f":"IF($B$8=2,N6*'6 Db_Z'!N90,N6*'6 Db_Z'!N17)","v":0},{"$f":"IF($B$8=2,O6*'6 Db_Z'!O90,O6*'6 Db_Z'!O17)","v":0},{"$f":"IF($B$8=2,P6*'6 Db_Z'!P90,P6*'6 Db_Z'!P17)","v":0},{"$f":"IF($B$8=2,Q6*'6 Db_Z'!Q90,Q6*'6 Db_Z'!Q17)","v":0},{"$f":"IF($B$8=2,R6*'6 Db_Z'!R90,R6*'6 Db_Z'!R17)","v":0},{"$f":"IF($B$8=2,S6*'6 Db_Z'!S90,S6*'6 Db_Z'!S17)","v":0},{"$f":"IF($B$8=2,T6*'6 Db_Z'!T90,T6*'6 Db_Z'!T17)","v":0},{"$f":"IF($B$8=2,U6*'6 Db_Z'!U90,U6*'6 Db_Z'!U17)","v":0},{"$f":"IF($B$8=2,V6*'6 Db_Z'!V90,V6*'6 Db_Z'!V17)","v":0},{"$f":"IF($B$8=2,W6*'6 Db_Z'!W90,W6*'6 Db_Z'!W17)","v":0},{"$f":"IF($B$8=2,X6*'6 Db_Z'!X90,X6*'6 Db_Z'!X17)","v":0},{"$f":"IF($B$8=2,Y6*'6 Db_Z'!Y90,Y6*'6 Db_Z'!Y17)","v":0},{"$f":"IF($B$8=2,Z6*'6 Db_Z'!Z90,Z6*'6 Db_Z'!Z17)","v":0},{"$f":"IF($B$8=2,AA6*'6 Db_Z'!AA90,AA6*'6 Db_Z'!AA17)","v":0},{"$f":"IF($B$8=2,AB6*'6 Db_Z'!AB90,AB6*'6 Db_Z'!AB17)","v":0},{"$f":"IF($B$8=2,AC6*'6 Db_Z'!AC90,AC6*'6 Db_Z'!AC17)","v":0},{"$f":"IF($B$8=2,AD6*'6 Db_Z'!AD90,AD6*'6 Db_Z'!AD17)","v":0},{"$f":"IF($B$8=2,AE6*'6 Db_Z'!AE90,AE6*'6 Db_Z'!AE17)","v":0},{"$f":"IF($B$8=2,AF6*'6 Db_Z'!BA90,AF6*'6 Db_Z'!BA17)","v":0},{"$f":"IF($B$8=2,AG6*'6 Db_Z'!BB90,AG6*'6 Db_Z'!BB17)","v":0},{"$f":"IF($B$8=2,AH6*'6 Db_Z'!BC90,AH6*'6 Db_Z'!BC17)","v":0},{"$f":"IF($B$8=2,AI6*'6 Db_Z'!BD90,AI6*'6 Db_Z'!BD17)","v":0},{"$f":"IF($B$8=2,AJ6*'6 Db_Z'!BE90,AJ6*'6 Db_Z'!BE17)","v":0},{"$f":"IF($B$8=2,AK6*'6 Db_Z'!BF90,AK6*'6 Db_Z'!BF17)","v":0},{"$f":"IF($B$8=2,AL6*'6 Db_Z'!BG90,AL6*'6 Db_Z'!BG17)","v":0},{"$f":"IF($B$8=2,AM6*'6 Db_Z'!BH90,AM6*'6 Db_Z'!BH17)","v":0},{"$f":"IF($B$8=2,AN6*'6 Db_Z'!BI90,AN6*'6 Db_Z'!BI17)","v":0},{"$f":"IF($B$8=2,AO6*'6 Db_Z'!BJ90,AO6*'6 Db_Z'!BJ17)","v":0},{"$f":"IF($B$8=2,AP6*'6 Db_Z'!BK90,AP6*'6 Db_Z'!BK17)","v":0},{"$f":"IF($B$8=2,AQ6*'6 Db_Z'!BL90,AQ6*'6 Db_Z'!BL17)","v":0},{"$f":"IF($B$8=2,AR6*'6 Db_Z'!BM90,AR6*'6 Db_Z'!BM17)","v":0},{"$f":"IF($B$8=2,AS6*'6 Db_Z'!BN90,AS6*'6 Db_Z'!BN17)","v":0},{"$f":"IF($B$8=2,AT6*'6 Db_Z'!BO90,AT6*'6 Db_Z'!BO17)","v":0},{"$f":"IF($B$8=2,AU6*'6 Db_Z'!BP90,AU6*'6 Db_Z'!BP17)","v":0},{"$f":"IF($B$8=2,AV6*'6 Db_Z'!BQ90,AV6*'6 Db_Z'!BQ17)","v":0},{"$f":"IF($B$8=2,AW6*'6 Db_Z'!BR90,AW6*'6 Db_Z'!BR17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'9b Imax_I'!CJ38","v":0},{"$f":"'9b Imax_I'!CK38","v":0},{"$f":"'9b Imax_I'!CL38","v":0},{"$f":"CM6*'6 Db_Z'!DY17","v":0},{"$f":"'9b Imax_I'!CN38","v":0}]
[48," Kraftfutter bzw. Futterzukauf",null,{"$f":"MIN(SUM(D10:D11)-SUM('9 G-N-P'!Y48:Y51),SUM(H38:H39))","v":0},null,"dav. Sonst. Pfl.bau (eig. anderes Futt.)",null,{"$f":"IF(SUM(L39:AW39,CJ39:CN39)<0,0,SUM(L39:AW39,CJ39:CN39))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'9b Imax_I'!S39","v":0},{"$f":"'9b Imax_I'!T39","v":0},{"$f":"'9b Imax_I'!U39","v":0},{"$f":"'9b Imax_I'!V39","v":0},{"$f":"'9b Imax_I'!W39","v":0},{"$f":"'9b Imax_I'!X39","v":0},{"$f":"'9b Imax_I'!Y39","v":0},{"$f":"'9b Imax_I'!Z39","v":0},{"$f":"'9b Imax_I'!AA39","v":0},{"$f":"'9b Imax_I'!AB39","v":0},{"$f":"'9b Imax_I'!AC39","v":0},{"$f":"'9b Imax_I'!AD39","v":0},{"$f":"'9b Imax_I'!AE39","v":0},{"$f":"'9b Imax_I'!AF39","v":0},{"$f":"'9b Imax_I'!AG39","v":0},{"$f":"'9b Imax_I'!AH39","v":0},{"$f":"'9b Imax_I'!AI39","v":0},{"$f":"'9b Imax_I'!AJ39","v":0},{"$f":"'9b Imax_I'!AK39","v":0},{"$f":"'9b Imax_I'!AL39","v":0},{"$f":"'9b Imax_I'!AM39","v":0},{"$f":"'9b Imax_I'!AN39","v":0},{"$f":"'9b Imax_I'!AO39","v":0},{"$f":"'9b Imax_I'!AP39","v":0},{"$f":"'9b Imax_I'!AQ39","v":0},{"$f":"'9b Imax_I'!AR39","v":0},{"$f":"'9b Imax_I'!AS39","v":0},{"$f":"'9b Imax_I'!AT39","v":0},{"$f":"'9b Imax_I'!AU39","v":0},{"$f":"'9b Imax_I'!AV39","v":0},{"$f":"'9b Imax_I'!AW39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'9b Imax_I'!CJ39","v":0},{"$f":"'9b Imax_I'!CK39","v":0},{"$f":"'9b Imax_I'!CL39","v":0},{"$f":"'9b Imax_I'!CM39","v":0},{"$f":"'9b Imax_I'!CN39","v":0}]
[null,null,null,null,null,null,"ml. Kalb: Euro / Kuh ",null,null,"erz. ml. Kalb: Euro / Kuh ",null,{"$f":"IF(B8=2,'6 Db_Z'!L105*'6 Db_Z'!L106,'6 Db_Z'!L32*'6 Db_Z'!L33)","v":52},null,null,null,{"$f":"IF(B8=2,'6 Db_Z'!P105*'6 Db_Z'!P106,'6 Db_Z'!P32*'6 Db_Z'!P33)","v":1116}]
[null,null,null,null,null,null,"wbl. Kalb: Euro / Kuh ",null,null,"erz. wbl. Kalb: Euro / Kuh ",null,{"$f":"IF(B8=2,'6 Db_Z'!L103*'6 Db_Z'!L104,'6 Db_Z'!L30*'6 Db_Z'!L31)","v":140.5},null,null,null,{"$f":"IF(B8=2,'6 Db_I'!P112*'6 Db_I'!P113,'6 Db_I'!P30*'6 Db_I'!P31)","v":737}]
[null,"Ausdruck Blätter Imax_.: Kaum je notwendig !",null,null,null,null,null,null,null,null,null,null,null,null,null,"Bei MuKu :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eintrag"]
[null,"In den Herleitungen des maximalen I.-U. ist normalerweise nichts zu bearbeiten!",null,null,null,null,null,null,null,null,null,null,null,null,null,"bei Kälbern"]
[null,"(Ausnahme: seltene PV, wie z.B. Jungsauenaufzucht, und zugleich Mastschweine)",null,null,null,null,null,null,null,null,null,null,null,null,null,"nur notwend."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"wenn Tiere"]
[null,"Wofür ist dieses Blatt sinnvoll?",null,null,null,null,null,null,null,null,null,null,null,null,null,"aus and. eig."]
[null,"Es dient allein dem Komfort: Der Bearbeiter soll nicht bei der Db-Rechnung bei den Leistungen und ",null,null,null,null,null,null,null,null,null,null,null,null,null,"PV stammen -"]
[null,"variablen Kosten entscheiden müssen, wieviel anteilig \"Innenumsatz\" sein wird.",null,null,null,null,null,null,null,null,null,null,null,null,null,"bzw. zu and."]
[null,"Vielmehr genügt im Rahmen der Hochrechnung (in G-N-P) eine einzige Zahl, die es jedoch u.U. in sich hat.",null,null,null,null,null,null,null,null,null,null,null,null,null,"eig. PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"versetzt"]
[null,"Trost: ",null,null,null,null,null,null,null,null,null,null,null,null,null,"werden."]
[null,"Selbst wenn man den Innenumsatz nicht treffend schätzt - der Gewinn wird dadurch nicht beeinflußt !"]
[]
[null,"Erläuterung:"]
[null,"Die Buchführung erfaßt Leistungen eines PV, die innerbetrieblich verwendet werden, geldlich nicht."]
[null,"Ebenso werden Güter, die aus dem Betriebsinnern zur Produktion geliefert werden, geldmäßig nicht erfaßt."]
[]
[null,"So wird z.B. eigenes Getreide, das für die eigene Schweinemast verwendet wird, geldlich nicht erfaßt."]
[null,"Das Minimum eines solchen Innenumsatzes liegt bei 0 %: Alles Getreide wird verkauft, alle "]
[]
[null,"Das Minimum eines solchen Innenumsatzes liegt bei 0 %: Alles Getreide wird verkauft, alle "]
[null,"Futtermittel werden gekauft."]
[null,"Andererseits gibt es ein Maximum (100 %), das durch zwei Tatsachen begrenzt ist:"]
[null," - Der Innenumsatz kann nicht größer sein, als erzeugt wird (auch wenn noch soviel verbraucht werden könnte)."]
[null," - Der Innenumsatz kann nicht gößer sein, als verbraucht wird (auch wenn die Erzeugung sehr groß ist)."]
[]
[null,"Oft wird der Innenumsatz zwischen 0 und 100 % liegen."]
[null,"Anfänger brauchen die obige Tabelle nicht bearbeiten. \"Alte Hasen\" finden hier jedoch eine explizite "]
[null,"Herleitung der \"100 %\", die sie ggf. selbst noch beinflussen können, z.B. wenn ein Teil der eigenen \"Mastschweine\" zur "]
[null,"Produktion von Jungsauen und Jungebern verwendet wird."]
[]
[null,"Bei Biomasse für eine eigene Biogasanlage wird sinnvoll sein, diese als \"Außenumsatz\" zu behandeln,"]
[null,"sprich als Verkauf der Substrate an die Biogasanlage !"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"SUM(L100:CN100)","v":0},null,null,null,null,{"$f":"IF(SUM(L6:L39)=0,0,1)","v":0},{"$f":"IF(SUM(M6:M39)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BY6:BY39)=0,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Diagramme","index":16,"n_rows":170,"n_cols":14,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
[]
["     Betrieb",null,null,"Telefon-Nr.","PLZ     ","        Ort",null,"Datum"]
[{"$f":"Inhalt!C5","v":0},null,null,{"$f":"Inhalt!C11","v":0},{"$f":"Inhalt!F10","v":0},{"$f":"Inhalt!F11","v":0},null,{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["   Bereinigte Eigenkapitalveränd.",null," = Ordentl. Ergebnis (bzw. Gewinn) + Nebeneinkommen (ber. Einl.) - Privataufwand (ber. Entn.)"]
["   Langfrist. Kapitaldienstgrenze",null," = Ordentl. Ergebnis (bzw. Gewinn) + Zinsausgaben + Nebeneinkommen - Privataufwand"]
["   Cashflow I  (berein. Werte)",null," = Ordentl. Ergebnis (bzw. Gewinn) + Abschreibungen gesamt"]
[null,null," = der Betrag, der für Privat, Tilgung, Investition + Ansparung verfügbar ist"]
["   Cashflow II (berein. Werte)",null," = Bereinigte Eigenkapitalverändung + Abschreibungen gesamt"]
[null,null," = der Betrag, der für Tilgung, Investition + Ansparung verfügbar ist"]
["  Zur kalkulatorischen Tilgungsdauer: "]
["  Normal kann der \"Cashflow II\" nicht allein der Tilgung dienen, sondern nur die \"ber. Eigenkapitalveränderung + AfA neue Lieferrechte/neue Gebäude\","]
["  da z.B. in Maschinen ständig re-investiert werden muss."]
["  Wenn aber in den nächsten Jahren auch in neue Quote bzw. neue Gebäude weiterhin kräftig investiert werden muß, dauert die tatsächliche Tilgungszeit "]
["  bei den jetzigen Krediten entsprechend länger! Als Tilgung (Divisor) könnte in solchen Fällen allein die \"bereinigte Eigenkapitalbildung\" verwendet werden!"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tabellen für die obigen Diagramme:"]
[]
[null,null,"Umsatz incl. Ausgl-Zahl.          ","Umsatz - var. Aufwand (GDB)"]
[null,{"$f":"I_2!E3","v":"2021/22"},{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!H28,'9 G-N-P'!I49)","v":0}]
[null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!H53,'9 G-N-P'!I136)","v":0}]
[null,{"$f":"I_2!F3","v":"2022/23"},{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!J28,'9 G-N-P'!K49)","v":0}]
[null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!J53,'9 G-N-P'!K136)","v":0}]
[null,{"$f":"I_2!G3","v":"2023/24"},{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!L28,'9 G-N-P'!M49)","v":0}]
[null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!L53,'9 G-N-P'!M136)","v":0}]
[]
[null,{"$f":"\"Istjahr   \" & '9 G-N-P'!Q3","v":"Istjahr   2025"},{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!N28,'9 G-N-P'!Q49)","v":0}]
[null,null,null,{"$f":"IF(Inhalt!$H$57=2,'8 GeKDGr'!H9,'8 GeKDGr'!H7)","v":0}]
[null,{"$f":"\"Zieljahr \" & '9 G-N-P'!R3","v":"Zieljahr 2026"},{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!O28,'9 G-N-P'!R49)","v":0}]
[null,null,null,{"$f":"IF(Inhalt!$H$57=2,'8 GeKDGr'!M9,'8 GeKDGr'!M7)","v":0}]
[]
[]
[null,null,null,"Ord. Ergebnis / Gewinn","Berein. Eig'kap'veränderung","Cashflow II (b. EKV + AfA)","(bei Cashflow aus Bf.: nur mit berein. Werten sinnvoll ! )"]
[null,{"$f":"$B$101","v":"2021/22"},null,{"$f":"I_2!E51","v":0}]
[null,null,null,null,{"$f":"I_2!E54","v":0}]
[null,null,null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!H119,'9 G-N-P'!I131)","v":0}]
[null,{"$f":"$B$103","v":"2022/23"},null,{"$f":"I_2!F51","v":0}]
[null,null,null,null,{"$f":"I_2!F54","v":0}]
[null,null,null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!J119,'9 G-N-P'!K131)","v":0}]
[null,{"$f":"$B$105","v":"2023/24"},null,{"$f":"I_2!G51","v":0}]
[null,null,null,null,{"$f":"I_2!G54","v":0}]
[null,null,null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!L119,'9 G-N-P'!M131)","v":0}]
[]
[null,{"$f":"\"Istjahr   \" & '9 G-N-P'!Q3","v":"Istjahr   2025"},null,{"$f":"I_2!I51","v":0}]
[null,null,null,null,{"$f":"I_2!I54","v":0}]
[null,null,null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!N119,'9 G-N-P'!Q131)","v":0}]
[null,{"$f":"\"Zieljahr \" & '9 G-N-P'!R3","v":"Zieljahr 2026"},null,{"$f":"I_2!J51","v":0}]
[null,null,null,null,{"$f":"I_2!J54","v":0}]
[null,null,null,null,null,{"$f":"IF(Inhalt!$H$57=2,'9 G-N-P Gart'!O119,'9 G-N-P'!R131)","v":0}]
[]
[null,null,"Aktivvermögen in Euro",null,null,null,null,"Fremdkapital"]
[null,{"$f":"$B$101","v":"2021/22"},{"$f":"I_2!E62","v":0},null,null,null,null,{"$f":"I_2!E66","v":0}]
[null,{"$f":"$B$103","v":"2022/23"},null,{"$f":"I_2!F62","v":0},null,null,null,null,{"$f":"I_2!F66","v":0}]
[null,{"$f":"$B$105","v":"2023/24"},null,null,{"$f":"I_2!G62","v":0},null,null,null,null,{"$f":"I_2!G66","v":0}]
[]
[null,{"$f":"\"Istjahr   \" & '9 G-N-P'!Q3","v":"Istjahr   2025"},null,null,null,{"$f":"I_2!I62","v":0},null,null,null,null,{"$f":"I_2!I66","v":0}]
[null,{"$f":"\"Zieljahr \" & '9 G-N-P'!R3","v":"Zieljahr 2026"},null,null,null,null,{"$f":"I_2!J62","v":0},null,null,null,null,{"$f":"I_2!J66","v":0}]
[]
[null,null,"Eigenkapitalquote"]
[null,{"$f":"$B$101","v":"2021/22"},{"$f":"IF(C133<=0,0,I_2!E63/C133)","v":0}]
[null,{"$f":"$B$103","v":"2022/23"},null,{"$f":"IF(D134<=0,0,I_2!F63/D134)","v":0}]
[null,{"$f":"$B$105","v":"2023/24"},null,null,{"$f":"IF(E135<=0,0,I_2!G63/E135)","v":0}]
[]
[null,{"$f":"\"Istjahr   \" & '9 G-N-P'!Q3","v":"Istjahr   2025"},null,null,null,{"$f":"IF(F137<=0,0,I_2!I63/F137)","v":0}]
[null,{"$f":"\"Zieljahr \" & '9 G-N-P'!R3","v":"Zieljahr 2026"},null,null,null,null,{"$f":"IF(G138<=0,0,I_2!J63/G138)","v":0}]
[]
[null,null,"Gewinnrate (Umsatzrendite)"]
[null,{"$f":"$B$101","v":"2021/22"},{"$f":"IF(C101<=0,0,D115/C101)","v":0}]
[null,{"$f":"$B$103","v":"2022/23"},null,{"$f":"IF(C103<=0,0,D118/C103)","v":0}]
[null,{"$f":"$B$105","v":"2023/24"},null,null,{"$f":"IF(C105<=0,0,D121/C105)","v":0}]
[]
[null,{"$f":"\"Istjahr   \" & '9 G-N-P'!Q3","v":"Istjahr   2025"},null,null,null,{"$f":"IF(C108<=0,0,D125/C108)","v":0}]
[null,{"$f":"\"Zieljahr \" & '9 G-N-P'!R3","v":"Zieljahr 2026"},null,null,null,null,{"$f":"IF(C110<=0,0,D128/C110)","v":0}]
[]
[null,null,"Kapitaldienst"]
[null,null,{"$f":"'4 Kredite'!K5","v":2025},{"$f":"'4 Kredite'!X7","v":2026},{"$f":"'4 Kredite'!AA7","v":2027},{"$f":"'4 Kredite'!AD7","v":2028},{"$f":"'4 Kredite'!AG7","v":2029},{"$f":"'4 Kredite'!AJ7","v":2030},{"$f":"'4 Kredite'!AM7","v":2031},null,"Langfrist. Kapitaldienstgrenze","L.KDGr +AfA Quote/neue Geb. ","Cashflow II erweitert um Zinsen","( = Langfr. KDGr + AfA ges.)"]
[null,"Zins",null,{"$f":"SUM('4 Kredite'!Y10:Y57)","v":0},{"$f":"SUM('4 Kredite'!AB10:AB57)","v":0},{"$f":"SUM('4 Kredite'!AE10:AE57)","v":0},null,{"$f":"SUM('4 Kredite'!AK10:AK57)","v":0},{"$f":"SUM('4 Kredite'!AN10:AN57)","v":0}]
[null,null,{"$f":"SUM('4 Kredite'!M58:M62)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM('4 Kredite'!AH10:AH57)","v":0}]
[null,"Tilgung",null,{"$f":"SUM('4 Kredite'!Z10:Z57)","v":0},{"$f":"SUM('4 Kredite'!AC10:AC57)","v":0},{"$f":"SUM('4 Kredite'!AF10:AF57)","v":0},null,{"$f":"SUM('4 Kredite'!AL10:AL57)","v":0},{"$f":"SUM('4 Kredite'!AO10:AO57)","v":0}]
[null,null,{"$f":"SUM('4 Kredite'!N58:N62)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM('4 Kredite'!AI10:AI57)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'8 GeKDGr'!M65","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'8 GeKDGr'!M65+'8 GeKDGr'!L14+'8 GeKDGr'!M40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F130+SUM('8 GeKDGr'!M43:M44)-'8 GeKDGr'!M51+'8 GeKDGr'!M57","v":0}]
[]
[null,null,"Se. Kredite / (ber. EKV + AfA Quote u. neue Geb.) ",null,null,"Stillgelegt",null,"Se. Kredite / (ber. EKV + AfA ges.) "]
["Tilgungsdauer",null,null,null,null,null,null,{"$f":"IF(SUM('8 GeKDGr'!M63,'8 GeKDGr'!M14:M19,'8 GeKDGr'!M40)<=0,0,'4 Kredite'!L64/(SUM('8 GeKDGr'!M63,'8 GeKDGr'!M14:M19,'8 GeKDGr'!M40)))","v":0}]
[null,null,{"$f":"IF(SUM('8 GeKDGr'!M63,'8 GeKDGr'!L14,'8 GeKDGr'!M40)<=0,0,'4 Kredite'!L64/(SUM('8 GeKDGr'!M63,'8 GeKDGr'!L14,'8 GeKDGr'!M40)))","v":0}]

{"sheet":"Monitoring","index":17,"n_rows":10,"n_cols":16,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,5,3,6]]}
[]
[null,"Angaben zum Monitoring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KOM-Betriebsarten:"]
[null,"Betriebsart nach KOM-Vorgabe:",null,null,null,"Landwirtschaft",null,null,{"$f":"IF(F4=P4,\"A\",IF(F4=P5,\"B\",IF(F4=P6,\"C\",\"\")))","v":"A"},null,null,null,null,null,"A","Landwirtschaft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","Ernährungswirtschaft"]
[null,"Einführung einer neuen Technologie / eines neuen Produktionsverfahrens",null,null,null,null,null,null,null,null,null,null,null,null,"C","Forstwirtschaft"]
[null,"(z. B. neues Tierhaltungsverfahren, automatisches Melksystem) = A"]
[null,"oder",null,null,null,null,null,null,"A",null,null,null,null,null,"A","Neue Technik"]
[null,"Neue Produktionsstruktur durch Umstellung / Änderung der Prod.ausrichtung",null,null,null,null,null,null,null,null,null,null,null,null,"B","Neues Erzeugnis"]
[null,"(mind. 10 % Änderung des Gesamtumsatzes durch neue Produktionsverfahren) = B"]

{"sheet":"I_ 0","index":18,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,5,0,6]]}
[null,"INVESTITIONSKONZEPT AFP - BMELV",null,null,null,{"$f":"'1 KaP'!K2","v":0},null,{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,"_0",null,"Prod.-richtung","Benacht. Gebiet","Rechtsform","Betriebszus.-schluss","Sozialökonom. Typ","Bewirtschaftungsform","Verbuchung","Aussiedlung","Schutzgebiet","Geschlecht","Ausbildung","Investition"]
[null,null,null,null,"Allgemeine Angaben",null,null,null,null,null,null,null,"Ackerbau","Normalgebiet",null,"Nein","Haupterwerb","Konventionell","Brutto","Nein","Ja","Männlich","LW: Fachschule","Große Investition"]
[1,"Antragsteller 1",null,null,{"$f":"Inhalt!C5","v":0},null,"Antragsteller 2",null,null,null,null,null,"Milchviehhaltung","Berggebiet","Einzelunternehmen","Teilweise","Nebenerwerb","Ökologisch","Netto","Vollaussiedlung","Nein","Weiblich","LW: Meister","Kleine Investition"]
[{"$f":"A3+1","v":2},"Strasse",null,null,null,null,"Strasse",null,null,null,null,null,"Fleischviehhaltung","Sonst. ben. Gebiet","Familien-GbR","Vollständig",null,"Ökolog. in Umstellung","Umsatzsteuer","Teilaussiedlung",null,null,"LW: FH/Uni"]
[{"$f":"A4+1","v":3},"PLZ",null,null,null,null,"PLZ",null,null,null,null,null,"Schweinehaltung","Gebiet mit spez. Nachteilen","Fremd-GbR",null,null,null,"Pauschalierung","B-Zweigaussiedlung",null,null,"NLW: Fachschule"]
[{"$f":"A5+1","v":4},"Ort",null,null,null,null,"Ort",null,null,null,null,null,"Geflügelhaltung",null,"GmbH&Co KG",null,null,null,"Regelbesteuerg.",null,null,null,"NLW: Meister"]
[{"$f":"A6+1","v":5},"Telefon-Nummer",null,null,null,null,"Telefon-Nummer",null,null,null,null,null,"Sonst. Tierhaltung",null,"GmbH",null,null,null,"Kleinunternehmer",null,null,null,"NLW: FH/Uni"]
[6,null,null,null,null,null,null,null,null,null,null,null,"Gartenbau",null,"Genossenschaft (eG)"]
[7,"Betriebsnummer:"]
[8,"EU-Fördernummer",null,null,{"$f":"Inhalt!G5","v":0},null,"Bundesland              0003",null,null,null,5,null,"Weinbau",null,"Aktiengesellschaft"]
[9,"Buchstellennr.                0001",null,null,{"$f":"Inhalt!C12","v":0},null,"Regierungsbezirk     0004",null,null,null,null,null,"Obstbau",null,"Sonstiges"]
[10,"Betriebsnr. Buchstelle   0002",null,null,{"$f":"Inhalt!F12","v":0},null,"Landkreisnr.             0005",null,null,null,null,null,"Forstwirtschaft"]
[11,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges"]
[12,"Daten des Betriebsleiters:"]
[13,"Antragsteller 1",null,null,null,null,"Antragsteller 2"]
[14,"Jahr der Hofübernahme",null,null,{"$f":"IF('1 KaP'!K13=0,0,YEAR('1 KaP'!K13))","v":0},null,"Jahr der Hofübernahme",null,null,null,{"$f":"IF('1 KaP'!K14=0,0,YEAR('1 KaP'!K14))","v":0}]
[15,"Alter (Jahre)",null,null,{"$f":"'1 KaP'!J13","v":0},null,"Alter (Jahre)",null,null,null,{"$f":"'1 KaP'!J14","v":0}]
[16,"Geschlecht",null,null,{"$f":"'1 KaP'!H13","v":0},null,"Geschlecht",null,null,null,{"$f":"'1 KaP'!H14","v":0}]
[17,"Ausbildung",null,null,{"$f":"Inhalt!H32","v":0},null,"Ausbildung",null,null,null,{"$f":"Inhalt!H38","v":0}]
[18]
[19,"Berater/Betreuer",null,null,null,null,"Datum der IK-Erstellung",null,null,null,{"$f":"IF(Inhalt!I9=0,\"\",Inhalt!I9)","v":""}]
[20,"Dienststelle",null,null,null,null,"Datum der IK-Ergänzung",null,null,null,{"$f":"IF(SUM(Inhalt!C10:I10)=0,\"\",MAX(Inhalt!I9,Inhalt!C10,Inhalt!F10,Inhalt!I10))","v":""}]
[21,"Bearbeiter",null,null,null,null,"Datum der Antragstellung",null,null,null,{"$f":"IF(Inhalt!C9=0,\"\",Inhalt!C9)","v":""}]
[22,"Telefon-Nummer",null,null,null,null,"Datum der Antragbewilligung"]
[23]
[24,"Benachteiligtes Gebiet",null,null,{"$f":"'1 KaP'!F43","v":"Normalgebiet"},null,"Verbuchung",null,null,null,{"$f":"Inhalt!F13","v":"brutto"}]
[25,"Rechtsform",null,null,{"$f":"'1 KaP'!B25","v":0},null,"Umsatzsteuersystem",null,null,null,{"$f":"Inhalt!H13","v":"Pauschalierung"}]
[26,"Betriebszusammenschluss",null,null,{"$f":"Inhalt!D15","v":"nein"},null,"Abschlussstichtag",null,null,null,{"$f":"Inhalt!C13","v":"00:00:00"}]
[27,"-","Zahl der Ausgangsbetriebe",null,{"$f":"Inhalt!G15","v":0},null,"IST-Jahr des IK",null,null,null,{"$f":"'1 KaP'!G5","v":2025}]
[28,"-","Jahr des Zus.-schlusses",null,{"$f":"Inhalt!D16","v":0},null,"ZIEL-Jahr des IK",null,null,null,{"$f":"'1 KaP'!K5","v":2026}]
[29,"Sozialökonom. Betriebstyp",null,null,{"$f":"'1 KaP'!B14","v":"Haupterwerb"},null,"Beginn der Investition (Plan)"]
[30,"Hauptproduktionsrichtung",null,null,{"$f":"'1 KaP'!B12","v":"Bitte auswählen"},null,"Abschluss der Investition (Plan)"]
[31,"Bewirtschaftungsform",null,null,{"$f":"'1 KaP'!B17","v":"Konventionell"},null,"Ø Ackerzahl"]
[32,"-","Jahr der Umstellung",null,{"$f":"'1 KaP'!D18","v":0},null,"Ø Grünlandzahl"]
[33]
[34,"Schutzgebietskategorien (Standort der Investition)"]
[35,"Natura-2000-Gebiet",null,null,{"$f":"Inhalt!F21","v":"nein"},null,"Naturschutzgebiet",null,null,null,{"$f":"Inhalt!C22","v":"nein"}]
[36,"Wasserschutzgebiet",null,null,{"$f":"Inhalt!F22","v":"nein"},null,"Landschaftsschutzgebiet",null,null,null,{"$f":"Inhalt!C21","v":"nein"}]
[37]
[38,"Art der Investition"]
[39,"Große/kleine Investition (AFP)",null,null,null,null,"Aussiedlung ",null,null,null,{"$f":"Inhalt!G17","v":"nein"}]
[40,"Junglandwirteförderung"]
[41]
[42,"Hauptziele der zu fördernden Investition"]
[43,"(Bewertung der Ziele anhand einer Skala von \"0 = kein Ziel\" bis \"5 = Hauptziel\")"]
[44,"Verbesserung"]
[45,"a) des Einkommens durch",null,null,null,null,"c) der Arbeitsbedingungen durch "]
[46,"-","Rationalisierung",null,null,null,null,"Verminderung von"]
[47,"-","Aufstockung",null,null,null,"-","Staub"]
[48,"-","Diversifizierung",null,null,null,"-","schädliche Stoffe"]
[49,"-","Qualitätsverbesserung",null,null,null,"-","Gerüche"]
[50,null,null,null,null,null,"-","Heben schwerer Lasten"]
[51,"b) des Umweltschutzes durch",null,null,null,null,"-","extreme Klimabedingung."]
[52,"-","Energieeinsparung",null,null,null,"-","ungünst. Arbeitszeiten"]
[53,"-","Lärmreduzierung"]
[54,"-","Emmissionsminderung",null,null,null,"d) des Tierschutzes"]
[55,"-","Reduz.des Wasserverbr.",null,null,null,"e) der Tierhygiene"]
[56]

{"sheet":"I_5","index":19,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[[2,1,2,8],[27,1,27,3],[28,1,28,3],[28,5,28,6],[40,1,40,8],[28,7,28,8],[37,3,37,8],[38,3,38,8],[39,3,39,8]]}
[null,"INVESTITIONSKONZEPT AFP - BMELV",null,null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},5]
[null,null,"Tier- und Umweltschutz"]
[1,"Änderung der Haltungsverfahren in der Tierhaltung\n(% der Tierplätze nach Haltungsverfahren)"]
[2,null,null,{"$f":"CONCATENATE(\"IST \",'I_ 0'!K29,\"\")","v":"IST 2025"},{"$f":"CONCATENATE(\"ZIEL \",'I_ 0'!K30,\"\")","v":"ZIEL 2026"},null,null,{"$f":"D4","v":"IST 2025"},{"$f":"E4","v":"ZIEL 2026"}]
[3,"a) Milchkühe",null,null,null,"d) Sauen (ohne Abferkelbereich)"]
[4,"-","Laufstall",null,null,"-","Gruppen"]
[5,"-","Weidegang/Laufhof",null,null,"-","Einstreu/Tiefstreu"]
[6,"-","Vollspalten",null,null,"e) Mastschweine"]
[7,"b) Jungvieh und Mastrinder",null,null,null,"-","Vollspalten"]
[8,"-","Gruppen",null,null,"f) Geflügel"]
[9,"-","Vollspalten",null,null,"-","Käfig"]
[10,"c) Kälber (ab 5. Woche)",null,null,null,"-","Volieren"]
[11,"-","Gruppen",null,null,"-","Boden"]
[12,"-","Offenstall/Auslauf",null,null,"-","Freiland"]
[13,"Investitionen in Dunglager und Ausbringungstechnik"]
[14,"Lagerdauer (Monate)",null,null,null,"Abdeckung des Außenlagers (% der Grundfläche)"]
[15,"-","Festmist",null,null,"-","Festmist"]
[16,"-","Flüssigmist",null,null,"-","Flüssigmist"]
[17,"Emissionsmindernde Ausbringtechnik (% der Güllemenge)"]
[18,"Resourcenverbrauch"]
[19,"Energieverbrauch ",null,null,null,"Flächenverbrauch der baulichen Investition  (in m2)"]
[20,"-","Heizöl (Liter)",null,null,"-","Neu überbaute Fläche"]
[21,"-","Gas (m3)",null,null,"-","Neu gebaute Weg-/Hofflä."]
[22,"-","Strom (kWh)",null,null,"-","Rekultivierte Fläche"]
[23,"Trink- und Brauchwasser"]
[24,"(incl.Brunnen u.Beregnung, m3)",null,null,null," - dar.: Trinkwasserqualität (%)"]
[25,"Genehmigungsrecht"]
[26,"Ist eine Umweltverträglichkeitsprüfung \n(UVP) erforderlich? ",null,null,"Nein","Wenn \"Ja\": Kosten der UVP (EUR)"]
[27,"Unterliegt das Investitionsvorhaben der \nnaturschutz-rechtlichen Eingriffsregelung?",null,null,"Nein","Wenn \"Ja\":\n  - Art der Folgemaßnahmen",null,"Ersatzgeld/ Ausgleichsabgabe",null,"Ja"]
[28,null,null,null,null,"  - Kosten der Folgemaßnahmen (EUR)",null,null,null,"Nein","Ausgleichsmaßnahmen"]
[29,"Verbesserung der Produkt- und Prozessqualität",null,null,null,null,null,null,null,null,"Ersatzmaßnahmen"]
[30,null,null,{"$f":"D4","v":"IST 2025"},{"$f":"E4","v":"ZIEL 2026"},null,null,{"$f":"H4","v":"IST 2025"},{"$f":"I4","v":"ZIEL 2026"},null,"Ersatzgeld/ Ausgleichsabgabe"]
[31,"Umsatz durch Güte-, Marken-, Herkunftszeichen (%)",null,null,null,"Überwachung des Produktionsprozesses (% d.Umsatzes)",null,null,null,null,"Sonstiges"]
[32,"-","Gütezeichen",null,null,"-","Zertifizierung"]
[33,"-","Markenzeichen",null,null,"-","Sonstige Systeme"]
[34,"-","Herkunftszeichen"]
[37,"Nennung der Güte-, Marken-, Herkunftszeichen "]
[38,"-","unternehmenseigene Zeichen"]
[39,"-","regionale/nationale Zeichen"]
[40,"-","EU-Gütezeichen"]
[35,"Realisierter bzw. erwarteter Ø Preiszuschlag durch die überdurchschnittliche\nProdukt-/Prozessqualität (im Vergleich zur Standardware in %)"]
[36,"-","Produkt 1"]
[null,"-","Produkt 2"]
[37,"-","Produkt 3"]

{"sheet":"I_1","index":20,"n_rows":66,"n_cols":11,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,"INVESTITIONSKONZEPT AFP - BMELV",null,null,null,null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},1]
[null,null,"Faktorausstattung / Betriebsspiegel"]
[1,"Betriebsflächen",null,{"$f":"CONCATENATE(\"IST \",'I_ 0'!J29,\"\")","v":"IST "},null,{"$f":"CONCATENATE(\"ZIEL \",'I_ 0'!J30,\"\")","v":"ZIEL "},null,"Lieferrechte  Code",null,{"$f":"D3","v":"IST "},{"$f":"F3","v":"ZIEL "}]
[2,"in ha","Code"," Eigentum","Bewirtsch."," Eigentum","Bewirtsch.","Milchref.-menge      8020",null,{"$f":"'1 KaP'!F49","v":0},{"$f":"'1 KaP'!J49","v":0}]
[3,"Ackerfläche",6100,{"$f":"'1 KaP'!F29","v":0},{"$f":"'1 KaP'!I29","v":0},{"$f":"'1 KaP'!J29","v":0},{"$f":"'1 KaP'!M29","v":0},"davon gepachtet     8021",null,{"$f":"'1 KaP'!F50","v":0},{"$f":"'1 KaP'!J50","v":0}]
[4,"Dauergrünland",6104,{"$f":"'1 KaP'!F31","v":0},{"$f":"'1 KaP'!I31","v":0},{"$f":"'1 KaP'!J31","v":0},{"$f":"'1 KaP'!M31","v":0},"Mutterkuhprämie     8028",null,{"$f":"'1 KaP'!F51","v":0},{"$f":"'1 KaP'!J51","v":0}]
[7,"sonstige LF",6118,{"$f":"SUM('1 KaP'!F32:F33)+SUM('1 KaP'!F35:F36)","v":0},{"$f":"SUM('1 KaP'!I32:I33)+SUM('1 KaP'!I35:I36)","v":0},{"$f":"SUM('1 KaP'!J32:J33)+SUM('1 KaP'!J35:J36)","v":0},{"$f":"SUM('1 KaP'!M32:M33)+SUM('1 KaP'!M35:M36)","v":0},"Weinquote               8030",null,{"$f":"'1 KaP'!F53","v":0},{"$f":"'1 KaP'!J53","v":0}]
[8,"Ldw.gen.Fläche (LF)",6119,{"$f":"SUM(D5:D7)","v":0},{"$f":"SUM(E5:E7)","v":0},{"$f":"SUM(F5:F7)","v":0},{"$f":"SUM(G5:G7)","v":0},"A-Rüben                  8031",null,{"$f":"'1 KaP'!F54*10","v":0},{"$f":"'1 KaP'!J54","v":0}]
[9,"Forstw. Nutzfläche",6122,{"$f":"'1 KaP'!F39","v":0},{"$f":"'1 KaP'!I39","v":0},{"$f":"'1 KaP'!J39","v":0},{"$f":"'1 KaP'!M39","v":0},"Stärkekartoffeln      8033",null,{"$f":"'1 KaP'!F56*10","v":0},{"$f":"'1 KaP'!J56","v":0}]
[10,"Sonstige Flächen:",6128,{"$f":"'1 KaP'!F40","v":0},{"$f":"'1 KaP'!I40","v":0},{"$f":"'1 KaP'!J40","v":0},{"$f":"'1 KaP'!M40","v":0},"GVE, insgesamt",null,{"$f":"'1 KaP'!F100","v":0},{"$f":"'1 KaP'!J100","v":0}]
[11,"Betriebsfläche",6129,{"$f":"SUM(D8:D10)","v":0},{"$f":"SUM(E8:E10)","v":0},{"$f":"SUM(F8:F10)","v":0},{"$f":"SUM(G8:G10)","v":0}," - GVE, Rinder",null,{"$f":"SUMPRODUCT('1 KaP'!O60:O65,'1 KaP'!F60:F65)","v":0},{"$f":"SUMPRODUCT('1 KaP'!O60:O65,'1 KaP'!J60:J65)","v":0}]
[12]
[13,"Produktions-\nprogramm ","Code",{"$f":"D3","v":"IST "},null,null,null,{"$f":"F3","v":"ZIEL "}]
[14,null,null,"Umfang","Ertrags-/\nLeistungs-\nniveau","n. KTBL \nAkh je\nEinheit","n. KTBL AKh\nGesamt","Umfang","Ertrags-/\nLeistungs-\nniveau","n. KTBL \nAkh je\nEinheit","n. KTBL AKh\nGesamt"]
[15,"Pflanzenproduktion",null,"ha LF","dt/ha",null,null,"ha LF","dt/ha"]
[16,"Winterweizen",4001,{"$f":"'7 Prod'!F72","v":0},{"$f":"IF(D16=0,0,'6 Db_I'!BU10*10)","v":0},{"$f":"IF(D16=0,0,'7 Prod'!I72)","v":0},{"$f":"D16*F16","v":0},{"$f":"'7 Prod'!O72","v":0},{"$f":"IF(H16=0,0,'6 Db_Z'!BU10*10)","v":0},{"$f":"IF(H16=0,0,'7 Prod'!R72)","v":0},{"$f":"H16*J16","v":0}]
[17,"Wintergerste",4005,{"$f":"'7 Prod'!F76","v":0},{"$f":"IF(D17=0,0,'6 Db_I'!BY10*10)","v":0},{"$f":"IF(D17=0,0,'7 Prod'!I76)","v":0},{"$f":"D17*F17","v":0},{"$f":"'7 Prod'!O76","v":0},{"$f":"IF(H17=0,0,'6 Db_Z'!BY10*10)","v":0},{"$f":"IF(H17=0,0,'7 Prod'!R76)","v":0},{"$f":"H17*J17","v":0}]
[18,"Sonstiges Getreide",null,{"$f":"SUM('7 Prod'!F73:F75)+SUM('7 Prod'!F77:F81)","v":0},{"$f":"IF(SUM('6 Db_I'!BV9:BX9)=0,0,SUMPRODUCT('6 Db_I'!BV9:BX9,'6 Db_I'!BV10:BX10)*10/SUM('6 Db_I'!BV9:BX9))+IF(SUM('6 Db_I'!BZ9:CD9)=0,0,SUMPRODUCT('6 Db_I'!BZ9:CD9,'6 Db_I'!BZ10:CD10)*10/SUM('6 Db_I'!BZ9:CD9))","v":0},{"$f":"IF(D18=0,0,G18/D18)","v":0},{"$f":"SUM('7 Prod'!J73:J75)+SUM('7 Prod'!J77:J81)","v":0},{"$f":"SUM('7 Prod'!O73:O75)+SUM('7 Prod'!O77:O81)","v":0},{"$f":"IF(SUM('6 Db_Z'!BV9:BX9)=0,0,SUMPRODUCT('6 Db_Z'!BV9:BX9,'6 Db_Z'!BV10:BX10)*10/SUM('6 Db_Z'!BV9:BX9))+IF(SUM('6 Db_Z'!BZ9:CD9)=0,0,SUMPRODUCT('6 Db_Z'!BZ9:CD9,'6 Db_Z'!BZ10:CD10)*10/SUM('6 Db_Z'!BZ9:CD9))","v":0},{"$f":"IF(H18=0,0,K18/H18)","v":0},{"$f":"SUM('7 Prod'!S73:S75)+SUM('7 Prod'!S77:S81)","v":0}]
[19,"Winterraps 2024",null,{"$f":"'7 Prod'!F85","v":0},{"$f":"IF(D19=0,0,'6 Db_I'!CH10*10)","v":0},{"$f":"IF(D19=0,0,'7 Prod'!I85)","v":0},{"$f":"D19*F19","v":0},{"$f":"'7 Prod'!O85","v":0},{"$f":"IF(H19=0,0,'6 Db_Z'!CH10*10)","v":0},{"$f":"IF(H19=0,0,'7 Prod'!R85)","v":0},{"$f":"H19*J19","v":0}]
[20,"Kartoffeln 2039",null,{"$f":"SUM('7 Prod'!F89:F90)","v":0},null,{"$f":"IF(D20=0,0,G20/D20)","v":0},{"$f":"SUM('7 Prod'!J89:J90)","v":0},{"$f":"SUM('7 Prod'!O89:O90)","v":0},null,{"$f":"IF(H20=0,0,K20/H20)","v":0},{"$f":"SUM('7 Prod'!S89:S90)","v":0}]
[21,"Zuckerrüben 2040",null,{"$f":"'7 Prod'!F91","v":0},{"$f":"IF(D21=0,0,'6 Db_I'!CN10*10)","v":0},{"$f":"IF(D21=0,0,'7 Prod'!I91)","v":0},0,{"$f":"'7 Prod'!O91","v":0},{"$f":"IF(H21=0,0,'6 Db_Z'!CN10*10)","v":0},{"$f":"IF(H21=0,0,'7 Prod'!R91)","v":0},0]
[22,"Silomais 2070",null,{"$f":"'7 Prod'!F40","v":0},null,{"$f":"IF(D22=0,0,'7 Prod'!I40)","v":0},0,{"$f":"'7 Prod'!O40","v":0},null,{"$f":"IF(H22=0,0,'7 Prod'!R40)","v":0},0]
[23,"sonst. Ackerfutterbau",null,{"$f":"SUM('7 Prod'!F41:F47)+'7 Prod'!F49","v":0},null,{"$f":"IF(D23=0,0,G23/D23)","v":0},{"$f":"SUM('7 Prod'!J41:J49)","v":0},{"$f":"SUM('7 Prod'!O41:O47)+'7 Prod'!O49","v":0},null,{"$f":"IF(H23=0,0,K23/H23)","v":0},{"$f":"SUM('7 Prod'!S41:S49)","v":0}]
[24,"sonst.Ack.ohne Z.25,28,29,32",null,{"$f":"SUM('7 Prod'!F82:F84,'7 Prod'!F86:F88,'7 Prod'!F92:F97)","v":0},null,{"$f":"IF(D24=0,0,G24/D24)","v":0},{"$f":"SUM('7 Prod'!J82:J84,'7 Prod'!J86:J88,'7 Prod'!J92:J97,'7 Prod'!J100)","v":0},{"$f":"SUM('7 Prod'!O82:O84,'7 Prod'!O86:O88,'7 Prod'!O92:O97)","v":0},null,{"$f":"IF(H24=0,0,K24/H24)","v":0},{"$f":"SUM('7 Prod'!S82:S84,'7 Prod'!S86:S88,'7 Prod'!S92:S97,'7 Prod'!S100)","v":0}]
[25,"Hopfen, Tabak",null,{"$f":"SUM('7 Prod'!F104,'7 Prod'!F106)","v":0},null,{"$f":"IF(D25=0,0,G25/D25)","v":0},{"$f":"SUM('7 Prod'!J104,'7 Prod'!J106)","v":0},{"$f":"SUM('7 Prod'!O104,'7 Prod'!O106)","v":0},null,{"$f":"IF(H25=0,0,K25/H25)","v":0},{"$f":"SUM('7 Prod'!S104,'7 Prod'!S106)","v":0}]
[26,"Grünland",null,{"$f":"SUM('7 Prod'!F30:F38)","v":0},null,{"$f":"IF(D26=0,0,G26/D26)","v":0},{"$f":"SUM('7 Prod'!J30:J39)","v":0},{"$f":"SUM('7 Prod'!O30:O38)","v":0},null,{"$f":"IF(H26=0,0,K26/H26)","v":0},{"$f":"SUM('7 Prod'!S30:S39)","v":0}]
[27,null,null,null,null,null,0,null,null,null,0]
[28,"Nachw. Rohstoffe","4064 bis 4067",{"$f":"'7 Prod'!F98","v":0},null,{"$f":"IF(D28=0,0,'7 Prod'!I98)","v":0},0,{"$f":"'7 Prod'!O98","v":0},null,{"$f":"IF(H28=0,0,'7 Prod'!R98)","v":0},0]
[29,"Stillegung","4096+4097",{"$f":"'7 Prod'!F101","v":0},null,{"$f":"IF(D29=0,0,'7 Prod'!I101)","v":0},0,{"$f":"'7 Prod'!O101","v":0},null,{"$f":"IF(H29=0,0,'7 Prod'!R101)","v":0},0]
[30,"Obst-, Garten- und Weinbau (4200-4300)"]
[31,"Obstbau m. Erdbeer","4209",{"$f":"SUM('7 Prod'!F107:F115)","v":0},null,{"$f":"IF(D31=0,0,G31/D31)","v":0},{"$f":"SUM('7 Prod'!J107:J115)","v":0},{"$f":"SUM('7 Prod'!O107:O115)","v":0},null,{"$f":"IF(H31=0,0,K31/H31)","v":0},{"$f":"SUM('7 Prod'!S107:S115)","v":0}]
[32,"Gemüsebau (Feld)","4050 bis 4057",{"$f":"SUM('7 Prod'!F103,'7 Prod'!F105)","v":0},null,{"$f":"IF(D32=0,0,G32/D32)","v":0},{"$f":"SUM('7 Prod'!J103,'7 Prod'!J105)","v":0},{"$f":"SUM('7 Prod'!O103,'7 Prod'!O105)","v":0},null,{"$f":"IF(H32=0,0,K32/H32)","v":0},{"$f":"SUM('7 Prod'!S103,'7 Prod'!S105)","v":0}]
[33,"Gartenbau","4269",{"$f":"SUM('7 Prod'!F116:F121)","v":0},null,{"$f":"IF(D33=0,0,G33/D33)","v":0},{"$f":"'1 KaP'!O24*2100/(1+'1 KaP'!O124)","v":0},{"$f":"SUM('7 Prod'!O116:O121)","v":0},null,{"$f":"IF(H33=0,0,K33/H33)","v":0},{"$f":"'1 KaP'!P24*2100/(1+'1 KaP'!O124)","v":0}]
[34,"Weinbau","4299",{"$f":"SUM('7 Prod'!F123:F124)","v":0},null,{"$f":"IF(D34=0,0,G34/D34)","v":0},{"$f":"SUM('7 Prod'!J123:J124)","v":0},{"$f":"SUM('7 Prod'!O123:O124)","v":0},null,{"$f":"IF(H34=0,0,K34/H34)","v":0},{"$f":"SUM('7 Prod'!S123:S124)","v":0}]
[35,"Tierproduktion",null,"Ø Bestand",null,null,null,"Ø Bestand"]
[36,"Pferde                          ",3109,{"$f":"SUM('1 KaP'!F66:F68)","v":0},null,{"$f":"IF(D36=0,0,G36/D36)","v":0},{"$f":"SUM('7 Prod'!J16:J18)","v":0},{"$f":"SUM('1 KaP'!J66:J68)","v":0},null,{"$f":"IF(H36=0,0,K36/H36)","v":0},{"$f":"SUM('7 Prod'!S16:S18)","v":0}]
[37,"Milchkühe","3116",{"$f":"'1 KaP'!F60","v":0},{"$f":"IF(D37=0,0,'6 Db_I'!L10)","v":0},{"$f":"IF(D37=0,0,'7 Prod'!I10)","v":0},{"$f":"D37*F37","v":0},{"$f":"'1 KaP'!J60","v":0},{"$f":"IF(H37=0,0,'6 Db_Z'!L10)","v":0},{"$f":"IF(H37=0,0,'7 Prod'!R10)","v":0},{"$f":"H37*J37","v":0}]
[38,"Jungvieh (Rinder)",null,{"$f":"'1 KaP'!F61","v":0},null,{"$f":"IF(D38=0,0,G38/D38)","v":0},{"$f":"'7 Prod'!J11","v":0},{"$f":"'1 KaP'!J61","v":0},null,{"$f":"IF(H38=0,0,K38/H38)","v":0},{"$f":"'7 Prod'!S11","v":0}]
[39,"Mastrinder","3110+(3121 bis 3124)",{"$f":"SUM('1 KaP'!F62:F63,'1 KaP'!F65)","v":0},null,{"$f":"IF(D39=0,0,G39/D39)","v":0},{"$f":"SUM('7 Prod'!J12:J13,'7 Prod'!J15)","v":0},{"$f":"SUM('1 KaP'!J62:J63,'1 KaP'!J65)","v":0},null,{"$f":"IF(H39=0,0,K39/H39)","v":0},{"$f":"SUM('7 Prod'!S12:S13,'7 Prod'!S15)","v":0}]
[40,"Mutterkühe",3117,{"$f":"'1 KaP'!F64","v":0},null,{"$f":"IF(D40=0,0,'7 Prod'!I14)","v":0},0,{"$f":"'1 KaP'!J64","v":0},null,{"$f":"IF(H40=0,0,'7 Prod'!R14)","v":0},0]
[41,"Mastschweine","3133 bis 3134",{"$f":"SUM('1 KaP'!F81:F82)","v":0},null,{"$f":"IF(D41=0,0,G41/D41)","v":0},{"$f":"SUM('7 Prod'!J52:J53)","v":0},{"$f":"'1 KaP'!J82","v":0},null,{"$f":"IF(H41=0,0,K41/H41)","v":0},{"$f":"SUM('7 Prod'!S52:S53)","v":0}]
[42,"Zuchtsauen","3136",{"$f":"'1 KaP'!F80","v":0},{"$f":"IF(D42=0,0,'6 Db_I'!BA10)","v":0},{"$f":"IF(D42=0,0,'7 Prod'!I51)","v":0},0,{"$f":"'1 KaP'!J80","v":0},{"$f":"IF(H42=0,0,'6 Db_Z'!BA10)","v":0},{"$f":"IF(H42=0,0,'7 Prod'!R51)","v":0},0]
[43,"Mutterschafe","3143",{"$f":"'1 KaP'!F69","v":0},null,{"$f":"IF(D43=0,0,'7 Prod'!I19)","v":0},0,{"$f":"'1 KaP'!J69","v":0},null,{"$f":"IF(H43=0,0,'7 Prod'!R19)","v":0},0]
[44,"Legehennen","3152",{"$f":"'1 KaP'!F86*100","v":0},{"$f":"IF(D44=0,0,'6 Db_I'!BG10/100)","v":0},{"$f":"IF(D44=0,0,'7 Prod'!I57/100)","v":0},0,{"$f":"'1 KaP'!J86","v":0},{"$f":"IF(H44=0,0,'6 Db_Z'!BG10/100)","v":0},{"$f":"IF(H44=0,0,'7 Prod'!R57/100)","v":0},0]
[45,"Mastgeflügel","3153 bis 3156",{"$f":"SUM('1 KaP'!F87,'1 KaP'!F89:F91)*100","v":0},null,{"$f":"IF(D45=0,0,G45/D45)","v":0},{"$f":"SUM('7 Prod'!J58,'7 Prod'!J60:J62)","v":0},{"$f":"SUM('1 KaP'!J87,'1 KaP'!J89:J91)","v":0},null,{"$f":"IF(H45=0,0,K45/H45)","v":0},{"$f":"SUM('7 Prod'!S58,'7 Prod'!S60:S62)","v":0}]
[46,"Sonst. Geflügel",null,{"$f":"SUM('1 KaP'!F88*100,'1 KaP'!F92)","v":0},null,{"$f":"IF(D46=0,0,G46/D46)","v":0},{"$f":"SUM('7 Prod'!J59,'7 Prod'!J63)","v":0},{"$f":"SUM('1 KaP'!J88,'1 KaP'!J92)","v":0},null,{"$f":"IF(H46=0,0,K46/H46)","v":0},{"$f":"SUM('7 Prod'!S59,'7 Prod'!S63)","v":0}]
[47,"Sonst. Tiere",null,{"$f":"SUM('1 KaP'!F70:F77,'1 KaP'!F79,'1 KaP'!F81,'1 KaP'!F83:F85,'1 KaP'!F93:F98)","v":0},null,{"$f":"IF(D47=0,0,G47/D47)","v":0},{"$f":"SUM('7 Prod'!J20:J29,'7 Prod'!J54:J56,'7 Prod'!J64:J70)","v":0},{"$f":"SUM('1 KaP'!J70:J77,'1 KaP'!J79,'1 KaP'!J81,'1 KaP'!J83:J85,'1 KaP'!J93:J98)","v":0},null,{"$f":"IF(H47=0,0,K47/H47)","v":0},{"$f":"SUM('7 Prod'!S20:S29,'7 Prod'!S54:S56,'7 Prod'!S64:S70)","v":0}]
[48,"Handel, Dienstleist., Nebenbetriebe  (Diversifikation) (2320-2336)"]
[49,"Direktvermarktung","2320",{"$f":"'1 KaP'!F219","v":0},null,null,{"$f":"'7 Prod'!J127","v":0},{"$f":"'1 KaP'!J219","v":0},null,null,{"$f":"'7 Prod'!S127","v":0}]
[50,"Lohnarbeit (LW)","2323",{"$f":"'1 KaP'!F217","v":0},null,null,{"$f":"'7 Prod'!J126","v":0},{"$f":"'1 KaP'!J217","v":0},null,null,{"$f":"'7 Prod'!S126","v":0}]
[51,"Fremdenverkehr ","2333",{"$f":"'1 KaP'!F226","v":0},null,null,{"$f":"'7 Prod'!J134","v":0},{"$f":"'1 KaP'!J226","v":0},null,null,{"$f":"'7 Prod'!S134","v":0}]
[52,"Landschaftspflege","2335",{"$f":"'1 KaP'!F228","v":0},null,null,{"$f":"'7 Prod'!J136","v":0},{"$f":"'1 KaP'!J228","v":0},null,null,{"$f":"'7 Prod'!S136","v":0}]
[53]
[54]
[55,"Sonstiges",null,{"$f":"SUM('1 KaP'!F220:F225,'1 KaP'!F227,'1 KaP'!F229)","v":0},null,null,{"$f":"SUM('7 Prod'!J128:J133,'7 Prod'!J135,'7 Prod'!J137)","v":0},{"$f":"SUM('1 KaP'!J220:J225,'1 KaP'!J227,'1 KaP'!J229)","v":0},null,null,{"$f":"SUM('7 Prod'!S128:S133,'7 Prod'!S135,'7 Prod'!S137)","v":0}]
[56,"Forstwirtschaft",null,{"$f":"'1 KaP'!F216","v":0},null,null,{"$f":"'7 Prod'!J125","v":0},{"$f":"'1 KaP'!J216","v":0},null,null,{"$f":"'7 Prod'!S125","v":0}]
[57,"Betriebsleitung",null,null,null,null,{"$f":"'7 Prod'!J139+'1 KaP'!L24*2100/(1+'1 KaP'!O124)*'1 KaP'!O124","v":0},null,null,null,{"$f":"'7 Prod'!S139+'1 KaP'!M24*2100/(1+'1 KaP'!O124)*'1 KaP'!O124","v":0}]
[58,"Sonstiges",null,null,null,null,{"$f":"'7 Prod'!J138","v":0},null,null,null,{"$f":"'7 Prod'!S138","v":0}]
[59,null,null,"kalk. Arbeitszeitbedarf insges.",null,null,{"$f":"SUM(G16:G58)","v":0},null,null,null,{"$f":"SUM(K16:K58)","v":0}]
[60,null,null,"betr.-notw. Voll-AK (2100 Akh/J.)",null,null,{"$f":"G59/2100","v":0},null,null,null,{"$f":"K59/2100","v":0}]
[61,null,null,"tatsächliche Zahl der Voll-AK",null,null,{"$f":"'1 KaP'!L24","v":0},null,null,null,{"$f":"'1 KaP'!M24","v":0}]
[62,null,null,"hiervon:"]
[63,null,null,"- nicht entlohnte Familien-Voll-AK",null,null,{"$f":"SUM('1 KaP'!L13:L21)-'1 KaP'!L25","v":0},null,null,null,{"$f":"SUM('1 KaP'!M13:P21)-'1 KaP'!M25","v":0}]
[64,null,null,"- entlohnte Familien-Voll - AK",null,null,{"$f":"'1 KaP'!L25","v":0},null,null,null,{"$f":"'1 KaP'!M25","v":0}]
[65,null,null,"- Fremd-Voll-AK",null,null,{"$f":"SUM('1 KaP'!L22:L23)","v":0},null,null,null,{"$f":"SUM('1 KaP'!M22:P23)","v":0}]
[66,null,null,"- Frauen-Voll-AK",null,null,{"$f":"'1 KaP'!L26","v":0},null,null,null,{"$f":"'1 KaP'!M26","v":0}]

{"sheet":"I_2","index":21,"n_rows":69,"n_cols":24,"rows_kept":69,"cut":false,"hidden":false,"merged":[[3,1,23,1],[24,1,38,1],[46,1,49,1]]}
[null,"INVESTITIONSKONZEPT AFP - BMELV",null,null,null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},2,null,"Daten-Zwischenstufe",null,null,null,null,2,null,"Daten-Zwischenstufe",null,null,null,null,2]
[null,null,"Erfolgsrechnung (in EUR)",null,{"$f":"IF(Inhalt!$K$2=2,I_2!S2,I_2!L2)","v":"Landwirtschaft"},null,null,"Zahl der Vorab-Abschlüsse",null,{"$f":"IF(Inhalt!$K$2=2,I_2!X2,I_2!Q2)","v":1},null,"Landwirtschaft",null,null,"Zahl der Vorab-Abschlüsse",null,{"$f":"'9 G-N-P'!O5","v":1},null,"Gartenbau",null,null,"Zahl der Vorab-Abschlüsse",null,{"$f":"'9 G-N-P Gart'!M7","v":1}]
[1,null,null,"Code",{"$f":"IF(Inhalt!$K$2=2,I_2!S3,I_2!L3)","v":"2021/22"},{"$f":"IF(Inhalt!$K$2=2,I_2!T3,I_2!M3)","v":"2022/23"},{"$f":"IF(Inhalt!$K$2=2,I_2!U3,I_2!N3)","v":"2023/24"},"Ø-Vorab",{"$f":"IF(Inhalt!$K$2=2,I_2!W3,I_2!P3)","v":"IST 2025"},{"$f":"IF(Inhalt!$K$2=2,I_2!X3,I_2!Q3)","v":"ZIEL 2026"},null,{"$f":"IF('9 G-N-P'!H3<>0,'9 G-N-P'!H3,'9 G-N-P'!Q3-3)","v":"2021/22"},{"$f":"IF('9 G-N-P'!J3<>0,'9 G-N-P'!J3,'9 G-N-P'!Q3-2)","v":"2022/23"},{"$f":"IF('9 G-N-P'!L3<>0,'9 G-N-P'!L3,'9 G-N-P'!Q3-1)","v":"2023/24"},"Ø-Vorab",{"$f":"CONCATENATE(\"IST \",'I_ 0'!K29,\"\")","v":"IST 2025"},{"$f":"CONCATENATE(\"ZIEL \",'I_ 0'!K30,\"\")","v":"ZIEL 2026"},null,{"$f":"'9 G-N-P Gart'!G5","v":2021},{"$f":"'9 G-N-P Gart'!I5","v":2022},{"$f":"'9 G-N-P Gart'!K5","v":2023},"Ø-Vorab",{"$f":"'9 G-N-P Gart'!N5 & '9 G-N-P Gart'!N6","v":" Ist 2025"},{"$f":"'9 G-N-P Gart'!O5 &  '9 G-N-P Gart'!O6","v":" Ziel2026"}]
[2,"Betriebserträge","Umsatzerlöse Pflanzenproduktion",2099,{"$f":"IF(Inhalt!$K$2=2,I_2!S4,I_2!L4)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T4,I_2!M4)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U4,I_2!N4)","v":0},{"$f":"SUM(E4:G4)/$J$2","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!W4,I_2!P4)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X4,I_2!Q4)","v":0},null,{"$f":"SUM('9 G-N-P'!H8:H9)","v":0},{"$f":"SUM('9 G-N-P'!J8:J9)","v":0},{"$f":"SUM('9 G-N-P'!L8:L9)","v":0},{"$f":"SUM(L4:N4)/$J$2","v":0},{"$f":"SUM('9 G-N-P'!Q8:Q9)","v":0},{"$f":"SUM('9 G-N-P'!R8:R9)","v":0},null,{"$f":"'9 G-N-P Gart'!G19","v":0},{"$f":"'9 G-N-P Gart'!I19","v":0},{"$f":"'9 G-N-P Gart'!K19","v":0},{"$f":"SUM(S4:U4)/$J$2","v":0},{"$f":"'9 G-N-P Gart'!N19","v":0},{"$f":"'9 G-N-P Gart'!O19","v":0}]
[{"$f":"A4+1","v":3},null,"dar. Getreide",2001,{"$f":"IF(Inhalt!$K$2=2,I_2!S5,I_2!L5)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T5,I_2!M5)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U5,I_2!N5)","v":0},{"$f":"SUM(E5:G5)/$J$2","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!W5,I_2!P5)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X5,I_2!Q5)","v":0},null,{"$f":"'9 G-N-P'!H8","v":0},{"$f":"'9 G-N-P'!J8","v":0},{"$f":"'9 G-N-P'!L9","v":0},{"$f":"SUM(L5:N5)/$J$2","v":0},{"$f":"'9 G-N-P'!Q9","v":0},{"$f":"'9 G-N-P'!R9","v":0},null,null,null,null,{"$f":"SUM(S5:U5)/$J$2","v":0}]
[{"$f":"A5+1","v":4},null,"Umsatzerlöse Tierproduktion",2199,{"$f":"IF(Inhalt!$K$2=2,I_2!S6,I_2!L6)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T6,I_2!M6)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U6,I_2!N6)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W6,I_2!P6)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X6,I_2!Q6)","v":0},null,{"$f":"SUM('9 G-N-P'!H10:H15)","v":0},{"$f":"SUM('9 G-N-P'!J10:J15)","v":0},{"$f":"SUM('9 G-N-P'!L10:L15)","v":0},0,{"$f":"SUM('9 G-N-P'!Q10:Q15)","v":0},{"$f":"SUM('9 G-N-P'!R10:R15)","v":0},null,{"$f":"'9 G-N-P Gart'!G20","v":0},{"$f":"'9 G-N-P Gart'!I20","v":0},{"$f":"'9 G-N-P Gart'!K20","v":0},0,{"$f":"'9 G-N-P Gart'!N20","v":0},{"$f":"'9 G-N-P Gart'!O20","v":0}]
[{"$f":"A6+1","v":5},null,"dar. Kuhmilch",2127,{"$f":"IF(Inhalt!$K$2=2,I_2!S7,I_2!L7)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T7,I_2!M7)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U7,I_2!N7)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W7,I_2!P7)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X7,I_2!Q7)","v":0},null,{"$f":"'9 G-N-P'!H10","v":0},{"$f":"'9 G-N-P'!J10","v":0},{"$f":"'9 G-N-P'!L10","v":0},0,{"$f":"'9 G-N-P'!Q10","v":0},{"$f":"'9 G-N-P'!R10","v":0},null,null,null,null,0]
[{"$f":"A7+1","v":6},null,"       Rindfleisch","2110+2115+2118+(2120 bis 2124)",{"$f":"IF(Inhalt!$K$2=2,I_2!S8,I_2!L8)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T8,I_2!M8)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U8,I_2!N8)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W8,I_2!P8)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X8,I_2!Q8)","v":0},null,{"$f":"'9 G-N-P'!H11","v":0},{"$f":"'9 G-N-P'!J11","v":0},{"$f":"'9 G-N-P'!L11","v":0},0,{"$f":"'9 G-N-P'!Q11","v":0},{"$f":"'9 G-N-P'!R11","v":0},null,null,null,null,0]
[7,null,"Obstbau",2209,{"$f":"IF(Inhalt!$K$2=2,I_2!S9,I_2!L9)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T9,I_2!M9)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U9,I_2!N9)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W9,I_2!P9)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X9,I_2!Q9)","v":0},null,{"$f":"'9 G-N-P'!H16","v":0},{"$f":"'9 G-N-P'!J16","v":0},{"$f":"'9 G-N-P'!L16","v":0},0,{"$f":"'9 G-N-P'!Q16","v":0},{"$f":"'9 G-N-P'!R16","v":0},null,{"$f":"'9 G-N-P Gart'!G21","v":0},{"$f":"'9 G-N-P Gart'!I21","v":0},{"$f":"'9 G-N-P Gart'!K21","v":0},0,{"$f":"'9 G-N-P Gart'!N21","v":0},{"$f":"'9 G-N-P Gart'!O21","v":0}]
[8,null,"Gartenbau",2269,{"$f":"IF(Inhalt!$K$2=2,I_2!S10,I_2!L10)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T10,I_2!M10)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U10,I_2!N10)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W10,I_2!P10)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X10,I_2!Q10)","v":0},null,{"$f":"'9 G-N-P'!H17","v":0},{"$f":"'9 G-N-P'!J17","v":0},{"$f":"'9 G-N-P'!L17","v":0},0,{"$f":"'9 G-N-P'!Q17","v":0},{"$f":"'9 G-N-P'!R17","v":0},null,{"$f":"SUM('9 G-N-P Gart'!G9:G14)","v":0},{"$f":"SUM('9 G-N-P Gart'!I9:I14)","v":0},{"$f":"SUM('9 G-N-P Gart'!K9:K14)","v":0},0,{"$f":"'9 G-N-P Gart'!N15","v":0},{"$f":"'9 G-N-P Gart'!O15","v":0}]
[9,null,"Weinbau, Kellerei",2299,{"$f":"IF(Inhalt!$K$2=2,I_2!S11,I_2!L11)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T11,I_2!M11)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U11,I_2!N11)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W11,I_2!P11)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X11,I_2!Q11)","v":0},null,{"$f":"'9 G-N-P'!H18","v":0},{"$f":"'9 G-N-P'!J18","v":0},{"$f":"'9 G-N-P'!L18","v":0},0,{"$f":"'9 G-N-P'!Q18","v":0},{"$f":"'9 G-N-P'!R18","v":0},null,null,null,null,0]
[10,null,"Forstwirtschaft, Jagd",2309,{"$f":"IF(Inhalt!$K$2=2,I_2!S12,I_2!L12)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T12,I_2!M12)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U12,I_2!N12)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W12,I_2!P12)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X12,I_2!Q12)","v":0},null,{"$f":"'9 G-N-P'!H19","v":0},{"$f":"'9 G-N-P'!J19","v":0},{"$f":"'9 G-N-P'!L19","v":0},0,{"$f":"'9 G-N-P'!Q19","v":0},{"$f":"'9 G-N-P'!R19","v":0},null,null,null,null,0]
[11,null,"Handel, Dienstl., Nebenbetriebe",2337,{"$f":"IF(Inhalt!$K$2=2,I_2!S13,I_2!L13)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T13,I_2!M13)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U13,I_2!N13)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W13,I_2!P13)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X13,I_2!Q13)","v":0},null,{"$f":"SUM('9 G-N-P'!H20:H23)","v":0},{"$f":"SUM('9 G-N-P'!J20:J23)","v":0},{"$f":"SUM('9 G-N-P'!L20:L23)","v":0},0,{"$f":"SUM('9 G-N-P'!Q20:Q23)","v":0},{"$f":"SUM('9 G-N-P'!R20:R23)","v":0},null,{"$f":"SUM('9 G-N-P Gart'!G16:G17,'9 G-N-P Gart'!G22)","v":0},{"$f":"SUM('9 G-N-P Gart'!I16:I17,'9 G-N-P Gart'!I22)","v":0},{"$f":"SUM('9 G-N-P Gart'!K16:K17,'9 G-N-P Gart'!K22)","v":0},0,{"$f":"SUM('9 G-N-P Gart'!N16:N17,'9 G-N-P Gart'!N22)","v":0},{"$f":"SUM('9 G-N-P Gart'!O16:O17,'9 G-N-P Gart'!O22)","v":0}]
[12,null,"dar. Lohnarbeit, Maschinenmiete",2332,{"$f":"IF(Inhalt!$K$2=2,I_2!S14,I_2!L14)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T14,I_2!M14)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U14,I_2!N14)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W14,I_2!P14)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X14,I_2!Q14)","v":0},null,{"$f":"'9 G-N-P'!H20","v":0},{"$f":"'9 G-N-P'!J20","v":0},{"$f":"'9 G-N-P'!L20","v":0},0,{"$f":"'9 G-N-P'!Q20","v":0},{"$f":"'9 G-N-P'!R20","v":0},null,{"$f":"'9 G-N-P Gart'!G17","v":0},{"$f":"'9 G-N-P Gart'!I17","v":0},{"$f":"'9 G-N-P Gart'!K17","v":0},0,{"$f":"'9 G-N-P Gart'!N17","v":0},{"$f":"'9 G-N-P Gart'!O17","v":0}]
[13,null,"       Fremdenverkehr",2333,{"$f":"IF(Inhalt!$K$2=2,I_2!S15,I_2!L15)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T15,I_2!M15)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U15,I_2!N15)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W15,I_2!P15)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X15,I_2!Q15)","v":0},null,{"$f":"'9 G-N-P'!H21","v":0},{"$f":"'9 G-N-P'!J21","v":0},{"$f":"'9 G-N-P'!L21","v":0},0,{"$f":"'9 G-N-P'!Q21","v":0},{"$f":"'9 G-N-P'!R21","v":0},null,null,null,null,0]
[14,null,"       Landschaftspflege",2335,{"$f":"IF(Inhalt!$K$2=2,I_2!S16,I_2!L16)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T16,I_2!M16)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U16,I_2!N16)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W16,I_2!P16)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X16,I_2!Q16)","v":0},null,{"$f":"'9 G-N-P'!H22","v":0},{"$f":"'9 G-N-P'!J22","v":0},{"$f":"'9 G-N-P'!L22","v":0},0,{"$f":"SUM('9 G-N-P'!Q22)","v":0},{"$f":"SUM('9 G-N-P'!R22)","v":0},null,null,null,null,0]
[15,null,"Sonstiges","2319+2338",{"$f":"IF(Inhalt!$K$2=2,I_2!S17,I_2!L17)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T17,I_2!M17)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U17,I_2!N17)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W17,I_2!P17)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X17,I_2!Q17)","v":0},null,{"$f":"'9 G-N-P'!H24","v":0},{"$f":"'9 G-N-P'!J24","v":0},{"$f":"'9 G-N-P'!L24","v":0},0,{"$f":"'9 G-N-P'!Q24","v":0},{"$f":"'9 G-N-P'!R24","v":0},null,null,null,null,0]
[16,null,"Umsatzerlöse insgesamt",2339,{"$f":"E4+E6+E9+E10+E11+E12+E13+E17","v":0},{"$f":"F4+F6+F9+F10+F11+F12+F13+F17","v":0},{"$f":"G4+G6+G9+G10+G11+G12+G13+G17","v":0},0,{"$f":"I4+I6+I9+I10+I11+I12+I13+I17","v":0},{"$f":"J4+J6+J9+J10+J11+J12+J13+J17","v":0},null,{"$f":"L4+L6+L9+L10+L11+L12+L13+L17","v":0},{"$f":"M4+M6+M9+M10+M11+M12+M13+M17","v":0},{"$f":"N4+N6+N9+N10+N11+N12+N13+N17","v":0},0,{"$f":"P4+P6+P9+P10+P11+P12+P13+P17","v":0},{"$f":"Q4+Q6+Q9+Q10+Q11+Q12+Q13+Q17","v":0},null,{"$f":"S4+S6+S9+S10+S11+S12+S13+S17","v":0},{"$f":"T4+T6+T9+T10+T11+T12+T13+T17","v":0},{"$f":"U4+U6+U9+U10+U11+U12+U13+U17","v":0},0,{"$f":"W4+W6+W9+W10+W11+W12+W13+W17","v":0},{"$f":"X4+X6+X9+X10+X11+X12+X13+X17","v":0}]
[17,null,"Bestandsveränderungen","2347+2348",{"$f":"IF(Inhalt!$K$2=2,I_2!S19,I_2!L19)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T19,I_2!M19)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U19,I_2!N19)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W19,I_2!P19)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X19,I_2!Q19)","v":0},null,{"$f":"SUM('9 G-N-P'!H26:H28)","v":0},{"$f":"SUM('9 G-N-P'!J26:J28)","v":0},{"$f":"SUM('9 G-N-P'!L26:L28)","v":0},0,{"$f":"SUM('9 G-N-P'!Q26:Q28)","v":0},{"$f":"SUM('9 G-N-P'!R26:R28)","v":0},null,{"$f":"'9 G-N-P Gart'!G23","v":0},{"$f":"'9 G-N-P Gart'!I23","v":0},{"$f":"'9 G-N-P Gart'!K23","v":0},0,{"$f":"'9 G-N-P Gart'!N23","v":0},{"$f":"'9 G-N-P Gart'!O23","v":0}]
[18,null,"andere aktiv. Eigenleistungen",2349,{"$f":"IF(Inhalt!$K$2=2,I_2!S20,I_2!L20)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T20,I_2!M20)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U20,I_2!N20)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W20,I_2!P20)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X20,I_2!Q20)","v":0},null,{"$f":"'9 G-N-P'!H29","v":0},{"$f":"'9 G-N-P'!J29","v":0},{"$f":"'9 G-N-P'!L29","v":0},0,{"$f":"'9 G-N-P'!Q29","v":0},{"$f":"'9 G-N-P'!R29","v":0},null,null,null,null,0]
[19,null,"sonstige betriebliche Erträge",2498,{"$f":"IF(Inhalt!$K$2=2,I_2!S21,I_2!L21)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T21,I_2!M21)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U21,I_2!N21)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W21,I_2!P21)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X21,I_2!Q21)","v":0},null,{"$f":"'9 G-N-P'!H48","v":0},{"$f":"'9 G-N-P'!J48","v":0},{"$f":"'9 G-N-P'!L48","v":0},0,{"$f":"'9 G-N-P'!Q48","v":0},{"$f":"'9 G-N-P'!R48","v":0},null,{"$f":"SUM('9 G-N-P Gart'!G24:G27,'9 G-N-P Gart'!G77,'9 G-N-P Gart'!G82:G84)","v":0},{"$f":"SUM('9 G-N-P Gart'!I24:I27,'9 G-N-P Gart'!I77,'9 G-N-P Gart'!I82:I84)","v":0},{"$f":"SUM('9 G-N-P Gart'!K24:K27,'9 G-N-P Gart'!K77,'9 G-N-P Gart'!K82:K84)","v":0},0,{"$f":"SUM('9 G-N-P Gart'!N25:N27,'9 G-N-P Gart'!N77)","v":0},{"$f":"SUM('9 G-N-P Gart'!O25:O27,'9 G-N-P Gart'!O77)","v":0}]
[20,null,"dar. Zulagen und Zuschüsse",2449,{"$f":"IF(Inhalt!$K$2=2,I_2!S22,I_2!L22)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T22,I_2!M22)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U22,I_2!N22)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W22,I_2!P22)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X22,I_2!Q22)","v":0},null,{"$f":"'9 G-N-P'!H39","v":0},{"$f":"'9 G-N-P'!J39","v":0},{"$f":"'9 G-N-P'!L39","v":0},0,{"$f":"'9 G-N-P'!Q39","v":0},{"$f":"'9 G-N-P'!R39","v":0},null,{"$f":"'9 G-N-P Gart'!G24","v":0},{"$f":"'9 G-N-P Gart'!I24","v":0},{"$f":"'9 G-N-P Gart'!K24","v":0},0,{"$f":"'9 G-N-P Gart'!N24","v":0},{"$f":"'9 G-N-P Gart'!O24","v":0}]
[21,null,"        Pacht- und Mieterträge","2450+2451",{"$f":"IF(Inhalt!$K$2=2,I_2!S23,I_2!L23)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T23,I_2!M23)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U23,I_2!N23)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W23,I_2!P23)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X23,I_2!Q23)","v":0},null,{"$f":"'9 G-N-P'!H40","v":0},{"$f":"'9 G-N-P'!J40","v":0},{"$f":"'9 G-N-P'!L40","v":0},0,{"$f":"'9 G-N-P'!Q40","v":0},{"$f":"'9 G-N-P'!R40","v":0},null,{"$f":"'9 G-N-P Gart'!G77","v":0},{"$f":"'9 G-N-P Gart'!I77","v":0},{"$f":"'9 G-N-P Gart'!K77","v":0},0,{"$f":"'9 G-N-P Gart'!N77","v":0},{"$f":"'9 G-N-P Gart'!O77","v":0}]
[22,null,"Summe Betriebl. Erträge",null,{"$f":"SUM(E18:E21)","v":0},{"$f":"SUM(F18:F21)","v":0},{"$f":"SUM(G18:G21)","v":0},0,{"$f":"SUM(I18:I21)","v":0},{"$f":"SUM(J18:J21)","v":0},null,{"$f":"SUM(L18:L21)","v":0},{"$f":"SUM(M18:M21)","v":0},{"$f":"SUM(N18:N21)","v":0},0,{"$f":"SUM(P18:P21)","v":0},{"$f":"SUM(Q18:Q21)","v":0},null,{"$f":"SUM(S18:S21)","v":0},{"$f":"SUM(T18:T21)","v":0},{"$f":"SUM(U18:U21)","v":0},0,{"$f":"SUM(W18:W21)","v":0},{"$f":"SUM(X18:X21)","v":0}]
[23,"Betriebsaufwand","Materialaufwand",2789,{"$f":"IF(Inhalt!$K$2=2,I_2!S25,I_2!L25)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T25,I_2!M25)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U25,I_2!N25)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W25,I_2!P25)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X25,I_2!Q25)","v":0},null,{"$f":"-'9 G-N-P'!H68","v":0},{"$f":"-'9 G-N-P'!J68","v":0},{"$f":"-'9 G-N-P'!L68","v":0},0,{"$f":"-'9 G-N-P'!Q68","v":0},{"$f":"-'9 G-N-P'!R68","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G29:G38,'9 G-N-P Gart'!G40:G42,'9 G-N-P Gart'!G44,'9 G-N-P Gart'!G46,'9 G-N-P Gart'!G48)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I29:I38,'9 G-N-P Gart'!I40:I42,'9 G-N-P Gart'!I44,'9 G-N-P Gart'!I46,'9 G-N-P Gart'!I48)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K29:K38,'9 G-N-P Gart'!K40:K42,'9 G-N-P Gart'!K44,'9 G-N-P Gart'!K46,'9 G-N-P Gart'!K48)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N29:N38,'9 G-N-P Gart'!N43,'9 G-N-P Gart'!N44,'9 G-N-P Gart'!N46,'9 G-N-P Gart'!N48)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O29:O38,'9 G-N-P Gart'!O43,'9 G-N-P Gart'!O44,'9 G-N-P Gart'!O46,'9 G-N-P Gart'!O48)","v":0}]
[24,null,"dar. Düngemittel",2539,{"$f":"IF(Inhalt!$K$2=2,I_2!S26,I_2!L26)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T26,I_2!M26)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U26,I_2!N26)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W26,I_2!P26)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X26,I_2!Q26)","v":0},null,{"$f":"-'9 G-N-P'!H52","v":0},{"$f":"-'9 G-N-P'!J52","v":0},{"$f":"-'9 G-N-P'!L52","v":0},0,{"$f":"-'9 G-N-P'!Q52","v":0},{"$f":"-'9 G-N-P'!R52","v":0},null,{"$f":"-'9 G-N-P Gart'!G30","v":0},{"$f":"-'9 G-N-P Gart'!I30","v":0},{"$f":"-'9 G-N-P Gart'!K30","v":0},0,{"$f":"'9 G-N-P Gart'!N30","v":0},{"$f":"'9 G-N-P Gart'!O30","v":0}]
[25,null,"       Pflanzenschutzmittel",2559,{"$f":"IF(Inhalt!$K$2=2,I_2!S27,I_2!L27)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T27,I_2!M27)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U27,I_2!N27)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W27,I_2!P27)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X27,I_2!Q27)","v":0},null,{"$f":"-'9 G-N-P'!H53","v":0},{"$f":"-'9 G-N-P'!J53","v":0},{"$f":"-'9 G-N-P'!L53","v":0},0,{"$f":"-'9 G-N-P'!Q53","v":0},{"$f":"-'9 G-N-P'!R53","v":0},null,{"$f":"-'9 G-N-P Gart'!G31","v":0},{"$f":"-'9 G-N-P Gart'!I31","v":0},{"$f":"-'9 G-N-P Gart'!K31","v":0},0,{"$f":"-'9 G-N-P Gart'!N31","v":0},{"$f":"-'9 G-N-P Gart'!O31","v":0}]
[26,null,"       Tierproduktion",2729,{"$f":"IF(Inhalt!$K$2=2,I_2!S28,I_2!L28)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T28,I_2!M28)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U28,I_2!N28)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W28,I_2!P28)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X28,I_2!Q28)","v":0},null,{"$f":"-SUM('9 G-N-P'!H55:H59)","v":0},{"$f":"-SUM('9 G-N-P'!J55:J59)","v":0},{"$f":"-SUM('9 G-N-P'!L55:L59)","v":0},0,{"$f":"-SUM('9 G-N-P'!Q55:Q59)","v":0},{"$f":"-SUM('9 G-N-P'!R55:R59)","v":0},null,{"$f":"'9 G-N-P Gart'!G33","v":0},{"$f":"'9 G-N-P Gart'!I33","v":0},{"$f":"'9 G-N-P Gart'!K33","v":0},0,{"$f":"'9 G-N-P Gart'!N33","v":0},{"$f":"'9 G-N-P Gart'!O33","v":0}]
[27,null,"       Lohnarbeit, Maschinenmiete",2762,{"$f":"IF(Inhalt!$K$2=2,I_2!S29,I_2!L29)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T29,I_2!M29)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U29,I_2!N29)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W29,I_2!P29)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X29,I_2!Q29)","v":0},null,{"$f":"-'9 G-N-P'!H65","v":0},{"$f":"-'9 G-N-P'!J65","v":0},{"$f":"-'9 G-N-P'!L65","v":0},0,{"$f":"-'9 G-N-P'!Q65","v":0},{"$f":"-'9 G-N-P'!R65","v":0},null,{"$f":"-'9 G-N-P Gart'!G48","v":0},{"$f":"-'9 G-N-P Gart'!I48","v":0},{"$f":"-'9 G-N-P Gart'!K48","v":0},0,{"$f":"-'9 G-N-P Gart'!N48","v":0},{"$f":"-'9 G-N-P Gart'!O48","v":0}]
[28,null,"       Heizmaterial, Strom","2770+2771",{"$f":"IF(Inhalt!$K$2=2,I_2!S30,I_2!L30)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T30,I_2!M30)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U30,I_2!N30)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W30,I_2!P30)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X30,I_2!Q30)","v":0},null,{"$f":"-'9 G-N-P'!H62","v":0},{"$f":"-'9 G-N-P'!J62","v":0},{"$f":"-'9 G-N-P'!L62","v":0},0,{"$f":"-'9 G-N-P'!Q62","v":0},{"$f":"-'9 G-N-P'!R62","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G34:G35)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I34:I35)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K34:K35)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N34:N35)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O35:O36)","v":0}]
[29,null,"       Wasser, Abwasser",2772,{"$f":"IF(Inhalt!$K$2=2,I_2!S31,I_2!L31)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T31,I_2!M31)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U31,I_2!N31)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W31,I_2!P31)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X31,I_2!Q31)","v":0},null,{"$f":"-'9 G-N-P'!H63","v":0},{"$f":"-'9 G-N-P'!J63","v":0},{"$f":"-'9 G-N-P'!L64","v":0},0,{"$f":"-'9 G-N-P'!Q64","v":0},{"$f":"-'9 G-N-P'!R64","v":0},null,{"$f":"-'9 G-N-P Gart'!G36","v":0},{"$f":"-'9 G-N-P Gart'!I36","v":0},{"$f":"-'9 G-N-P Gart'!K36","v":0},0,{"$f":"-'9 G-N-P Gart'!N36","v":0},{"$f":"-'9 G-N-P Gart'!O36","v":0}]
[30,null,"Personalaufwand",2799,{"$f":"IF(Inhalt!$K$2=2,I_2!S32,I_2!L32)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T32,I_2!M32)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U32,I_2!N32)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W32,I_2!P32)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X32,I_2!Q32)","v":0},null,{"$f":"-SUM('9 G-N-P'!H70:H72)","v":0},{"$f":"-SUM('9 G-N-P'!J70:J72)","v":0},{"$f":"-SUM('9 G-N-P'!L70:L72)","v":0},0,{"$f":"-SUM('9 G-N-P'!Q70:Q72)","v":0},{"$f":"-SUM('9 G-N-P'!R70:R72)","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G71:G74)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I71:I74)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K71:K74)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N71:N74)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O71:O74)","v":0}]
[31,null,"dar. Betriebl. Unfallversicherung",2798,{"$f":"IF(Inhalt!$K$2=2,I_2!S33,I_2!L33)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T33,I_2!M33)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U33,I_2!N33)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W33,I_2!P33)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X33,I_2!Q33)","v":0},null,{"$f":"-'9 G-N-P'!H72","v":0},{"$f":"-'9 G-N-P'!J72","v":0},{"$f":"-'9 G-N-P'!L72","v":0},0,{"$f":"-'9 G-N-P'!Q72","v":0},{"$f":"-'9 G-N-P'!R72","v":0},null,{"$f":"-'9 G-N-P Gart'!G74","v":0},{"$f":"-'9 G-N-P Gart'!I74","v":0},{"$f":"-'9 G-N-P Gart'!K74","v":0},0,{"$f":"-'9 G-N-P Gart'!N74","v":0},{"$f":"-'9 G-N-P Gart'!O74","v":0}]
[32,null,"Abschreibungen",2809,{"$f":"IF(Inhalt!$K$2=2,I_2!S34,I_2!L34)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T34,I_2!M34)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U34,I_2!N34)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W34,I_2!P34)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X34,I_2!Q34)","v":0},null,{"$f":"-'9 G-N-P'!H79","v":0},{"$f":"-'9 G-N-P'!J79","v":0},{"$f":"-'9 G-N-P'!L79","v":0},0,{"$f":"-'9 G-N-P'!Q79","v":0},{"$f":"-'9 G-N-P'!R79","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G56:G59,'9 G-N-P Gart'!G61)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I56:I59,'9 G-N-P Gart'!I61)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K56:K59,'9 G-N-P Gart'!K61)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N56:N59)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O56:O59)","v":0}]
[33,null,"dar. auf immater. Vermög. (planm.)",2800,{"$f":"IF(Inhalt!$K$2=2,I_2!S35,I_2!L35)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T35,I_2!M35)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U35,I_2!N35)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W35,I_2!P35)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X35,I_2!Q35)","v":0},null,{"$f":"-'9 G-N-P'!H73","v":0},{"$f":"-'9 G-N-P'!J73","v":0},{"$f":"-'9 G-N-P'!L73","v":0},0,{"$f":"-'9 G-N-P'!Q73","v":0},{"$f":"-'9 G-N-P'!R73","v":0},null,{"$f":"'9 G-N-P Gart'!G55","v":0},{"$f":"'9 G-N-P Gart'!I55","v":0},{"$f":"'9 G-N-P Gart'!J55","v":0},0,{"$f":"'9 G-N-P Gart'!N55","v":0},{"$f":"'9 G-N-P Gart'!O55","v":0}]
[34,null,"       auf Sachanlagen (planm.)",2801,{"$f":"IF(Inhalt!$K$2=2,I_2!S36,I_2!L36)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T36,I_2!M36)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U36,I_2!N36)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W36,I_2!P36)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X36,I_2!Q36)","v":0},null,{"$f":"-SUM('9 G-N-P'!H74:H77)","v":0},{"$f":"-SUM('9 G-N-P'!J74:J77)","v":0},{"$f":"-SUM('9 G-N-P'!L74:L77)","v":0},0,{"$f":"-SUM('9 G-N-P'!Q74:Q77)","v":0},{"$f":"-SUM('9 G-N-P'!R74:R77)","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G56:G59)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I56:I59)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K56:K59)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N56:N59)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O56:O59)","v":0}]
[35,null,"sonst. betriebl. Aufwendungen",2897,{"$f":"IF(Inhalt!$K$2=2,I_2!S37,I_2!L37)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T37,I_2!M37)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U37,I_2!N37)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W37,I_2!P37)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X37,I_2!Q37)","v":0},null,{"$f":"-'9 G-N-P'!H98","v":0},{"$f":"-'9 G-N-P'!J98","v":0},{"$f":"-'9 G-N-P'!L98","v":0},0,{"$f":"-'9 G-N-P'!Q98","v":0},{"$f":"-'9 G-N-P'!R98","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G45,'9 G-N-P Gart'!G47,'9 G-N-P Gart'!G54,'9 G-N-P Gart'!G60,'9 G-N-P Gart'!G64,'9 G-N-P Gart'!G66:G69,'9 G-N-P Gart'!G78:G79,'9 G-N-P Gart'!G85:G87)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I45,'9 G-N-P Gart'!I47,'9 G-N-P Gart'!I54,'9 G-N-P Gart'!I60,'9 G-N-P Gart'!I64,'9 G-N-P Gart'!I66:I69,'9 G-N-P Gart'!I78:I79,'9 G-N-P Gart'!I85:I87)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K45,'9 G-N-P Gart'!K47,'9 G-N-P Gart'!K54,'9 G-N-P Gart'!K60,'9 G-N-P Gart'!K64,'9 G-N-P Gart'!K66:K69,'9 G-N-P Gart'!K78:K79,'9 G-N-P Gart'!K85:K87)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N45,'9 G-N-P Gart'!N47,'9 G-N-P Gart'!N54,'9 G-N-P Gart'!N60,'9 G-N-P Gart'!N64,'9 G-N-P Gart'!N66:N69,'9 G-N-P Gart'!N78:N79)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O45,'9 G-N-P Gart'!O47,'9 G-N-P Gart'!O54,'9 G-N-P Gart'!O60,'9 G-N-P Gart'!O64,'9 G-N-P Gart'!O66:O69,'9 G-N-P Gart'!O78:O79)","v":0}]
[36,null,"dar. Pacht, Miete, Leasing","2840 bis 2845",{"$f":"IF(Inhalt!$K$2=2,I_2!S38,I_2!L38)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T38,I_2!M38)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U38,I_2!N38)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W38,I_2!P38)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X38,I_2!Q38)","v":0},null,{"$f":"-SUM('9 G-N-P'!H86:H88)","v":0},{"$f":"-SUM('9 G-N-P'!J86:J88)","v":0},{"$f":"-SUM('9 G-N-P'!L86:L88)","v":0},0,{"$f":"-SUM('9 G-N-P'!Q86:Q88)","v":0},{"$f":"-SUM('9 G-N-P'!R86:R88)","v":0},null,{"$f":"-SUM('9 G-N-P Gart'!G78:G79)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I78:I79)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K78:K79)","v":0},0,{"$f":"-SUM('9 G-N-P Gart'!N78:N79)","v":0},{"$f":"-SUM('9 G-N-P Gart'!O78:O79)","v":0}]
[37,null,"Summe Betriebl. Aufwendungen",null,{"$f":"E25+E32+E34+E37","v":0},{"$f":"F25+F32+F34+F37","v":0},{"$f":"G25+G32+G34+G37","v":0},0,{"$f":"I25+I32+I34+I37","v":0},{"$f":"J25+J32+J34+J37","v":0},null,{"$f":"L25+L32+L34+L37","v":0},{"$f":"M25+M32+M34+M37","v":0},{"$f":"N25+N32+N34+N37","v":0},0,{"$f":"P25+P32+P34+P37","v":0},{"$f":"Q25+Q32+Q34+Q37","v":0},null,{"$f":"S25+S32+S34+S37","v":0},{"$f":"T25+T32+T34+T37","v":0},{"$f":"U25+U32+U34+U37","v":0},0,{"$f":"W25+W32+W34+W37","v":0},{"$f":"X25+X32+X34+X37","v":0}]
[38,"Betriebsergebnis",null,2899,{"$f":"SUM(E18+E19+E20+E21+E25+E32+E34+E37)","v":0},{"$f":"SUM(F18+F19+F20+F21+F25+F32+F34+F37)","v":0},{"$f":"SUM(G18+G19+G20+G21+G25+G32+G34+G37)","v":0},0,{"$f":"SUM(I18+I19+I20+I21+I25+I32+I34+I37)","v":0},{"$f":"SUM(J18+J19+J20+J21+J25+J32+J34+J37)","v":0},null,{"$f":"SUM(L18+L19+L20+L21+L25+L32+L34+L37)","v":0},{"$f":"SUM(M18+M19+M20+M21+M25+M32+M34+M37)","v":0},{"$f":"SUM(N18+N19+N20+N21+N25+N32+N34+N37)","v":0},0,{"$f":"SUM(P18+P19+P20+P21+P25+P32+P34+P37)","v":0},{"$f":"SUM(Q18+Q19+Q20+Q21+Q25+Q32+Q34+Q37)","v":0},null,{"$f":"SUM(S18+S19+S20+S21+S25+S32+S34+S37)","v":0},{"$f":"SUM(T18+T19+T20+T21+T25+T32+T34+T37)","v":0},{"$f":"SUM(U18+U19+U20+U21+U25+U32+U34+U37)","v":0},0,{"$f":"SUM(W18+W19+W20+W21+W25+W32+W34+W37)","v":0},{"$f":"SUM(X18+X19+X20+X21+X25+X32+X34+X37)","v":0}]
[39,"Finanzergebnis",null,2918,{"$f":"IF(Inhalt!$K$2=2,I_2!S41,I_2!L41)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T41,I_2!M41)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U41,I_2!N41)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W41,I_2!P41)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X41,I_2!Q41)","v":0},null,{"$f":"'9 G-N-P'!H99-'9 G-N-P'!H100","v":0},{"$f":"'9 G-N-P'!J99-'9 G-N-P'!J100","v":0},{"$f":"'9 G-N-P'!L99-'9 G-N-P'!L100","v":0},0,{"$f":"'9 G-N-P'!Q99-'9 G-N-P'!Q100","v":0},{"$f":"'9 G-N-P'!R99-'9 G-N-P'!R100","v":0},null,{"$f":"'9 G-N-P Gart'!G80-'9 G-N-P Gart'!G81","v":0},{"$f":"'9 G-N-P Gart'!I80-'9 G-N-P Gart'!I81","v":0},{"$f":"'9 G-N-P Gart'!K80-'9 G-N-P Gart'!K81","v":0},0,{"$f":"'9 G-N-P Gart'!N80-'9 G-N-P Gart'!N81","v":0},{"$f":"'9 G-N-P Gart'!O80-'9 G-N-P Gart'!O81","v":0}]
[40,"dar. Zinsen u. ähnliche Aufwendungen",null,2914,{"$f":"IF(Inhalt!$K$2=2,I_2!S42,I_2!L42)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T42,I_2!M42)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U42,I_2!N42)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W42,I_2!P42)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X42,I_2!Q42)","v":0},null,{"$f":"-'9 G-N-P'!H100","v":0},{"$f":"-'9 G-N-P'!J100","v":0},{"$f":"-'9 G-N-P'!L100","v":0},0,{"$f":"-'9 G-N-P'!Q100","v":0},{"$f":"-'9 G-N-P'!R100","v":0},null,{"$f":"-'9 G-N-P Gart'!G81","v":0},{"$f":"-'9 G-N-P Gart'!I81","v":0},{"$f":"-'9 G-N-P Gart'!K81","v":0},0,{"$f":"-'9 G-N-P Gart'!N81","v":0},{"$f":"-'9 G-N-P Gart'!O81","v":0}]
[41,"Ergebnis der gew. Geschäftstätigk.",null,2919,{"$f":"E40+E41","v":0},{"$f":"F40+F41","v":0},{"$f":"G40+G41","v":0},0,{"$f":"I40+I41","v":0},{"$f":"J40+J41","v":0},null,{"$f":"L40+L41","v":0},{"$f":"M40+M41","v":0},{"$f":"N40+N41","v":0},0,{"$f":"P40+P41","v":0},{"$f":"Q40+Q41","v":0},null,{"$f":"S40+S41","v":0},{"$f":"T40+T41","v":0},{"$f":"U40+U41","v":0},0,{"$f":"W40+W41","v":0},{"$f":"X40+X41","v":0}]
[42,"außerord. Ergebnis",null,2929,{"$f":"IF(Inhalt!$K$2=2,I_2!S44,I_2!L44)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T44,I_2!M44)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U44,I_2!N44)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W44,I_2!P44)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X44,I_2!Q44)","v":0},null,{"$f":"'9 G-N-P'!H101","v":0},{"$f":"'9 G-N-P'!J101","v":0},{"$f":"'9 G-N-P'!L101","v":0},0,{"$f":"'9 G-N-P'!Q101","v":0},{"$f":"'9 G-N-P'!R101","v":0},null,{"$f":"'9 G-N-P Gart'!G88","v":0},{"$f":"'9 G-N-P Gart'!I88","v":0},{"$f":"'9 G-N-P Gart'!K88","v":0},0]
[43,"Steuern v. Einkommen und Ertrag",null,2939,{"$f":"IF(Inhalt!$K$2=2,I_2!S45,I_2!L45)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T45,I_2!M45)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U45,I_2!N45)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W45,I_2!P45)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X45,I_2!Q45)","v":0},null,{"$f":"-'9 G-N-P'!H102","v":0},{"$f":"-'9 G-N-P'!J102","v":0},{"$f":"-'9 G-N-P'!L102","v":0},0,{"$f":"-'9 G-N-P'!Q102","v":0},{"$f":"-'9 G-N-P'!R102","v":0},null,{"$f":"-'9 G-N-P Gart'!G65","v":0},{"$f":"-'9 G-N-P Gart'!I65","v":0},{"$f":"-'9 G-N-P Gart'!K65","v":0},0,{"$f":"-'9 G-N-P Gart'!N65","v":0},{"$f":"-'9 G-N-P Gart'!O65","v":0}]
[44,"Ergebnis (Gewinn / V bzw. JÜ/JF)",null,2959,{"$f":"E43+E44+E45","v":0},{"$f":"F43+F44+F45","v":0},{"$f":"G43+G44+G45","v":0},0,{"$f":"I43+I44+I45","v":0},{"$f":"J43+J44+J45","v":0},null,{"$f":"L43+L44+L45","v":0},{"$f":"M43+M44+M45","v":0},{"$f":"N43+N44+N45","v":0},0,{"$f":"P43+P44+P45","v":0},{"$f":"Q43+Q44+Q45","v":0},null,{"$f":"S43+S44+S45","v":0},{"$f":"T43+T44+T45","v":0},{"$f":"U43+U44+U45","v":0},0,{"$f":"W43+W44+W45","v":0},{"$f":"X43+X44+X45","v":0}]
[45,"Korrekturen","zeitraumfremde Erträge",2497,{"$f":"IF(Inhalt!$K$2=2,I_2!S47,I_2!L47)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T47,I_2!M47)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U47,I_2!N47)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W47,I_2!P47)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X47,I_2!Q47)","v":0},null,{"$f":"SUM('9 G-N-P'!H45:H47)","v":0},{"$f":"SUM('9 G-N-P'!J45:J47)","v":0},{"$f":"SUM('9 G-N-P'!L45:L47)","v":0},0,null,null,null,{"$f":"-SUM('9 G-N-P Gart'!G82:G84)","v":0},{"$f":"-SUM('9 G-N-P Gart'!I82:I84)","v":0},{"$f":"-SUM('9 G-N-P Gart'!K82:K84)","v":0},0]
[46,null,"zeitraumfremde Aufwendungen","2896",{"$f":"IF(Inhalt!$K$2=2,I_2!S48,I_2!L48)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T48,I_2!M48)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U48,I_2!N48)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W48,I_2!P48)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X48,I_2!Q48)","v":0},null,{"$f":"-SUM('9 G-N-P'!H93:H95,'9 G-N-P'!H97)","v":0},{"$f":"-SUM('9 G-N-P'!J93:J95,'9 G-N-P'!J97)","v":0},{"$f":"-SUM('9 G-N-P'!L93:L95,'9 G-N-P'!L97)","v":0},0,null,null,null,{"$f":"SUM('9 G-N-P Gart'!G60,'9 G-N-P Gart'!G85:G87)","v":0},{"$f":"SUM('9 G-N-P Gart'!I60,'9 G-N-P Gart'!I85:I87)","v":0},{"$f":"SUM('9 G-N-P Gart'!K60,'9 G-N-P Gart'!K85:K87)","v":0},0]
[47,null,"außerordentl. Ergebnis","2929",{"$f":"IF(Inhalt!$K$2=2,I_2!S49,I_2!L49)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T49,I_2!M49)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U49,I_2!N49)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W49,I_2!P49)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X49,I_2!Q49)","v":0},null,{"$f":"'9 G-N-P'!H101","v":0},{"$f":"'9 G-N-P'!J101","v":0},{"$f":"'9 G-N-P'!L101","v":0},0,null,null,null,{"$f":"-'9 G-N-P Gart'!G88","v":0},{"$f":"-'9 G-N-P Gart'!I88","v":0},{"$f":"-'9 G-N-P Gart'!K88","v":0},0]
[48,null,"Sonstige Korrekturen",null,{"$f":"IF(Inhalt!$K$2=2,I_2!S50,I_2!L50)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T50,I_2!M50)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U50,I_2!N50)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W50,I_2!P50)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X50,I_2!Q50)","v":0},null,{"$f":"'9 G-N-P'!H103-'9 G-N-P'!I104-SUM(L47:L49)","v":0},{"$f":"'9 G-N-P'!J103-'9 G-N-P'!K104-SUM(M47:M49)","v":0},{"$f":"'9 G-N-P'!L103-'9 G-N-P'!M104-SUM(N47:N49)","v":0},0,null,null,null,{"$f":"-SUM(S46:S49)+S51","v":0},{"$f":"-SUM(T46:T49)+T51","v":0},{"$f":"-SUM(U46:U49)+U51","v":0},0]
[49,"Ordentliches Ergebnis",null,null,{"$f":"IF(Inhalt!$K$2=2,I_2!S51,I_2!L51)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T51,I_2!M51)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U51,I_2!N51)","v":0},0,{"$f":"SUM(I46-I47-I48-I49-I50)","v":0},{"$f":"SUM(J46-J47-J48-J49-J50)","v":0},null,{"$f":"SUM(L46-L47-L48-L49-L50)","v":0},{"$f":"SUM(M46-M47-M48-M49-M50)","v":0},{"$f":"SUM(N46-N47-N48-N49-N50)","v":0},0,{"$f":"SUM(P46-P47-P48-P49-P50)","v":0},{"$f":"SUM(Q46-Q47-Q48-Q49-Q50)","v":0},null,{"$f":"'9 G-N-P Gart'!H90","v":0},{"$f":"'9 G-N-P Gart'!J90","v":0},{"$f":"'9 G-N-P Gart'!L90","v":0},0,{"$f":"'9 G-N-P Gart'!N90","v":0},{"$f":"'9 G-N-P Gart'!O90","v":0}]
[50,"Bereinigte Entnahmen/Ausschütt.",null,null,{"$f":"IF(Inhalt!$K$2=2,I_2!S52,I_2!L52)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T52,I_2!M52)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U52,I_2!N52)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W52,I_2!P52)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X52,I_2!Q52)","v":0},null,{"$f":"-'9 G-N-P'!I128","v":0},{"$f":"-'9 G-N-P'!K128","v":0},{"$f":"-'9 G-N-P'!M128","v":0},0,{"$f":"-'9 G-N-P'!Q128","v":0},{"$f":"-'9 G-N-P'!R128","v":0},null,{"$f":"-'9 G-N-P Gart'!$H$114","v":0},{"$f":"-'9 G-N-P Gart'!$J$114","v":0},{"$f":"-'9 G-N-P Gart'!$L$114","v":0},{"$f":"SUM(S52:U52)/$J$2","v":0},{"$f":"-'9 G-N-P Gart'!$N$114","v":0},{"$f":"-'9 G-N-P Gart'!$O$114","v":0}]
[51,"Bereinigte Einlagen/Kap.-erhöhung",null,null,{"$f":"IF(Inhalt!$K$2=2,I_2!S53,I_2!L53)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T53,I_2!M53)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U53,I_2!N53)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W53,I_2!P53)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X53,I_2!Q53)","v":0},null,{"$f":"'9 G-N-P'!I114","v":0},{"$f":"'9 G-N-P'!K114","v":0},{"$f":"'9 G-N-P'!M114","v":0},0,{"$f":"'9 G-N-P'!Q114","v":0},{"$f":"'9 G-N-P'!R114","v":0},null,{"$f":"'9 G-N-P Gart'!$H$100","v":0},{"$f":"'9 G-N-P Gart'!$J$100","v":0},{"$f":"'9 G-N-P Gart'!$L$100","v":0},{"$f":"SUM(S53:U53)/$J$2","v":0},{"$f":"'9 G-N-P Gart'!$N$100","v":0},{"$f":"'9 G-N-P Gart'!$O$100","v":0}]
[52,"bereinigte EKV (Unternehmen)",null,null,{"$f":"E51+E52+E53","v":0},{"$f":"F51+F52+F53","v":0},{"$f":"G51+G52+G53","v":0},0,{"$f":"I51+I52+I53","v":0},{"$f":"J51+J52+J53","v":0},null,{"$f":"L51+L52+L53","v":0},{"$f":"M51+M52+M53","v":0},{"$f":"N51+N52+N53","v":0},0,{"$f":"P51+P52+P53","v":0},{"$f":"Q51+Q52+Q53","v":0},null,{"$f":"S51+S53+S52","v":0},{"$f":"T51+T53+T52","v":0},{"$f":"U51+U53+U52","v":0},0,{"$f":"W51+W53+W52","v":0},{"$f":"X51+X53+X52","v":0}]
[53,"Sonst. Einkünfte BL-Ehepaar"]
[54,"Tilgung",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('4 Kredite'!N58:N62)","v":0},{"$f":"SUM('4 Kredite'!P58:P62)","v":0}]
[55,"ordentl. Erg. je betriebsnotw. Voll-AK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I_1!$G$60=0,0,P51/I_1!$G$60)","v":0},{"$f":"IF(I_1!$K$60=0,0,Q51/I_1!$K$60)","v":0}]
[56,"langfristige KDG",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P51+P52+P53-P42","v":0},{"$f":"Q51+Q52+Q53-Q42","v":0}]
[57,"Ausschöpfung der langfr. KDG (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P58=0,0,(-P42+P56)*100/P58)","v":0},{"$f":"IF(Q58=0,0,(-Q42+Q56)*100/Q58)","v":0}]
[58,"Cash-flow II",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P46-P34+P52+P53","v":0},{"$f":"Q46-Q34+Q52+Q53","v":0}]
[null,null,"Bilanz (in EUR)"]
[59,"Aktiva",null,"1229",{"$f":"IF(Inhalt!$K$2=2,I_2!S62,I_2!L62)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T62,I_2!M62)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U62,I_2!N62)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W62,I_2!P62)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X62,I_2!Q62)","v":0},null,{"$f":"'9 G-N-P'!H147","v":0},{"$f":"'9 G-N-P'!J147","v":0},{"$f":"'9 G-N-P'!L147","v":0},{"$f":"SUM(L62:N62)/$J$2","v":0},{"$f":"'9 G-N-P'!Q147","v":0},{"$f":"'9 G-N-P'!R147","v":0},null,{"$f":"'9 G-N-P Gart'!G121","v":0},{"$f":"'9 G-N-P Gart'!I121","v":0},{"$f":"'9 G-N-P Gart'!K121","v":0},{"$f":"SUM(S62:U62)/$J$2","v":0},{"$f":"'9 G-N-P Gart'!N121","v":0},{"$f":"'9 G-N-P Gart'!O121","v":0}]
[60,"Eigenkapital",null,"1439+1499",{"$f":"IF(Inhalt!$K$2=2,I_2!S63,I_2!L63)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T63,I_2!M63)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U63,I_2!N63)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W63,I_2!P63)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X63,I_2!Q63)","v":0},null,{"$f":"'9 G-N-P'!H152","v":0},{"$f":"'9 G-N-P'!J152","v":0},{"$f":"'9 G-N-P'!L152","v":0},0,{"$f":"'9 G-N-P'!Q152","v":0},{"$f":"'9 G-N-P'!R152","v":0},null,{"$f":"'9 G-N-P Gart'!G126","v":0},{"$f":"'9 G-N-P Gart'!I126","v":0},{"$f":"'9 G-N-P Gart'!K126","v":0},0,{"$f":"'9 G-N-P Gart'!N126","v":0},{"$f":"'9 G-N-P Gart'!O126","v":0}]
[61,"Sonderposten mit Rücklageanteil",null,"1529",{"$f":"IF(Inhalt!$K$2=2,I_2!S64,I_2!L64)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T64,I_2!M64)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U64,I_2!N64)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W64,I_2!P64)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X64,I_2!Q64)","v":0},null,{"$f":"'9 G-N-P'!H151","v":0},{"$f":"'9 G-N-P'!J151","v":0},{"$f":"'9 G-N-P'!L151","v":0},0,{"$f":"'9 G-N-P'!Q151","v":0},{"$f":"'9 G-N-P'!R151","v":0},null,{"$f":"'9 G-N-P Gart'!G125","v":0},{"$f":"'9 G-N-P Gart'!I125","v":0},{"$f":"'9 G-N-P Gart'!K125","v":0},0,{"$f":"'9 G-N-P Gart'!N125","v":0},{"$f":"'9 G-N-P Gart'!O125","v":0}]
[62,"Rückstellungen",null,"1539",{"$f":"IF(Inhalt!$K$2=2,I_2!S65,I_2!L65)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T65,I_2!M65)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U65,I_2!N65)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W65,I_2!P65)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X65,I_2!Q65)","v":0},null,{"$f":"'9 G-N-P'!H150","v":0},{"$f":"'9 G-N-P'!J150","v":0},{"$f":"'9 G-N-P'!L150","v":0},0,{"$f":"'9 G-N-P'!Q150","v":0},{"$f":"'9 G-N-P'!R150","v":0},null,{"$f":"'9 G-N-P Gart'!G124","v":0},{"$f":"'9 G-N-P Gart'!I124","v":0},{"$f":"'9 G-N-P Gart'!K124","v":0},0,{"$f":"'9 G-N-P Gart'!N124","v":0},{"$f":"'9 G-N-P Gart'!O124","v":0}]
[63,"Verbindlichkeiten",null,"1559",{"$f":"IF(Inhalt!$K$2=2,I_2!S66,I_2!L66)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T66,I_2!M66)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U66,I_2!N66)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W66,I_2!P66)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X66,I_2!Q66)","v":0},null,{"$f":"'9 G-N-P'!H148","v":0},{"$f":"'9 G-N-P'!J148","v":0},{"$f":"'9 G-N-P'!L148","v":0},0,{"$f":"'9 G-N-P'!Q148","v":0},{"$f":"'9 G-N-P'!R148","v":0},null,{"$f":"'9 G-N-P Gart'!G122","v":0},{"$f":"'9 G-N-P Gart'!I122","v":0},{"$f":"'9 G-N-P Gart'!K122","v":0},0,{"$f":"'9 G-N-P Gart'!N122","v":0},{"$f":"'9 G-N-P Gart'!O122","v":0}]
[64,"  dar. gegenüber Kreditinstituten",null,"1540",{"$f":"IF(Inhalt!$K$2=2,I_2!S67,I_2!L67)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!T67,I_2!M67)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!U67,I_2!N67)","v":0},0,{"$f":"IF(Inhalt!$K$2=2,I_2!W67,I_2!P67)","v":0},{"$f":"IF(Inhalt!$K$2=2,I_2!X67,I_2!Q67)","v":0},null,{"$f":"'9 G-N-P'!H149","v":0},{"$f":"'9 G-N-P'!J149","v":0},{"$f":"'9 G-N-P'!L149","v":0},0,{"$f":"'9 G-N-P'!Q149","v":0},{"$f":"'9 G-N-P'!R149","v":0},null,{"$f":"'9 G-N-P Gart'!G123","v":0},{"$f":"'9 G-N-P Gart'!I123","v":0},{"$f":"'9 G-N-P Gart'!K123","v":0},0,{"$f":"'9 G-N-P Gart'!N123","v":0},{"$f":"'9 G-N-P Gart'!O123","v":0}]
[]
[65,null,"Bruttowertschöpfung",null,{"$f":"E51-E32+E33-E38-E42-E34","v":0},{"$f":"F51-F32+F33-F38-F42-F34","v":0},{"$f":"G51-G32+G33-G38-G42-G34","v":0},{"$f":"(H51-H32+H33-H38-H42-H34)","v":0},{"$f":"I51-I32+I33-I38-I42-I34","v":0},{"$f":"J51-J32+J33-J38-J42-J34","v":0}]

{"sheet":"GB","index":22,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"INVESTITIONSKONZEPT AFP - BMELV",null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},"GB"]
[null,null,"Sonderblatt \"Gartenbau\""]
[1,"Flächenausstattung Gartenbau (einschl. Baumschulen)",null,null,null,null,{"$f":"CONCATENATE(\"IST \",'I_ 0'!K29,\"\")","v":"IST 2025"},{"$f":"CONCATENATE(\"ZIEL \",'I_ 0'!K30,\"\")","v":"ZIEL 2026"}]
[2,"Gärtnerische Grundfläche",null,"eqm"]
[3,"-","Hochglas","heizbar",null,"eqm",{"$f":"'1 KaP'!F113","v":0},{"$f":"'1 KaP'!J113","v":0}]
[4,null,null,"nicht heizbar",null,"eqm",{"$f":"'1 KaP'!F114","v":0},{"$f":"'1 KaP'!J114","v":0}]
[5,"-","Foliengewächshäuser","heizbar",null,"eqm",{"$f":"'1 KaP'!F115","v":0},{"$f":"'1 KaP'!J115","v":0}]
[6,null,null,"nicht heizbar",null,"eqm",{"$f":"'1 KaP'!F116","v":0},{"$f":"'1 KaP'!J116","v":0}]
[7,"-","Freiland",null,null,"eqm",{"$f":"'1 KaP'!F117","v":0},{"$f":"'1 KaP'!J117","v":0}]
[8,"Absatzverhältnisse in % des Gartenbau-Umsatzes",null,null,null,null,{"$f":"G3","v":"IST 2025"},{"$f":"H3","v":"ZIEL 2026"}]
[9,"Direktabsatz",null,"%",null,null,{"$f":"'1 KaP'!I120","v":0},{"$f":"'1 KaP'!M120","v":0}]
[10,"-","Endverbraucher ab Betrieb",null,null,"%",{"$f":"'1 KaP'!I121","v":0},{"$f":"'1 KaP'!M121","v":0}]
[11,"-","Eigenes Ladengeschäft",null,null,"%",{"$f":"'1 KaP'!I122","v":0},{"$f":"'1 KaP'!M122","v":0}]
[12,"-","Wochenmarkt",null,null,"%",{"$f":"'1 KaP'!I123","v":0},{"$f":"'1 KaP'!M123","v":0}]
[13,"-","Großmarkt/Selbstvermarktung",null,null,"%",{"$f":"'1 KaP'!I124","v":0},{"$f":"'1 KaP'!M124","v":0}]
[14,"-","Sonstiges",null,null,"%",{"$f":"'1 KaP'!I125","v":0},{"$f":"'1 KaP'!M125","v":0}]
[15,"Indirekter Absatz",null,"%",null,null,{"$f":"'1 KaP'!I126","v":0},{"$f":"'1 KaP'!M126","v":0}]
[16,"-","Groß- und Kommissionshandel, Versteigerung, etc.",null,null,"%",{"$f":"'1 KaP'!I127","v":0},{"$f":"'1 KaP'!M127","v":0}]
[17,"-","Absatzgenossenschaft",null,null,"%",{"$f":"'1 KaP'!I128","v":0},{"$f":"'1 KaP'!M128","v":0}]
[18,"-","Sonstiges",null,null,"%",{"$f":"'1 KaP'!I129","v":0},{"$f":"'1 KaP'!M129","v":0}]

{"sheet":"I_3","index":23,"n_rows":56,"n_cols":7,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
["INVESTITIONSKONZEPT AFP - BMVEL",null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},"3"]
["Struktur der Maßnahme - Finanzierungsbedarf - Förderungsfähige Beträge (EUR)"]
[null,"Einzelbereiche der Investition",null,"Investitions-\nvolumen\nincl. MWSt.","nicht \nförderfähiger \nBetrag \nincl. MWSt.","sonstige\nnicht \nförderfähige MWSt.","förderfähiges\nInvestitions- \nvolumen \n"]
[1,"Gebäude (einschl. baugebundener Technik)",null,{"$f":"SUM(D5:D18)","v":0},{"$f":"SUM(E5:E18)","v":0},{"$f":"SUM(F5:F18)","v":0},{"$f":"D4-E4-F4","v":0}]
[2,"-","Milchviehstall (incl. Melktechnik)",{"$f":"SUM('2 InvBed'!I17)","v":0},{"$f":"'2 InvBed'!K17+'2 InvBed'!K17*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J17-'2 InvBed'!K17*'1 KaP'!$F$8","v":0},0]
[3,"-","Rinderjungviehstall",{"$f":"SUM('2 InvBed'!I18)","v":0},{"$f":"'2 InvBed'!K18+'2 InvBed'!K18*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J18-'2 InvBed'!K18*'1 KaP'!$F$8","v":0},0]
[4,"-","Mastrinderstall",{"$f":"SUM('2 InvBed'!I19)","v":0},{"$f":"'2 InvBed'!K19+'2 InvBed'!K19*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J19-'2 InvBed'!K19*'1 KaP'!$F$8","v":0},0]
[5,"-","Zuchtsauenstall",{"$f":"SUM('2 InvBed'!I22)","v":0},{"$f":"'2 InvBed'!K22+'2 InvBed'!K22*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J22-'2 InvBed'!K22*'1 KaP'!$F$8","v":0},0]
[6,"-","Mastschweinestall",{"$f":"SUM('2 InvBed'!I23:I24)","v":0},{"$f":"SUM('2 InvBed'!K23:K24)+SUM('2 InvBed'!K23:K24)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J23:J24)-SUM('2 InvBed'!K23:K24)*'1 KaP'!$F$8","v":0},0]
[7,"-","Legehennenstall",{"$f":"SUM('2 InvBed'!I25)","v":0},{"$f":"'2 InvBed'!K25+'2 InvBed'!K25*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J25-'2 InvBed'!K25*'1 KaP'!$F$8","v":0},0]
[8,"-","Mastgeflügelstall",{"$f":"SUM('2 InvBed'!I26)","v":0},{"$f":"'2 InvBed'!K26+'2 InvBed'!K26*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J26-'2 InvBed'!K26*'1 KaP'!$F$8","v":0},0]
[9,"-","Reitstall, -halle",{"$f":"SUM('2 InvBed'!I20)","v":0},{"$f":"'2 InvBed'!K20+'2 InvBed'!K20*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J20-'2 InvBed'!K20*'1 KaP'!$F$8","v":0},0]
[10,"-","sonstige Ställe",{"$f":"SUM('2 InvBed'!I21,'2 InvBed'!I27)","v":0},{"$f":"SUM('2 InvBed'!K21,'2 InvBed'!K27)+SUM('2 InvBed'!K21,'2 InvBed'!K27)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J21,'2 InvBed'!J27)-SUM('2 InvBed'!K21,'2 InvBed'!K27)*'1 KaP'!$F$8","v":0},0]
[11,"-","Gewächshäuser",{"$f":"SUM('2 InvBed'!I32)","v":0},{"$f":"'2 InvBed'!K32+'2 InvBed'!K32*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J32-'2 InvBed'!K32*'1 KaP'!$F$8","v":0},0]
[12,"-","Maschinenhalle",{"$f":"SUM('2 InvBed'!I29)","v":0},{"$f":"'2 InvBed'!K29+'2 InvBed'!K29*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J29-'2 InvBed'!K29*'1 KaP'!$F$8","v":0},0]
[13,"-","Lagerhalle/-räume für ldw. Produkte",{"$f":"SUM('2 InvBed'!I14,'2 InvBed'!I30)","v":0},{"$f":"SUM('2 InvBed'!K14,'2 InvBed'!K30)+SUM('2 InvBed'!K14,'2 InvBed'!K30)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J14,'2 InvBed'!J30)-SUM('2 InvBed'!K14,'2 InvBed'!K30)*'1 KaP'!$F$8","v":0},0]
[14,"-","Verarbeitungs- und Verkaufsräume",{"$f":"SUM('2 InvBed'!I31)","v":0},{"$f":"'2 InvBed'!K31+'2 InvBed'!K31*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J31-'2 InvBed'!K31*'1 KaP'!$F$8","v":0},0]
[15,"-","Sonstiges",{"$f":"SUM('2 InvBed'!I13,I42:I43,I58)","v":0},{"$f":"SUM('2 InvBed'!IL13,K42:K43,K58)+SUM('2 InvBed'!IL13,K42:K43,K58)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!IK13,J42:J43,J58)-SUM('2 InvBed'!IL13,K42:K43,K58)*'1 KaP'!$F$8","v":0},0]
[16,"Wirtschaftsdüngerlager",null,{"$f":"SUM('2 InvBed'!I15:I16,'2 InvBed'!I28)","v":0},{"$f":"SUM('2 InvBed'!K15:K16)+'2 InvBed'!K28+(SUM('2 InvBed'!K15:K16)+'2 InvBed'!K28)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J15:J16)+'2 InvBed'!J28-(SUM('2 InvBed'!K15:K16)+'2 InvBed'!K28)*'1 KaP'!$F$8","v":0},0]
[17,"Maschinen, Geräte, Vorrichtungen"]
[18,"-","Pflanzenschutztechnik",null,null,null,0]
[19,"-","Ausbringtechnik für Flüssig- und Festmist",null,null,null,0]
[20,"-","Bodenschondende Ackertechnik",null,null,null,0]
[21,"-","GPS",null,null,null,0]
[22,"-","Spezialmaschinen/-geräte für NawaRo",null,null,null,0]
[23,"-","Beregnungstechnik",null,null,null,0]
[24,"-","Sonstiges",null,null,null,0]
[25,"Energieeinsparung und -umstellung"]
[26,"-","Wärme- und Kältedämmung",null,null,null,0]
[27,"-","Wärmerückgewinnung und Wärmepumpe",{"$f":"SUM('2 InvBed'!I38,'2 InvBed'!I51)","v":0},{"$f":"SUM('2 InvBed'!K38,'2 InvBed'!K51)+SUM('2 InvBed'!K38,'2 InvBed'!K51)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J38,'2 InvBed'!J51)-SUM('2 InvBed'!K38,'2 InvBed'!K51)*'1 KaP'!$F$8","v":0},0]
[28,"-","Biomasseanlage",null,null,null,0]
[29,"-","Umstellung auf umweltverträg. Energieträger",{"$f":"SUM('2 InvBed'!I39,'2 InvBed'!I51)","v":0},{"$f":"SUM('2 InvBed'!K39,'2 InvBed'!K51)+SUM('2 InvBed'!K39,'2 InvBed'!K51)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J39,'2 InvBed'!J51)-SUM('2 InvBed'!K39,'2 InvBed'!K51)*'1 KaP'!$F$8","v":0},{"$f":"D32-E32-F32","v":0}]
[30,"-","Sonstiges",{"$f":"SUM('2 InvBed'!I40,'2 InvBed'!I52)","v":0},{"$f":"SUM('2 InvBed'!K40,'2 InvBed'!K52)+SUM('2 InvBed'!K40,'2 InvBed'!K52)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J40,'2 InvBed'!J52)-SUM('2 InvBed'!K40,'2 InvBed'!K52)*'1 KaP'!$F$8","v":0},{"$f":"D33-E33-F33","v":0}]
[31,"Energiegewinnung und -produktion",null,{"$f":"SUM('2 InvBed'!I41,'2 InvBed'!I53)","v":0},{"$f":"SUM('2 InvBed'!K41,'2 InvBed'!K53)+SUM('2 InvBed'!K41,'2 InvBed'!K53)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J41,'2 InvBed'!J53)-SUM('2 InvBed'!K41,'2 InvBed'!K53)*'1 KaP'!$F$8","v":0},0]
[32,"Diversifizierung"]
[33,"-","Direktvermarktung",{"$f":"SUM('2 InvBed'!I33,'2 InvBed'!I56)","v":0},{"$f":"SUM('2 InvBed'!K33,'2 InvBed'!K56)+(SUM('2 InvBed'!K33,'2 InvBed'!K56))*'1 KaP'!F8","v":0},{"$f":"SUM('2 InvBed'!J33,'2 InvBed'!J56)-SUM('2 InvBed'!K33,'2 InvBed'!K56)*'1 KaP'!$F$8","v":0},{"$f":"D36-E36-F36","v":0}]
[34,"-","Fremdenverkehr",null,null,null,{"$f":"D37-E37-F37","v":0}]
[35,"-","Pensionstierhaltung",{"$f":"'2 InvBed'!I34","v":0},{"$f":"'2 InvBed'!K34+'2 InvBed'!K34*'1 KaP'!F8","v":0},{"$f":"'2 InvBed'!J34-'2 InvBed'!K34*'1 KaP'!F8","v":0},0]
[36,"-","Landschaftspflege",{"$f":"'2 InvBed'!I35","v":0},{"$f":"'2 InvBed'!K35+'2 InvBed'!K35*'1 KaP'!F8","v":0},{"$f":"'2 InvBed'!J35-'2 InvBed'!K35*'1 KaP'!$F$8","v":0},0]
[37,"-","Lohnarbeit",{"$f":"'2 InvBed'!I36","v":0},{"$f":"'2 InvBed'!K36+'2 InvBed'!K36*'1 KaP'!F8","v":0},{"$f":"'2 InvBed'!J36-'2 InvBed'!K36*'1 KaP'!$F$8","v":0},0]
[38,"-","Sonstiges",{"$f":"'2 InvBed'!I37","v":0},{"$f":"'2 InvBed'!K37+'2 InvBed'!K37*'1 KaP'!F8","v":0},{"$f":"'2 InvBed'!J37-'2 InvBed'!K37*'1 KaP'!$F$8","v":0},0]
[39,"Erschließungskosten",null,{"$f":"'2 InvBed'!I45","v":0},{"$f":"'2 InvBed'!K45+'2 InvBed'!K45*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J45-'2 InvBed'!K45*'1 KaP'!$F$8","v":0},0]
[40,"Landkauf",null,{"$f":"'2 InvBed'!I47","v":0},{"$f":"'2 InvBed'!K47","v":0},null,0]
[41,"Anpflanzung, Eingrünung",null,{"$f":"'2 InvBed'!I48","v":0},{"$f":"'2 InvBed'!K48+'2 InvBed'!K48*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J48-'2 InvBed'!K48*'1 KaP'!$F$8","v":0},0]
[42,"Betreuungskosten / Erstellung des IK",null,{"$f":"SUM('2 InvBed'!I58:I59)","v":0},{"$f":"SUM('2 InvBed'!K58:K59)+SUM('2 InvBed'!K58:K59)*'1 KaP'!$F$8","v":0},{"$f":"SUM('2 InvBed'!J58:J59)-SUM('2 InvBed'!K58:K59)*'1 KaP'!$F$8","v":0},0]
[43,"Dauerkulturen",null,{"$f":"'2 InvBed'!I46","v":0},{"$f":"'2 InvBed'!K46+'2 InvBed'!K46*'1 KaP'!$F$8","v":0},{"$f":"'2 InvBed'!J46-'2 InvBed'!K46*'1 KaP'!$F$8","v":0},0]
[44,"Viehaufstockung, Lieferrechte, Wohnhaus",null,{"$f":"SUM('2 InvBed'!I61:I63)","v":0},{"$f":"SUM('2 InvBed'!J61:K63)","v":0},null,0]
[45,"Investitionen, insgesamt",null,{"$f":"SUM(D5:D47)","v":0},{"$f":"SUM(E5:E47)","v":0},{"$f":"SUM(F5:F47)","v":0},{"$f":"SUM(G5:G47)","v":0}]
[46,"Veränderungen Umlaufvermögen",null,{"$f":"'2 InvBed'!I64","v":0},{"$f":"SUM('2 InvBed'!J64:K64)","v":0}]
[47,"Überbrückungsbedarf in Anlaufjahren",null,{"$f":"'2 InvBed'!I65","v":0},{"$f":"SUM('2 InvBed'!J65:K65)","v":0}]
[48,"Ablösung von Verbindlichkeiten",null,{"$f":"'2 InvBed'!I66","v":0},{"$f":"SUM('2 InvBed'!J66:K66)","v":0}]
[49,"Finanzierungskosten",null,{"$f":"'2 InvBed'!I67","v":0},{"$f":"SUM('2 InvBed'!J67:K67)","v":0}]
[50,"Finanzierungsbedarf insgesamt",null,{"$f":"SUM(D48:D52)","v":0},{"$f":"SUM(E48:E52)","v":0},{"$f":"SUM(F48:F52)","v":0},{"$f":"SUM(G48:G52)","v":0}]
[51,"Unbare Investitionen, insgesamt",null,{"$f":"'2 InvBed'!K87","v":0}]
[52,"Nicht förderfähiger Betrag, insgesamt",null,null,{"$f":"SUM(E53:F54)","v":0}]
[53,"förderfähige Investitionen, insgesamt",null,null,null,null,{"$f":"SUM(G53)","v":0}]

{"sheet":"I_4","index":24,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[38,4,38,5],[47,1,51,1],[4,1,11,1],[12,1,16,1],[18,1,19,1],[21,1,27,1],[29,1,30,2],[31,1,33,1],[34,1,36,1],[42,1,46,1]]}
[null,"INVESTITIONSKONZEPT AFP - BMEL",null,null,{"$f":"'1 KaP'!K2","v":0},{"$f":"'1 KaP'!L2","v":0},{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},4]
[null,null,"Finanzierungsmittel/Kapitaldienst"]
[null,"Finanzierungsmittel"]
[1,null,null,"EUR"]
[{"$f":"A4+1","v":2},"bare\nEigenmittel","Verfügbare Guthaben",{"$f":"SUM('3 FinPlan'!H11)","v":0}]
[3,null,"Verkauf von Grundstücken",{"$f":"'3 FinPlan'!H12","v":0}]
[4,null,"Verkauf der alten Hofstelle",{"$f":"'3 FinPlan'!H13","v":0}]
[5]
[6]
[7]
[8,null,"Sonstiges",{"$f":"SUM('3 FinPlan'!H10,'3 FinPlan'!H14:H26)","v":0}]
[9,null,"Summe bare Eigenmittel",{"$f":"SUM(D5:D11)","v":0}]
[10,"unbare\nEigenleistungen","Gebäude incl. Erschließung",{"$f":"SUM('2 InvBed'!K85:K86)","v":0}]
[11]
[12]
[13,null,"Tieraufstockung",{"$f":"'2 InvBed'!K84","v":0}]
[14,null,"Summe unbare Eigenleistungen",{"$f":"SUM(D13:D16)","v":0},null,null,null,"Beihilfewert"]
[15,"Summe Eigenleistungen",null,{"$f":"D12+D17","v":0},null,null,null,"EUR"]
[16,"JL","AFP",{"$f":"'3 FinPlan'!J33","v":0}]
[17,null,"Landesmaßnahme (LM)"]
[18,"Summe Junglandwirteprogramm",null,{"$f":"SUM(D19:D20)","v":0},null,null,null,{"$f":"D21","v":0}]
[19,"Zuschüsse","AFP: Zuschüsse",{"$f":"SUM('3 FinPlan'!J29:J36)","v":0}]
[20]
[21,null,"AFP-Zuschuss Milchkühe",{"$f":"'3 FinPlan'!J30","v":0}]
[22,null,"AFP: Erschließungskostenzuschuss",{"$f":"'3 FinPlan'!J31","v":0}]
[23,null,"AFP-Zuschuss Zuchtsauen",{"$f":"'3 FinPlan'!J34","v":0}]
[24,null,"AFP-Zuschuss Geflügel und Mastschweine",{"$f":"'3 FinPlan'!J35","v":0}]
[25,null,"AFP-Zuschuss übrige Tierarten",{"$f":"'3 FinPlan'!J36","v":0}]
[26,"Summe Zuschüsse",null,{"$f":"SUM(D22)+SUM(D24:D28)","v":0},null,null,null,{"$f":"D29-D25","v":0}]
[27,"Neudarlehen",null,null,"Konditionen der Neudarlehen"]
[28,null,null,null,"Zinssatz","Zinsverbill.","Laufzeit (J.)"]
[29,"Zins-\nverbilligte\nDarlehen","ZV-Darlehen Nr.1"]
[30,null,"ZV-Darlehen Nr.2"]
[31,null,"ZV-Darlehen Nr.3"]
[32,"frei finanz.\nDarlehen","Darlehen Nr. 1",{"$f":"'4 Kredite'!G50","v":""},{"$f":"'4 Kredite'!H50","v":2}]
[33,null,"Darlehen Nr. 2",{"$f":"'4 Kredite'!G51","v":0},{"$f":"'4 Kredite'!H51","v":2}]
[34,null,"Darlehen Nr. 3",{"$f":"SUM('4 Kredite'!G52:G56)","v":0}]
[35,"Summe Darlehen",null,{"$f":"SUM(D32:D37)","v":0},null,null,"in % "]
[36,"Summe Finanzierungsmittel",null,{"$f":"D38+D29+D21+D18","v":0},"Gesamtwert der Beihilfe:",null,{"$f":"'3 FinPlan'!L48","v":0},{"$f":"SUM(H21,H29,H32:H34)","v":0}]
[37]
[38,"Kapitaldienst"]
[39,null,null,{"$f":"'I_ 0'!K29-3","v":2022},{"$f":"'I_ 0'!K29-2","v":2023},{"$f":"'I_ 0'!K29-1","v":2024},{"$f":"CONCATENATE(\"IST \",'I_ 0'!K29,\"\")","v":"IST 2025"},{"$f":"CONCATENATE(\"ZIEL \",'I_ 0'!K30,\"\")","v":"ZIEL 2026"}]
[40,"Altdarlehen",{"$f":"IF('4 Kredite'!C10<>\"\",'4 Kredite'!C10,\" Darlehen 1\")","v":" Darlehen 1"},null,null,null,{"$f":"SUM('4 Kredite'!M10:N10)","v":0},{"$f":"SUM('4 Kredite'!O10:P10)","v":0}]
[41,null,{"$f":"IF('4 Kredite'!C11<>\"\",'4 Kredite'!C11,\" Darlehen 2\")","v":" Darlehen 2"},null,null,null,{"$f":"SUM('4 Kredite'!M11:N11)","v":0},{"$f":"SUM('4 Kredite'!O11:P11)","v":0}]
[42,null,{"$f":"IF('4 Kredite'!C12<>\"\",'4 Kredite'!C12,\" Darlehen 3\")","v":" Darlehen 3"},null,null,null,{"$f":"SUM('4 Kredite'!M12:N12)","v":0},{"$f":"SUM('4 Kredite'!O12:P12)","v":0}]
[43,null,{"$f":"IF('4 Kredite'!C13<>\"\",'4 Kredite'!C13,\" Darlehen 4\")","v":" Darlehen 4"},null,null,null,{"$f":"SUM('4 Kredite'!M13:N13)","v":0},{"$f":"SUM('4 Kredite'!O13:P13)","v":0}]
[44,null," Sonstige Altdarlehen",null,null,null,{"$f":"SUM('4 Kredite'!M14:N49)","v":0},{"$f":"SUM('4 Kredite'!O14:P49)","v":0}]
[45,"Neudarlehen",{"$f":"'4 Kredite'!C50","v":"Kapitalmarktdarlehen"},null,null,null,null,{"$f":"SUM('4 Kredite'!O50:P50)","v":0}]
[46,null,{"$f":"'4 Kredite'!C51","v":"Freies Darlehen"},null,null,null,null,{"$f":"SUM('4 Kredite'!O51:P51)","v":0}]
[47,null,{"$f":"'4 Kredite'!C52","v":"Darlehen Förderbank"},null,null,null,null,{"$f":"SUM('4 Kredite'!O52:P52)","v":0}]
[48,null,{"$f":"'4 Kredite'!C53","v":0},null,null,null,null,{"$f":"SUM('4 Kredite'!O53:P53)","v":0}]
[49,null," Sonstige Neudarlehen",null,null,null,null,{"$f":"SUM('4 Kredite'!O54:P56)","v":0}]
[50,"Kapitaldienst insgesamt",null,null,null,null,{"$f":"SUM(G43:G52)","v":0},{"$f":"SUM(H43:H52)","v":0}]
[51,"dar. Tilgung",null,null,null,null,{"$f":"SUM('4 Kredite'!N58:N62)","v":0},{"$f":"SUM('4 Kredite'!P58:P62)","v":0}]

{"sheet":"VarList","index":25,"n_rows":575,"n_cols":35,"rows_kept":575,"cut":false,"hidden":false,"merged":[[1,7,1,8],[0,7,0,8]]}
["VARIABLENLISTE",null,null,null,null,"Code BMELV-Abschluss",null,"Unternehmensnummer   "]
[null,null,null,null,null,{"$f":"MAX(Inhalt!$I$9,Inhalt!$C$10,Inhalt!$F$10,Inhalt!$I$10)","v":"00:00:00"},null,{"$f":"Inhalt!G5","v":0}]
[null,"Allgemeines/Faktorausstattung/Betriebsspiegel"]
[]
["NR"]
[1,null,"EU-Fördernummer (11-stellig)",null,null,null,null,"Nr.",{"$f":"IF('I_ 0'!E10=\"\",\"\",('I_ 0'!E10))","v":0}]
[2,null,"Buchstelle",null,null,"0001/2",null,"Nr.",{"$f":"IF('I_ 0'!E11=\"\",\"\",('I_ 0'!E11))","v":0}]
[3,null,"Betriebsnummer bei der Buchstelle",null,null,"0002/2",null,"Nr.",{"$f":"IF('I_ 0'!E12=\"\",\"\",('I_ 0'!E12))","v":0}]
[4,null,"Bundesland",null,null,"0003/2",null,"Nr.",{"$f":"IF('I_ 0'!K10=\"\",\"\",('I_ 0'!K10))","v":5}]
[5,null,"Regierungsbezirk",null,null,"0004/2",null,"Nr.",{"$f":"IF('I_ 0'!K11=\"\",\"\",('I_ 0'!K11))","v":""}]
[6,null,"Landkreisnummer",null,null,"0005/2",null,"Nr.",{"$f":"IF('I_ 0'!K12=\"\",\"\",('I_ 0'!K12))","v":""}]
[7,null,"Datum der IK-Erstellung",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K21=\"\",\"\",('I_ 0'!K21))","v":""}]
[8,null,"Datum der IK-Ergänzung",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K22=\"\",\"\",('I_ 0'!K22))","v":""}]
[9,null,"Datum der Antragstellung",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K23=\"\",\"\",('I_ 0'!K23))","v":""}]
[10,null,"Datum der Antragbewilligung",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K24=\"\",\"\",('I_ 0'!K24))","v":""}]
[11,null,"Benachteiligtes Gebiet (entspr. Monitoring)",null,null,null,null,"Code",{"$f":"IF('I_ 0'!E26=\"\",\"\",(VLOOKUP('I_ 0'!E26,L20:M23,2,0)))","v":0}]
[12,null,"Rechtsform",null,null,null,null,"Code",{"$f":"IF('I_ 0'!E27=\"\",\"\",(VLOOKUP('I_ 0'!E27,N21:O29,2,0)))","v":{"$error":"#N/A"}}]
[13,null,"Betriebszusammenschluss",null,null,null,null,"Code",{"$f":"IF('I_ 0'!E28=\"\",\"\",(VLOOKUP('I_ 0'!E28,P20:Q22,2,0)))","v":1}]
[14,null,null,"Anzahl der Ausgangsbetriebe",null,null,null,"Anzahl",{"$f":"IF('I_ 0'!E29=\"\",\"\",('I_ 0'!E29))","v":0},"Produktionsrichtung",null,"Benacht. Gebiet",null,"Rechtsform",null,"Betriebszus.-schluss",null,"Sozialökonom. Typ",null,"Bewirtschaftungsform",null,"Verbuchung",null,"Umsatzsteuer",null,"Aussiedlung",null,"Schutzgebiet",null,"Geschlecht",null,"Ausbildung",null,"Folgemaßnahme"]
[15,null,null,"Jahr des Zusammenschlusses",null,null,null,"Jahr",{"$f":"IF('I_ 0'!E30=\"\",\"\",('I_ 0'!E30))","v":0},"Ackerbau",1,"Normalgebiet",0,null,null,"Nein",1,"Haupterwerb",1,"Konventionell",0,"Brutto",1,"Pauschalierung",0,"Nein",0,"Ja",1,"Männlich",1,"LW: Fachschule",1,"Ausgleichsmaßnahmen",1]
[16,null,"Sozialökonom. Betriebstyp",null,null,"0018/2",null,"Code",{"$f":"IF('I_ 0'!E31=\"\",\"\",(VLOOKUP('I_ 0'!E31,R20:S21,2,0)))","v":1},"Milchviehhaltung",2,"Berggebiet",1,"Einzelunternehmen",1,"Teilweise",2,"Nebenerwerb",2,"Ökologisch",1,"Netto",2,"Regelbesteuerg.",1,"Vollaussiedlung",1,"Nein",0,"Weiblich",2,"LW: Meister",2,"Ersatzmaßnahmen",2]
[17,null,"Hauptproduktionsrichtung (entspr. Monitoring)",null,null,null,null,"Code",{"$f":"IF('I_ 0'!E32=\"\",\"\",(VLOOKUP('I_ 0'!E32,J20:K31,2,0)))","v":{"$error":"#N/A"}},"Fleischviehhaltung",3,"Sonst. ben. Gebiet",2,"Familien-GbR",2,"Vollständig",3,null,null,"Ökolog. in Umstellung",2,null,null,"Kleinunternehmer",2,"Teilaussiedlung",2,null,null,null,null,"LW: FH/Uni",3,"Ersatzgeld/ Ausgleichsabgabe",3]
[18,null,"Bewirtschaftungsform",null,null,"0023/2",null,"Code",{"$f":"IF('I_ 0'!E33=\"\",\"\",(VLOOKUP('I_ 0'!E33,T20:U22,2,0)))","v":0},"Schweinehaltung",4,"Gebiet mit spez. Nachteilen",3,"Fremd-GbR",3,null,null,null,null,null,null,null,null,null,3,"B-Zweigaussiedlung",3,null,null,null,null,"NLW: Fachschule",4,"Sonstiges",4]
[19,null,null,"Jahr der Umstellung",null,null,null,"Jahr",{"$f":"IF('I_ 0'!E34=\"\",\"\",('I_ 0'!E34))","v":0},"Geflügelhaltung",5,null,null,"GmbH&Co KG",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NLW: Meister",5]
[20,null,"Brutto-/Nettoverbuchung",null,null,"0027/2",null,"Code",{"$f":"IF('I_ 0'!K26=\"\",\"\",(VLOOKUP('I_ 0'!K26,V20:W21,2,0)))","v":1},"Sonst. Tierhaltung",6,null,null,"GmbH",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NLW: FH/Uni",6]
[21,null,"Umsatzsteuersystem",null,null,null,null,"Code",{"$f":"IF('I_ 0'!K27=\"Pauschalierung\",1,2)","v":1},"Gartenbau",7,null,null,"Genossenschaft (eG)",6]
[22,null,"Abschlussstichtag",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K28=\"\",\"\",('I_ 0'!K28))","v":"00:00:00"}]
[23,null,"IST-Jahr des Investitionskonzeptes",null,null,null,null,"Jahr",{"$f":"IF('I_ 0'!K29=\"\",\"\",('I_ 0'!K29))","v":2025},"Weinbau",8,null,null,"Aktiengesellschaft",7]
[24,null,"ZIEL-Jahr des Investitionskonzeptes",null,null,null,null,"Jahr",{"$f":"IF('I_ 0'!K30=\"\",\"\",('I_ 0'!K30))","v":2026},"Obstbau",9,null,null,"Sonstiges",8]
[25,null,"Beginn der geförderten Investition (Plan)",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K31=\"\",\"\",('I_ 0'!K31))","v":""},"Forstwirtschaft",10]
[26,null,"Abschluss der geförderten Investition (Plan)",null,null,null,null,"Datum",{"$f":"IF('I_ 0'!K32=\"\",\"\",('I_ 0'!K32))","v":""},"Sonstiges",11]
[27,null,"Aussiedlung ",null,null,null,null,"Code",{"$f":"IF('I_ 0'!K41=\"\",\"\",(VLOOKUP('I_ 0'!K41,Z20:AA23,2,0)))","v":0}]
[28,null,"Ø Ackerzahl",null,null,null,null,"Zahl",{"$f":"IF('I_ 0'!K33=\"\",\"\",('I_ 0'!K33))","v":""}]
[29,null,"Ø Grünlandzahl",null,null,null,null,"Zahl",{"$f":"IF('I_ 0'!K34=\"\",\"\",('I_ 0'!K34))","v":""}]
[30]
[31,"Schutzgebietskategorien (Standort des baul. Investitionsobjektes)"]
[32,null,"Natura-2000-Gebiet",null,null,null,null,"ja=1; nein=0",{"$f":"IF('I_ 0'!E37=\"\",\"\",(VLOOKUP('I_ 0'!E37,AB20:AC21,2,0)))","v":0}]
[33,null,"Wasserschutzgebiet",null,null,null,null,"ja=1; nein=0",{"$f":"IF('I_ 0'!E38=\"\",\"\",(VLOOKUP('I_ 0'!E38,AB20:AC21,2,0)))","v":0}]
[34,null,"Naturschutzgebiet",null,null,null,null,"ja=1; nein=0",{"$f":"IF('I_ 0'!K37=\"\",\"\",(VLOOKUP('I_ 0'!K37,AB20:AC21,2,0)))","v":0}]
[35,null,"Landschaftsschutzgebiet",null,null,null,null,"ja=1; nein=0",{"$f":"IF('I_ 0'!K38=\"\",\"\",(VLOOKUP('I_ 0'!K38,AB20:AC21,2,0)))","v":0}]
[36]
[37,"Betriebsleiter/in"]
[38,null,"BL_1: Jahr d. Hofübernahme",null,null,null,null,"Jahr",{"$f":"IF('I_ 0'!E16=\"\",\"\",('I_ 0'!E16))","v":0}]
[39,null,"BL_1: Alter ",null,null,null,null,"Alter",{"$f":"IF('I_ 0'!E17=\"\",\"\",('I_ 0'!E17))","v":0}]
[40,null,"BL_1: Geschlecht ",null,null,null,null,"M=1;W=2",{"$f":"IF('I_ 0'!E18=0,\"\",(VLOOKUP('I_ 0'!E18,AD20:AE21,2,0)))","v":""}]
[41,null,"BL_1: Ausbildung",null,null,null,null,"Code",{"$f":"IF('I_ 0'!E19=0,\"\",(VLOOKUP('I_ 0'!E19,AF20:AG25,2,0)))","v":""}]
[42,null,"BL_2: Jahr d. Hofübernahme",null,null,null,null,"Jahr",{"$f":"IF('I_ 0'!K16=0,\"\",'I_ 0'!K16)","v":""}]
[43,null,"BL_2: Alter",null,null,null,null,"Alter",{"$f":"IF('I_ 0'!K17=0,\"\",'I_ 0'!K17)","v":""}]
[44,null,"BL_2: Geschlecht ",null,null,null,null,"M=1;W=2",{"$f":"IF('I_ 0'!K18=0,\"\",(VLOOKUP('I_ 0'!K18,AD20:AE21,2,0)))","v":""}]
[45,null,"BL_2: Ausbildung",null,null,null,null,"Code",{"$f":"IF('I_ 0'!K19=0,\"\",(VLOOKUP('I_ 0'!K19,AF20:AG25,2,0)))","v":""}]
[46]
[47,"Hauptziele der zu fördernden Investition"]
[48]
[49,"Verbesserung"]
[50,null,"a) des Einkommens durch:"]
[51,null,"-","Rationalisierung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D48=\"\",\"\",('I_ 0'!D48))","v":""}]
[52,null,"-","Aufstockung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D49=\"\",\"\",('I_ 0'!D49))","v":""}]
[53,null,"-","Diversifizierung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D50=\"\",\"\",('I_ 0'!D50))","v":""}]
[54,null,"-","Qualitätsverbesserung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D51=\"\",\"\",('I_ 0'!D51))","v":""}]
[55,null,"b) des Umweltschutzes durch"]
[56,null,"-","Energieeinsparung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D54=\"\",\"\",('I_ 0'!D54))","v":""}]
[57,null,"-","Lärmreduzierung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D55=\"\",\"\",('I_ 0'!D55))","v":""}]
[58,null,"-","Emmissionsminderung",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D56=\"\",\"\",('I_ 0'!D56))","v":""}]
[59,null,"-","Wasserverbrauch",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!D57=\"\",\"\",('I_ 0'!D57))","v":""}]
[60,null,"c) der Arbeitsbedingungen durch Verminderung von"]
[61,null,"-","Staub",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J49=\"\",\"\",('I_ 0'!J49))","v":""}]
[62,null,"-","schädliche Stoffe",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J50=\"\",\"\",('I_ 0'!J50))","v":""}]
[63,null,"-","Gerüche",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J51=\"\",\"\",('I_ 0'!J51))","v":""}]
[64,null,"-","Heben schwerer Lasten",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J52=\"\",\"\",('I_ 0'!J52))","v":""}]
[65,null,"-","klimatisch extremer Bedingungen",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J53=\"\",\"\",('I_ 0'!J53))","v":""}]
[66,null,"-","ungünstigen Arbeitszeiten",null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J54=\"\",\"\",('I_ 0'!J54))","v":""}]
[67,null,"d) des Tierschutzes (v.a.Haltungsbedingungen)",null,null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J56=\"\",\"\",('I_ 0'!J56))","v":""}]
[68,null,"e) der Tierhygiene",null,null,null,null,"(1-5)",{"$f":"IF('I_ 0'!J57=\"\",\"\",('I_ 0'!J57))","v":""}]
[69]
[70,"Betriebsflächen"]
[71,null,"Ackerfläche",null,"Bewirtschaftet","6100/7","IST (t)","ha LF",{"$f":"IF(I_1!E5=\"\",\"\",(I_1!E5))","v":0}]
[72,null,"Dauergrünland",null,"Bewirtschaftet","6104/7","IST (t)","ha LF",{"$f":"IF(I_1!E6=\"\",\"\",(I_1!E6))","v":0}]
[73,null,"sonstige LF",null,"Bewirtschaftet","6119/7-(6100/7+6104/7)","IST (t)","ha LF",{"$f":"IF(I_1!E7=\"\",\"\",(I_1!E7))","v":0}]
[74,null,"LF insgesamt",null,"Bewirtschaftet","6119/7","IST (t)","ha LF",{"$f":"IF(I_1!E8=\"\",\"\",(I_1!E8))","v":0}]
[75,null,"LF insgesamt",null,"Eigentum","6119/2","IST (t)","ha LF",{"$f":"IF(I_1!D8=\"\",\"\",(I_1!D8))","v":0}]
[76,null,"Forstw. Nutzfläche",null,"Bewirtschaftet","6122/7","IST (t)","ha LF",{"$f":"IF(I_1!E9=\"\",\"\",(I_1!E9))","v":0}]
[77,null,"Sonstige Flächen",null,"Bewirtschaftet","6121/7+6128/7","IST (t)","ha LF",{"$f":"IF(I_1!E10=\"\",\"\",(I_1!E10))","v":0}]
[78,null,"Betriebsfläche",null,"Bewirtschaftet","6129/7","IST (t)","ha LF",{"$f":"IF(I_1!E11=\"\",\"\",(I_1!E11))","v":0}]
[79]
[80,null,"Ackerfläche",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G5=\"\",\"\",(I_1!G5))","v":0}]
[81,null,"Dauergrünland",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G6=\"\",\"\",(I_1!G6))","v":0}]
[82,null,"sonstige LF",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G7=\"\",\"\",(I_1!G7))","v":0}]
[83,null,"LF insgesamt",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G8=\"\",\"\",(I_1!G8))","v":0}]
[84,null,"LF insgesamt",null,"Eigentum",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!F8=\"\",\"\",(I_1!F8))","v":0}]
[85,null,"Forstw. Nutzfläche",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G9=\"\",\"\",(I_1!G9))","v":0}]
[86,null,"Sonstige Flächen",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G10=\"\",\"\",(I_1!G10))","v":0}]
[87,null,"Betriebsfläche",null,"Bewirtschaftet",null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!G11=\"\",\"\",(I_1!G11))","v":0}]
[88]
[89,"Lieferrechte"]
[90,null,"Milchreferenzmenge",null,null,"8020/2","IST (t)","kg",{"$f":"IF(I_1!J4=\"\",\"\",(I_1!J4))","v":0}]
[91,null,"     davon gepachtet",null,null,"8021/2","IST (t)","kg",{"$f":"IF(I_1!J5=\"\",\"\",(I_1!J5))","v":0}]
[92,null,"Mutterkuhprämie",null,null,"8028/2","IST (t)","Prämienrechte",{"$f":"IF(I_1!J6=\"\",\"\",(I_1!J6))","v":0}]
[93,null,"Weinquote (Tafelwein)",null,null,"8030/2","IST (t)","hl",{"$f":"IF(I_1!J7=\"\",\"\",(I_1!J7))","v":0}]
[94,null,"Zuckerlieferrecht",null,null,"8031/2","IST (t)","dt",{"$f":"IF(I_1!J8=\"\",\"\",(I_1!J8))","v":0}]
[95,null,"Stärkekartoffeln",null,null,"8033/2","IST (t)","dt",{"$f":"IF(I_1!J9=\"\",\"\",(I_1!J9))","v":0}]
[96]
[97,null,"Milchreferenzmenge",null,null,null,"ZIEL (t+x)","kg",{"$f":"IF(I_1!K4=\"\",\"\",(I_1!K4))","v":0}]
[98,null,"     davon gepachtet",null,null,null,"ZIEL (t+x)","kg",{"$f":"IF(I_1!K5=\"\",\"\",(I_1!K5))","v":0}]
[99,null,"Mutterkuhprämie",null,null,null,"ZIEL (t+x)","Prämienrechte",{"$f":"IF(I_1!K6=\"\",\"\",(I_1!K6))","v":0}]
[100,null,"Weinquote (Tafelwein)",null,null,null,"ZIEL (t+x)","hl",{"$f":"IF(I_1!K7=\"\",\"\",(I_1!K7))","v":0}]
[101,null,"A-Rüben",null,null,null,"ZIEL (t+x)","dt",{"$f":"IF(I_1!K8=\"\",\"\",(I_1!K8))","v":0}]
[102,null,"Stärkekartoffeln",null,null,null,"ZIEL (t+x)","dt",{"$f":"IF(I_1!K9=\"\",\"\",(I_1!K9))","v":0}]
[103]
[104,null,"Tierproduktion, insgesamt",null,null,null,"IST (t)","GVE",{"$f":"IF(I_1!J10=\"\",\"\",(I_1!J10))","v":0}]
[105,null,"  davon Rinder",null,null,null,"IST (t)","GVE",{"$f":"IF(I_1!J11=\"\",\"\",(I_1!J11))","v":0}]
[106,null,"Tierproduktion, insgesamt",null,null,null,"ZIEL (t+x)","GVE",{"$f":"IF(I_1!K10=\"\",\"\",(I_1!K10))","v":0}]
[107,null,"  davon Rinder",null,null,null,"ZIEL (t+x)","GVE",{"$f":"IF(I_1!K11=\"\",\"\",(I_1!K11))","v":0}]
[108]
[109,"Pflanzenproduktion in ha"]
[110,null,"Winterweizen",null,null,"4001/2","IST (t)","ha LF",{"$f":"IF(I_1!D16=\"\",\"\",(I_1!D16))","v":0}]
[111,null,"Wintergerste",null,null,"4005/2","IST (t)","ha LF",{"$f":"IF(I_1!D17=\"\",\"\",(I_1!D17))","v":0}]
[112,null,"Sonstiges Getreide",null,null,"4017/2","IST (t)","ha LF",{"$f":"IF(I_1!D18=\"\",\"\",(I_1!D18))","v":0}]
[113,null,"Nachwachsende Rohstoffe",null,null,"4064/2 bis 4067/2","IST (t)","ha LF",{"$f":"IF(I_1!D28=\"\",\"\",(I_1!D28))","v":0}]
[114,null,"Stilllegungsfläche ",null,null,"4096/2 bis 4097/2","IST (t)","ha LF",{"$f":"IF(I_1!D29=\"\",\"\",(I_1!D29))","v":0}]
[115,null,"Pflanzenproduktion, insges.",null,null,null,"IST (t)","Akh",{"$f":"IF(SUM(I_1!G16:G29)=\"\",\"\",(SUM(I_1!G16:G29)))","v":0}]
[116]
[117,null,"Winterweizen",null,null,null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!H16=\"\",\"\",(I_1!H16))","v":0}]
[118,null,"Wintergerste",null,null,null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!H17=\"\",\"\",(I_1!H17))","v":0}]
[119,null,"Sonstiges Getreide",null,null,null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!H18=\"\",\"\",(I_1!H18))","v":0}]
[120,null,"Nachwachsende Rohstoffe",null,null,null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!H28=\"\",\"\",(I_1!H28))","v":0}]
[121,null,"Stilllegungsfläche ",null,null,null,"ZIEL (t+x)","ha LF",{"$f":"IF(I_1!H29=\"\",\"\",(I_1!H29))","v":0}]
[122,null,"Pflanzenproduktion, insges.",null,null,null,"ZIEL (t+x)","Akh",{"$f":"IF(SUM(I_1!K16:K29)=\"\",\"\",(SUM(I_1!K16:K29)))","v":0}]
[123]
[124,"Obst-/ Gemüse-/ Garten- und Weinbau"]
[125,null,"Obstbau",null,null,"4209/2","IST (t)","ha",{"$f":"IF(I_1!D31=\"\",\"\",(I_1!D31))","v":0}]
[126,null,"Gemüsebau",null,null,"4050/2 bis 4057/2","IST (t)","ha",{"$f":"IF(I_1!D32=\"\",\"\",(I_1!D32))","v":0}]
[127,null,"Gartenbau (incl. Baumschule)",null,null,"4269/2","IST (t)","ha",{"$f":"IF(I_1!D33=\"\",\"\",(I_1!D33))","v":0}]
[128,null,"Weinbau ",null,null,"4299/2","IST (t)","ha",{"$f":"IF(I_1!D34=\"\",\"\",(I_1!D34))","v":0}]
[129]
[130,null,"Obstbau",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G31=\"\",\"\",(I_1!G31))","v":0}]
[131,null,"Gemüsebau",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G32=\"\",\"\",(I_1!G32))","v":0}]
[132,null,"Gartenbau (incl. Baumschule)",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G33=\"\",\"\",(I_1!G33))","v":0}]
[133,null,"Weinbau ",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G34=\"\",\"\",(I_1!G34))","v":0}]
[134]
[135,null,"Obstbau",null,null,null,"ZIEL (t+x)","ha",{"$f":"IF(I_1!H31=\"\",\"\",(I_1!H31))","v":0}]
[136,null,"Gemüsebau",null,null,null,"ZIEL (t+x)","ha",{"$f":"IF(I_1!H32=\"\",\"\",(I_1!H32))","v":0}]
[137,null,"Gartenbau (incl. Baumschule)",null,null,null,"ZIEL (t+x)","ha",{"$f":"IF(I_1!H33=\"\",\"\",(I_1!H33))","v":0}]
[138,null,"Weinbau ",null,null,null,"ZIEL (t+x)","ha",{"$f":"IF(I_1!H34=\"\",\"\",(I_1!H34))","v":0}]
[139]
[140,null,"Obstbau",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K31=\"\",\"\",(I_1!K31))","v":0}]
[141,null,"Gemüsebau",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K32=\"\",\"\",(I_1!K32))","v":0}]
[142,null,"Gartenbau (incl. Baumschule)",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K33=\"\",\"\",(I_1!K33))","v":0}]
[143,null,"Weinbau ",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K34=\"\",\"\",(I_1!K34))","v":0}]
[144]
[145]
[146,"Tierproduktion"]
[147,null,"Pferde",null,null,"3109/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D36=\"\",\"\",(I_1!D36))","v":0}]
[148,null,"Milchkühe",null,null,"3116/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D37=\"\",\"\",(I_1!D37))","v":0}]
[149,null,"Milchleistung",null,null,"4116/2","IST (t)","kg Milch/Kuh",{"$f":"IF(I_1!E37=\"\",\"\",(I_1!E37))","v":0}]
[150,null,"Jungvieh (Rinder)",null,null,null,"IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D38=\"\",\"\",(I_1!D38))","v":0}]
[151,null,"Mastrinder",null,null,"3110/9+(3121/9 bis 3124/9)","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D39=\"\",\"\",(I_1!D39))","v":0}]
[152,null,"Mutterkühe",null,null,"3117/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D40=\"\",\"\",(I_1!D40))","v":0}]
[153,null,"Mastschweine ",null,null,"3133/9+3134/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D41=\"\",\"\",(I_1!D41))","v":0}]
[154,null,"Zuchtsauen",null,null,"3136/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D42=\"\",\"\",(I_1!D42))","v":0}]
[155,null,"Zuchtleistung Zuchtsauen",null,null,"4136/2","IST (t)","aufgez. Ferkel/ZS",{"$f":"IF(I_1!E42=\"\",\"\",(I_1!E42))","v":0}]
[156,null,"Mutterschafe",null,null,"3149/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D43=\"\",\"\",(I_1!D43))","v":0}]
[157,null,"Legehennen",null,null,"3152/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D44=\"\",\"\",(I_1!D44))","v":0}]
[158,null,"Mastgeflügel",null,null,"3153/9 bis 3156/9","IST (t)","Ø Jahresbestand",{"$f":"IF(I_1!D45=\"\",\"\",(I_1!D45))","v":0}]
[159]
[160,null,"Tierproduktion, insgesamt",null,null,null,"IST (t)",null,{"$f":"IF(SUM(I_1!G36:G47)=\"\",\"\",SUM(I_1!G36:G47))","v":0}]
[161]
[162,null,"Pferde",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H36=\"\",\"\",(I_1!H36))","v":0}]
[163,null,"Milchkühe",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H37=\"\",\"\",(I_1!H37))","v":0}]
[164,null,"Milchleistung",null,null,null,"ZIEL (t+x)","kg Milch/Kuh",{"$f":"IF(I_1!I37=\"\",\"\",(I_1!I37))","v":0}]
[165,null,"Jungvieh (Rinder)",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H38=\"\",\"\",(I_1!H38))","v":0}]
[166,null,"Mastrinder",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H39=\"\",\"\",(I_1!H39))","v":0}]
[167,null,"Mutterkühe",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H40=\"\",\"\",(I_1!H40))","v":0}]
[168,null,"Mastschweine ",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H41=\"\",\"\",(I_1!H41))","v":0}]
[169,null,"Zuchtsauen",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H42=\"\",\"\",(I_1!H42))","v":0}]
[170,null,"Zuchtleistung Zuchtsauen",null,null,null,"ZIEL (t+x)","aufgez. Ferkel/ZS",{"$f":"IF(I_1!I42=\"\",\"\",(I_1!I42))","v":0}]
[171,null,"Mutterschafe",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H43=\"\",\"\",(I_1!H43))","v":0}]
[172,null,"Legehennen",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H44=\"\",\"\",(I_1!H44))","v":0}]
[173,null,"Mastgeflügel",null,null,null,"ZIEL (t+x)","Ø Jahresbestand",{"$f":"IF(I_1!H45=\"\",\"\",(I_1!H45))","v":0}]
[174]
[175,null,"Tierproduktion, insgesamt",null,null,null,"ZIEL (t+x)",null,{"$f":"IF(SUM(I_1!K36:K47)=\"\",\"\",SUM(I_1!K36:K47))","v":0}]
[176]
[177,"Handel, Dienstleistung, Nebenbetriebe  (Diversifikation)"]
[178,null,"Direktvermarktung",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G49=\"\",\"\",(I_1!G49))","v":0}]
[179,null,"Lohnarbeit (für and. Landwirte)",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G50=\"\",\"\",(I_1!G50))","v":0}]
[180,null,"Fremdenverkehr",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G51=\"\",\"\",(I_1!G51))","v":0}]
[181,null,"Landschaftspflege (für Nicht-Landwirte)",null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G52=\"\",\"\",(I_1!G52))","v":0}]
[182,null,"sonstiges",null,null,null,"IST (t)","Akh  ",{"$f":"IF((I_1!G53+I_1!G54)=\"\",\"\",(I_1!G53+I_1!G54))","v":0}]
[183]
[184,null,"Direktvermarktung",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K49=\"\",\"\",(I_1!K49))","v":0}]
[185,null,"Lohnarbeit (für and. Landwirte)",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K50=\"\",\"\",(I_1!K50))","v":0}]
[186,null,"Fremdenverkehr",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K51=\"\",\"\",(I_1!K51))","v":0}]
[187,null,"Landschaftspflege (für Nicht-Landwirte)",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K52=\"\",\"\",(I_1!K52))","v":0}]
[188,null,"sonstiges",null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF((I_1!K53+I_1!K54)=\"\",\"\",(I_1!K53+I_1!K54))","v":0}]
[189]
[190,"Forstwirtschaft",null,null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G56=\"\",\"\",(I_1!G56))","v":0}]
[191,"Betriebsleitung",null,null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G57=\"\",\"\",(I_1!G57))","v":0}]
[192,"sonstiges",null,null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G58=\"\",\"\",(I_1!G58))","v":0}]
[193]
[194,"Forstwirtschaft",null,null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K56=\"\",\"\",(I_1!K56))","v":0}]
[195,"für Betriebsleitung",null,null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K57=\"\",\"\",(I_1!K57))","v":0}]
[196,"sonstiges",null,null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K58=\"\",\"\",(I_1!K58))","v":0}]
[197]
[198,"kalk. Arbeitszeitbedarf insges.",null,null,null,null,"IST (t)","Akh  ",{"$f":"IF(I_1!G59=\"\",\"\",(I_1!G59))","v":0}]
[199,"betr.-notw. Voll-AK (2100 Akh/J.)",null,null,null,null,"IST (t)","Ak",{"$f":"IF(I_1!G60=\"\",\"\",(I_1!G60))","v":0}]
[200,"tatsächliche Zahl der Voll-AK",null,null,null,null,"IST (t)","VollAk",{"$f":"IF(I_1!G61=\"\",\"\",(I_1!G61))","v":0}]
[201,"davon:"]
[202,null,"nicht entlohnte Familien-AK",null,null,null,"IST (t)","VollAk",{"$f":"IF(I_1!G63=\"\",\"\",(I_1!G63))","v":0}]
[203,null,"entlohnte Familien-AK",null,null,null,"IST (t)","VollAk",{"$f":"IF(I_1!G64=\"\",\"\",(I_1!G64))","v":0}]
[204,null,"Fremd-AK",null,null,null,"IST (t)","VollAk",{"$f":"IF(I_1!G65=\"\",\"\",(I_1!G65))","v":0}]
[205,null,"Frauen-AK",null,null,null,"IST (t)","VollAk",{"$f":"IF(I_1!G66=\"\",\"\",(I_1!G66))","v":0}]
[206]
[207,"kalk. Arbeitszeitbedarf insges.",null,null,null,null,"ZIEL (t+x)","Akh  ",{"$f":"IF(I_1!K59=\"\",\"\",(I_1!K59))","v":0}]
[208,"betr.-notw. Voll-AK (2100 Akh/J.)",null,null,null,null,"ZIEL (t+x)","Ak",{"$f":"IF(I_1!K60=\"\",\"\",(I_1!K60))","v":0}]
[209,"tatsächliche Zahl der Voll-AK",null,null,null,null,"ZIEL (t+x)","VollAk",{"$f":"IF(I_1!K61=\"\",\"\",(I_1!K61))","v":0}]
[210,"davon:"]
[211,null,"nicht entlohnte Familien-AK",null,null,null,"ZIEL (t+x)","VollAk",{"$f":"IF(I_1!K63=\"\",\"\",(I_1!K63))","v":0}]
[212,null,"entlohnte Familien-AK",null,null,null,"ZIEL (t+x)","VollAk",{"$f":"IF(I_1!K64=\"\",\"\",(I_1!K64))","v":0}]
[213,null,"Fremd-AK",null,null,null,"ZIEL (t+x)","VollAk",{"$f":"IF(I_1!K65=\"\",\"\",(I_1!K65))","v":0}]
[214,null,"Frauen-AK",null,null,null,"ZIEL (t+x)","VollAk",{"$f":"IF(I_1!K66=\"\",\"\",(I_1!K66))","v":0}]
[215]
[216]
[217,"Flächenausstattung Obst- und Gartenbau (einschl. Baumschulen)"]
[218,null,"Gärtnerische Grundfläche",null,null,null,"IST (t)","eqm",{"$f":"IF(GB!G4=\"\",\"\",(GB!G4))","v":""}]
[219,null,"   dav.","Hochglas","heizbar",null,"IST (t)","eqm",{"$f":"IF(GB!G5=\"\",\"\",(GB!G5))","v":0}]
[220,null,null,null,"nicht heizbar",null,"IST (t)","eqm",{"$f":"IF(GB!G6=\"\",\"\",(GB!G6))","v":0}]
[221,null,null,"Foliengewächshäuser","heizbar",null,"IST (t)","eqm",{"$f":"IF(GB!G7=\"\",\"\",(GB!G7))","v":0}]
[222,null,null,null,"nicht heizbar",null,"IST (t)","eqm",{"$f":"IF(GB!G8=\"\",\"\",(GB!G8))","v":0}]
[223,null,null,"Freiland",null,null,"IST (t)","eqm",{"$f":"IF(GB!G9=\"\",\"\",(GB!G9))","v":0}]
[224]
[225,null,"Gärtnerische Grundfläche",null,null,null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H4=\"\",\"\",(GB!H4))","v":""}]
[226,null,"dav.","Hochglas","heizbar",null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H5=\"\",\"\",(GB!H5))","v":0}]
[227,null,null,null,"nicht heizbar",null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H6=\"\",\"\",(GB!H6))","v":0}]
[228,null,null,"Foliengewächshäuser","heizbar",null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H7=\"\",\"\",(GB!H7))","v":0}]
[229,null,null,null,"nicht heizbar",null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H8=\"\",\"\",(GB!H8))","v":0}]
[230,null,null,"Freiland",null,null,"ZIEL (t+x)","eqm",{"$f":"IF(GB!H9=\"\",\"\",(GB!H9))","v":0}]
[231]
[232,"Absatzverhältnisse in % des Gartenbau-Umsatzes"]
[233,null,"Direktabsatz",null,null,null,"IST (t)","%",{"$f":"IF(GB!G11=\"\",\"\",(GB!G11))","v":0}]
[234,null,null,"Endverbraucher ab Betrieb",null,null,"IST (t)","%",{"$f":"IF(GB!G12=\"\",\"\",(GB!G12))","v":0}]
[235,null,null,"Eigenes Ladengeschäft",null,null,"IST (t)","%",{"$f":"IF(GB!G13=\"\",\"\",(GB!G13))","v":0}]
[236,null,null,"Wochenmarkt",null,null,"IST (t)","%",{"$f":"IF(GB!G14=\"\",\"\",(GB!G14))","v":0}]
[237,null,null,"Großmarkt/Selbstvermarktung",null,null,"IST (t)","%",{"$f":"IF(GB!G15=\"\",\"\",(GB!G15))","v":0}]
[238,null,"Indirekter Absatz",null,null,null,"IST (t)","%",{"$f":"IF(GB!G17=\"\",\"\",(GB!G17))","v":0}]
[239,null,null,"Groß- und Kommissionshandel, Versteigerung, etc.",null,null,"IST (t)","%",{"$f":"IF(GB!G18=\"\",\"\",(GB!G18))","v":0}]
[240,null,null,"Absatzgenossenschaft",null,null,"IST (t)","%",{"$f":"IF(GB!G19=\"\",\"\",(GB!G19))","v":0}]
[241]
[242,null,"Direktabsatz",null,null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H11=\"\",\"\",(GB!H11))","v":0}]
[243,null,null,"Endverbraucher ab Betrieb",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H12=\"\",\"\",(GB!H12))","v":0}]
[244,null,null,"Eigenes Ladengeschäft",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H13=\"\",\"\",(GB!H13))","v":0}]
[245,null,null,"Wochenmarkt",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H14=\"\",\"\",(GB!H14))","v":0}]
[246,null,null,"Großmarkt/Selbstvermarktung",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H15=\"\",\"\",(GB!H15))","v":0}]
[247,null,"Indirekter Absatz",null,null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H17=\"\",\"\",(GB!H17))","v":0}]
[248,null,null,"Groß- und Kommissionshandel, Versteigerung, etc.",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H18=\"\",\"\",(GB!H18))","v":0}]
[249,null,null,"Absatzgenossenschaft",null,null,"ZIEL (t+x)","%",{"$f":"IF(GB!H19=\"\",\"\",(GB!H19))","v":0}]
[250]
[251,"Betriebliche Erträge"]
[252,null,"Umsatzerlöse insgesamt",null,null,"2339/5","IST (t)","EUR",{"$f":"IF(I_2!I18=\"\",\"\",(I_2!I18))","v":0}]
[253,null,"   dav.","Pflanzenproduktion",null,"2099/5","IST (t)","EUR",{"$f":"IF(I_2!I4=\"\",\"\",(I_2!I4))","v":0}]
[254,null,null,"dar. Getreide",null,"2001/5 bis 2017/5","IST (t)","EUR",{"$f":"IF(I_2!I5=\"\",\"\",(I_2!I5))","v":0}]
[255,null,null,"Tierproduktion",null,"2199/5","IST (t)","EUR",{"$f":"IF(I_2!I6=\"\",\"\",(I_2!I6))","v":0}]
[256,null,null,"dar. Kuhmilch",null,"2127/5","IST (t)","EUR",{"$f":"IF(I_2!I7=\"\",\"\",(I_2!I7))","v":0}]
[257,null,null,"        Rindfleisch",null,"2110/5, 2115/5, 2118/5, 2120/5 bis 2124/5","IST (t)","EUR",{"$f":"IF(I_2!I8=\"\",\"\",(I_2!I8))","v":0}]
[258,null,null,"Obstbau",null,"2209/5","IST (t)","EUR",{"$f":"IF(I_2!I9=\"\",\"\",(I_2!I9))","v":0}]
[259,null,null,"Gartenbau",null,"2269/5","IST (t)","EUR",{"$f":"IF(I_2!I10=\"\",\"\",(I_2!I10))","v":0}]
[260,null,null,"Weinbau und Kellerei",null,"2299/5","IST (t)","EUR",{"$f":"IF(I_2!I11=\"\",\"\",(I_2!I11))","v":0}]
[261,null,null,"Forstwirtschaft und Jagd",null,"2309/5","IST (t)","EUR",{"$f":"IF(I_2!I12=\"\",\"\",(I_2!I12))","v":0}]
[262,null,null,"Handel, Dienstl., Nebenbetriebe",null,"2337/5","IST (t)","EUR",{"$f":"IF(I_2!I13=\"\",\"\",(I_2!I13))","v":0}]
[263,null,null,"dar. Lohnarbeit, Maschinenmiete",null,"2332/5","IST (t)","EUR",{"$f":"IF(I_2!I14=\"\",\"\",(I_2!I14))","v":0}]
[264,null,null,"       Fremdenverkehr",null,"2333/5","IST (t)","EUR",{"$f":"IF(I_2!I15=\"\",\"\",(I_2!I15))","v":0}]
[265,null,null,"       Landschaftspflege",null,"2335/5","IST (t)","EUR",{"$f":"IF(I_2!I16=\"\",\"\",(I_2!I16))","v":0}]
[266,null,null,"Sonstiges",null,"2319/5, 2338/5","IST (t)","EUR",{"$f":"IF(I_2!I17=\"\",\"\",(I_2!I17))","v":0}]
[267,null,"Bestandsveränderungen",null,null,"2347/5, 2348/5","IST (t)","EUR",{"$f":"IF(I_2!I19=\"\",\"\",(I_2!I19))","v":0}]
[268,null,"andere aktivierte Eigenleistungen",null,null,"2349/5","IST (t)","EUR",{"$f":"IF(I_2!I20=\"\",\"\",(I_2!I20))","v":0}]
[269,null,"sonstige betriebl. Erträge",null,null,"2498/5","IST (t)","EUR",{"$f":"IF(I_2!I21=\"\",\"\",(I_2!I21))","v":0}]
[270,null,"dar. Zulagen und Zuschüsse",null,null,"2449/5","IST (t)","EUR",{"$f":"IF(I_2!I22=\"\",\"\",(I_2!I22))","v":0}]
[271,null,"        Pacht- und Mieterträge",null,null,"2450/5, 2451/5","IST (t)","EUR",{"$f":"IF(I_2!I23=\"\",\"\",(I_2!I23))","v":0}]
[272,null,"Summe der betrieblichen Erträge",null,null,null,"IST (t)","EUR",{"$f":"IF(I_2!I24=\"\",\"\",(I_2!I24))","v":0}]
[273]
[274,"Betriebliche Aufwendungen"]
[275,null,"Materialaufwand",null,null,"2789/5","IST (t)","EUR",{"$f":"IF(I_2!I25=\"\",\"\",(I_2!I25))","v":0}]
[276,null,"dar.  Düngemittel",null,null,"2539/5","IST (t)","EUR",{"$f":"IF(I_2!I26=\"\",\"\",(I_2!I26))","v":0}]
[277,null,"        Pflanzenschutzmittel",null,null,"2559/5","IST (t)","EUR",{"$f":"IF(I_2!I27=\"\",\"\",(I_2!I27))","v":0}]
[278,null,"       Tierproduktion",null,null,"2729/5","IST (t)","EUR",{"$f":"IF(I_2!I28=\"\",\"\",(I_2!I28))","v":0}]
[279,null,"        Lohnarbeit, Maschinenmiete",null,null,"2762/5","IST (t)","EUR",{"$f":"IF(I_2!I29=\"\",\"\",(I_2!I29))","v":0}]
[280,null,"        Heizmaterial und Strom",null,null,"2770/5+2771/5","IST (t)","EUR",{"$f":"IF(I_2!I30=\"\",\"\",(I_2!I30))","v":0}]
[281,null,"        Wasser, Abwasser",null,null,"2772/5","IST (t)","EUR",{"$f":"IF(I_2!I31=\"\",\"\",(I_2!I31))","v":0}]
[282,null,"Personalaufwand",null,null,"2799/5","IST (t)","EUR",{"$f":"IF(I_2!I32=\"\",\"\",(I_2!I32))","v":0}]
[283,null,"dar. Betriebliche Unfallversicherung",null,null,"2798/5","IST (t)","EUR",{"$f":"IF(I_2!I33=\"\",\"\",(I_2!I33))","v":0}]
[284,null,"Abschreibungen",null,null,"2809/5","IST (t)","EUR",{"$f":"IF(I_2!I34=\"\",\"\",(I_2!I34))","v":0}]
[285,null,"dar. auf immater. Vermög. (planm.)",null,null,"2800/5","IST (t)","EUR",{"$f":"IF(I_2!I35=\"\",\"\",(I_2!I35))","v":0}]
[286,null,"        auf Sachanlagen (planm.)",null,null,"2801/5","IST (t)","EUR",{"$f":"IF(I_2!I36=\"\",\"\",(I_2!I36))","v":0}]
[287,null,"sonstige betriebliche Aufwendungen",null,null,"2897/5","IST (t)","EUR",{"$f":"IF(I_2!I37=\"\",\"\",(I_2!I37))","v":0}]
[288,null,"dar. Pacht, Miete, Leasing",null,null,"2840/5 bis 2845/5","IST (t)","EUR",{"$f":"IF(I_2!I38=\"\",\"\",(I_2!I38))","v":0}]
[289,null,"Summe betriebliche Aufwendungen",null,null,null,"IST (t)","EUR",{"$f":"IF(I_2!I39=\"\",\"\",(I_2!I39))","v":0}]
[290]
[291,"Betriebsergebnis ",null,null,null,"2899/5","IST (t)","EUR",{"$f":"IF(I_2!I40=\"\",\"\",(I_2!I40))","v":0}]
[292,"Finanzergebnis",null,null,null,"2918/5","IST (t)","EUR",{"$f":"IF(I_2!I41=\"\",\"\",(I_2!I41))","v":0}]
[293,"dar. Zinsen u. ähnliche Aufwendungen",null,null,null,"2914/5","IST (t)","EUR",{"$f":"IF(I_2!I42=\"\",\"\",(I_2!I42))","v":0}]
[294,"Ergebnis der gewöhnl. Geschäftstätigkeit",null,null,null,"2919/5","IST (t)","EUR",{"$f":"IF(I_2!I43=\"\",\"\",(I_2!I43))","v":0}]
[295,"außerordentliches Ergebnis",null,null,null,"2929/5","IST (t)","EUR",{"$f":"IF(I_2!I44=\"\",\"\",(I_2!I44))","v":0}]
[296,"Steuern",null,null,null,"2939/5+2949/5","IST (t)","EUR",{"$f":"IF(I_2!I45=\"\",\"\",(I_2!I45))","v":0}]
[297,"Gewinn/Verlust; Jahresüberschuss/-fehlbetrag",null,null,null,"2959/5","IST (t)","EUR",{"$f":"IF(I_2!I46=\"\",\"\",(I_2!I46))","v":0}]
[298,"Ordentliches Ergebnis",null,null,null,null,"IST (t)","EUR",{"$f":"IF(I_2!I51=\"\",\"\",(I_2!I51))","v":0}]
[299,"Bereinigte Eigenkapitalveränderung im Unternehmen",null,null,null,null,"IST (t)","EUR",{"$f":"IF(I_2!I54=\"\",\"\",(I_2!I54))","v":0}]
[300,"Sonstige Einkünfte des/der Betriebsleiterehepaars/-paare",null,null,null,null,"IST (t)","EUR",{"$f":"IF(I_2!I55=\"\",\"\",(I_2!I55))","v":""}]
[301]
[302,"Bilanz"]
[303,null,"Aktiva",null,null,"1229/5","IST (t)","EUR",{"$f":"IF(I_2!I62=\"\",\"\",(I_2!I62))","v":0}]
[304,null,"Eigenkapital",null,null,"1439/2+1499/2","IST (t)","EUR",{"$f":"IF(I_2!I63=\"\",\"\",(I_2!I63))","v":0}]
[305,null,"Sonderposten mit Rücklageanteil",null,null,"1529/2","IST (t)","EUR",{"$f":"IF(I_2!I64=\"\",\"\",(I_2!I64))","v":0}]
[306,null,"Rückstellungen",null,null,"1539/2","IST (t)","EUR",{"$f":"IF(I_2!I65=\"\",\"\",(I_2!I65))","v":0}]
[307,null,"Verbindlichkeiten",null,null,"1559/2","IST (t)","EUR",{"$f":"IF(I_2!I66=\"\",\"\",(I_2!I66))","v":0}]
[308,null,"dar. Verb. gegenüber Kreditinstituten",null,null,"1540/2","IST (t)","EUR",{"$f":"IF(I_2!I67=\"\",\"\",(I_2!I67))","v":0}]
[309]
[310]
[311]
[312,"Betriebliche Erträge"]
[313,null,"Umsatzerlöse insgesamt",null,null,"2339/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J18=\"\",\"\",(I_2!J18))","v":0}]
[314,null,"   dav.","Pflanzenproduktion",null,"2099/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J4=\"\",\"\",(I_2!J4))","v":0}]
[315,null,null,"dar. Getreide",null,"2001/5 bis 2017/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J5=\"\",\"\",(I_2!J5))","v":0}]
[316,null,null,"Tierproduktion",null,"2199/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J6=\"\",\"\",(I_2!J6))","v":0}]
[317,null,null,"dar. Kuhmilch",null,"2127/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J7=\"\",\"\",(I_2!J7))","v":0}]
[318,null,null,"       Rindfleisch",null,"2110/5, 2115/5, 2118/5, 2120/5 bis 2124/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J8=\"\",\"\",(I_2!J8))","v":0}]
[319,null,null,"Obstbau",null,"2209/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J9=\"\",\"\",(I_2!J9))","v":0}]
[320,null,null,"Gartenbau",null,"2269/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J10=\"\",\"\",(I_2!J10))","v":0}]
[321,null,null,"Weinbau und Kellerei",null,"2299/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J11=\"\",\"\",(I_2!J11))","v":0}]
[322,null,null,"Forstwirtschaft und Jagd",null,"2309/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J12=\"\",\"\",(I_2!J12))","v":0}]
[323,null,null,"Handel, Dienstl., Nebenbetriebe",null,"2337/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J13=\"\",\"\",(I_2!J13))","v":0}]
[324,null,null,"dar. Lohnarbeit, Maschinenmiete",null,"2332/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J14=\"\",\"\",(I_2!J14))","v":0}]
[325,null,null,"       Fremdenverkehr",null,"2333/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J15=\"\",\"\",(I_2!J15))","v":0}]
[326,null,null,"       Landschaftspflege",null,"2320/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J16=\"\",\"\",(I_2!J16))","v":0}]
[327,null,null,"Sonstiges",null,"2319/5+2338/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J17=\"\",\"\",(I_2!J17))","v":0}]
[328,null,"Bestandsveränderungen",null,null,"2347/5+2348/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J19=\"\",\"\",(I_2!J19))","v":0}]
[329,null,"andere aktivierte Eigenleistungen",null,null,"2349/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J20=\"\",\"\",(I_2!J20))","v":0}]
[330,null,"sonstige betriebl. Erträge",null,null,"2498/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J21=\"\",\"\",(I_2!J21))","v":0}]
[331,null,"dar. Zulagen und Zuschüsse",null,null,"2449/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J22=\"\",\"\",(I_2!J22))","v":0}]
[332,null,"        Pacht- und Mieterträge",null,null,"2450/5+2451/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J23=\"\",\"\",(I_2!J23))","v":0}]
[333,null,"Summe der betrieblichen Erträge",null,null,null,"ZIEL (t+x)","EUR",{"$f":"IF(I_2!J24=\"\",\"\",(I_2!J24))","v":0}]
[334]
[335,"Betriebliche Aufwendungen"]
[336,null,"Materialaufwand",null,null,"2789/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J25=\"\",\"\",(I_2!J25))","v":0}]
[337,null,"dar.  Düngemittel",null,null,"2539/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J26=\"\",\"\",(I_2!J26))","v":0}]
[338,null,"        Pflanzenschutzmittel",null,null,"2559/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J27=\"\",\"\",(I_2!J27))","v":0}]
[339,null,"       Tierproduktion",null,null,"2729/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J28=\"\",\"\",(I_2!J28))","v":0}]
[340,null,"        Lohnarbeit, Maschinenmiete",null,null,"2762/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J29=\"\",\"\",(I_2!J29))","v":0}]
[341,null,"        Heizmaterial und Strom",null,null,"2770/5+2771/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J30=\"\",\"\",(I_2!J30))","v":0}]
[342,null,"        Wasser, Abwasser",null,null,"2772/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J31=\"\",\"\",(I_2!J31))","v":0}]
[343,null,"Personalaufwand",null,null,"2799/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J32=\"\",\"\",(I_2!J32))","v":0}]
[344,null,"dar. Betriebliche Unfallversicherung",null,null,"2798/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J33=\"\",\"\",(I_2!J33))","v":0}]
[345,null,"Abschreibungen",null,null,"2809/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J34=\"\",\"\",(I_2!J34))","v":0}]
[346,null,"dar. auf immater. Vermög. (planm.)",null,null,"2800/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J35=\"\",\"\",(I_2!J35))","v":0}]
[347,null,"        auf Sachanlagen (planm.)",null,null,"2801/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J36=\"\",\"\",(I_2!J36))","v":0}]
[348,null,"sonstige betriebliche Aufwendungen",null,null,"2897/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J37=\"\",\"\",(I_2!J37))","v":0}]
[349,null,"dar. Pacht, Miete, Leasing",null,null,"2840/5 bis 2845/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J38=\"\",\"\",(I_2!J38))","v":0}]
[350,null,"Summe betriebliche Aufwendungen",null,null,null,"ZIEL (t+x)","EUR",{"$f":"IF(I_2!J39=\"\",\"\",(I_2!J39))","v":0}]
[351]
[352,"Betriebsergebnis ",null,null,null,"2899/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J40=\"\",\"\",(I_2!J40))","v":0}]
[353,"Finanzergebnis",null,null,null,"2918/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J41=\"\",\"\",(I_2!J41))","v":0}]
[354,"dar. Zinsen u. ähnliche Aufwendungen",null,null,null,"2914/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J42=\"\",\"\",(I_2!J42))","v":0}]
[355,"Ergebnis der gewöhnl. Geschäftstätigkeit",null,null,null,"2919/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J43=\"\",\"\",(I_2!J43))","v":0}]
[356,"außerordentliches Ergebnis",null,null,null,"2929/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J44=\"\",\"\",(I_2!J44))","v":0}]
[357,"Steuern",null,null,null,"2939/5+2949/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J45=\"\",\"\",(I_2!J45))","v":0}]
[358,"Gewinn/Verlust; Jahresüberschuss/-fehlbetrag",null,null,null,"2959/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J46=\"\",\"\",(I_2!J46))","v":0}]
[359,"Ordentliches Ergebnis",null,null,null,null,"ZIEL (t+x)","EUR",{"$f":"IF(I_2!J51=\"\",\"\",(I_2!J51))","v":0}]
[360,"Bereinigte Eigenkapitalveränderung im Unternehmen",null,null,null,null,"ZIEL (t+x)","EUR",{"$f":"IF(I_2!J54=\"\",\"\",(I_2!J54))","v":0}]
[361,"Sonstige Einkünfte des/der Betriebsleiterehepaars/-paare",null,null,null,null,"ZIEL (t+x)","EUR",{"$f":"IF(I_2!J55=\"\",\"\",(I_2!J55))","v":""}]
[362]
[363,"Bilanz"]
[364,null,"Aktiva",null,null,"1229/5","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J62=\"\",\"\",(I_2!J62))","v":0}]
[365,null,"Eigenkapital",null,null,"1439/2+1499/2","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J63=\"\",\"\",(I_2!J63))","v":0}]
[366,null,"Sonderposten mit Rücklageanteil",null,null,"1529/2","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J64=\"\",\"\",(I_2!J64))","v":0}]
[367,null,"Rückstellungen",null,null,"1539/2","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J65=\"\",\"\",(I_2!J65))","v":0}]
[368,null,"Verbindlichkeiten",null,null,"1559/2","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J66=\"\",\"\",(I_2!J66))","v":0}]
[369,null,"dar. Verb. gegenüber Kreditinstituten",null,null,"1540/2","ZIEL (t+x)","EUR",{"$f":"IF(I_2!J67=\"\",\"\",(I_2!J67))","v":0}]
[370]
[371]
[372,"Investitionsbereich "]
[373]
[374,"Gebäude (einschl. baugebundener Technik)",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G4=\"\",\"\",(I_3!G4))","v":0}]
[375,"-","Milchviehstall (incl. Melkstand)",null,null,null,null,"EUR",{"$f":"IF(I_3!G5=\"\",\"\",(I_3!G5))","v":0}]
[376,"-","Rinderjungviehstall",null,null,null,null,"EUR",{"$f":"IF(I_3!G6=\"\",\"\",(I_3!G6))","v":0}]
[377,"-","Mastrinderstall",null,null,null,null,"EUR",{"$f":"IF(I_3!G7=\"\",\"\",(I_3!G7))","v":0}]
[378,"-","Zuchtsauenstall",null,null,null,null,"EUR",{"$f":"IF(I_3!G8=\"\",\"\",(I_3!G8))","v":0}]
[379,"-","Mastschweinestall",null,null,null,null,"EUR",{"$f":"IF(I_3!G9=\"\",\"\",(I_3!G9))","v":0}]
[380,"-","Legehennenstall",null,null,null,null,"EUR",{"$f":"IF(I_3!G10=\"\",\"\",(I_3!G10))","v":0}]
[381,"-","Mastgeflügelstall",null,null,null,null,"EUR",{"$f":"IF(I_3!G11=\"\",\"\",(I_3!G11))","v":0}]
[382,"-","Reitstall, -halle",null,null,null,null,"EUR",{"$f":"IF(I_3!G12=\"\",\"\",(I_3!G12))","v":0}]
[383,"-","sonstige Ställe",null,null,null,null,"EUR",{"$f":"IF(I_3!G13=\"\",\"\",(I_3!G13))","v":0}]
[384,"-","Gewächshäuser",null,null,null,null,"EUR",{"$f":"IF(I_3!G14=\"\",\"\",(I_3!G14))","v":0}]
[385,"-","Maschinenhalle",null,null,null,null,"EUR",{"$f":"IF(I_3!G15=\"\",\"\",(I_3!G15))","v":0}]
[386,"-","Lagerhalle/-räume für ldw. Produkte",null,null,null,null,"EUR",{"$f":"IF(I_3!G16=\"\",\"\",(I_3!G16))","v":0}]
[387,"-","Verarbeitungs- und Verkaufsräume",null,null,null,null,"EUR",{"$f":"IF(I_3!G17=\"\",\"\",(I_3!G17))","v":0}]
[388,"-","Sonstiges",null,null,null,null,"EUR",{"$f":"IF(I_3!G18=\"\",\"\",(I_3!G18))","v":0}]
[389,"Wirtschaftsdüngerlager",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G19=\"\",\"\",(I_3!G19))","v":0}]
[390,"Maschinen, Geräte, Vorrichtungen",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G20=\"\",\"\",(I_3!G20))","v":""}]
[391,"-","Pflanzenschutztechnik",null,null,null,null,"EUR",{"$f":"IF(I_3!G21=\"\",\"\",(I_3!G21))","v":0}]
[392,"-","Ausbringungstechnik für Flüssig- und Festmist",null,null,null,null,"EUR",{"$f":"IF(I_3!G22=\"\",\"\",(I_3!G22))","v":0}]
[393,"-","Bodenschondende Bearbeitungs- und Bestelltechnik",null,null,null,null,"EUR",{"$f":"IF(I_3!G23=\"\",\"\",(I_3!G23))","v":0}]
[394,"-","GPS",null,null,null,null,"EUR",{"$f":"IF(I_3!G24=\"\",\"\",(I_3!G24))","v":0}]
[395,"-","Spezialmaschinen und -geräte für NawaRo",null,null,null,null,"EUR",{"$f":"IF(I_3!G25=\"\",\"\",(I_3!G25))","v":0}]
[396,"-","Beregnungstechnik",null,null,null,null,"EUR",{"$f":"IF(I_3!G26=\"\",\"\",(I_3!G26))","v":0}]
[397,"-","Sonstiges",null,null,null,null,"EUR",{"$f":"IF(I_3!G27=\"\",\"\",(I_3!G27))","v":0}]
[398,"Energieeinsparung und -umstellung",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G28=\"\",\"\",(I_3!G28))","v":""}]
[399,"-","Wärme- und Kältedämmung",null,null,null,null,"EUR",{"$f":"IF(I_3!G29=\"\",\"\",(I_3!G29))","v":0}]
[400,"-","Wärmerückgewinnung und Wärmepumpe",null,null,null,null,"EUR",{"$f":"IF(I_3!G30=\"\",\"\",(I_3!G30))","v":0}]
[401,"-","Biomasseanlage",null,null,null,null,"EUR",{"$f":"IF(I_3!G31=\"\",\"\",(I_3!G31))","v":0}]
[402,"-","Umstellung auf umweltverträgliche Energieträger",null,null,null,null,"EUR",{"$f":"IF(I_3!G32=\"\",\"\",(I_3!G32))","v":0}]
[403,"-","Sonstiges",null,null,null,null,"EUR",{"$f":"IF(I_3!G33=\"\",\"\",(I_3!G33))","v":0}]
[404,"Energiegewinnung bzw. -produktion",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G34=\"\",\"\",(I_3!G34))","v":0}]
[405,"Diversifizierung",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G35=\"\",\"\",(I_3!G35))","v":""}]
[406,"-","Direktvermarktung",null,null,null,null,"EUR",{"$f":"IF(I_3!G36=\"\",\"\",I_3!G36)","v":0}]
[407,"-","Fremdenverkehr",null,null,null,null,"EUR",{"$f":"IF(I_3!G37=\"\",\"\",I_3!G37)","v":0}]
[408,"-","Pensionstierhaltung",null,null,null,null,"EUR",{"$f":"IF(I_3!G38=\"\",\"\",(I_3!G38))","v":0}]
[409,"-","Landschaftspflege",null,null,null,null,"EUR",{"$f":"IF(I_3!G39=\"\",\"\",(I_3!G39))","v":0}]
[410,"-","Lohnarbeit",null,null,null,null,"EUR",{"$f":"IF(I_3!G40=\"\",\"\",(I_3!G40))","v":0}]
[411,"-","Sonstiges",null,null,null,null,"EUR",{"$f":"IF(I_3!G41=\"\",\"\",(I_3!G41))","v":0}]
[412,"Erschließungskosten",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G42=\"\",\"\",(I_3!G42))","v":0}]
[413,"Landkauf",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G43=\"\",\"\",(I_3!G43))","v":0}]
[414,"Anpflanzung, Eingrünung",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G44=\"\",\"\",(I_3!G44))","v":0}]
[415,"Betreuungskosten / Erstellung des Investitionsplanes",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G45=\"\",\"\",(I_3!G45))","v":0}]
[416,"Dauerkulturen",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G46=\"\",\"\",(I_3!G46))","v":0}]
[417,"Summe des förderfähigen Investitionsvolumens",null,null,null,null,null,"EUR",{"$f":"IF(I_3!G48=\"\",\"\",(I_3!G48))","v":0}]
[418,"Summe des Investitionsvolumens (incl. MWSt)",null,null,null,null,null,"EUR",{"$f":"IF(I_3!D48=\"\",\"\",(I_3!D48))","v":0}]
[419]
[420,"Finanzierung der Investitionsmaßnahme"]
[421]
[422,"Eigenleistungen"]
[423,null,"bare Eigenmittel",null,null,null,null,"EUR",{"$f":"IF(I_4!D12=\"\",\"\",(I_4!D12))","v":0}]
[424,null,"unbare Eigenleistungen",null,null,null,null,"EUR",{"$f":"IF(I_4!D17=\"\",\"\",(I_4!D17))","v":0}]
[425]
[426,"Junglandwirtezuschuss/Niederlassungsprämie"]
[427,null,"AFP",null,null,null,null,"EUR",{"$f":"IF(I_4!D19=\"\",\"\",(I_4!D19))","v":0}]
[428,null,"Landesmaßnahme (LM)",null,null,null,null,"EUR",{"$f":"IF(I_4!D20=\"\",\"\",(I_4!D20))","v":""}]
[429]
[430,"Investitionszuschüsse"]
[431,null,"Zuschuss (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D22=\"\",\"\",(I_4!D22))","v":0}]
[432,null,"dar. für besonders tiergerechtes Bauen",null,null,null,null,"EUR",{"$f":"IF(I_4!D23=\"\",\"\",(I_4!D23))","v":""}]
[433,null,"Zuschuss Milchkühe (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D24=\"\",\"\",(I_4!D24))","v":0}]
[434,null,"Erschließungskostenzuschuss (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D25=\"\",\"\",(I_4!D25))","v":0}]
[435]
[436,null,"Zuschuss Zuchtsauen (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D26=\"\",\"\",(I_4!D26))","v":0}]
[437,null,"ZUschuss Geflügel und Mastschweine (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D27=\"\",\"\",(I_4!D27))","v":0}]
[438,null,"Zuchuss übrige Tierarten (AFP)",null,null,null,null,"EUR",{"$f":"IF(I_4!D28=\"\",\"\",(I_4!D28))","v":0}]
[439]
[440,"Zinsverbilligte Darlehen"]
[441,null,"ZV-Darlehen 1",null,null,null,null,"EUR",{"$f":"IF(I_4!D32=\"\",\"\",(I_4!D32))","v":""}]
[442,null,"ZV-Darlehen 1",null,null,null,null,"Zinsverbilligung",{"$f":"IF(I_4!D32=\"\",\"\",(I_4!F32))","v":""}]
[443,null,"ZV-Darlehen 1",null,null,null,null,"Zinssatz",{"$f":"IF(I_4!E32=\"\",\"\",(I_4!E32))","v":""}]
[444,null,"ZV-Darlehen 1",null,null,null,null,"Laufzeit",{"$f":"IF(I_4!G32=\"\",\"\",(I_4!G32))","v":""}]
[445,null,"ZV-Darlehen 2",null,null,null,null,"EUR",{"$f":"IF(I_4!D33=\"\",\"\",(I_4!D33))","v":""}]
[446,null,"ZV-Darlehen 2",null,null,null,null,"Zinsverbilligung",{"$f":"IF(I_4!F33=\"\",\"\",(I_4!F33))","v":""}]
[447,null,"ZV-Darlehen 2",null,null,null,null,"Zinssatz",{"$f":"IF(I_4!E33=\"\",\"\",(I_4!E33))","v":""}]
[448,null,"ZV-Darlehen 2",null,null,null,null,"Laufzeit",{"$f":"IF(I_4!G33=\"\",\"\",(I_4!G33))","v":""}]
[449,null,"ZV-Darlehen 3",null,null,null,null,"EUR",{"$f":"IF(I_4!D34=\"\",\"\",(I_4!D34))","v":""}]
[450,null,"ZV-Darlehen 3",null,null,null,null,"Zinsverbilligung",{"$f":"IF(I_4!F34=\"\",\"\",(I_4!F34))","v":""}]
[451,null,"ZV-Darlehen 3",null,null,null,null,"Zinssatz",{"$f":"IF(I_4!E34=\"\",\"\",(I_4!E34))","v":""}]
[452,null,"ZV-Darlehen 3",null,null,null,null,"Laufzeit",{"$f":"IF(I_4!G34=\"\",\"\",(I_4!G34))","v":""}]
[453]
[454,"Summe Darlehen, incl. frei finanzierte Darlehen",null,null,null,null,null,"EUR",{"$f":"IF(I_4!D38=\"\",\"\",(I_4!D38))","v":0}]
[455,"Summe Finanzierungsmittel",null,null,null,null,null,"EUR",{"$f":"IF(I_4!D39=\"\",\"\",(I_4!D39))","v":0}]
[456]
[457,"Beihilfewert"]
[458,"Gesamtwert der Beihilfe",null,null,null,null,null,"EUR",{"$f":"IF(I_4!H39=\"\",\"\",(I_4!H39))","v":0}]
[459,"Gesamtwert der Beihilfe",null,null,null,null,null,"%",{"$f":"IF(I_4!G39=\"\",\"\",(I_4!G39))","v":0}]
[460]
[461,"Kapitaldienst"]
[462,null,"Kapitaldienst",null,null,"IST (t)",null,"EUR",{"$f":"IF(I_4!G53=\"\",\"\",(I_4!G53))","v":0}]
[463,null,"dar. Tilgung",null,null,"IST (t)",null,"EUR",{"$f":"IF(I_4!G54=\"\",\"\",(I_4!G54))","v":0}]
[464,null,"Kapitaldienst",null,null,"ZIEL (t + x)",null,"EUR",{"$f":"IF(I_4!H53=\"\",\"\",(I_4!H53))","v":0}]
[465,null,"dar. Tilgung",null,null,"ZIEL (t + x)",null,"EUR",{"$f":"IF(I_4!H54=\"\",\"\",(I_4!H54))","v":0}]
[466]
[467,"Änderung der Haltungsverfahren in der Tierhaltung:"]
[468,"(Haltungsverfahren in % der Tierplätze)"]
[469]
[470,null,"a) Milchviehhaltung"]
[471,null,null,"Laufstall","IST (t)",null,null,"%",{"$f":"IF(I_5!D6=\"\",\"\",(I_5!D6))","v":""}]
[472,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E6=\"\",\"\",(I_5!E6))","v":""}]
[473,null,null,"Weidegang/Laufhof","IST (t)",null,null,"%",{"$f":"IF(I_5!D7=\"\",\"\",(I_5!D7))","v":""}]
[474,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E7=\"\",\"\",(I_5!E7))","v":""}]
[475,null,null,"Vollspalten","IST (t)",null,null,"%",{"$f":"IF(I_5!D8=\"\",\"\",(I_5!D8))","v":""}]
[476,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E8=\"\",\"\",(I_5!E8))","v":""}]
[477,null,"b) Jungvieh- und Mastrinderhaltung"]
[478,null,null,"Gruppen","IST (t)",null,null,"%",{"$f":"IF(I_5!D10=\"\",\"\",(I_5!D10))","v":""}]
[479,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E10=\"\",\"\",(I_5!E10))","v":""}]
[480,null,null,"Vollspalten","IST (t)",null,null,"%",{"$f":"IF(I_5!D11=\"\",\"\",(I_5!D11))","v":""}]
[481,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E11=\"\",\"\",(I_5!E11))","v":""}]
[482,null,"c) Kälberhaltung (ab 5. Woche)"]
[483,null,null,"Gruppen","IST (t)",null,null,"%",{"$f":"IF(I_5!D13=\"\",\"\",(I_5!D13))","v":""}]
[484,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E13=\"\",\"\",(I_5!E13))","v":""}]
[485,null,null,"Offenstall/Auslauf","IST (t)",null,null,"%",{"$f":"IF(I_5!D14=\"\",\"\",(I_5!D14))","v":""}]
[486,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E14=\"\",\"\",(I_5!E14))","v":""}]
[487,null,"d) Sauenhaltung (außer Abferkelbereich)"]
[488,null,null,"Gruppen","IST (t)",null,null,"%",{"$f":"IF(I_5!H6=\"\",\"\",(I_5!H6))","v":""}]
[489,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I6=\"\",\"\",(I_5!I6))","v":""}]
[490,null,null,"Einstreu/Tiefstreu","IST (t)",null,null,"%",{"$f":"IF(I_5!H7=\"\",\"\",(I_5!H7))","v":""}]
[491,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I7=\"\",\"\",(I_5!I7))","v":""}]
[492,null,"e) Mastschweinehaltung"]
[493,null,null,"Vollspalten","IST (t)",null,null,"%",{"$f":"IF(I_5!H9=\"\",\"\",(I_5!H9))","v":""}]
[494,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I9=\"\",\"\",(I_5!I9))","v":""}]
[495,null,"f) Geflügelhaltung"]
[496,null,null,"Käfig","IST (t)",null,null,"%",{"$f":"IF(I_5!H11=\"\",\"\",(I_5!H11))","v":""}]
[497,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I11=\"\",\"\",(I_5!I11))","v":""}]
[498,null,null,"Volieren","IST (t)",null,null,"%",{"$f":"IF(I_5!H12=\"\",\"\",(I_5!H12))","v":""}]
[499,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I12=\"\",\"\",(I_5!I12))","v":""}]
[500,null,null,"Boden","IST (t)",null,null,"%",{"$f":"IF(I_5!H13=\"\",\"\",(I_5!H13))","v":""}]
[501,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I13=\"\",\"\",(I_5!I13))","v":""}]
[502,null,null,"Freiland","IST (t)",null,null,"%",{"$f":"IF(I_5!H14=\"\",\"\",(I_5!H14))","v":""}]
[503,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I14=\"\",\"\",(I_5!I14))","v":""}]
[504]
[505,"Investitionen in Dunglager"]
[506,null,"Lagerdauer (Monate)"]
[507,null,null,"Festmist","IST (t)",null,null,"Monate",{"$f":"IF(I_5!D17=\"\",\"\",(I_5!D17))","v":""}]
[508,null,null,null,"ZIEL-Jahr",null,null,"Monate",{"$f":"IF(I_5!E17=\"\",\"\",(I_5!E17))","v":""}]
[509,null,null,"Flüssigmist","IST (t)",null,null,"Monate",{"$f":"IF(I_5!D18=\"\",\"\",(I_5!D18))","v":""}]
[510,null,null,null,"ZIEL-Jahr",null,null,"Monate",{"$f":"IF(I_5!E18=\"\",\"\",(I_5!E18))","v":""}]
[511,null,"Abdeckung des Außenlagers (% der Grundfläche)"]
[512,null,null,"Festmist","IST (t)",null,null,"%",{"$f":"IF(I_5!H17=\"\",\"\",(I_5!H17))","v":""}]
[513,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I17=\"\",\"\",(I_5!I17))","v":""}]
[514,null,null,"Flüssigmist","IST (t)",null,null,"%",{"$f":"IF(I_5!H18=\"\",\"\",(I_5!H18))","v":""}]
[515,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!I18=\"\",\"\",(I_5!I18))","v":""}]
[516]
[517,"Investitionen in Gülleausbringungstechnik"]
[518,null,"Emissionsmindernde Ausbringtechnik",null,"IST (t)",null,null,"% d. Güllemenge",{"$f":"IF(I_5!H19=\"\",\"\",(I_5!H19))","v":""}]
[519,null," (Schleppschlauch, Injektor, etc.)",null,"ZIEL-Jahr",null,null,"% d. Güllemenge",{"$f":"IF(I_5!I19=\"\",\"\",(I_5!I19))","v":""}]
[520]
[521,"Resourcenverbrauch"]
[522,null,"Energieverbrauch p.a. im Durchschnitt der letzten drei Jahre"]
[523,null,null,"Heizöl","IST (t)",null,null,"l",{"$f":"IF(I_5!D22=\"\",\"\",(I_5!D22))","v":""}]
[524,null,null,"Gas","IST (t)",null,null,"m3",{"$f":"IF(I_5!D23=\"\",\"\",(I_5!D23))","v":""}]
[525,null,null,"Strom","IST (t)",null,null,"kWh",{"$f":"IF(I_5!D24=\"\",\"\",(I_5!D24))","v":""}]
[526,null,"geplanter Energieverbrauch p.a. nach Durchführung der Fördermaßnahme"]
[527,null,null,"Heizöl","ZIEL-Jahr",null,null,"l",{"$f":"IF(I_5!E22=\"\",\"\",(I_5!E22))","v":""}]
[528,null,null,"Gas","ZIEL-Jahr",null,null,"m3",{"$f":"IF(I_5!E23=\"\",\"\",(I_5!E23))","v":""}]
[529,null,null,"Strom","ZIEL-Jahr",null,null,"kWh",{"$f":"IF(I_5!E24=\"\",\"\",(I_5!E24))","v":""}]
[530]
[531,null,"Trink- und Brauchwasser",null,"IST (t)",null,null,"m3/Jahr",{"$f":"IF(I_5!D26=\"\",\"\",(I_5!D26))","v":""}]
[532,null,null,null,"ZIEL-Jahr",null,null,"m3/Jahr",{"$f":"IF(I_5!E26=\"\",\"\",(I_5!E26))","v":""}]
[533]
[534,null,"Flächenverbrauch der baulichen Investition "]
[535,null,null,"überbaute Fläche",null,null,null,"m2",{"$f":"IF(I_5!I22=\"\",\"\",(I_5!I22))","v":""}]
[536,null,null,"Weg- und Hoffläche",null,null,null,"m2",{"$f":"IF(I_5!I23=\"\",\"\",(I_5!I23))","v":""}]
[537,null,null,"rekultivierte Fläche",null,null,null,"m2",{"$f":"IF(I_5!I24=\"\",\"\",(I_5!I24))","v":""}]
[538]
[539,"Ist eine Umweltverträglichkeitsprüfung (UVP) erforderlich? ",null,null,null,null,null,"ja=1; nein=0",{"$f":"IF(I_5!E28=\"\",\"\",(VLOOKUP(I_5!E28,AB20:AC21,2,0)))","v":0}]
[540,null,"wenn \"Ja\":  - Kosten der UVP",null,null,null,null,"EUR",{"$f":"IF(I_5!I28=\"\",\"\",(I_5!I28))","v":""}]
[541]
[542,"Unterliegt das Vorhaben der naturschutzrechtl. Eingriffsregelung?",null,null,null,null,null,"ja=1; nein=0",{"$f":"IF(I_5!E29=\"\",\"\",(VLOOKUP(I_5!E29,AB20:AC21,2,0)))","v":0}]
[543,null,"wenn \"Ja\":  - Art der Folgemaßnahmen",null,null,null,null,"Code",{"$f":"IF(I_5!H29=\"\",\"\",(VLOOKUP(I_5!H29,AH20:AI23,2,0)))","v":3}]
[544,null,null,"      - Kosten der Folgemaßnahmen",null,null,null,"EUR",{"$f":"IF(I_5!I30=\"\",\"\",(I_5!I30))","v":""}]
[545]
[546,"Verbesserung der Produkt- und Prozessqualität"]
[547,"Überwachung des Produktionsprozesses"]
[548,null,"-","Zertifizierung (z.B. ISO 9001 ff.)","IST (t)",null,null,"% v. Umsatz",{"$f":"IF(I_5!H34=\"\",\"\",(I_5!H34))","v":""}]
[549,null,null,null,"ZIEL-Jahr",null,null,"% v. Umsatz",{"$f":"IF(I_5!I34=\"\",\"\",(I_5!I34))","v":""}]
[550,null,"-","Sonstige Systeme","IST (t)",null,null,"% v. Umsatz",{"$f":"IF(I_5!H36=\"\",\"\",(I_5!H36))","v":""}]
[551,null,null,null,"ZIEL-Jahr",null,null,"% v. Umsatz",{"$f":"IF(I_5!I36=\"\",\"\",(I_5!I36))","v":""}]
[552,"Teilnahme an Programmen für Güte-, Marken-, Herkunftszeichen"]
[553,null,"-","Gütezeichen","IST (t)",null,null,"% v. Umsatz",{"$f":"IF(I_5!D34=\"\",\"\",(I_5!D34))","v":""}]
[554,null,null,null,"ZIEL-Jahr",null,null,"% v. Umsatz",{"$f":"IF(I_5!E34=\"\",\"\",(I_5!E34))","v":""}]
[555,null,"-","Markenzeichen","IST (t)",null,null,"% v. Umsatz",{"$f":"IF(I_5!D35=\"\",\"\",(I_5!D35))","v":""}]
[556,null,null,null,"ZIEL-Jahr",null,null,"% v. Umsatz",{"$f":"IF(I_5!E35=\"\",\"\",(I_5!E35))","v":""}]
[557,null,"-","Herkunftszeichen","IST (t)",null,null,"% v. Umsatz",{"$f":"IF(I_5!D36=\"\",\"\",(I_5!D36))","v":""}]
[558,null,null,null,"ZIEL-Jahr",null,null,"% v. Umsatz",{"$f":"IF(I_5!E36=\"\",\"\",(I_5!E36))","v":""}]
[559,"-","Nennung der Güte-, Marken-, Herkunftszeichen "]
[560,null,"-","unternehmenseigen",null,null,null,"Name",{"$f":"IF(I_5!D38=\"\",\"\",(I_5!D38))","v":""}]
[561,null,"-","regional/national",null,null,null,"Name",{"$f":"IF(I_5!D39=\"\",\"\",(I_5!D39))","v":""}]
[562,null,"-","EU-Gütezeichen",null,null,null,"Name",{"$f":"IF(I_5!D40=\"\",\"\",(I_5!D40))","v":""}]
[563]
[564,"-","Preiszuschlag i. Vgl. zu Standardware"]
[565,null,"-","Produkt 1","IST (t)",null,null,"%",{"$f":"IF(I_5!D42=\"\",\"\",(I_5!D42))","v":""}]
[566,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E42=\"\",\"\",(I_5!E42))","v":""}]
[567,null,"-","Produkt 2","IST (t)",null,null,"%",{"$f":"IF(I_5!D43=\"\",\"\",(I_5!D43))","v":""}]
[568,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E43=\"\",\"\",(I_5!E43))","v":""}]
[569,null,"-","Produkt 3","IST (t)",null,null,"%",{"$f":"IF(I_5!D44=\"\",\"\",(I_5!D44))","v":""}]
[570,null,null,null,"ZIEL-Jahr",null,null,"%",{"$f":"IF(I_5!E44=\"\",\"\",(I_5!E44))","v":""}]

{"sheet":"BMELV-Codes","index":27,"n_rows":2311,"n_cols":256,"rows_kept":2311,"cut":false,"hidden":false,"merged":[[2026,2,2026,5],[2026,11,2026,12]]}
["Anlage: Codekatalog zum BMEL-Jahresabschluss"]
["rot = 4/2003; blau = 04/2005; braun= 04/2006","Code","Spalte"]
["grün = 04/2008, 04/2009 u. 04/2010",1,2,3,4,5,6,7,8,9]
["lila= 04/2011; 04/2013 violett, ÄNDERUNG vorgenommen 08/2018 hellblau+gelb markiert"]
[null,"Code","Schlüssel","Text"]
[null,1,2,3]
["Buchstelle",1]
["Betriebsnummer bei der Buchstelle",2]
["Land",3]
["Regierungsbezirk",4]
["Landkreis, kreisfreie Stadt",5]
["Gemeinde",6]
["Betriebsnummer bei der Landwirtschaftsbehörde",7]
["EU-Ordnungsnummer",8]
["Währung (EURO)",9]
["Betriebs-Nr. in der Fischereifahrzeugkartei",10]
["Handelsrecht / Steuerrecht",12]
["Konsolidierte Bilanz/ konsolidierter Jahresabschluss",14]
["Erwerbscharakter des Betriebes",18]
["Betriebsart",19]
["Rechtsformen des Unternehmens",20]
["Gebietszugehörigkeit",21]
["Weinbaugebiet",22]
["Bewirtschaftungsform",23]
["Abschlussstichtag",24]
["Vergütung durch BMELV",25]
["Art der Buchführung",26]
["Verbuchung der Geschäftsvorfälle",27]
["Umsatzsteuersystem",28]
["Plausibilitätskennzeichen",29]
["Betriebsnummer in der Zentralen InVeKos-Datenbank (ZID)",35]
[]
["Vergleichswert der landwirtschaftlichen Nutzung",40,"je Unterneh.","je ha"]
["Vergleichswert der gartenbaulichen Nutzung",41,"je Unterneh.","je ha"]
["Vergleichswert der weinbaulichen Nutzung",42,"je Unterneh.","je ha"]
["Vergleichswert der forstlichen Nutzung",43,"je Unterneh.","je ha"]
["Ertragsmesszahl (EMZ)",44,"je Unterneh.","je ha"]
[]
[" "]
["1.  Bilanz "]
["Aktiva"]
["(in €)","Code","Geschäftsjahr","Vorjahr","Veränderung"]
[null,1,2,3,4]
["A. Ausstehende Einlagen ",1000]
["davon eingefordert",1002]
[]
["A. Anlagevermögen "]
["I. Immaterielle Vermögensgegenstände"]
["1. Selbstgeschaffene gewerbliche Schutzrechte\nund ähnliche Rechte und Werte",1009]
["1. Milchlieferrechte",1010]
["2. Zahlungsansprüche Betriebsprämie",1012]
["4. Sonstige entgeltlich erworbene Konzessionen, gewerbliche Schutz-\n rechte und ähnliche Rechte sowie Lizenzen",1014]
["4. Geschäfts- oder Firmenwert",1015]
["5. Geleistete Anzahlungen",1018]
[null,1019]
["II. Sachanlagen "]
["1. Grundstücke, grundstücksgleiche"]
["Rechte und Bauten einschließlich der "]
["Bauten auf fremden Grundstücken"]
["Boden im Sinne von § 55 Abs. 1 EStG",1020]
["Sonstiger Boden",1021]
["Bodenverbesserungen",1022]
["Bauliche Anlagen",1023]
["Wohngebäude",1024]
["Wirtschaftsgebäude",1025]
["Gewächshäuser (Gebäude)",1026]
[null,1029]
["2. Technische Anlagen und Maschinen"]
["Betriebsvorrichtungen",1030]
["Maschinen und Geräte (Bewertung)",1031]
["Gewächshäuser (Betriebsvorrichtung)",1032]
["Heizanlagen ",1033]
["Kellereieinrichtung",1034]
["Fischereifahrzeuge",1035]
["Fischereifahrzeugmotoren",1036]
["Fischerei- und Bordgeräte",1037]
[null,1039]
["3. Andere Anlagen, Betriebs- und Ge-"]
["schäftsausstattung"]
["PKW",1040]
["Fuhrpark",1041]
["Werkstatteinrichtung",1043]
["Verkaufsraumeinrichtung",1045]
["Büroeinrichtung",1046]
["Sonstiges",1047]
["Geringwertige Wirtschaftsgüter (Bewertung)",1048]
[null,1049]
["4. Stehendes Holz",1069]
["5. Dauerkulturen",1076]
["6. Geleistete Anzahlungen und Anlagen "]
["    im Bau",1078]
["Summe: 1029, 1039, 1049, 1069, 1076, 1078",1079]
[]
["III. Finanzanlagen"]
["1. Anteile an verbundenen Unternehmen",1080]
["2. Ausleihungen an verbundene Unternehmen",1081]
["3. Beteiligungen",1082]
["4. Ausleihungen an Unternehmen, mit denen "]
["    ein Beteiligungsverhältnis besteht",1083]
["5. Geschäftsguthaben bei Genossenschaften",1084]
["6. Wertpapiere des Anlagevermögens",1085]
["7. Ausleihungen an Gesellschafter",1086]
["8. Sonstige Ausleihungen",1087]
[null,1088]
["Summe aus 1019, 1079, 1088",1089]
[" "]
[]
[]
["(in €)","Code","Geschäftsjahr","Vorjahr","Veränderung"]
[null,1,2,3,4]
[]
["C. Tiervermögen"]
["I.    Pferde ",1090]
["II.   Rinder ",1091]
["III.  Schweine ",1092]
["IV. Schafe ",1093]
["V.  Geflügel ",1094]
["VI. Sonstige Tiere ",1098]
[null,1099]
[]
["D. Umlaufvermögen "]
["I. Vorräte "]
["1. Roh-, Hilfs- und Betriebsstoffe (Bewertung)",1109]
["2. Feldinventar(Bewertung)",1110]
["3. Sonstige unfertige Erzeugnisse, unfertige "]
["    Leistungen",1118]
["4. Selbsterzeugte fertige Erzeugnisse (Bewertung)",1120]
["5. Zugekaufte Waren (Bewertung)",1121]
["6. Geleistete Anzahlungen (Bewertung)",1148]
[null,1149]
["II. Forderungen und sonstige Vermögens-"]
["    gegenstände"]
["1. Forderungen aus Lieferungen u. Leistungen (Bewertung)",1150]
["2. Forderungen gegen verbundene Unterneh-"]
["men ",1151]
["3. Forderungen gegen Unternehmen, mit "]
["denen ein Beteiligungsverhältnis besteht",1152]
["4. Forderungen an Gesellschafter",1153]
["5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154,"5. Eingeforderte ausstehende Einlagen",1154]
["5. Sonstige Vermögensgegenstände (Bewertung)",1158]
[null,1159]
["III. Wertpapiere"]
["1. Anteile an verbundenen Unternehmen",1160]
["2. Eigene Anteile",1161]
["3. Sonstige Wertpapiere",1168]
[null,1169]
["IV. Schecks, Kassenbestand, Guthaben "]
["     bei Kreditinstituten",1179]
["Summe aus 1149, 1159, 1169, 1179",1189]
[]
["E. Rechnungsabgrenzungsposten",1199]
[]
["E. Aktive latente Steuern",1202]
["F. Aktiver Unterschiedsbetrag aus der \nVermögensverrechnung",1205]
[]
["G. Sonderverlustkonto aus Rückstel-"]
["    lungsbildung (§ 17 Abs. 4 DMBilG) ",1209]
[]
["G. Nicht durch Eigenkapital gedeckter "]
["    Fehlbetrag",1219]
[]
["davon: I Persönlich haftende Gesellschafter",null,"(1220 bis 1223 Erläuterungen zur Entstehung)"]
["  1. Durch Entnahmen entstandenes negatives Kapital",1220]
["  2. Durch Verluste entstandenes negatives Kapital",1221]
["davon: I Beschränkt haftende Gesellschafter"]
["  3. Durch Entnahmen entstandenes negatives Kapital",1222]
["  4. Durch Verluste entstandenes negatives Kapital",1223]
[]
["Aktiva (1000, 1089, 1099, 1189 bis 1219)",1229]
[]
[" "]
["Passiva"]
["(in €)","Code","Geschäftsjahr","Vorjahr","Veränderung"]
[null,1,2,3,4]
[]
["A. Eigenkapital "]
["    (obligatorisch für Einzelunternehmen, fakultativ für GbR)"]
["1. Anfangskapital",1449]
["2. Einlagen",1459]
["3. Entnahmen",1469]
["4. Gewinn",1479]
["5. Verlust",1489]
["6. Nicht durch Eigenkapital gedeckter Fehlbetrag",1498,null,null,null,null,null,null,null,null,"2013 wurde folgendes ersetzt:"]
[null,1499]
["B. Sonderposten mit Rücklageanteil",null,null,null,null,null,null,null,null,null,"B. Einlage des stillen Gesellschafters"]
["1. SP aufgrund § 6b EStG",1520,null,null,null,null,null,null,null,null,"C. Ausgleichsposten für aktivierte eigene Anteile"]
["2. SP aufgrund nur steuerl. zulässiger Abschrei.",1521]
[null,1523,null,null,null,null,null,null,null,null,"D. Sonderposten mit Rücklageanteil"]
["C. Sonstige Sonderposten",null,null,null,null,null,null,null,null,null," / für Investitionszulagen und -zuschüsse zum Anlagvermögen"]
["1. Einlage stiller Gesellschafter",1524,null,null,null,null,null,null,null,null,"1. Sonderposten aus der Währungs-"]
["2. Sonderposten aufgrund von Investitionszulagen/-zuschüssen",1525,null,null,null,null,null,null,null,null,"umstellung auf den EURO"]
["3. Ausgleichsposten für aktiv. eigene Anteile",1526,null,null,null,null,null,null,null,null,"1. SP aufgrund § 6b oder 6c EStG"]
["4. Andere Sonderposten ",1528,null,null,null,null,null,null,null,null,"2. SP aufgrund nur steuerl. zulässiger Abschrei."]
["                            Summe 1524 bis 1528",1529,null,null,null,null,null,null,null,null,"3. SP aufgrund von Investitionszuschüssen"]
[null,null,null,null,null,null,null,null,null,null,"4. Sonstige Sonderposten "]
[]
["D. Rückstellungen"]
["1. Rückstellungen für Pensionen und ähnliche "]
["    Verpflichtungen",1530]
["2. Steuerrückstellungen",1531]
["3. Sonstige Rückstellungen",1538]
[null,1539]
["E. Verbindlichkeiten "]
["1. Verbindlichkeiten gegenüber Kreditinstituten",1540]
["2. Erhaltene Anzahlungen auf Bestellungen",1543]
["3. Verbindlichk. aus Lieferungen u. Leistungen",1545]
["4. Verbindl. aus d. Ausstellung eigener Wechsel",1547]
["5. Verbindlichkeiten gegenüber verbundenen "]
["    Unternehmen",1549]
["6. Verbindlichkeiten gegenüber Unternehmen, mit "]
["    denen ein Beteiligungsverhältnis besteht",1551]
["7. Verbindlichkeiten gegenüber Gesellschaftern",1553]
["8. Sonstige Verbindlichkeiten",1555]
["    - davon aus Steuern",1556]
["    - davon im Rahmen der sozialen Sicherheit",1557]
[null,1559]
["G. Rechnungsabgrenzungsposten ",1567]
[null,1566]
["H. Passive latente Steuern",1567]
[]
["Passiva (1439, 1499, 1516, 1518, 1519, 1529, "]
["1539, 1559, 1567)",1568]
["Haftungsverhältnisse nach § 251 HGB",1569]
[]
["Einlagen und Entnahmen (obligatorisch nur für Einzelunternehmen)"]
["(in €)"]
[null,"Code","Natural + AfAlaut GuV","Privatanteile laut GuV","außerhalb der GuV","Summe"]
[null,1,2,3,4,5]
["Entnahmen für die Lebenshaltung ",1571]
["Entnahmen für das Altenteil ",1572]
["Entnahmen für sonst. Einkommensübertragung.",1573]
["Entnahmen für private Versicherungen ",1574,"-----"]
["Entnahmen für private Steuern",1575,"-----"]
["Entnahmen zur Bildung von Privatvermögen",1576,null,"-----"]
["Entnahmen für nichtlandw. Einkünfte",1577,"-----","-----"]
["Sonstige Entnahmen",1578]
[null,1579]
["Einlagen aus nichtlandw. Erwerbseinkünften",1580,"-----","-----"]
["Einlagen aus nicht Erwerbseinkünften",1581,"-----","-----"]
["Einlagen aus Privatvermögen",1582,"-----","-----"]
["Einlagen aus Einkommensübertragungen",1583,"-----","-----"]
["Sonstige Einlagen",1588,null,"-----"]
[null,1589,null,"-----"]
[" ",null,null,"-----"]
["Gliederung des Eigenkapitals bei Genossenschaften"]
["(in € oder DM)"]
[null,"Code ","Geschäftsjahr","Vorjahr","Veränderung"]
["I. Geschäftsguthaben",1,2,3,4]
["1. der verbleibenden Mitglieder",1400]
["2. der ausscheidenden Mitglieder",1401]
["3. aus gekündigten Geschäftsanteilen",1402]
[null,1403]
["Rückständige fällige Pflichteinzahlungen auf "]
["Geschäftsanteile",1404]
["II. Kapitalrücklage",1405]
["III. Ergebnisrücklagen"]
["1. Gesetzliche Rücklage",1410]
[" - davon aus dem Bilanzgewinn des Vorjahrs",1411]
[" - davon a. d. Jahresüberschuss d. Geschäftsj.",1412]
[" - für das Geschäftsjahr entnommen",1413]
[" - für Anteile an einem herrschenden oder                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              "]
["   mehrheitlich beteiligten Unternehmen",1414]
["2. Andere Ergebnisrücklagen",1422]
["  - davon aus dem Bilanzgewinn des Vorjahrs",1423]
[" - davon a. d. Jahresüberschuss d. Geschäftsj.",1424]
[" - für das Geschäftsjahr entnommen",1425]
["3. Sonderrücklagen nach dem DMBilG",1426]
["  davon im Geschäftsjahr eingestellt",1427]
[" - für das Geschäftsjahr entnommen",1428]
["Summe: 1410, 1422, 1426",1429]
["IV. Bilanzgewinn / Bilanzverlust "]
["1. Gewinnvortrag / Verlustvortrag",1430]
["2. Jahresüberschuss / Jahresfehlbetrag",1431]
["3. Einstellung in / Entnahme aus Rücklagen",1432]
["4. Ausschüttung",1433]
["5. Nicht durch Eigenkapital gedeckter Fehlbetrag",1435]
[null,1436]
["Summe aus 1403, 1405, 1429, 1436",1439]
["Gliederung des Eigenkapitals bei Kapitalgesellschaften"]
["(in € oder DM)","Code","Geschäftsjahr ","Vorjahr","Veränderung"]
[null,1,2,3,4]
["I. Gezeichnetes Kapital",1403]
["II. Kapitalrücklage",1405]
["III. Gewinnrücklagen"]
["1.  Bilanz"]
["Gesetzliche Rücklage",1410]
[" - davon aus dem Bilanzgewinn des Vorjahrs",1411]
[" - davon a. d. Jahresüberschuss d. Geschäftsj.",1412]
[" - für das Geschäftsjahr entnommen",1413]
["2. Rücklage für eigene Anteile",1414]
["3. Satzungsmäßige Rücklagen",1418]
[" - davon aus dem Bilanzgewinn des Vorjahrs",1419]
[" - davon a. d. Jahresüberschuss d. Geschäftsj.",1420]
[" - für das Geschäftsjahr entnommen",1421]
["4. Andere Gewinnrücklagen",1422]
[" - davon aus dem Bilanzgewinn des Vorjahrs",1423]
[" - davon a. d. Jahresüberschuss d. Geschäftsj.",1424]
[" - für das Geschäftsjahr entnommen",1425]
["5. Sonderrücklagen nach dem DMBilG",1426]
[" - davon im Geschäftsjahr eingestellt",1427]
[" - für das Geschäftsjahr entnommen",1428]
["Summe: 1410, 1414, 1418, 1422, 1426",1429]
["Bilanzgewinn / Bilanzverlust "]
["1. Gewinnvortrag / Verlustvortrag",1430]
["2. Jahresüberschuss / Jahresfehlbetrag",1431]
["3. Einstellung in / Entnahme aus Rücklagen",1432]
["4. Ausschüttung",1433]
["5. Nicht durch Eigenkapital gedeckter Fehlbetrag",1435]
[null,1436]
["Summe aus 1403, 1405, 1429, 1436",1439]
[]
["Bei Genossenschaften und Kapitalgesellschaften wird auf der Passivseite der Bilanz das Eigenkapital nicht mit den Codes 1449 bis 1499, sondern stattdessen mit den Codes 1400 bis 1439 dargestellt."]
[" "]
["Gliederung des Eigenkapitals bei Personenhandelsgesellschaften (nicht für GbR)"]
["(in € oder DM)1","Code","Geschäftsjahr2","Vorjahr3","Veränderung4"]
["I. Gesellschafterkapital / Komplementärkapital"]
["1. Festkapital",1500]
["2. Variables Kapital",1501]
["3. Verlustvortragskonto",1502]
[null,1503]
["II. Kommanditkapital"]
["1. Kommanditeinlage",1504]
["2. Variables Kommanditkapital",1505]
["3. Verlustausgleichskonto",1506]
[null,1507]
["III. Rücklagen"]
["1. Vertragsmäßige Rücklage ",1508]
["2. Sonderrücklagen nach dem DMBilG",1509]
["3. Andere Rücklagen",1513]
[null,1514]
["IV. Nicht durch Eigenkapital gedeckter "]
["Fehlbetrag",1515]
["Saldo aus 1503, 1507, 1514, 1515",1516]
["Bei Personenhandelsgesellschaften wird auf der Passivseite der Bilanz das Eigenkapital nicht mit den Codes 1449 bis 1499, sondern stattdessen mit den Codes 1500 bis 1516 dargestellt."]
["Kapitalkontenentwicklung zum \". . .\" (fakultativ und nur für Personengesellschaften)"]
["(in € oder DM)","Code","Eigen-kapital-konten","Fremd-kapital-konten","Einlagen/ Erhöhungen","Entnahmen/Verminde-rungen","Ergebnis-anteil Ge-schäftsjahr","Eigen-kapital-konten","Fremd-kapital-konten"]
[null,null,"Datum","Datum",null,null,null,"Datum","Datum"]
[null,null,"(Anfang)","(Anfang)",null,null,null,"(Ende)","(Ende)"]
[null,1,2,3,4,5,6,7,8]
["Gesellschafter I"]
["Festkapital",1610,null,"---------",null,null,null,null,"---------"]
["Variables Kapital",1611,null,"---------",null,null,null,null,"---------"]
["Vertragsmäßige Rücklage",1612,null,"---------",null,null,null,null,"---------"]
["Sonderrücklagen DMBilG",1613,null,"---------",null,null,null,null,"---------"]
["Verlustvortragskonto",1615]
["Andere Rücklagen",1617,null,"---------",null,null,null,null,"---------"]
["Verrechnungskto., Fremdkap.",1618,"---------",null,null,null,null,"---------"]
["Gesellschafter II"]
["Festkapital",1620,null,"---------",null,null,null,null,"---------"]
["Variables Kapital",1621,null,"---------",null,null,null,null,"---------"]
["Vertragsmäßige Rücklage",1622,null,"---------",null,null,null,null,"---------"]
["Sonderrücklagen DMBilG",1623,null,"---------",null,null,null,null,"---------"]
["Verlustvortragskonto",1625]
["Andere Rücklagen",1627,null,"---------",null,null,null,null,"---------"]
["Verrechnungskto., Fremdkap.",1628,"---------",null,null,null,null,"---------"]
["Gesellschafter III"]
["Festkapital",1630,null,"---------",null,null,null,null,"---------"]
["Variables Kapital",1631,null,"---------",null,null,null,null,"---------"]
["Vertragsmäßige Rücklage",1632,null,"---------",null,null,null,null,"---------"]
["Sonderrücklagen DMBilG",1633,null,"---------",null,null,null,null,"---------"]
["Verlustvortragskonto",1635]
["Andere Rücklagen",1637,null,"---------",null,null,null,null,"---------"]
["Verrechnungskto., Fremdkap.",1638,"---------",null,null,null,null,"---------"]
["(...)"]
["Summe",1899]
["Ergebnisverwendung zum \". . .\" (fakultativ und nur für Personengesellschaften)"]
["(in € oder DM)",null,"Tätigkeits-","Tantieme","Darlehens-","Gebrauchs-","Sonstige","Restver-","Ergebnis-"]
[null,null,"vergütung",null,"verzinsung","überlassung","Vergütungen","teilung","anteil"]
[null,1,2,3,4,5,6,7,8]
["Gesellschafter I",1901]
["Gesellschafter II",1902]
["Gesellschafter III",1903]
["(...)"]
["Summe",1999]
[" "]
[]
["2.   Gewinn- und Verlustrechnung"]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[1,null,2,3,4,5,6]
[]
["1. Umsatzerlöse"]
["a) Landw. Pflanzenproduktion"]
["Winterweizen, Dinkel",2001,null,"---------"]
["Sommerweizen",2002,null,"---------"]
["Hartweizen, Durum",2003,null,"---------"]
["Roggen",2004,null,"---------"]
["Wintergerste",2005,null,"---------"]
["Sommergerste",2006,null,"---------"]
["Hafer",2007,null,"---------"]
["Sommermenggetreide",2008,null,"---------"]
["Wintermenggetreide",2009,null,"---------"]
["Körnermais",2010,null,"---------"]
["CCM",2011,null,"---------"]
["Triticale ",2012,null,"---------"]
["Sonstiges Getreide",2017,null,"---------"]
["Stroh",2018,null,"---------"]
["Ackerbohnen",2020,null,"---------"]
["Futtererbsen",2021,null,"---------"]
["Sonstige Hülsenfrüchte für Futterzwecke",2022,null,"---------"]
["Sonstige Hülsenfrüchte",2023,null,"---------"]
["Winterraps",2024,null,"---------"]
["Sommerraps und Rübsen",2025,null,"---------"]
["Sonnenblumen",2026,null,"---------"]
["Sojabohnen",2027,null,"---------"]
["Andere Ölsaaten",2028,null,"---------"]
["Faserpflanzen",2029,null,"---------"]
["Öllein",2030]
["Energiegetreide",2031]
["Energiemais",2032]
["Energieeiweißpflanzen",2033]
["Energieölsaaten",2034]
["Energierüben",2035]
["Kartoffeln",2039,null,"---------"]
["Zuckerrüben",2040,null,"---------"]
["Rübenblatt und Rübenköpfe",2048,null,"---------"]
["Kohlgemüse aus Feldanbau",2050,null,"---------"]
["Blattgemüse aus Feldanbau",2051,null,"---------"]
["Fruchtgemüse aus Feldanbau (z. B. Gurken)",2053,null,"---------"]
["Spargel aus Feldanbau",2054,null,"---------"]
["Sonst. Knollen-, Wurzelgemüse a. Feldanbau",2055,null,"---------"]
["Hülsengemüse aus Feldanbau",2056,null,"---------"]
["Sonstiges Gemüse aus Feldanbau",2057,null,"---------"]
["Tabak",2060,null,"---------"]
["Grassamen",2061,null,"---------"]
["Sonstige Sämereien aus Feldanbau",2062,null,"---------"]
["Arznei-, Gewürz-, Aroma- und Duftpflanzen",2063,null,"---------"]
["Sonst. Energiepflanzen",2064,null,"---------"]
["Sonst. nachwachsende Rohstoffe",2066,null,"---------"]
["Vergesellschaftete Kulturen",2068,null,"---------"]
["Andere Handelsgewächse",2069,null,"---------"]
["Silomais, Lieschkolbenschrot (Getreidefl.)",2070,null,"---------"]
["Silomais, Lieschkolbenschrot (Hauptfutterfl.)",2071,null,"---------"]
["Futterhackfrüchte",2072,null,"---------"]
["Klee, Kleegras, Kleegemisch",2073,null,"---------"]
["Zwischenfrüchte",2074,null,"---------"]
["Frischfutter aus Wiesen, Weiden",2075,null,"---------"]
["Silage aus Wiesen, Weiden",2076,null,"---------"]
["Heu aus Wiesen, Weiden",2077,null,"---------"]
["Getreidegrünfutter",2078,null,"---------"]
["Sonstige Futterpflanzen",2079,null,"---------"]
["Hopfen",2080,null,"---------"]
["Sonstige landwirtschaftliche Kulturen",2088,null,"---------"]
[null,2099,null,"---------"]
["b) Tierproduktion"]
["Pferde"]
["Ponys und Kleinpferde bis 1 Jahr",2100,null,"---------"]
["Ponys und Kleinpferde über 1 bis 2 Jahre",2101,null,"---------"]
["Ponys und Kleinpferde über 2 bis 3 Jahre",2102,null,"---------"]
["Ponys und Kleinpferde über 3 Jahre ",2103,null,"---------"]
["Fohlen und Pferde bis 1 Jahr ",2104,null,"---------"]
["Pferde über 1 bis 2 Jahre",2105,null,"---------"]
["Pferde über 2 bis 3 Jahre",2106,null,"---------"]
["Pferde über 3 Jahre ",2107,null,"---------"]
[null,2109,null,"---------"]
["Rinder, Milch "]
["Mastkälber  ",2110,null,"---------"]
["Weibliche Kälber bis 0,5 Jahre",2111,null,"---------"]
["Weibliche Jungrinder über 0,5 bis 1 Jahr  ",2112,null,"---------"]
["Weibliche Jungrinder über 1 bis 2 Jahre",2113,null,"---------"]
["Zuchtfärsen  ",2114,null,"---------"]
["Mastfärsen  ",2115,null,"---------"]
["Milchkühe  ",2116,null,"---------"]
["Ammen- und Mutterkühe  ",2117,null,"---------"]
["Schlacht- und Mastkühe  ",2118,null,"---------"]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["Männliche Kälber bis 0,5 Jahre",2120,null,"---------"]
["Männliche Jungrinder über 0,5 bis 1 Jahr  ",2121,null,"---------"]
["Männliche Jungrinder über 1 bis 1,5 Jahre  ",2122,null,"---------"]
["Männliche Jungrinder über 1,5 bis 2 Jahre",2123,null,"---------"]
["Männliche Mastrinder über 2 Jahre ",2124,null,"---------"]
["Zuchtbullen",2125,null,"---------"]
["Kuhmilch",2127,null,"---------"]
["Kuhmilcherzeugnisse",2128,null,"---------"]
[null,2129,null,"---------"]
["Schweine "]
["Ferkel bis 10 kg",2130]
["Ferkel 10 bis 25 kg",2131,null,"---------"]
["Läufer 25 bis 50 kg",2133,null,"---------"]
["Mastschweine  über 50 kg",2134,null,"---------"]
["Jungsauen ",2135,null,"---------"]
["Zuchtsauen  ",2136,null,"---------"]
["Jungeber, 50 bis 120 kg",2137,null,"---------"]
["Zuchteber  ",2138,null,"---------"]
[null,2139,null,"---------"]
["Schafe, Wolle, Schafmilch "]
["Lämmer bis 6 Monate",2140,null,"---------"]
["Jungschafe über 6 bis 12 Monate",2141,null,"---------"]
["Jungschafe über 12 bis 20 Monate",2142,null,"---------"]
["Mutterschafe   ",2143,null,"---------"]
["Zuchtböcke",2144,null,"---------"]
["Wolle",2146,null,"---------"]
["Schafmilch",2147,null,"---------"]
["Schafmilcherzeugnisse",2148,null,"---------"]
[null,2149,null,"---------"]
["Geflügel, Eier "]
["Hühnerküken ",2150,null,"---------"]
["Junghennen  ",2151,null,"---------"]
["Legehennen ",2152,null,"---------"]
["Jungmasthühner  ",2153,null,"---------"]
["Mastenten  ",2154,null,"---------"]
["Mastputen ",2155,null,"---------"]
["Mastgänse  ",2156,null,"---------"]
["Zuchtputen, -enten, -gänse  ",2157,null,"---------"]
["Hühnereier",2158,null,"---------"]
["Sonstiges Geflügel, sonstige Eier",2159,null,"---------"]
[null,2160,null,"---------"]
["Damtiere"]
["Damkälber unter 1 Jahr  ",2163,null,"---------"]
["Damschmaltiere und Damspießer (1 bis 2 J.) ",2164,null,"---------"]
["Damalttiere",2165,null,"---------"]
["Damhirsche einschließlich Damknieper",2166,null,"---------"]
[null,2169,null,"---------"]
["Sonstige tierische Erzeugung"]
["Pensionspferdehaltung",2170]
["Mutterziegen  ",2172,null,"---------"]
["Sonstige Ziegen  ",2173,null,"---------"]
["Ziegenmilch",2174,null,"---------"]
["Ziegenmilcherzeugnisse",2175,null,"---------"]
["Mastkaninchen  ",2176,null,"---------"]
["Zucht- und Angorakaninchen  ",2177,null,"---------"]
["Pelztiere  ",2178,null,"---------"]
["Zahlungen ausn der Initiative Tierwohl",2179]
["Sonstige Tiere  ",2180,null,"---------"]
["Bienenstöcke  ",2181,null,"---------"]
["Honig u. and. Erzeugnisse der Bienenzucht",2182,null,"---------"]
["Stallmist, Gülle",2183,null,"---------"]
["Sonstige tierische Erzeugnisse",2184,null,"---------"]
["Rinderhaltung im Lohn",2185,null,"---------"]
["Schweinehaltung im Lohn",2186,null,"---------"]
["Schafhaltung im Lohn",2187,null,"---------"]
["Geflügelhaltung im Lohn",2188,null,"---------"]
["Sonstige Tierhaltung im Lohn",2189,null,"---------"]
["Forellen ",2190,null,"---------"]
["Karpfen ",2191,null,"---------"]
["Hechte ",2192,null,"---------"]
["Sonstige Süßwasserfische und Erzeugnisse der "]
["Binnenfischerei",2197,null,"---------"]
[null,2198,null,"---------"]
["(Summe: 2109, 2129, 2139, 2149, 2160, 2169, "]
["2198)",2199,null,"---------"]
[]
["c) Obstbau"]
["Äpfel",2200,null,"---------"]
["Sonstiges Kernobst (Birnen/Quitten)",2201,null,"---------"]
["Süßkirschen",2202,null,"---------"]
["Sauerkirschen, Schattenmorellen",2203,null,"---------"]
["Pflaumen und Zwetschgen",2204,null,"---------"]
["Sonstiges Steinobst (Mirabellen)",2205,null,"---------"]
["Schalenobst (Nüsse)",2206,null,"---------"]
["Erdbeeren",2207,null,"---------"]
["Sonstige Beeren ",2208,null,"---------"]
[null,2209,null,"---------"]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
["d) Gartenbau "]
["Gemüse aus Freilandanbau"]
["*Kohlgemüse aus Freilandanbau",2220,null,"---------"]
["*Blattgemüse aus Freilandanbau",2221,null,"---------"]
["*Tomaten aus Freilandanbau",2222,null,"---------"]
["*Sonst. Fruchtgemüse aus Freilandanbau",2223,null,"---------"]
["*Spargel aus Freilandanbau",2224,null,"---------"]
["*Knollen-, Wurzelgemüse aus Freilandanbau",2225,null,"---------"]
["*Hülsengemüse aus Freilandanbau",2226,null,"---------"]
["  Sonstiges Gemüse aus Freilandanbau",2227,null,"---------"]
[null,2229,null,"---------"]
["Gemüse  aus Gewächshäusern"]
["*Kohlgemüse aus Gewächshäusern",2230,null,"---------"]
["*Blattgemüse aus Gewächshäusern",2231,null,"---------"]
["*Tomaten aus Gewächshäusern",2232,null,"---------"]
["*Sonst. Fruchtgemüse aus Gewächshäusern",2233,null,"---------"]
["*Knollen-,Wurzelgemüse a.Gewächshäusern",2235,null,"---------"]
["*Hülsengemüse aus Gewächshäusern",2236,null,"---------"]
["  Sonstiges Gemüse aus Gewächshäusern",2237,null,"---------"]
["*Pilze ",2238,null,"---------"]
[null,2239,null,"---------"]
["Zierpflanzen aus Freilandanbau"]
["*Schnittblumen aus Freilandanbau",2240,null,"---------"]
["*Jungpflanzen aus Freilandanbau",2241,null,"---------"]
["*Topfpflanzen aus Freilandanbau",2242,null,"---------"]
["*Stauden aus Freilandanbau",2243,null,"---------"]
["  Blumenzwieb. und sonst.aus Freilandanbau",2245,null,"---------"]
[null,2249,null,"---------"]
["Zierpflanzen aus Gewächshäusern"]
["*Schnittblumen aus Gewächshäusern",2250,null,"---------"]
["*Jungpflanzen aus Gewächshäusern",2251,null,"---------"]
["*Topfpflanzen aus Gewächshäusern",2252,null,"---------"]
["*Stauden aus Gewächshäusern",2253,null,"---------"]
["  Hydrokulturen und sonst. Gewächsh.-Anbau",2255,null,"---------"]
[null,2259,null,"---------"]
["Sonstiger Gartenbau"]
["Baumschulen",2260,null,"---------"]
["Sämereien des Gartenbaus",2266,null,"---------"]
["Übriger Gartenbau",2267,null,"---------"]
[null,2268,null,"---------"]
["Summe aus 2229, 2239, 2249, 2259, 2268",2269,null,"---------"]
[]
["e) Weinbau und Kellerei"]
["Keltertrauben/Maische für Qualitätswein",2271,null,"---------"]
["Keltertrauben/Maische für anderen Wein",2272,null,"---------"]
["Fasswein, Qualitätswein",2276,null,"---------"]
["Fasswein, anderer Wein",2279,null,"---------"]
["Flaschenwein, Qualitätswein",2285,null,"---------"]
["Flaschenwein, anderer Wein",2288,null,"---------"]
["Sekt  ",2289,null,"---------"]
["Traubensaft, Essiggrundwein, Wein zur "]
["Destillation",2295,null,"---------"]
["Sonstige Erzeugnisse des Weinbaus",2297,null,"---------"]
[null,2299,null,"---------"]
["f) Forstwirtschaft und Jagd"]
["Eichenholz",2300,null,"---------"]
["Buche und sonstiges Laubholz",2301,null,"---------"]
["Fichte, Tanne, Douglasie",2302,null,"---------"]
["Kiefer, Lärche und sonstiges Nadelholz",2303,null,"---------"]
["Sonstige Forsterzeugnisse",2307,null,"---------"]
["Jagd, Jagdpacht",2308,null,"---------"]
[null,2309,null,"---------"]
["g) Kleine Hochsee- u. Küstenfischerei"]
["Fischverkauf Inland",2310,null,"---------"]
["Fischverkauf Ausland",2311,null,"---------"]
[null,2319,null,"---------"]
[]
["h) Handel, Dienstleistungen und Nebenbetriebe "]
["Strom aus Biogas",2313]
["Sonstiger Strom",2314]
["Boni",2315]
["Gärsubstrat",2316]
["Sonstiger Ertrag aus erneuerbaren Energien",2317]
["Hofladen",2320]
["Straußwirtschaft / Reiterstube",2321]
["Brennerei",2323]
["Biogas (Erlöse)",2324]
["Pachterträge für luf. Flächen",2325]
["Sonst. Pacht- und Mieterträge (incl. Mietwert)",2326]
["Zeitraumzugehörige Umsatzsteuer",2327]
["Sonstige Erzeugnisse aus Nebenbetrieben",2328]
["Warenverkauf",2329]
["Friedhofsgärtnerei",2330]
["Garten- und Landschaftsbau",2331]
["Lohnarbeit und Maschinenmiete",2332]
["Fremdenverkehr",2333]
["Charter",2334]
["Landschaftspflege",2335]
["Sonstige Dienstleistungen, Provisionen",2336]
[null,2337]
["i) Erlösschmälerungen",2338]
["Summe aus: 2099, 2199, 2209, 2269, 2299,"]
["2309, 2319, 2337, 2338",2339]
[]
["*) Die mit einem Stern gekennzeichneten Codes sind auszufüllen, sofern sie aus der Buchführung ermittelbar sind. "]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["2. Erhöhung oder Verminderung des "]
["Bestands an fertigen und "]
["unfertigen Erzeugnissen"]
["bei Feldinventar",2340]
["bei sonstigen unfertigen Erzeugnissen",2341]
["bei fertigen Erzeugnissen",2342]
[null,2347]
["3. Erhöhung oder Verminderung des "]
["Bestands an Tieren",2348]
["4. Andere aktivierte Eigenleistungen",2349,"--------------"]
["5. Sonstige betriebliche Erträge (Seite 2-10)"]
["a) Zulagen und Zuschüsse"]
["Investitionszulagen für Boden",2351,null,null,"---------"]
["Investitionszulagen für Bodenverbesserungen",2352,null,null,"---------"]
["Investitionszulagen für Gebäude, baul. Anl. ",2353,null,null,"---------"]
["Investitionszulagen für stehendes Holz",2354,null,null,"---------"]
["Investitionszulagen für Dauerkulturen",2355,null,null,"---------"]
["Sonstige Investitionszulagen",2357,null,null,"---------"]
["Zulagen für Notlagen",2358,null,null,"---------"]
["Sonstige Zulagen",2359,null,null,"---------"]
["Starthilfe für Junglandwirte",2360,null,null,"---------"]
["Rodungsprämien für Obstflächen",2364,null,null,"---------"]
["Prämien für die Aufgabe von Rebflächen",2365,null,null,"---------"]
["Beihilfen für Notlagen",2366,null,null,"---------"]
["Abwrackbeihilfen",2367,null,null,"---------"]
["Sonstige einmalige Zuschüsse ",2368,null,null,"---------"]
["Investitionszuschüsse für Boden",2371,null,null,"---------"]
["Investitionszuschüsse f.Bodenverbesserungen",2372,null,null,"---------"]
["Investitionszuschüsse für Gebäude, baul.Anl.",2373,null,null,"---------"]
["Investitionszuschüsse für stehendes Holz",2374,null,null,"---------"]
["Investitionszuschüsse für Dauerkulturen",2375,null,null,"---------"]
["Sonstige Investitionszuschüsse",2377,null,null,"---------"]
["Gasölbeihilfe",2380,null,null,"---------"]
["Zinszuschuss, jährliche Zahlungen",2381,null,null,"---------"]
["Zinszuschuss, Auflösung RAP b. Einmalzahl.",2382,null,null,"---------"]
["Ablösungsbetrag für Zinszuschüsse bei Ba.",2383,null,null,"---------"]
["Beihilfen zu Sozialversicherungen",2384,null,null,"---------"]
["Lohnkostenzuschüsse",2385,null,null,"---------"]
["Sonstige Aufwandszuschüsse",2388,null,null,"---------"]
["Flächenzahlung für Kleinerzeuger",2390,null,null,"---------"]
["Flächenzahlung Getreide/Silogetreide",2391,null,null,"---------"]
["Flächenzahlung Silo- und Körnermais",2392,null,null,"---------"]
["Prämien für Eiweißpflanzen",2394,null,null,"---------"]
["Flächenzahlung Ölsaaten",2395,null,null,"---------"]
["Flachs- und Hanfbeihilfe",2396,null,null,"---------"]
["Hopfenbeihilfe",2397,null,null,"---------"]
["Beihilfen für Energiepflanzen",2398]
["Sonstige Prämien für pflanzliche Produkte",2399,null,null,"---------"]
["Flächenzahlung für Flächenstillegung",2400,null,null,"---------"]
["Prämien für Flächenstillegung für mind. 10 Jahre",2401,null,null,"---------"]
["Milchprämie",2410]
["Milchrente",2411,null,null,"---------"]
["Mutterkuhprämie einschl. Extensivierungspr.",2412,null,null,"---------"]
["Schlachtprämie für Kälber",2413]
["Schlachtprämie f. Bullen,Ochsen,Kühe, Färsen",2414]
["Bullenprämie ab 10 Monate Lebensalter "]
["einschließlich Extensivierungsprämie",2416,null,null,"---------"]
["Bullenprämie ab 23 Monate Lebensalter"]
["einschließlich Extensivierungsprämie",2417,null,null,"---------"]
["Prämien für Schafhalter",2420,null,null,"---------"]
["Sonstige Zuschüsse für Tierproduktion",2429,null,null,"---------"]
["Aufforstungsprämien, laufende Zahlungen",2430,null,null,"---------"]
["Ausgleich für neuartige Waldschäden",2432,null,null,"---------"]
["Sonstige Zuschüsse für den Forst ",2438,null,null,"---------"]
["Markt- und Flexibilisierungsprämie",2439,null,null,"---------"]
["Ausgleichszulage",2440,null,null,"---------"]
["Soziostruktureller Einkommensausgleich",2441,null,null,"---------"]
["Prämien für umweltgerechte Agrarerzeugung",2442,null,null,"---------"]
["Prämien für ökologischen Anbau",2443]
["Zahlungen für andere Umweltmaßnahmen",2444]
["Ausgleichszahlungen für Umweltauflagen",2445]
["Betriebsprämie (Basisprämie)",2446]
["Beihilfen zur Existenzsicherung",2447,null,null,"---------"]
["Sonstige Zuschüsse",2448,null,null,"---------"]
[null,2449,null,null,"---------"]
["b) Sonstiger Betriebsertrag"]
["Pachterträge für luf. Flächen ",2450]
["Sonst. Pacht- u. Mieterträge (incl. Mietwert)",2451]
["Erträge aus Auflösung Sonderposten m R",2452,"(z.B. zeitraumechte Auflösung von Investititionszuschüssen !)"]
["Zuschreibungen",2453]
["Naturalentnahmen / Mietwert / anteilige AfA ","2454*"]
["Privatanteile ","2455*"]
["Zeitraumzugehörige Umsatzsteuer",2456]
["Entschädigungen",2457]
["Sonstiger Betriebsertrag",2458]
[null,2459]
[]
["*) Für Privatanteile die nicht sachbezogen in Spalte 2 bis 4 ausgewiesen werden können bzw. für Betriebe, die die Vorspalten (Spalte 2 bis Spalte 4) in der GuV nicht führen."]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["c) Zeitraumfremde Erträge"]
["Erträge a.d.Abgang v. immat. Vermögensg.",2460]
["Erträge a.d.Abgang v. Grundstücken, Bauten",2461]
["Erträge a.d.Abgang v. techn. Anl. u. Masch.",2462]
["Erträge a.d.Abgang v. and. Anlagen, B&G",2463]
["Erträge a.d.Abgang v. stehendem Holz",2487]
["Erträge a.d.Abgang v. Dauerkulturen",2488]
["Erträge a.d.Abgang v. Finanzanlagen",2489]
["Erträge a.d.Auflösung v. Wertberichtigungen",2492]
["Erträge a.d.Auflösung v. Sonderposten",2493]
["Erträge a.d.Auflösung v. Rückstellungen",2494]
["Zeitraumfremde Umsatzsteuer",2495]
["Sonstige zeitraumfremde Erträge",2496]
[null,2497]
["Summe aus 2449, 2459, 2497",2498]
[]
["6. Materialaufwand"]
["a) Pflanzenproduktion"]
["Saat- und Pflanzgut",2509]
["Kalkammonsalpeter (KAS)",2510]
["Harnstoff",2511]
["Ammonsulfatpeter",2512]
["AHL",2513]
["Schwefelsaures Ammoniak",2514]
["Kalkstickstoff",2515]
["Sonstiger Stickstoffdünger",2516]
["Superphosphat",2517]
["Triple-Superphosphat",2518]
["Kali 40%",2519]
["Kali 50%",2520]
["Kali 60%",2521]
["Patentkali",2522]
["Sonstiger K-Dünger",2523]
["Diammonphosphat (18/46)",2524]
["NP-Dünger 20/20",2525]
["Sonstiger NP Dünger",2526]
["PK-Dünger",2527]
["NK-Dünger",2528]
["NPK 12/12/17",2529]
["NPK 13/13/21",2530]
["NPK 14/10/20",2531]
["NPK 15/15/15",2532]
["NPK 20/8/8",2533]
["NPK 24/8/8",2534]
["Sonstiger P-, PK-, NK-, NPK-Dünger",2537]
["Kalk",2538]
["Düngemittel allgemein",2539]
["Organische Düngemittel",2540]
["Pflanzenschutz",2559]
["Kulturgefäße und Substrate",2570]
["Folien und Vlies",2591]
["Sonstiges Material für Pflanzenproduktion",2597]
["Bezogene Leistungen für Pflanzenproduktion",2598]
["  (inkl. Lager- und Trocknungskosten)"]
[null,2599]
["b) Tierproduktion "]
["Ponys und Kleinpferde bis 1 Jahr",2600,null,"----------"]
["Ponys und Kleinpferde über 1 bis 2 Jahre",2601,null,"----------"]
["Ponys und Kleinpferde über 2 bis 3 Jahre",2602,null,"----------"]
["Ponys und Kleinpferde über 3 Jahre ",2603,null,"----------"]
["Fohlen und Pferde bis 1 Jahr",2604,null,"----------"]
["Pferde über 1 bis 2 Jahre",2605,null,"----------"]
["Pferde über 2 bis 3 Jahre",2606,null,"----------"]
["Pferde über 3 Jahre ",2607,null,"----------"]
["Mastkälber  ",2610,null,"----------"]
["Weibliche Kälber bis 0,5 Jahre",2611,null,"----------"]
["Weibliche Jungrinder über 0,5 bis 1 Jahr",2612,null,"----------"]
["Weibliche Jungrinder über 1 bis 2 Jahre",2613,null,"----------"]
["Zuchtfärsen",2614,null,"----------"]
["Mastfärsen",2615,null,"----------"]
["Milchkühe",2616,null,"----------"]
["Ammen- und Mutterkühe",2617,null,"----------"]
["Schlacht- und Mastkühe",2618,null,"----------"]
["Männliche Kälber bis 0,5 Jahre",2620,null,"----------"]
["Männliche Jungrinder über 0,5 bis 1 Jahr",2621,null,"----------"]
["Männliche Jungrinder über 1 bis 1,5 Jahre",2622,null,"----------"]
["Männliche Jungrinder über 1,5 bis 2 Jahre",2623,null,"----------"]
["Männliche Mastrinder über 2 Jahre ",2624,null,"----------"]
["Zuchtbullen",2625,null,"----------"]
["Ferkel bis 10 kg",2630]
["Ferkel 10 bis 25 kg",2631,null,"----------"]
["Läufer 25 bis 50 kg",2633,null,"----------"]
["Mastschweine über 50 kg",2634,null,"----------"]
["Jungsauen ",2635,null,"----------"]
["Zuchtsauen",2636,null,"----------"]
["Jungeber, 50 bis 120 kg",2637,null,"----------"]
["Zuchteber",2638,null,"----------"]
["Lämmer bis 6 Monate",2640,null,"----------"]
["Jungschafe über 6 bis 12 Monate",2641,null,"----------"]
["Jungschafe über 12 bis 20 Monate",2642,null,"----------"]
["Mutterschafe   ",2643,null,"----------"]
["Zuchtböcke",2644,null,"----------"]
["Hühnerküken ",2650,null,"----------"]
["Junghennen  ",2651,null,"----------"]
["Legehennen ",2652,null,"----------"]
["Jungmasthühner  ",2653,null,"----------"]
["Mastenten  ",2654,null,"----------"]
["Mastputen ",2655,null,"----------"]
["Mastgänse  ",2656,null,"----------"]
["Zuchtputen, -enten, -gänse  ",2657,null,"----------"]
["Hühnereier",2658,null,"----------"]
["Sonstiges Geflügel, sonstige Eier",2659,null,"----------"]
["Damkälber unter 1 Jahr  ",2663,null,"----------"]
["Damschmaltiere und Damspießer (1 bis 2 J.)",2664,null,"----------"]
["Damalttiere",2665,null,"----------"]
["Damhirsche einschließlich Damknieper",2666,null,"----------"]
["Mutterziegen",2672,null,"----------"]
["Sonstige Ziegen",2673,null,"----------"]
["Mastkaninchen",2676,null,"----------"]
["Zucht- und Angorakaninchen",2677,null,"----------"]
["Pelztiere",2678,null,"----------"]
["Sonstige Tiere",2680,null,"----------"]
["Bienenstöcke",2681,null,"----------"]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["Forellen",2690,null,"----------"]
["Karpfen",2691,null,"----------"]
["Hechte",2692,null,"----------"]
["Sonstige Süßwasserfische",2697,null,"----------"]
["Kraftfutter für Pferde",2701]
["Rauh- und Saftfutter für Pferde",2702]
["Kraftfutter für Rinder",2705]
["Rauh- und Saftfutter für Rinder",2706]
["Futtermittel für Schweine",2709]
["Futtermittel für Geflügel ",2712]
["Kraftfutter für Schafe und Ziegen ",2714]
["Rauh-, Saftfutter für Schafe und Ziegen ",2715]
["Futtermittel für sonstige Tiere",2718]
["Besamung",2720]
["Tierarzt",2721]
["Sonstiges Material für Tierproduktion",2726]
["Sonstige bezogene Leistungen für Tierprod.",2728]
["   ( inkl. TSK, Viehpflege, Weidegeld! )"]
[null,2729]
["c) Kellerei"]
["Zukauf von Trauben/Maische ",2730]
["Zukauf von Most/Wein",2732]
["Fassweinausbau einschließl. Zuckerzukauf",2734]
["Flaschen, Korken, Kapsel, Etikett, einschließ-"]
["lich Materialaufwand für Flaschenfüllung",2736]
[null,2739]
["d) Forst und Jagd"]
["Materialaufwand für Holzernte",2740]
["Sonstiger Materialaufwand für Forst",2743]
["Lohnarbeit, Maschinenmiete für Holzernte",2744]
["Sonst. Lohnarbeit, Maschinenmiete für Forst",2747]
["Jagd",2748]
[null,2749]
["e) Handel, Dienstleistungen und Nebenbetriebe"]
["Hofladen",2751]
["Straußwirtschaft / Reiterstube",2752]
["Brennerei",2753]
["Biogasanlage (Aufwand)",2754]
["    (ohne Substrate, Personal)",2754]
["Substrate - NaWaRo",2755]
["Gärhilfsstoffe, Zusatzstoffe Biogas",2756]
["Sonstige Nebenbetriebe",2758]
["Wareneinkauf",2759]
["Friedhofsgärtnerei",2760]
["Garten- und Landschaftsbau",2761]
["Aufwand für Lohnarbeit, Maschinenmiete",2762]
["Fremdenverkehr",2763]
["Charter",2764]
["Landschaftspflege",2765]
["Sonstige Dienstleistungen",2767]
[null,2769]
["f) Sonstiger Materialaufwand"]
["Heizmaterial",2770]
["Strom",2771]
["Wasser, Abwasser, Eis",2772]
["Dieselkraftstoff",2773]
["Sonstige Treib- und Schmierstoffe",2774]
["Verpackungsmaterial",2780]
["Anderer Materialaufwand",2781]
["Lohnarbeit und Maschinenmiete",2782]
["Lade- und Löschkosten",2783]
["Andere bezogene Leistungen",2784]
[null,2785]
["g) Erhaltene Nachlässe",2786]
["h) Bestandsänderungen Roh-, Hilfs- und "]
["    Betriebsstoffe ",2787]
["i) Bestandsänderungen Waren ",2788]
["Summe aus 2599, 2729, 2739, 2749, "]
["2769, 2785, 2786, 2787, 2788",2789]
[]
["7. Personalaufwand"]
["Löhne u. Gehälter für ständige Arbeitskr.",2790]
["Löhne für nichtständige Arbeitskräfte",2791]
["Aufwendungen für Altersversorgung",2792]
["Soziale Abgaben",2793]
["Aufwendungen für Unterstützung",2794]
["Betriebliche Unfallversicherung",2798]
[null,2799]
["8. Abschreibungen"]
["auf immaterielle Vermögensgegenst. (planmäßig) ",2800,"----------"]
["auf Sachanlagen (planmäßig)",2801,"----------"]
["auf imm. Vermögensgegenst. (außerplanmäßig)",2802,"----------"]
["auf Sachanlagen (außerplanmäßig) ",2803,"----------"]
["auf Tiere in unüblicher Höhe",2804,"----------"]
["auf Umlaufvermögen in unüblicher Höhe",2805,"----------"]
["auf Umlaufvermögen wegen zukünftiger Wert-"]
["schwankungen in unüblicher Höhe",2806,"----------"]
["auf das Sonderverlustkonto",2808,"----------"]
[null,2809,"----------"]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["9. Sonstige betriebliche Aufwendungen"]
["a) Unterhaltung "]
["Unterhaltung Bodenverbesserungen",2810]
["Unterhaltung bauliche Anlagen",2811]
["Unterhaltung Wohngebäude",2812]
["Unterhaltung Wirtschaftsgebäude",2813]
["Unterhaltung Gewächshäuser (Gebäude)",2814]
["Unterhaltung Betriebsvorrichtungen",2816]
["Unterhaltung Maschinen und Geräte",2817]
["Unterhaltung Gewächshäuser (Betriebsvorr.)",2818]
["Unterhaltung Heizanlagen",2819]
["Unterhaltung Kellereieinrichtung",2820]
["Unterhaltung Fischereifahrzeuge",2821]
["Unterhaltung Fischereifahrzeugmotoren",2822]
["Unterhaltung Fischerei- und Bordgeräte",2823]
["Unterhaltung PKW",2824]
["Unterhaltung Fuhrpark ",2825]
["Unterh. and. Anlagen, Betriebs- und Gesch.",2826]
["Unterhaltung Dauerkulturen",2828]
[null,2829]
["b) Betriebsversicherungen"]
["Gebäudeversicherungen",2830]
["PKW-Versicherungen",2831]
["Kraftfahrzeugversicherungen",2832]
["Hagelversicherung",2833]
["Tierversicherungen",2834]
["Waldbrandversicherung",2835]
["Rechtschutz",2836]
["Haftpflicht",2837]
["Sonstige Betriebsversicherungen",2838]
[null,2839]
["c) Sonstiger Betriebsaufwand"]
["Pachtaufwendungen für luf. Flächen",2840]
["Leasing",2841]
["Pachtaufwendungen für Lieferrechte",2842]
["Sonstige Pacht- und Mietaufwendungen",2845]
["Grundabgaben (Wasserlasten, Bodenverband)",2846]
["Landwirtschaftskammerumlage",2847]
["Abgabe Milchüberlieferung",2848]
["Produktionsabgabe Zucker",2849]
["Umsatzsteuerzahllast für bestimmte Sägewerks-"]
["erzeugnisse, Getränke und alkoholische Flüssig-"]
["keiten bei pauschalierenden Betrieben",2850]
["Sonstige Abgaben",2851]
["Beiträge für Verbände",2852]
["Geschenke bis 40 Euro (§ 4 Abs. 5 EStG)",2853]
["Bewirtungsaufwendungen (§ 4 Abs. 5 EStG)",2854]
["Steuerberatung, Buchführung, Prüfung",2855]
["Wirtschaftsberatung",2856]
["Rechtsberatung",2857]
["Beratungsgebühren der Forstverwaltung",2858]
["Betriebshaushalt",2859]
["Einzel- und Pauschalwertberichtigungen",2860]
["Einstell. in den SoPo für Investitionszuschüsse",2861]
["Zuführungen zu den Rückstellungen",2862]
["Nicht abzugsfähige Betriebsaufwendungen",2863]
["Vermittlungsgebühren für Holzverkauf",2864]
["Vertriebsaufwand",2865]
["Telekommunikation",2866]
["Zeitraumzugehörige Vorsteuer",2867]
["Sonstiger Betriebsaufwand",2868]
[null,2869]
["d) Zeitraumfremde Aufwendungen"]
["Aufwendg. a.d. Abgang v. imma. Vermögensg.",2870]
["Aufwendg. a.d. Abgang v. Grundst., Bauten",2871]
["Aufwendg. a.d. Abgang v. techn. Anl. u. Masch.",2872]
["Aufwendg. a.d. Abgang v. and. Anlagen, B&G",2873]
["Aufwendg. a.d. Abgang v. stehendem Holz",2887]
["Aufwendg. a.d. Abgang v. Dauerkulturen",2888]
["Aufwendg. a.d. Abgang v. Finanzanlagen",2889]
["Einzel- und Pauschalwertberichtigungen",2890]
["Einstellungen in den Sonderposten m. R.",2891]
["  wegen Sonder-AfA od. steuerl.Herabsetzung",2891]
["Einst. in die steuerfreien Rücklagen",2892]
["Einst. in den sonst. Sonderposten",2893]
["Zeitraumfremde Vorsteuer",2894]
["Sonstige zeitraumfremde Aufwendungen",2895]
[null,2896]
["Summe aus 2829, 2839, 2869, 2896",2897]
["Betriebsergebnis  (2339+2347+2348+ "]
["2349+2498+2789+2799+2809+2897)",2899]
[" "]
[]
["(in €)","Code","Einnahme / Ausgabe","Bestandsän-derung / Ab-schreibung","Natural-entnahme / Privatanteil","Ertrag / Aufwand Geschäftsj.","Ertrag / Aufwand Vorjahr"]
[null,1,2,3,4,5,6]
[]
["10. Erträge aus Beteiligungen und "]
["Geschäftsguthaben ",2900]
[" - davon aus verbundenen Unternehmen",2901]
["11. Erträge aus anderen Wertpapieren "]
["und Ausleihungen des Finanzanlage-"]
["vermögens",2902]
[" - davon aus verbundenen Unternehmen",2903]
["12. Sonstige Zinsen u. ähnliche Erträge",2904]
[" - davon aus verbundenen Unternehmen",2905]
["13. Erträge aus Gewinngemeinschaft,"]
["Gewinn- und Teilgewinnabfüh-"]
["rungsverträgen",2906]
["14. Erträge aus Verlustübernahme",2908]
["15. Abschreibungen auf Finanzanlagen u. "]
["Wertpapiere des Umlaufvermögens",2910]
[" - davon aus verbundenen Unternehmen",2911]
["16. Aufwendungen aus Verlustüber-"]
["nahme",2912]
["17. Aufgrund einer Gewinngemeinschaft, "]
["eines Gewinn- oder Teilgewinnabfüh-"]
["rungsvertrages abgeführter Gewinn",2913]
["18. Zinsen u. ähnliche Aufwendungen",2914]
[" - davon aus verbundenen Unternehmen",2915]
["Finanzergebnis (Saldo aus 2900, 2902, "]
["2904,2906,2908, 2910, 2912, 2913, 2914)",2918]
["19. Ergebnis der gewöhnlichen Ge-"]
["20. Ergebnis vor Steuern (Saldo 2899, 2918)",2919]
["20. Außerordentliche Erträge",2920]
["21. Außerordentliche Aufwendungen",2924]
["22. Außerordentliches Ergebnis "]
["(Saldo aus 2920 und 2924)",2929]
["21. Steuern vom Einkommen und Ertrag"]
["Körperschaftsteuer",2930]
["Kapitalertragsteuer",2931]
["Gewerbesteuer",2932]
["Aufw./Ertr.aus Zuf. bzw. Auflös.latenter Steuern",2933]
["Steuern vom Einkommen und Ertrag aus anderen Abrechnungsperioden",2934]
["Steuern und Einkommen und Ertrag (Summe 2930 bis 2934)",2935]
["22. Ergebnis nach Steuern EE (Saldo aus 2899, 2918 und 2935)",2937]
["Summe",2939]
["23. Sonstige Steuern"]
["Grundsteuer",2940]
["PKW-Steuer",2941]
["Kraftfahrzeugsteuer",2942]
["Gewerbekapitalsteuer",2944]
["Betriebliche Vermögensteuer",2945]
["Sonstige Betriebsteuern",2948]
[null,2949]
["24. Gewinn / Verlust *(Spalte 5 und 6),"]
["Einnahme/Ausgabeüberschuss (Spalte2),"]
["Saldo aus 2919, 2935, 2949",2959]
["*) Bei Kapitalgesellschaften lautet die Bezeichnung \"Jahresüberschuss / Jahresfehlbetrag\" statt \"Gewinn / Verlust\"."]
[" "]
["3.  Anhang zur Bilanz"]
["Anlagenspiegel"]
["(in €)","Code","Anschaff.-/","Zugänge/","Umbuch.","Abgänge/","Abschrei-","Buchwert","Buchwert","Abschrei-"]
[null,null,"Herstell.-kosten ","Zuschrei -   bungen",null,"Zuschüsse","bungen (kumuliert)","Geschäfts-jahr","Vorjahr","bungen \nGeschäfts-"]
[null,null,"(historisch)","Geschäftsjahr    ",null,null,null,"jahr"]
[null,null,"(+)","(+)","(+/ - )","( - )","( - )","(=)"]
[null,1,2,3,4,5,6,7,8,9]
["I. Immaterielle Vermögens-"]
["gegenstände"]
["1. Selbstgeschaffene gewerbliche Schutzrechte \nund ähnliche Rechte und Werte",3009]
["1. Milchlieferrecht",3010]
["2. Zahlungsansprüche Betriebsprämie",3012]
["4. Sonstige entgeltlich erworbenene Konzessionen,"]
["werbliche Schutzrechte und "]
["ähnl. Rechte sowie Lizenzen",3014]
["4. Geschäfts- oder Firmenwert",3015]
["5. Geleistete Anzahlungen",3018]
[null,3019]
[]
["II. Sachanlagen "]
["1. Grundstücke, grundstücks-"]
["gleiche Rechte und Bauten, "]
["einschließlich der Bauten "]
["auf fremden Grundstücken"]
["Boden i.S.v. § 55 Abs.1 EStG",3020]
["Sonstiger Boden",3021]
["Bodenverbesserungen",3022]
["Bauliche Anlagen",3023]
["Wohngebäude",3024]
["Wirtschaftsgebäude",3025]
["Gewächshäuser (Gebäude)",3026]
[null,3029]
["2. Technische Anlagen und "]
["Maschinen"]
["Betriebsvorrichtungen",3030]
["Maschinen und Geräte",3031]
["Gewächshäuser (Betriebsv.)",3032]
["Heizanlagen",3033]
["Kellereieinrichtung",3034]
["Fischereifahrzeuge",3035]
["Fischereifahrzeugmotoren",3036]
["Fischerei- und Bordgeräte",3037]
[null,3039]
["3. Andere Anlagen, Betriebs-"]
["und Geschäftsausstattung"]
["PKW",3040]
["Fuhrpark",3041]
["Werkstatteinrichtung",3043]
["Verkaufsraumeinrichtung",3045]
["Büroeinrichtung",3046]
["Sonstiges",3047]
["Geringwert. Wirtschaftsgüter",3048]
[null,3049]
["4. Stehendes Holz",3069]
["5. Dauerkulturen",3076]
["6. Geleistete Anzahlungen "]
["und Anlagen im Bau",3078]
["Summe: 3029,-39,-49,-69,-76,-78",3079]
[]
["III. Finanzanlagen "]
["1. Anteile an verbundenen "]
["Unternehmen",3080]
["2. Ausleihungen an verbundene"]
["Unternehmen",3081]
["3. Beteiligungen",3082]
["4. Ausleihungen an Unterneh-"]
["men, mit denen ein Beteili-"]
["gungsverhältnis besteht",3083]
["5. Geschäftsguthaben bei"]
["Genossenschaften",3084]
["6. Wertpapiere des Anlagever-"]
["mögens",3085]
["7. Ausleihungen an Gesellschaf-"]
["ter",3086]
["8. Sonstige Ausleihungen",3087]
[null,3088]
["Summe aus 3019, 3079, 3088",3089]
[" "]
["Bewertung des Tiervermögens"]
[]
["(Werte in in €, Mengen in Stück oder laut Spalte 1)","Code","Anfangsbestand",null,null,"Endbestand",null,null,"Bestands- änderung","Ø-Be- stand"]
[null,null,"Menge","Einzelwert","Gesamtwert","Menge","Einzelwert","Gesamtwert","Wert","Menge"]
[]
[null,1,2,3,4,5,6,7,8,9]
["Pferde"]
["Ponys und Kleinpferde bis 1 Jahr",3100]
["Ponys u. Kleinpferde über 1 bis 2 Jahre",3101]
["Ponys u. Kleinpferde über 2 bis 3 Jahre",3102]
["Ponys u. Kleinpferde über 3 Jahre ",3103]
["Fohlen und Pferde bis 1 Jahr",3104]
["Pferde über 1 bis 2 Jahre",3105]
["Pferde über 2 bis 3 Jahre",3106]
["Pferde über 3 Jahre ",3107]
[null,3109]
["Rinder "]
["Mastkälber  ",3110]
["Weibliche Kälber bis 0,5 Jahre  ",3111]
["Weibl. Jungrinder über 0,5 bis 1 Jahr",3112]
["Weibl. Jungrinder über 1 bis 2 Jahre",3113]
["Zuchtfärsen  ",3114]
["Mastfärsen  ",3115]
["Milchkühe  ",3116]
["Ammen- und Mutterkühe  ",3117]
["Schlacht- und Mastkühe  ",3118]
["Männliche Kälber bis 0,5 Jahre",3120]
["Männl. Jungrinder über 0,5 bis 1 Jahr",3121]
["Männl. Jungrinder über 1 bis 1,5 Jahre",3122]
["Männl. Jungrinder über 1,5 bis 2 Jahre",3123]
["Männl. Mastrinder über 2 Jahre",3124]
["Zuchtbullen",3125]
[null,3129]
["Schweine"]
["Ferkel bis 10 kg",3130]
["Ferkel 10 bis 25 kg",3131]
["Läufer 25 bis 50 kg",3133]
["Mastschweine über 50 kg",3134]
["Jungsauen ",3135]
["Zuchtsauen  ",3136]
["Jungeber, 50 bis 120 kg",3137]
["Zuchteber  ",3138]
[null,3139]
["Schafe "]
["Lämmer bis 6 Monate",3140]
["Jungschafe über 6 bis 12 Monate",3141]
["Jungschafe über 12 bis 20 Monate",3142]
["Mutterschafe   ",3143]
["Zuchtböcke",3144]
[null,3149]
["Geflügel "]
["Hühnerküken ",3150]
["Junghennen  ",3151]
["Legehennen ",3152]
["Jungmasthühner  ",3153]
["Mastenten  ",3154]
["Mastputen ",3155]
["Mastgänse  ",3156]
["Zuchtputen, -enten, -gänse  ",3157]
["Sonstiges Geflügel",3159]
[null,3160]
["Damtiere"]
["Damkälber unter 1 Jahr  ",3163]
["Damschmaltiere u.Damspießer(1-2J.) ",3164]
["Damalttiere",3165]
["Damhirsche einschließl. Damknieper",3166]
[null,3169]
["Sonstige Tiere "]
["Mutterziegen ",3172]
["Sonstige Ziegen ",3173]
["Mastkaninchen ",3176]
["Zucht- und Angorakaninchen ",3177]
["Pelztiere ",3178]
["Sonstige Tiere ",3180]
["Bienenstöcke ",3181]
["Forellen (dt)",3190]
["Karpfen (dt)",3191]
["Hechte (dt)",3192]
["Sonstige Süßwasserfische (dt)",3197]
[null,3198]
["Summe aus 3109, 3129, 3139, 3149, "]
["3160, 3169, 3198",3199]
[" "]
["Bewertung der Vorräte (einschließlich Feldinventar)"]
["(Werte in  €, Mengen in dt oder laut Spalte 1)","Code","Anfangsbestand",null,null,"Endbestand",null,null,"Bestands- änderung"]
[null,null,"Menge","Einzelwert","Gesamtwert","Menge","Einzelwert","Gesamtwert","in €"]
[]
[null,1,2,3,4,5,6,7,8]
["Roh-, Hilfs- und Betriebsstoffe"]
["Kalkammonsalpeter (KAS)",3210]
["Harnstoff",3211]
["Ammonsulfatpeter",3212]
["AHL",3213]
["Schwefelsaures Ammoniak",3214]
["Kalkstickstoff",3215]
["Sonstiger Stickstoffdünger",3216]
["Superphosphat",3217]
["Triple-Superphosphat",3218]
["Kali 40%",3219]
["Kali 50%",3220]
["Kali 60%",3221]
["Patentkali",3222]
["Sonstiger K-Dünger",3223]
["Diammonphosphat (18/46)",3224]
["NP-Dünger 20/20",3225]
["Sonstiger NP Dünger",3226]
["PK-Dünger",3227]
["NK-Dünger",3228]
["NPK 12/12/17",3229]
["NPK 13/13/21",3230]
["NPK 14/10/20",3231]
["NPK 15/15/15",3232]
["NPK 20/8/8",3233]
["NPK 24/8/8",3234]
["Sonstiger P-, PK-, NK-, NPK-Dünger",3237]
["Kalk",3238]
["Düngemittel allgemein",3239]
["Organische Düngemittel",3240]
["Sonst. Roh-, Hilfs- und Betriebsstoffe",3298]
["Summe aus 3200 bis 3298",3299]
["Feldinventar (ha)"]
["Winterweizen, Dinkel",3301]
["Sommerweizen",3302]
["Hartweizen, Durum",3303]
["Roggen",3304]
["Wintergerste",3305]
["Sommergerste",3306]
["Hafer",3307]
["Sommermenggetreide",3308]
["Wintermenggetreide",3309]
["Körnermais",3310]
["CCM",3311]
["Triticale",3312]
["Sonstiges Getreide",3317]
["Ackerbohnen",3320]
["Futtererbsen",3321]
["Sonstige Hülsenfrüchte für Futterzwecke",3322]
["Sonstige Hülsenfrüchte",3323]
["Winterraps",3324]
["Sommerraps und Rübsen",3325]
["Sonnenblumen",3326]
["Sojabohnen",3327]
["Andere Ölsaaten",3328]
["Faserpflanzen",3329]
["Öllein",3330]
["Energiegetreide",3331]
["Energiemais",3332]
["Energieeiweißpflanzen",3333]
["Energieölsaaten",3334]
["Energierüben",3335]
["Kartoffeln",3339]
["Zuckerrüben",3340]
["Feldgemüse",3359]
["Tabak",3360]
["Grassamen",3361]
["Sonstige Sämereien im Feldanbau",3362]
["Arznei-, Gewürz-, Aroma-, Duftpflanzen",3363]
["Sonstige Energiepflanzen",3364]
["Energiepflanzen a. stillgelegten Flächen",3365]
["Sonstige nachwachsende Rohstoffe",3366]
["Sonst. nachwach. Rohst. a. stillgeleg. Fl.",3367]
["Vergesellschaftete Kulturen",3368]
["Andere Handelsgewächse",3369]
["Silomais, Lieschkolbenschrot, Getreidefl.",3370]
["Silomais, Lieschkolbenschrot, Hauptf.",3371]
["Futterhackfrüchte",3372]
["Klee, Kleegras, Kleegemisch",3373]
["Zwischenfrüchte",3374]
["Ackerwiesen",3375]
["Dauerwiesen und Weiden",3376]
["Getreidegrünfutter",3378]
["Sonstige Futterpflanzen",3379]
["Hopfen, Umlaufvermögen",3380]
["Sonstige landw. Kulturen, Umlaufverm. ",3388]
["Konjunkturelle Flächenstillegung",3396]
["Sonstige Flächenstillegung",3397]
["Brache",3398]
["Äpfel, Umlaufvermögen",3400]
["Sonstiges Kernobst, Umlaufvermögen",3401]
["Süßkirschen, Umlaufvermögen",3402,null,null,null,null,"fakultativ"]
["Sauerkirschen, Schattenmorellen, Uv.",3403]
["Pflaumen und Zwetschgen, Umlaufverm.",3404]
["Sonstiges Steinobst, Umlaufvermögen",3405]
["Schalenobst, Umlaufvermögen",3406]
["Erdbeeren, Umlaufvermögen",3407]
["Sonstige Beeren, Umlaufvermögen",3408]
["Gemüse im Freilandanbau",3419]
["Gemüse in Gewächshäusern",3429]
["Zierpflanzen im Freilandanbau",3439]
["Zierpflanzen in Gewächshäusern",3449]
["Baumschule",3460]
["Sämereien des Gartenbaus",3466]
["Übriges Feldinventar des Gartenbaus",3467]
["Rebfläche, Direktzuganlagen, Umlaufv.",3490]
["Rebfläche, Seilzuganlagen, Umlaufverm.",3491]
["Junganlagen (1. Standjahr), Umlaufv.",3495,null,null,null,null,"fakultativ"]
["Rebbrache, Umlaufvermögen",3497]
["Rebschnittgarten, Rebschule, Umlaufv.",3498]
["Summe Feldinventar aus 3300 bis 3498",3499]
["Sonstige unfertige Erzeugnisse (dt)"]
["Summe aus 3500 bis 3598",3599]
["(Werte in €, \nMengen in dt oder laut Spalte 1)","Code","Anfangsbestand",null,null,"Endbestand",null,null,"Bestands- änderung"]
[null,null,"Menge","Einzelwert","Gesamtwert","Menge","Einzelwert","Gesamtwert","in €"]
[]
[null,1,2,3,4,5,6,7,8]
["Selbsterzeugte fertige Erzeugnisse"]
["Winterweizen, Dinkel",3601]
["Sommerweizen",3602]
["Hartweizen, Durum",3603]
["Roggen",3604]
["Wintergerste",3605]
["Sommergerste",3606]
["Hafer",3607]
["Sommermenggetreide",3608]
["Wintermenggetreide",3609]
["Körnermais",3610]
["CCM",3611]
["Triticale",3612]
["Sonstiges Getreide",3617]
["Stroh",3618]
["Ackerbohnen",3620]
["Futtererbsen",3621]
["Sonstige Hülsenfrüchte für Futterzwecke",3622]
["Sonstige Hülsenfrüchte",3623]
["Winterraps",3624]
["Sommerraps und Rübsen",3625]
["Sonnenblumen",3626]
["Sojabohnen",3627]
["Andere Ölsaaten",3628]
["Faserpflanzen",3629]
["Kartoffeln",3639]
["Zuckerrüben",3640]
["Rübenblatt",3648]
["Feldgemüse",3659]
["Tabak",3660]
["Grassamen",3661]
["Sonstige Sämereien aus Feldanbau",3662]
["Arznei-, Gewürz-, Aroma-, Duftpflanzen",3663]
["Sonstige Energiepflanzen",3664]
["Sonstige nachwachsende Rohstoffe",3666]
["Vergesellschaftete Kulturen",3668]
["Andere Handelsgewächse",3669]
["Silomais und Lieschkolbenschrot",3670]
["Futterhackfrüchte",3672]
["Klee, Kleegras, Kleegemisch",3673]
["Zwischenfrüchte",3674]
["Silage von Wiesen, Weiden",3676]
["Heu von Wiesen, Weiden",3677]
["Getreidegrünfutter",3678]
["Sonstige Futterpflanzen",3679]
["Hopfen",3680]
["Sonstige Erzeugnisse aus Dauerkulturen",3688]
["Kuhmilch",3689]
["Kuhmilcherzeugnisse",3690]
["Wolle",3691]
["Schafsmilch",3692]
["Schafsmilcherzeugnisse",3693]
["Hühnereier (100 St)",3694]
["sonstige Eier (100 St)",3695]
["Ziegenmilch",3696]
["Ziegenmilcherzeugnisse",3697]
["Honig, and. Erzeugnisse der Bienenzucht",3698]
["Sonstige tierische Erzeugnisse",3699]
["Äpfel",3700]
["Sonstiges Kernobst",3701]
["Süßkirschen",3702]
["Sauerkirschen, Schattenmorellen",3703]
["Pflaumen und Zwetschgen",3704]
["Sonstiges Steinobst",3705]
["Schalenobst",3706]
["Erdbeeren",3707]
["Sonstige Beeren",3708]
["Gemüse aus Freilandanbau",3729]
["Gemüse aus Gewächshäusern",3739]
["Zierpflanzen aus Freilandanbau ",3749]
["Zierpflanzen aus Gewächshäusern ",3759]
["Baumschulerzeugnisse",3760]
["Sämereien des Gartenbaus",3766]
["Übrige Erzeugnisse des Gartenbaus",3767]
["Fasswein, Qualitätswein/Süßreserve (hl)",3776]
["Fasswein, anderer Wein/Süßreserve (hl)",3779]
["Flaschenwein, Qualitätswein (l)",3785]
["Flaschenwein, anderer Wein (l)",3788]
["Sekt (l)",3789]
["Traubensaft, Essiggrundwein, Wein zur "]
["Destillation, übertragungsfähige Übermen.",3790]
["Sonstige Erzeugnisse des Weinbaus",3791]
["Eichenholz (m3)",3792]
["Buche und sonstiges Laubholz (m3)",3793]
["Fichte, Tanne, Douglasie (m3)",3794]
["Kiefer, Lärche und sonst. Nadelholz (m3)",3795]
["Sonstige Forsterzeugnisse",3796]
["Jagderzeugnisse",3797]
["Erzeugnisse aus Nebenbetrieben",3798]
["Summe aus 3600 bis 3798",3799]
["Zugekaufte Waren "]
["Summe aus 3800 bis 3898",3899]
[" "]
["Forderungenspiegel (obligatorisch für Genossenschaften/Kapitalgesellschaften, fakultativ für Einzelunternehmen/Personengesellsch.)"]
["(in  €)","Code","Geschäftsjahr",null,null,"Vorjahr"]
[null,null,"mit einer Restlaufzeit von",null,null,"mit einer Restlaufzeit von"]
[null,null,"<= 1 Jahr","> 1 Jahr","Summe","<= 1 Jahr","> 1 Jahr","Summe"]
[1,null,2,3,4,5,6,7]
["Forderungen aus Lieferungen und "]
["Leistungen",3900]
["Forderungen gegen verbundene "]
["Unternehmen",3901]
["Forderungen gegen Unternehmen, "]
["mit denen ein Beteiligungsverhältnis "]
["besteht",3902]
["Forderungen an Gesellschafter",3903]
["Eingeforderte ausstehende Einlagen",3904]
["Sonstige Vermögensgegenstände",3908]
["Summe",3909]
[]
["Verbindlichkeitenspiegel","(obligatorisch für Genossenschaften/Kapitalgesellsch., fakultativ für Einzelunternehmen / Personengesellschaften)"]
["(in  €)","Code","Geschäftsjahr",null,null,"Vorjahr"]
[null,null,"mit einer Restlaufzeit von",null,null,"mit einer Restlaufzeit von"]
[null,null,"<= 1 Jahr","> 1 - 5 Jahre","> 5 Jahre","<= 1 Jahr","> 1 - 5 Jahre","> 5 Jahre"]
[1,null,2,3,4,5,6,7]
["Verbindlichkeiten gegenüber Kredit-"]
["instituten",3910]
["Erhaltene Anzahlungen auf Bestel-"]
["lungen",3911]
["Verbindlichkeiten aus Lieferungen "]
["und Leistungen",3912]
["Verbindlichkeiten aus der Ausstel-"]
["lung eigener Wechsel",3913]
["Verbindlichkeiten gegenüber verbun-"]
["denen Unternehmen",3914]
["Verbindlichkeiten gegenüber Unter-"]
["nehmen, mit denen ein Beteiligungs-"]
["verhältnis besteht",3915]
["Verbindlichkeiten gegenüber "]
["Gesellschaftern",3916]
["Sonstige Verbindlichkeiten",3918]
["Summe ",3919]
["Einzelaufstellung der \nVerbindlichkeiten gegenüber Kreditinstituten ","(obligatorisch nur in Einzelunternehmen und Personengesellschaften für die Spalten 6 bis 9)"]
[null,"Code","Nennwert","Gesamt-","Rest-","Zins-","Zinsen","Betrag","Betrag","Tilgung"]
[null,null,null,"lauf zeit ","lauf-","satz",null,"Geschäfts-","Vorjahr"]
[null,null,null,null,"zeit",null,null,"jahr"]
[null,null,"in € oder DM","Jahre","Jahre","%","in €","in €","in €","in €"]
[1,1,2,3,4,5,6,7,8,9]
[null,3920]
[null,3921]
[null,3922]
[null,3923]
[null,3924]
[null,3925]
["(...)"]
["Summe",3996,null,"---","---","---"]
[" - davon kurzfristig",3997,"---","---","---","---","---",null,null,"---"]
[" - davon mittelfristig",3998,"---","---","---","---","---",null,null,"---"]
[" - davon langfristig",3999,"---","---","---","---","---",null,null,"---"]
[" "]
["4. Ernteflächen, naturale Erträge und Leistungen sowie Durchschnittspreise"]
[]
[null,"Code","Ernteflächen","naturale","Durch-","Innenumsatz","Innenumsatz"]
[null,null,null,"Erträge","schnitts-","Futtermittel","Saatgut"]
[null,null,null,null,"preisje € oder DM","(+)","(+)"]
[null,1,2,3,4,5,6]
["a) Landw. Pflanzenproduktion"]
["Winterweizen, Dinkel",4001,"ha","dt/ha","je dt","je €","je €"]
["Sommerweizen",4002,"ha","dt/ha","je dt ","je €","je €"]
["Hartweizen, Durum",4003,"ha","dt/ha","je dt ","je €","je €"]
["Roggen",4004,"ha","dt/ha","je dt ","je €","je €"]
["Wintergerste",4005,"ha","dt/ha","je dt ","je €","je €"]
["Sommergerste",4006,"ha","dt/ha","je dt ","je €","je €"]
["Hafer",4007,"ha","dt/ha","je dt ","je €","je €"]
["Sommermenggetreide",4008,"ha","dt/ha","je dt ","je €","je €"]
["Wintermenggetreide",4009,"ha","dt/ha","je dt ","je €","je €"]
["Körnermais",4010,"ha","dt/ha","je dt ","je €","je €"]
["CCM",4011,"ha","dt/ha","je dt ","je €","je €"]
["Triticale ",4012,"ha","dt/ha","je dt ","je €","je €"]
["Sonstiges Getreide",4017,"ha","dt/ha","je dt ","je €","je €"]
["Ackerbohnen",4020,"ha","dt/ha","je dt ","je €","je €"]
["Futtererbsen",4021,"ha","dt/ha","je dt ","je €","je €"]
["Sonstige Hülsenfrüchte für Futterzwecke",4022,"ha","dt/ha","je dt ","je €","je €"]
["Sonstige Hülsenfrüchte",4023,"ha","dt/ha","je dt ","je €","je €"]
["Winterraps",4024,"ha","dt/ha","je dt ","je €","je €"]
["Sommerraps und Rübsen",4025,"ha","dt/ha","je dt ","je €","je €"]
["Sonnenblumen",4026,"ha","dt/ha","je dt ","je €","je €"]
["Sojabohnen",4027,"ha","dt/ha","je dt ","je €","je €"]
["Andere Ölsaaten",4028,"ha","dt/ha","je dt ","je €","je €"]
["Faserpflanzen",4029,"ha","dt/ha","je dt ","je €","je €"]
["Öllein",4030]
["Energiegetreide",4031]
["Energiemais",4032]
["Energieeiweißpflanzen",4033]
["Energieölsaaten",4034]
["Energierüben",4035]
["Kartoffeln",4039,"ha","dt/ha","je dt ","je €","je €"]
["Zuckerrüben",4040,"ha","dt/ha","je dt ","je €","je €"]
["Kohlgemüse im Feldanbau",4050,"ha","---","---","---","---"]
["Blattgemüse im Feldanbau",4051,"ha","---","---","---","---"]
["Fruchtgemüse im Feldanbau (z. B. Gurken)",4053,"ha","---","---","---","---"]
["Spargel im Feldanbau",4054,"ha","---","---","---","---"]
["Sonst. Knollen-, Wurzelgemüse i.Feldanb.",4055,"ha","---","---","---","---"]
["Hülsengemüse im Feldanbau",4056,"ha","---","---","---","---"]
["Sonstiges Gemüse im Feldanbau",4057,"ha","---","---","je €","je €"]
["Tabak",4060,"ha","dt/ha","je dt ","je €","je €"]
["Grassamen",4061,"ha","dt/ha","je dt ","je €","je €"]
["Sonstige Sämereien im Feldanbau",4062,"ha","---","--- ","je €","je €"]
["Arznei-, Gewürz-, Aroma- und Duftpfl.",4063,"ha","dt/ha","je dt ","je €","je €"]
["Sonstige Energiepflanzen",4064,"ha","dt/ha","je dt ","je €","je €"]
["Energiepflanzen auf stillgelegten Fl.",4065,"ha","dt/ha","je dt","---","---"]
["Sonst. nachwachsende Rohstoffe",4066,"ha","dt/ha","je dt ","je €","je €"]
["Sonst. nachwach. Rohstoffe auf stillg. Fl.",4067,"ha","dt/ha","je dt","---","---"]
["Vergesellschaftete Kulturen",4068,"(ha)","---","--- ","je €","je €"]
["Andere Handelsgewächse",4069,"ha","---","--- ","je €","je €"]
["Silomais, Lieschkolbenschrot (Getreidefl.)",4070,"ha","---","--- ","je €","je €"]
["Silomais, Lieschkolbenschrot (Hauptfutterfl.)",4071,"ha","---","---","---","---"]
["Futterhackfrüchte",4072,"ha","---","--- ","je €","je €"]
["Klee, Kleegras, Kleegemisch",4073,"ha","---","--- ","je €","je €"]
["Zwischenfrüchte",4074,"(ha)","---","--- ","je €","je €"]
["Ackerwiesen",4075,"ha","---","--- ","je €","je €"]
["Dauerwiesen und Weiden",4076,"ha","---","--- ","je €","je €"]
["Almen und Hutungen",4077,"ha","---","---","---","---"]
["Getreidegrünfutter",4078,"ha","---","--- ","je €","je €"]
["Sonstige Futterpflanzen",4079,"ha","---","--- ","je €","je €"]
["Hopfen",4080,"ha","dt/ha","je dt ","je €","je €"]
["Sonstige landwirtschaftliche Kulturen",4088,"ha","---","--- ","je €","je €"]
["Konjunkturelle Flächenstillegung",4096,"ha","---","--- ","je €","je €"]
["Sonstige Flächenstillegung",4097,"ha","---","--- ","je €","je €"]
["Brache",4098,"        ha","---","--- ","je €","je €"]
[null,4099,"ha","---","--- ","je €","je €"]
["Anmerkungen:","Die in Klammern gesetzten Ernteflächen sind in die Summe nicht einzubeziehen. "]
[null,"Die stillgelegte Fläche ergibt sich aus der Summe der Codes 4065, 4067, 4096 und 4097."]
[" "]
[]
[null,"Code","naturale Leistungen","Durch-schnittspreis","Durch-schnittspreis","Innenumsatz Futtermittel","Innenumsatz Düngemittel"]
[null,null,null,"Zukaufje € oder DM","Verkaufje € oder DM","(+)","(+)"]
[1,null,2,3,4,5,6]
["b) Tierproduktion"]
["Pferde"]
["Ponys und Kleinpferde bis 1 Jahr",4100,"---","je Tier","je Tier",null,"je €"]
["Ponys und Kleinpferde über 1 bis 2 Jahre",4101,"---","je Tier","je Tier",null,"je €"]
["Ponys und Kleinpferde über 2 bis 3 Jahre",4102,"---","je Tier","je Tier",null,"je €"]
["Ponys und Kleinpferde über 3 Jahre ",4103,"---","je Tier","je Tier",null,"je €"]
["Fohlen und Pferde bis 1 Jahr ",4104,"---","je Tier","je Tier",null,"je €"]
["Pferde über 1 bis 2 Jahre",4105,"---","je Tier","je Tier",null,"je €"]
["Pferde über 2 bis 3 Jahre",4106,"---","je Tier","je Tier",null,"je €"]
["Pferde über 3 Jahre ",4107,"---","je Tier","je Tier",null,"je €"]
["Rinder, Milch "]
["Mastkälber  ",4110,"---","je Tier","je Tier",null,"je €"]
["Weibliche Kälber bis 0,5 Jahre  ",4111,"---","je Tier","je Tier",null,"je €"]
["Weibliche Jungrinder über 0,5 bis 1 Jahr ",4112,"---","je Tier","je Tier",null,"je €"]
["Weibliche Jungrinder über 1 bis 2 Jahre",4113,"---","je Tier","je Tier",null,"je €"]
["Zuchtfärsen  ",4114,"---","je Tier","je Tier",null,"je €"]
["Mastfärsen  ",4115,"---","je Tier","je Tier",null,"je €"]
["Milchkühe  ",4116," kg Milch/Milchkuh ","je Tier","je Tier",null,"je €"]
["Ammen- und Mutterkühe  ",4117,"---","je Tier","je Tier",null,"je €"]
["Schlacht- und Mastkühe  ",4118,"---","je Tier","je Tier",null,"je €"]
["Männliche Kälber bis 0,5 Jahre",4120,"---","je Tier","je Tier",null,"je €"]
["Männliche Jungrinder über 0,5 bis 1 Jahr",4121,"---","je Tier","je Tier",null,"je €"]
["Männliche Jungrinder über 1 bis 1,5 Jahre",4122,"---","je Tier","je Tier",null,"je €"]
["Männliche Jungrinder über 1,5 bis 2 Jahre",4123,"---","je Tier","je Tier",null,"je €"]
["Männliche Mastrinder über 2 Jahre ",4124,"---","je Tier","je Tier",null,"je €"]
["Zuchtbullen",4125,"---","je Tier","je Tier",null,"je €"]
["Kuhmilch",4127,"---","---","je dt","je €"]
[null,4128,"leb.geb. Kälber/Kuh","---","---"]
["Schweine "]
["Ferkel bis 10 kg",4130,"---","je Tier","je Tier",null,"je €"]
["Ferkel 10 bis 25 kg",4131,"---","je Tier","je Tier",null,"je €"]
["Läufer 25 bis 50 kg",4133,"---","je Tier","je Tier",null,"je €"]
["Mastschweine über 50 kg",4134,"---","je Tier","je Tier",null,"je €"]
["Jungsauen ",4135,"---","je Tier","je Tier",null,"je €"]
["Zuchtsauen  ",4136,"leb.geb. Ferkel/Sau","je Tier","je Tier",null,"je €"]
["Jungeber, 50 bis 120 kg",4137,"---","je Tier","je Tier",null,"je €"]
["Zuchteber  ",4138,"---","je Tier","je Tier",null,"je €"]
["Schafe, Wolle, Schafmilch "]
["Lämmer bis 6 Monate",4140,"---  ","je Tier","je Tier",null,"je €"]
["Jungschafe über 6 bis 12 Monate",4141,"---  ","je Tier","je Tier",null,"je €"]
["Jungschafe über 12 bis 20 Monate",4142,"---","je Tier","je Tier",null,"je €"]
["Mutterschafe   ",4143,"leb.geb.Lämmer/Mutterschaf","je Tier","je Tier",null,"je €"]
["Zuchtböcke",4144,"---","je Tier","je Tier",null,"je €"]
["Wolle",4146,"kg Wolle/Schaf","---","je dt"]
["Schafmilch",4147,"---","---","je dt","je €"]
["Geflügel, Eier "]
["Hühnerküken ",4150,"---","je Tier","je Tier",null,"je €"]
["Junghennen  ",4151,"---","je Tier","je Tier",null,"je €"]
["Legehennen ",4152,"Eier/Henne","je Tier","je Tier",null,"je €"]
["Jungmasthühner  ",4153,"---","je Tier","je Tier",null,"je €"]
["Mastenten  ",4154,"---","je Tier","je Tier",null,"je €"]
["Mastputen ",4155,"---","je Tier","je Tier",null,"je €"]
["Mastgänse  ",4156,"---","je Tier","je Tier",null,"je €"]
["Zuchtputen, -enten, -gänse  ",4157,"---","je Tier","je Tier",null,"je €"]
["Hühnereier",4158,"---","---","je 100 Eier","je €"]
["Damtiere"]
["Damkälber unter 1 Jahr  ",4163,"---","je Tier","je Tier"]
["Damschmaltiere und Damspießer (1 bis 2 J.) ",4164,"---","je Tier","je Tier"]
["Damalttiere",4165,"leb.geb. Kälber/Alttier","je Tier","je Tier"]
["Damhirsche einschließl. Damknieper",4166,"---","je Tier","je Tier"]
["Sonstige tierische Erzeugung"]
["Mutterziegen  ",4172,"leb.geb.Lämmer/Mutter","je Tier","je Tier",null,"je €"]
["Sonstige Ziegen  ",4173,"---","je Tier","je Tier",null,"je €"]
["Ziegenmilch",4174,"---","---","je dt",null,"je €"]
["Mastkaninchen  ",4176,"---","je Tier","je Tier",null,"je €"]
["Zucht- und Angorakaninchen  ",4177,"---","je Tier","je Tier",null,"je €"]
["Bienenstöcke  ",4181,"---","je Stock","je Stock"]
["Forellen ",4190,"---","je dt","je dt"]
["Karpfen ",4191,"---","je dt","je dt"]
["Hechte ",4192,"---","je dt","je dt"]
["Sonstige Süßwasserfische ",4197,"---","je dt","je dt","                 .","                  .          "]
["Summe Tierproduktion",4199,null,null,null,"je € oder DM","je € oder DM"]
[" "]
[]
[null,"Code","Ernteflächen","naturale","Durch-"]
[null,null,null,"Erträge","schnittspreis\nin € oder DM"]
[1,null,2,3,4]
["c) Obstbau"]
["Äpfel",4200,"ha","dt/ha","je dt"]
["Sonstiges Kernobst",4201,"ha","dt/ha","je dt"]
["Süßkirschen",4202,"ha","dt/ha","je dt"]
["Sauerkirschen, Schattenmorellen",4203,"ha","dt/ha","je dt"]
["Pflaumen und Zwetschgen",4204,"ha","dt/ha","je dt"]
["Sonstiges Steinobst",4205,"ha","dt/ha","je dt"]
["Schalenobst",4206,"ha","dt/ha","je dt"]
["Erdbeeren",4207,"ha","dt/ha","je dt"]
["Sonstige Beeren ",4208,"        ha","---","---"]
[null,4209,"ha","---","---"]
["d) Gartenbau "]
["*Kohlgemüse im Freilandanbau",4220,"ha","---","---"]
["*Blattgemüse im Freilandanbau",4221,"ha","---","---"]
["*Tomaten im Freilandanbau",4222,"ha","---","---"]
["*Sonst. Fruchtgemüse im Freilandanbau",4223,"ha","---","---"]
["*Spargel im Freilandanbau",4224,"ha","---","---"]
["*Knollen-, Wurzelgemüse i.Freilandanbau",4225,"ha","---","---"]
["*Hülsengemüse im Freilandanbau",4226,"ha","---","---"]
["*Sonstiges Gemüse im Freilandanbau",4227,"ha","---","---"]
["*Kohlgemüse im Gewächshaus",4230,"ha","---","---"]
["*Blattgemüse im Gewächshaus",4231,"ha","---","---"]
["*Tomaten im Gewächshaus",4232,"ha","---","---"]
["*Sonst. Fruchtgemüse im Gewächshaus",4233,"ha","---","---"]
["*Knollen-,Wurzelgemüse im Gewächshaus",4235,"ha","---","---"]
["*Hülsengemüse im Gewächshaus",4236,"ha","---","---"]
["*Sonstiges Gemüse im Gewächshaus",4237,"ha","---","---"]
["*Pilze ",4238,"ha","---","---"]
["*Schnittblumen im Freilandanbau",4240,"ha","---","---"]
["*Jungpflanzen im Freilandanbau",4241,"ha","---","---"]
["*Topfpflanzen im Freilandanbau",4242,"ha","---","---"]
["*Stauden im Freilandanbau",4243,"ha","---","---"]
["*Blumenzwiebeln und sonst. i.Freilandanbau",4245,"ha","---","---"]
["*Schnittblumen im Gewächshaus",4250,"ha","---","---"]
["*Jungpflanzen im Gewächshaus",4251,"ha","---","---"]
["*Topfpflanzen im Gewächshaus",4252,"ha","---","---"]
["*Stauden im Gewächshaus",4253,"ha","---","---"]
["*Hydrokulturen und sonst. Gewächsh.-Anbau",4255,"ha","---","---"]
["*Baumschulen (Grundfläche)",4260,"ha","---","---"]
["*Sämereien des Gartenbaus",4266,"ha","---","---"]
["*Übriger Gartenbau",4267,"        ha","---","---"]
[null,4269,"     ha","---","---"]
["e) Weinbau"]
["Keltertrauben/Maische für Qualitätswein",4271,"---","---","je dt"]
["Keltertrauben/Maische für anderen Wein",4272,"---","---","je dt"]
["Fasswein, Qualitätswein",4276,"---","---","je hl"]
["Fasswein, anderer Wein",4279,"---","---","je hl"]
["Flaschenwein, Qualitätswein",4285,"---","---","je l"]
["Flaschenwein, anderer Wein",4288,"---","---","je l"]
["Sekt",4289,"---","---","je l"]
["Ertragsrebfläche (ab 2. Standjahr)",4291,"ha","hl Most/ha ERF","---"]
["Junganlagen (1. Standjahr)",4295,"ha","---","---"]
["Rebbrache",4297,"ha","---","---"]
["Rebschnittgärten, Rebschule",4298,"        ha","---","---"]
[null,4299,"        ha","---","---"]
["Gesamtsumme (4099, 4209, 4269, 4299)",4300,"        ha","---","---"]
[]
[]
["*)","Die mit einem Stern gekennzeichneten Codes sind auszufüllen, sofern Daten hierfür vorliegen. Die Angaben zu bestimmten Umsatzanteilen und zu den gartenbaulichen Grundflächen im Abschnitt 8 sind obligatorisch."]
[" "]
["5.  Naturalbericht "]
["Tiere"]
["(in Stück oder laut Spalte 1)","Code","Anfangs-\nbestand","Zukauf","Geburt","Versetzung\n (Zugang)","Versetzung\n (Abgang)","Verkauf","Verluste","Natural-\nentnahme","End-bestand"]
[null,null,"(+)","(+)","(+)","(+)","( - )","( - )","( - )","( - )","(=)"]
[1,null,2,3,4,5,6,7,8,9,10]
["Pferde"]
["Ponys und Kleinpferde bis 1 Jahr",5100]
["Ponys u. Kleinpferde über 1 bis 2 J.",5101]
["Ponys u. Kleinpferde über 2 bis 3 J.",5102]
["Ponys u. Kleinpferde über 3 Jahre ",5103]
["Fohlen und Pferde bis 1 Jahr ",5104]
["Pferde über 1 bis 2 Jahre",5105]
["Pferde über 2 bis 3 Jahre",5106]
["Pferde über 3 Jahre ",5107]
[null,5109]
["Rinder "]
["Mastkälber  ",5110]
["Weibliche Kälber bis 0,5 Jahre",5111]
["Weibl. Jungrinder über 0,5 bis 1Jahr",5112]
["Weibl. Jungrinder über 1 bis 2 Jahre",5113]
["Zuchtfärsen  ",5114]
["Mastfärsen  ",5115]
["Milchkühe  ",5116]
["Ammen- und Mutterkühe  ",5117]
["Schlacht- und Mastkühe  ",5118]
["Männliche Kälber bis 0,5 Jahre",5120]
["Männl. Jungrinder über 0,5 bis 1 Jahr ",5121]
["Männl. Jungrinder über 1 bis 1,5 Jahre  ",5122]
["Männl. Jungrinder über 1,5 bis 2 Jahre",5123]
["Männl. Mastrinder über 2 Jahre ",5124]
["Zuchtbullen",5125]
[null,5129]
["Schweine "]
["Ferkel bis 10 kg",5130]
["Ferkel 10 bis 25 kg",5131]
["Läufer 25 bis 50 kg",5133]
["Mastschweine über 50 kg",5134]
["Jungsauen über 50 kg",5135]
["Zuchtsauen  ",5136]
["Jungeber, 50 bis 120 kg",5137]
["Zuchteber  ",5138]
[null,5139]
["Schafe "]
["Lämmer bis 6 Monate",5140]
["Jungschafe über 6 bis 12 Monate",5141]
["Jungschafe über 12 bis 20 Monate",5142]
["Mutterschafe   ",5143]
["Zuchtböcke",5144]
[null,5149]
["Geflügel "]
["Küken ",5150]
["Junghennen  ",5151]
["Legehennen ",5152]
["Jungmasthühner  ",5153]
["Mastenten  ",5154]
["Mastputen ",5155]
["Mastgänse  ",5156]
["Zuchtputen, -enten, -gänse  ",5157]
["Sonst. Geflügel",5159]
[null,5160]
["Damtiere"]
["Damkälber unter 1 Jahr  ",5163]
["Damschmaltiere u. Damspießer (1-2J.) ",5164]
["Damalttiere",5165]
["Damhirsche einschließl. Damknieper",5166]
[null,5169]
["Sonstige Tiere"]
["Mutterziegen ",5172]
["Sonstige Ziegen ",5173]
["Mastkaninchen ",5176]
["Zucht- und Angorakaninchen ",5177]
["Pelztiere ",5178]
["Sonstige Tiere ",5180]
["Bienenstöcke ",5181]
["Forellen (dt)",5190]
["Karpfen (dt)",5191]
["Hechte (dt)",5192]
["Sonstige Süßwasserfische (dt)",5197]
[" "]
["Vorräte"]
["(in dt oder laut Spalte 1)","Code","Anfangs-\nbestand","Zukauf","Erzeu-gung","Verkauf","Verbrauch\n Tierprod.","Sonstiger\n Verbrauch","Verluste","Natural- \nentnahme","End-bestand"]
[null,null,"(+)","(+)","(+)","( - )","( - )","( - )","( - )","( - )","(=)"]
[null,1,2,3,4,5,6,7,8,9,10]
["Roh-, Hilfs- und Betriebsstoffe"]
["Kalkammonsalpeter (KAS)",5210]
["Harnstoff",5211]
["Ammonsulfatpeter",5212]
["AHL",5213]
["Schwefelsaures Ammoniak",5214]
["Kalkstickstoff",5215]
["Sonstiger Stickstoffdünger",5216]
["Superphosphat",5217]
["Triple-Superphosphat",5218]
["Kali 40%",5219]
["Kali 50%",5220]
["Kali 60%",5221]
["Patentkali",5222]
["Sonstiger K-Dünger",5223]
["Diammonphosphat (18/46)",5224]
["NP-Dünger 20/20",5225]
["Sonstiger NP Dünger",5226]
["PK-Dünger",5227]
["NK-Dünger",5228]
["NPK 12/12/17",5229]
["NPK 13/13/21",5230]
["NPK 14/10/20",5231]
["NPK 15/15/15",5232]
["NPK 20/8/8",5233]
["NPK 24/8/8",5234]
["Sonstiger P-, PK-, NK-, NPK-Dünger",5237]
["Kalk",5238]
["Düngemittel allgemein",5239]
["Organische Düngemittel",5240]
["Sonstige unfertige Erzeugnisse"]
["Keltertrauben/Maische f. Qual.-Wein",5501]
["Keltertrauben/Maische für and. Wein",5502]
["Fertige Erzeugnisse"]
["Winterweizen, Dinkel ",5601]
["Sommerweizen ",5602]
["Hartweizen, Durum ",5603]
["Roggen ",5604]
["Wintergerste ",5605]
["Sommergerste ",5606]
["Hafer ",5607]
["Sommermenggetreide ",5608]
["Wintermenggetreide ",5609]
["Körnermais ",5610]
["CCM ",5611]
["Triticale ",5612]
["Sonstiges Getreide ",5617]
["Stroh ",5618]
["Ackerbohnen ",5620]
["Futtererbsen ",5621]
["Sonst. Hülsenfrüchte f. Futterzwecke",5622]
["Sonstige Hülsenfrüchte ",5623]
["Winterraps ",5624]
["Sommerraps und Rübsen ",5625]
["Sonnenblumen ",5626]
["Sojabohnen ",5627]
["Andere Ölsaaten ",5628]
["Faserpflanzen ",5629]
["Öllein",5630]
["Energiegetreide",5631]
["Energiemais",5632]
["Energieeiweißpflanzen",5633]
["Energieölsaaten",5634]
["Energierüben",5635]
["Kartoffeln ",5639]
["Zuckerrüben ",5640]
["Rübenblatt ",5648]
["Feldgemüse ",5659]
["Tabak ",5660]
["Grassamen ",5661]
["Sonstige Sämereien aus Feldanbau ",5662]
["Arznei-, Gewürz-, Aroma-, Duftpfl.",5663]
["Sonst. Energiepflanzen ",5664]
["Sonstige nachwachsende Rohstoffe ",5666]
["Vergesellschaftete Kulturen ",5668]
["Andere Handelsgewächse ",5669]
["Silomais und Lieschkolbenschrot ",5670]
["Futterhackfrüchte ",5672]
["Klee, Kleegras, Kleegemisch ",5673]
["Zwischenfrüchte ",5674]
["Silage von Wiesen, Weiden",5676]
["Heu von Wiesen, Weiden ",5677]
["Getreidegrünfutter",5678]
["Sonstige Futterpflanzen ",5679]
["Hopfen ",5680]
["Sonst. Erzeugnisse aus ldw. Kulturen",5688]
["Kuhmilch ",5689]
["Kuhmilcherzeugnisse ",5690]
["Wolle ",5691]
["Schafmilch ",5692]
["Schafmilcherzeugnisse ",5693]
["Hühnereier (100 Stk)",5694]
["Sonstige Eier (100 Stk)",5695]
["Ziegenmilch ",5696]
["Ziegenmilcherzeugnisse ",5697]
["Honig, and. Erzeugn. d. Bienenzucht",5698]
["Sonstige tierische Erzeugnisse ",5699]
["Äpfel ",5700]
["Sonstiges Kernobst ",5701]
["Süßkirschen ",5702]
["Sauerkirschen, Schattenmorellen ",5703]
["Pflaumen und Zwetschgen ",5704]
["Sonstiges Steinobst ",5705]
["Schalenobst (Nüsse)",5706]
["Erdbeeren ",5707]
["Sonstige Beeren ",5708]
["Fasswein, Qualitätswein (hl)",5776]
["Fasswein, anderer Wein (hl)",5779]
["Flaschenwein, Qualitätswein (l)",5785]
["Flaschenwein, anderer Wein (l)",5788]
["Sekt (l)",5789]
["Waren "]
[{"$f":"- frei","v":{"$error":"#NAME?"}},"58 . ."]
[]
[" "]
["6.  Betriebsfläche"]
["Betriebsfläche am Ende des Geschäftsjahrs"]
["(in ha)","Code","Eigen-","verpachtete \nFläche",null,"zugepachtete\n Fläche",null,"bewirt-"]
[null,null,"tums-fläche","entgeltlich","unentgeltlich","entgeltlich","unentgeltlich","schaftete Fläche"]
[null,null,"(+)","( - )","( - )","(+)","(+)","(=)"]
[null,1,2,3,4,5,6,7]
["Landwirtschaftliche Ackerfläche",6100]
["Dauergrünland",6104]
["Landwirtschaftl. Dauerkulturfläche",6108]
["Obstfläche (GG)",6110]
["Baumschulfläche (GG)",6111]
["Sonstige Freilandfläche (GG)",6112]
["Unbeheizbare Gewächshausfl. (GG)",6113]
["Beheizbare Gewächshausfläche (GG)",6114]
["Weinbaulich genutzte Fläche",6116]
["Sonstige LF",6118]
["LF",6119]
["Teichwirtschaftlich genutzte Fläche",6121]
["Forstwirtschaftliche Nutzfläche",6122]
["Sonstige Betriebsfläche",6128]
["Betriebsfläche",6129]
[]
["Betriebsflächenveränderung im Geschäftsjahr"]
["(in ha)","Code","E i g e n t u m s \nf l ä c h e ",null,null,null,"Zupacht\nfläche",null,"Flächen\numwandlung"]
[null,null,"bewirtschaftete\n Fläche",null,"verpachtete\n Fläche"]
[null,null,"Zugang","Abgang","Zugang","Abgang","Zugang","Abgang","Zugang","Abgang"]
[1,null,2,3,"4 *)","5 **)",6,7,8,9]
["Landwirtschaftliche Ackerfläche",6200]
["Dauergrünland",6204]
["Landwirtschaftl. Dauerkulturfläche",6208]
["Obstfläche (GG)",6210]
["Baumschulfläche (GG)",6211]
["Sonstige Freilandfläche (GG)",6212]
["Unbeheizbare Gewächshausfl. (GG)",6213]
["Beheizbare Gewächshausfläche (GG)",6214]
["Weinbaulich genutzte Fläche",6216]
["Sonstige LF",6218]
["LF ",6219]
["Teichwirtschaftlich genutzte Fläche",6221]
["Forstwirtschaftliche Nutzfläche",6222]
["Sonstige Betriebsfläche",6228]
["Betriebsfläche",6229]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AK"]
["*)","Abgabe von Flächen zur Pacht, die verpachtete Fläche wird größer.",null,null,null,null,null,null,null,null,null,null,null,13]
["**)","Rücknahme von verpachteten Flächen, die verpachtete Fläche wird kleiner."]
[" "]
["7.  Arbeitskräfte "]
["Arbeitskräfte und Haushaltspersonen in Einzelunternehmen"]
["Art und Verwandtschaft der Arbeitskräfte ","Code","Beschäftigung\n im Unternehmen","Aus-bil-dung","Er-werbs-\nun- fähigk.","Geburtsj","Geschle","Verwdt","Besch. \naußerhalb des Untern.","Besch. \nHaus-halt"]
[null,null,"Per-sonen","AK","Bruttolohn in € oder DM/Jahr    ","ArtAB","ABC     ","%",null,null,null,"AK","ArtAB"]
[1,null,2,3,4,5,6,7,8,9,10,11,12]
["Mitglieder des Unternehmerhaushalts"]
["Betriebsleiter(in)",7001,1]
[null,7002,1]
[null,7003,1]
[null,7004,1]
["Familienarbeitskräfte außerhalb des "]
["Unternehmerhaushalts"]
[null,7081,1]
[null,7082,1]
[null,7083,1]
[null,7084,1]
["Summe aus 7001 bis 7088",7089]
["Familienfremde Lohnarbeitskräfte "]
["Leitung",7090,null,null,"-","-","-","-","-","-","-","-","-"]
["Verwaltung",7091,null,null,"-","-","-","-","-","-","-","-","-"]
["Pflanzenproduktion (incl. Obst-, Garten- "]
["und Weinbau)",7092,null,null,"-","-","-","-","-","-","-","-","-"]
["Tierproduktion",7093,null,null,"-","-","-","-","-","-","-","-","-","Besch. \nHaus-halt"]
["Auszubildende ",7094,null,null,"-","-","-","-","-","-","-","-","-","AK"]
["Sonstige ständige Arbeitskräfte",7095,null,null,"-","-","-","-","-","-","-","-","-"]
["Aushilfskräfte",7096,null,null,"-","-","-","-","-","-","-","-","-"]
["Summe aus 7090 bis 7096",7098,null,null,"-","-","-","-","-","-","-","-","-"]
["Arbeitskräfte des Unternehmens",7099,null,null,"-","-","-","-","-","-","-","-","-"]
["Arbeitskräfte der Personengesellschaften (einschl. GbR)"]
["Art und Verwandtschaft der Arbeitskräfte ","Code","Beschäftigung\n im Unternehmen",null,null,null,"Aus-bil-dung","Er-werbs-\nun- fähigk.","Geburtsj","Geschle","Verwdt","Besch. \naußerhalb des Untern."]
[null,null,"Per-sonen","AK","Bruttolohn\n in €/Jahr    ","ArtAB","ABC     ","%",null,null,null,"AK","ArtAB"]
[null,1,2,3,4,5,6,7,8,9]
["Nicht entlohnte Arbeitskräfte",null,null,null,null,null,"     "]
["Betriebsleiter(in)",7001,1,"---"]
[null,7002,1,"---"]
[null,7003,1,"---"]
[null,7004,1,"---"]
["Summe aus 7001 bis 7088",7089,null,"---"]
["Lohnarbeitskräfte "]
["Leitung",7090,null,null,"-","-","-","-","-"]
["Verwaltung",7091,null,null,"-","-","-","-","-"]
["Pflanzenproduktion (incl. Obst-, Garten- "]
["und Weinbau)",7092,null,null,"-","-","-","-","-"]
["Tierproduktion",7093,null,null,"-","-","-","-","-"]
["Auszubildende ",7094,null,null,"-","-","-","-","-"]
["Sonstige ständige Arbeitskräfte",7095,null,null,"-","-","-","-","-"]
["Aushilfskräfte",7096,null,null,"-","-","-","-","-"]
["Summe aus 7090 bis 7096",7098,null,null,"-","-","-","-","-"]
["Arbeitskräfte des Unternehmens",7099,null,null,"-","-","-","-","-"]
["Arbeitskräfte der juristischen Personen"]
["Art der Arbeitskräfte ","Code","Per-\nsonen","AK","Bruttolohn in \n€ /Jahr    "]
[null,1,2,3,4]
["Leitung",7090]
["Verwaltung",7091]
["Pflanzenproduktion (incl. Obst-, Garten- "]
["und Weinbau)",7092]
["Tierproduktion",7093]
["Auszubildende ",7094]
["Sonstige ständige Arbeitskräfte",7095]
["Aushilfskräfte",7096]
["Summe aus 7090 bis 7096",7098]
[]
[" "]
["8.  Ergänzende Angaben"]
["Ergänzende Angaben zum Unternehmen"]
[" "]
["Allgemeines "]
[]
["Geburtsjahr des Geschäftsführers/hauptamt-"]
["lichen Vorstandsvorsitzenden",8000]
["Mitglieder der Genossenschaft / Zahl der "]
["Gesellschafter",8001]
[" - davon mit Nutzungsüberlassung von Boden"]
["   an die Gesellschaft",8002]
[" - davon mitarbeitend",8003]
["Natürliche Verhältnisse und Organisation"]
[]
["Höhenlage (Code)",8010]
["Hangneigung (Code)",8011]
["Weidetage auf Almen (Tage)",8012]
["Bewässerte LF (ha)",8014]
["Bewässerbare LF (ha)",8015]
["Flächen mit Bewirtschaftungsauflage (ha)",8016]
["Pachtwert (DM bzw. €ha LF)",8017]
["Anzahl der Schläge ",8018]
["Zahl der Pensionspferde (Durchschnitts-Best.)",8019]
[]
["Quoten und Lieferrechte am Ende"]
[]
["Nutzbare Referenzmenge Milch am Ende des Milchwirtschaftsjahres (kg)",8020]
[" - davon gepachtete Referenzmenge (kg)",8021]
["verpachtete Referenzmenge am Ende des Milchwirtschaftsjahres (kg)",8022]
["Nutzbare Referenzmenge Milch, Vorjahr (kg)",8023]
["Basisfettgehalt (%)",8024]
["Natürlicher Fettgehalt Milch (%)",8025]
["Milchüberlieferung im Milchwirtschaftjahr (kg)",8026]
["Anzahl der Prämienansprüche auf die Mutter-"]
["Kuhprämie",8028]
["Anzahl der Prämienansprüche auf die Mutter-"]
["schafprämie",8029]
["Weinquote für Tafelwein (hl)",8030]
["Lieferrecht A-Rüben, Geschäftsjahr (dt)",8031]
["Lieferrecht B-Rüben, Geschäftsjahr (dt)",8032]
["Lieferrecht Stärkekartoffeln, Geschäftsjahr (dt)",8033]
["Brennrecht, Geschäftsjahr (hl)",8039]
["Anzahl der aktivierten Zahlungsansprüche",8040]
[]
["Außerbilanzielle Gewinnänderung"]
["Gewinnzuschlag nach §4 Abs. 4a EStG",8050]
["Investitionsabzugsbetrag (Einstellung)",8052]
["Investitionsabzugsbetrag (Inanspruchnahme)",8053]
[]
["Umsatzanteile im Garten- oder Weinbau (%)"]
["obligatorisch auch für Ökobetriebe"]
["Eigener Ausschank",8080]
["Endverbraucher",8081]
["Gastronomie, Großküche ",8082]
["Einzelhandel, Fahrverkauf (Breitfahren)",8083]
["Großhandel, Großhändler, Kommissionär ",8084]
["Genossenschaft/Versteigerung ",8085]
["Verwertungsindustrie ",8086]
["Erzeuger zur Weiterverarbeitung ",8087]
["Export",8088]
["Sonstige ",8089,"    ."]
[null,null,100]
[]
["Aufteilung Eigenproduktion (Code 2269) im Gartenbau (%)"]
[]
["Anteil Schnittblumen",8090]
["Anteil Topfpflanzen",8091]
["Übriger Gartenbau",8092,"    ."]
[null,null,100]
[]
[" "]
[]
["Grundflächen im Gartenbau (ha)"]
[]
["Gemüse im Freiland",8094]
["Gemüse in Gewächshäusern",8095]
["Zierpflanzen im Freiland",8096]
["Zierpflanzen in Gewächshäusern",8097]
["Baumschulflächen",8098]
["Gartenbaufläche insgesamt "]
["(Summe aus 8094-8098)",8099]
[]
["Kleine Hochsee- und Küstenfischerei"]
[]
["Fahrzeug"]
["Fahrzeugart (Code)",8100]
["Bauart (Code)",8101]
["Länge (m)",8102]
["Bruttoregistertonnen",8103]
["Baujahr",8105]
["Motorleistung (KW)",8106]
["Verbrauchter Treibstoff",8107]
[]
["Einsatz"]
["Fanggebiet (Code)",8110]
["Stellnetzfischerei (Code)",8111]
["Fangfahrt (Tage)",8112]
["Fahrgast- und Versorgungsfahrt (Tage)",8113]
["Werft- und Reparaturtage ",8114]
["Witterungsausfall (Tage)",8115]
[]
["Anteile am Warenverkauf"]
["Krabben (%)",8117]
["Seefisch (%)",8118]
["Süßwasserfisch (%)",8119,"    ."]
[null,null,100]
["Umsatzsteuer bei Regelbesteuerung (€)"]
[]
["Umsatzsteuer im Geschäftsjahr ",8120]
["Vorsteuer auf Investitionen im Geschäftsjahr ",8124]
["Sonstige Vorsteuer im Geschäftsjahr",8128]
["Entschuldung und bilanzielle Entlastung (DM bzw. €)"]
[]
["Durch die THA entschuldeter Kreditbetrag ",8130]
["Durch die THA entschuldeter Zinsbetrag",8131]
["Bilanziell entlasteter Altkreditbetrag bei "]
["Abschluss der Rangrücktrittsvereinbarung",8132]
["Bilanziell entlasteter Zinsbetrag bei Abschluss "]
["der Rangrücktrittsvereinbarung",8133]
["Bilanziell entlasteter Altkreditbetrag am "]
["Bilanzstichtag",8134]
["Auf den bilanziell entlasteten Altkreditbetrag "]
["aufgelaufene Zinsen am Bilanzstichtag ",8135]
[]
[]
["Zusätzliche Angaben für juristische Personen "]
["Tilgung von Verbindlichkeiten gegenüber"]
["Kreditinstituten (DM bzw. €)"]
[]
["Restlaufzeit < 1 Jahr",8140]
["Restlaufzeit > 1 - 5 Jahre",8141]
["Restlaufzeit > 5 Jahre",8142]
[]
["Tilgung von Altschulden und Zahlungen im "]
["Rahmen der Vermögensauseinandersetzung"]
["(DM bzw. €)",8143]
["Zusätzliche Angaben zu den auf landwirtschaftlichen Flächen ausgebrachten Nährstoffmengen"]
["Zufuhr Stickstoff (kg N/ha LF)",8150]
["Zufuhr Phosphor (kg P2O5/ha LF)",8153]
["Zufuhr Kali (kg K2O/ha LF)",8156]
[]
[]
["Einkünfte (Kalenderjahr, in €)"]
["Einkünfte aus Land- und Forstwirtschaft",8160]
["Einkünfte aus Beteiligungen",8161]
["Einkünfte aus Gewerbebetrieb",8162]
["     dav. aus Gewerbe Biogas",8163]
["     dav. aus Gewerbe Fotovoltaik",8164]
["     dav. aus Lohnarbeit",8167]
["     dav. aus sonst. Gewerbe",8168]
[]
["Einkünfte aus selbständiger Arbeit",8212]
["Einkünfte aus nicht selbständiger Arbeit",8213]
["Einkünfte aus Kapitalvermögen",8214]
["Einkünfte aus Vermietung und Verpachtung",8215]
["Sonstige Einkünfte",8216]
["Summe der Einkünfte aus Einkunftsarten",8218]
["Summe der positiven Einkünfte",8219]
["Erhaltene Einkommens- und Vermögens-"]
["übertragungen (in € oder DM)"]
[]
["Erhaltene Vermögensübertragungen (Schen-"]
["kungen, Erbschaften)",8220]
["Arbeitslosengeld, -hilfe, Kurzarbeitergeld",8221]
["Wohngeld",8222]
["Kindergeld, -zuschlag ",8223]
["Bafög, Erziehungsgeld",8224]
["Renten, Pensionen",8225]
["Sonstige erhaltene Einkommensübertragungen",8228]
["Summe aus 8220 bis 8228",8229]
["Geleistete Einkommens- und Vermögens-"]
["übertragungen (in €)"]
[]
["Gewährte Vermögensübertragungen (Schen-"]
["kungen)",8230]
["Einkommensübertragungen an die Altenteiler",8231]
["Unterhaltszahlungen an haushaltsfremde Pers.",8232]
["Sonstige gewährte Einkommensübertragungen",8238]
["Summe aus 8230 bis 8238",8239]
["Private Steuern (in €)"]
[]
["Einkommensteuer",8240]
["Kirchensteuer",8241]
["Vermögensteuer",8242]
["Grundsteuer",8243]
["Kraftfahrzeugsteuer",8244]
["Sonstige private Steuern",8248]
["Summe aus 8240 bis 8248",8249]
["Private Versicherungen (in €)"]
[]
["Landwirtschaftliche Krankenversicherung",8250]
["Seekrankenkasse",8251]
["Sonstige Krankenversicherung",8252]
["Altershilfe",8253]
["Seekasse/Seemannskasse",8254]
["Sonstige Rentenversicherung",8255]
["Unfallversicherung",8256]
["Lebensversicherung",8257]
["Rechtsschutzversicherung",8266]
["Sonstige Sachversicherungen",8267]
["Sonstige Versicherungen",8268]
["Summe aus 8250 bis 8268",8269]
[]
[" "]
[]
["Ergänzende Angaben zur forstwirtschaftlichen Nutzung (nur für Betriebe mit mehr als 5 ha FN)"]
[" "]
["Besitz "]
[]
["Waldbesitzart (Code)",8300]
["Zugehörigkeit zu forstwirtschaftlichen "]
["Zusammenschlüssen (Code)",8301]
["Zahl der forstlichen Besitzstücke (St)",8302]
["Investitionen"]
[]
["Investitionen in der Forstwirtschaft (in €)",8320]
["Neubau von Forstwegen (lfd. m)",8321]
["Forstwege, deren Kosten das Unternehmen "]
["trägt (lfd. m)",8322]
["Bestandsbegründung, Erstaufforstung (ha)",8323]
["Bestandsbegründung, insgesamt (ha)",8324]
["Forstwirtschaftliche Nutzung (ha)"]
[]
["Altersklassenwald, Eiche",8330]
["Altersklassenwald, Buche, sonstiges Laubholz",8331]
["Altersklassenwald, Fichte, Tanne, Douglasie",8332]
["Altersklassenwald, Kiefer, sonstiges Nadelholz",8333]
["Summe Altersklassenwald",8334]
["Plenterwald",8335]
["Mittel- und Niederwald",8336]
["Nichtwirtschaftswald ",8337]
["Nichtholzbodenfläche",8338]
["Summe aus 8334-8338",8339]
[]
[]
[]
[" "]
[]
["Arbeitszeiten im Forst in Stunden","Code","Familien-\narbeitskräfteunentgeltlich","Familien-\narbeitskräfteentgeltlich","Fremd-\narbeitskräfte"]
[1,null,2,3,4,null,null,null,null,null,null,null,null,"-------"]
["Holzernte",8342]
["Sonstiges",8344]
[]
[null,"Code","Eiche","Buche,  sonstiges Laubholz","Fichte, Tanne Douglasie","Kiefer, Lärche sonstiges Nadelholz","Summe"]
[1,null,2,3,4,5,6]
["Hiebsatz (m3 ohne Rinde)",8360]
["Holzeinschlag (m3 ohne Rinde)",8362]
[" - davon Stammholz (M3 ohne Rinde)",8363]
["Holzverkauf (m3 ohne Rinde)",8364]
["Naturalentnahme (m3 ohne Rinde)",8366]
["Holzpreis (in € oder DM/m3 ohne Rinde)",8368]