{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Info","Grunddaten","Tabelle System 1 - 3","Grafiken","Fundstellensammlung","Rohdaten KUH","Rohdaten FÄRSE","Kuhbereich Melksystem","Tabelle für INFO","Grafik_1","Grafik_2","Grafik_3","Grafik_4","Grafik_5","Grafik_6","Grafik_7","Grafik_8","Tab_1","Tab_2","Tab_3","System"],"not_rendered":{"charts":19,"images":4,"macros":1,"external_links":1,"defined_names":15,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":130,"n_cols":16,"rows_kept":130,"cut":false,"hidden":false,"merged":[[5,14,5,15],[126,2,126,13]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand: 15.10.2018"]
[]
[null,"Arbeitseffizienz und Personalkosten in wachsenden Milchviehbetrieben"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Zielgruppe"]
[null,"Für Berater, Landwirte und Fachschulen. Gedacht als eine erste Annäherung an dieses Thema, da jeder Betrieb"]
[null,"anders strukturiert ist. Die Anwendung gibt einen Überblick über die Arbeitseffizienz und die Personalkostendegression "]
[null,"in wachsenden Milchviehbetrieben."]
[]
[null,"Zur Anwendung"]
[null,null,"Die Navigation durch die Anwendung erfolgt im Normalfall über die Eingabemaske (siehe Button links oben)."]
[null,null,"Wenn Sie die Eingabemaske wieder verlassen wollen, kommen Sie über den Button INFO wieder hierher."]
[null,null,"In der Eingabemaske erfolgt die Änderung der Grunddaten, die Zusammenstellung der drei Milcherzeugungssysteme"]
[null,null,"     (was will ich vergleichen?) und die Anwahl der gewünschten Grafiken bzw. Tabellen."]
[null,null,"Für die drei (änderbaren) Milchleistungsklassen wird die Jahresmilchproduktion berechnet."]
[null,null,"Über den Punkt vor den drei Milchleistungsklassen erfolgt die Festlegung der Milchleistung für die Grafiken 3 bis 8."]
[null,null,"\"Anwendung verlassen\" schließt das Programm ohne zu speichern."]
[null,null,"Über \"Speichern unter\" kann die Datei unter einem anderen Namen abgespeichert werden."]
[]
[null,"Zur Datengrundlage"]
[null,null,"Es handelt sich um Schätzungen des Arbeitszeitaufwands, auch bei der Nachzucht umgelegt auf die einzelne Kuh."]
[null,null,"Beim Automatisierten Futtervorlagesystem (AFS) sind nur mischen und vorlegen automatisiert, die "]
[null,null,"Futterentnahme erfolgt noch \"von Hand\"."]
[null,null,"Basis für die Arbeitszeitschätzwerte sind Literatur- und Praxiszahlen aus eigener Sammlung und vom"]
[null,null,"   Institut für Landtechnik und Tierhaltung (Dr. Bernhard Haidn und Dr. Juliana Mačuhová).  "]
[null,null,"Die daraus abgeleitete Abschätzung des Arbeitszeitaufwands nach Herdengröße für Melken, Füttern"]
[null,null,"   und sonstige Arbeiten wurden vom Institut für Landtechnik und Tierhaltung gegengeprüft."]
[null,null,"In den Tabellen und Grafiken wird - abhängig vom Melksystem - der Bereich von 20 bis 200 Kühen dargestellt. "]
[null,null,"   Die Melksysteme sind nach der Melkzeit auf einen Herdengrößenbereich begrenzt"]
[]
[null,"Zur Anpassung der Datenreihen"]
[null,null,"Im ausgeblendeten Excelblatt FUNDSTELLENSAMMLUNG und in ROHDATEN KUH ab Spalte V sind die "]
[null,null,"   zugrundeliegenden Literatur- und Praxisdaten."]
[null,null,"Daraus wurden in den (ausgeblendeten) Excelblättern ROHDATEN KUH und ROHDATEN FÄRSE die "]
[null,null,"   Arbeitszeitbedarfswerte festgelegt und mittels der Potenzfunktion \"geglättet\"."]
[null,null,"Wenn Sie den Herdengrößenbereich der Melksysteme ändern wollen - am Beispiel Rohrmelkanlage:"]
[null,null,null,"Rohdaten Kuh - Zeile 73: Die Formel für die \"geglättete Datenreihe\" löschen oder weiterkopieren."]
[null,null,null," => Diese Zahlen für Melken, Füttern, Sonstiges werden nach oben in die Zeilen 12 - 26 übernommen."]
[null,null,null," => Die Tabellen bedienen sich aus diesen Zeilen 12 - 36, die Grafiken aus den Tabellen."]
[null,null,"Wenn Sie die Arbeitszeiten ändern wollen - am Beispiel Rohrmelkanlage:"]
[null,null,null,"Rohdaten Kuh - Zeile 54 - Zellen E bis G: Aus diesen drei Zahlen wird die Potenzfunktion abgeleitet."]
[null,null,null,"Wenn Sie diese Zahlen \"anheben\", steigt der Zeitaufwand und umgekehrt sinkt er."]
[null,null,null,"Analog können Sie so nachfolgend die Datenreihen der übrigen Melk- und Futtersysteme sowie die"]
[null,null,null,"sonstigen Arbeiten ändern. Die Nachzuchtarbeit finden Sie in ROHDATEN FÄRSE, Zeile 52."]
[null,null,"   ( > 1 h bis < 2,5 Stunden reine Melkzeit/Melkdurchgang). "]
[]
[null,"Wenn Sie Fragen haben, kontaktieren Sie uns"]
[]
[null,"Fachliche Konzeption:",null,null,null,null,null,null,null,"Guido Hofmann, 089 / 17800-461 (-111), guido.hofmann@lfl.bayern.de"]
[null,null,null,null,null,null,null,null,null,"Bayerische Landesanstalt für Landwirtschaft - Institut für Agrarökonomie"]
[null,"Makrosteuerung:",null,null,null,null,null,null,null,"Winfried Satzger, LfL - Institut für Agrarökonomie"]
[]
[null,"Zur Schätzung des Arbeitszeitaufwands:"]
[]
[null,"Hinterlegt sind Schätzungen des durchschnittlichen Arbeitszeitaufwands. Die Streuung in der Praxis ist groß."]
[null,"Im ungünstigsten Fall kann die Einführung einer neuen Technik oder die Stallerweiterung sogar zu einer Mehrarbeit "]
[null,"je Kuh führen."]
[null,"Wie groß die Streuung in ähnlich großen Milchviehbetrieben ist, zeigt ein Blick in die bayerischen Betriebszweigaus-"]
[null,"wertungen 2013 (BZA). In der Tabelle 1 sind die 175 spezialisierten Milchviehbetriebe in Herdengrößenklassen unterteilt. "]
[null,"In der Herdengrößenklasse von 40 bis 60 Kühen werden im Mittel mit einer Stallarbeitskraft 318.000 kg Milch erzeugt"]
[null,"mit einer Schwankungsbreite von 178 000 bis 460 000 kg Milch/AK."]
[]
[null,"Tabelle 1: Spannen der Produktivität in kg Milch je Arbeitskraft in den jeweiligen Herdengrößenklassen"]
[null,null,"Herdengrößenklasse (Kuhbestand)",null,null,null,null,null,null,null,"<40","40-60","60-80","80-100",">100","Gesamt"]
[null,null,"Anzahl Betriebe je Gruppe",null,null,null,null,null,null,null,17,37,52,36,33,175]
[null,null,"Kuhbestand (Ø Kühe)",null,null,null,null,null,null,null,32.218823529411758,52.552972972972967,68.231730769230751,89.086944444444441,133.50848484848487,78.017942857142828]
[null,null,"Arbeitszeitaufwand (AKh/Kuh)",null,null,null,null,null,null,null,85.401764705882343,63.124054054054042,59.148461538461547,53.980000000000004,48.216666666666661,59.414685714285746]
[null,null,"Kühe/AK (Kuh mit Färse, ohne Außenw.)",null,null,null,null,null,null,null,30.159411764705883,40.015945945945937,43.377499999999984,46.819166666666668,50.619393939393952,43.456342857142843]
[null,null,"kg ECM/AK - Mittelwert",null,null,null,null,null,null,null,239107.80117647059,318126.28729729727,345791.41173076921,378457.99055555568,442487.34121212119,354532.73474285722]
[null,null,"kg ECM/AK - Minimum",null,null,null,null,null,null,null,166338.46,177610.4,219850.82,234535.44,263998.34000000003,166338.46]
[null,null,"kg ECM/AK - Maximum",null,null,null,null,null,null,null,344142.73,460213.54,580485.05000000005,770827.1,703392.12,770827.1]
[null,null,"Minimum in % vom Mittelwert",null,null,null,null,null,null,null,0.69566304061002149,0.55830155221979016,0.63579028437864826,0.61971327294666123,0.59662348594384662,0.46917659132560879]
[null,null,"Maximum in % vom Mittelwert",null,null,null,null,null,null,null,1.4392785526307845,1.4466378868273733,1.6787144801964071,2.0367573660380849,1.5896321871562995,2.1742057205495602]
[null,null,"Maximum / Minimum",null,null,null,null,null,null,null,2.0689306008965094,2.5911407214892823,2.6403588123983348,3.2866124624918092,2.6643808442128836,4.6340882319098062]
[null,null,"Datengrundlage: BZA Bayern, 175 konventionell wirtschaftende Milchviehbetriebe, Milchkuh mit Nachzucht ohne "]
[null,null,"Außenwirtschaft. 92 % Laufstallbetriebe,89 % mit Fleckvieh, 94 % mit Teil- oder Vollmischration und 13 % AMS-Betriebe."]
[]
[null,"Bei der Erstellung der BZA werden auch die Fremdlöhne und die mit 15 € je Stunde bewertete Arbeitszeit der Unter-"]
[null,"nehmerfamilie auf die Betriebszweige verteilt. Umgelegt auf die Milch ergeben sich daraus die Personalstückkosten"]
[null,"in Cent je Kilogramm Milch. Im Mittel der 175 Auswertungen entstanden 11 Cent Personalstückkosten - mit einer "]
[null,"Spanne von 8 bis 17 ct/kg in den Herdengrößengruppen."]
[]
[null,"Über die Festlegung der Personalstückkosten (wieviel ct/kg vom Umsatz soll für Personalkosten verwendet werden?) "]
[null,"kann In der Excelanwendung  über die Arbeitseffizienz der \"Stundenlohn\" für die geleistete Arbeitsstunde berechnet wer-"]
[null,"den. Es handelt sich dabei nicht um den Arbeitnehmerbrutto- oder Nettostundenlohn, sondern vielmehr um die Personal-"]
[null,"kosten inclusive der Arbeitgeberanteile. Das entspricht analog der in der BZA für die Unternehmerfamilie ausgewiesenen"]
[null,"Arbeitsentlohung, da aus diesem \"Brutto-Gewinnbeitrag je Familien-AKh\" auch die Sozialversicherungen und die Ein-"]
[null,"kommensteuer zu bezahlen ist. "]
[null,"Die 175 BZA-Betriebe kamen im Mittel auf knapp 12 € \"Stundenlohn\", in den Gruppen steigt er von knapp 9 auf über "]
[null,"17 €/Familien-Akh (siehe Tabelle 2)."]
[]
[null,"Tabelle 2: Personalstückkosten und erreichte Arbeitsentlohnung in den jeweiligen Herdengrößenklassen"]
[null,null,"Herdengrößenklasse (Kuhbestand)",null,null,null,null,null,null,null,"<40","40-60","60-80","80-100",">100","Gesamt"]
[null,null,"Arbeitserledigungskosten",null,null,null,null,null,null,null,21.930814417872472,18.749732825234183,17.442950154549145,15.339243777916364,13.231036775505766,16.928196327261329]
[null,null,"  davon Personalkosten (ct/kg ECM)*",null,null,null,null,null,null,null,16.683594797804883,12.180291512630925,11.14671273568128,9.8349846773053535,7.5761308150680415,10.959958428946807]
[null,null,"  davon Mechanisierungskosten (ct/kg ECM)",null,null,null,null,null,null,null,{"$f":"+K111-K112","v":5.2472196200675896},{"$f":"+L111-L112","v":6.5694413126032583},6.2962374188678645,5.5042591006110104,5.6549059604377243,5.9682378983145217]
[null,null,"Erreichte Arbeitsentlohnung (€/Familien-Akh) **",null,null,null,null,null,null,null,8.566781769887049,8.592772306163253,9.2790413014952975,14.269233902071496,17.24385316250703,11.593243359606756]
[null,null,"Datengrundlage: BZA Bayern, 175 konventionell wirtschaftende Milchviehbetriebe, Milchkuh mit Nachzucht ohne "]
[null,null,"Außenwirtschaft. 92 % Laufstallbetriebe,89 % mit Fleckvieh, 94 % mit Teil- oder Vollmischration und 13 % AMS-Betriebe."]
[null,null,"*) Rechengang: (dem Betriebszweig zugeteilte Fremdlohnkosten und Lohnansatz für Familien-Akh (€)) x 100 / erzeugte Milch (kg ECM)"]
[null,null,"**) Rechengang: Betriebszweiggewinn (€) / Kalkulatorische Faktoransätze (€) für Familienarbeit, -kapital und -fläche "]
[null,null,"       = erzielte Faktorkostendeckung (%). Erzielte Faktorkostendeckung (%) x 15 € Lohnansatz je Familienarbeitskraftstunde"]
[null,null,"       = erreichte Arbeitsentlohnung (€/Familien-Akh)"]
[]
[null,"Der in der  Excel-Anwendung über die Personalstückkosten (ct/kg Milch) abgeleitete Stundenlohn stellt  die Personal-"]
[null,"stückkosten je Arbeitskraftstunde dar und muss auf dem Weg zum Nettolohn des Arbeitnehmers um die Sozialver-"]
[null,"sicherungsbeiträge (Arbeitgeber- und Arbeitnehmeranteile) und um die Einkommensteuer reduziert werden."]
[null,"Eine erste Orientierung liefert hier der AOK-Gehaltsrechner 2018. Mit ihm kann vom Bruttolohn zum Nettolohn runter- "]
[null,"und vom Bruttolohn zur Arbeitgeberbelastung hochgerechnet werden:"]
[null,null,"https://www.aok-business.de/bayern/tools-service/gehaltsrechner/gehaltsrechner-2018/"]
[null,"Doch ist mit zunehmenden Automatisierungsgrad im Milchviehbetrieb der Blick auf die Personalkosten nicht ausreichend."]
[null,"Wird statt dem Melker ein Roboter \"eingestellt\", so steht diese Technik  bei den Mechanisierungskosten und erst der "]
[null,"Blick auf die gesamten Arbeitserledigungskosten erlaubt den ehrlichen Vergleich (siehe Tabelle 2)."]

{"sheet":"Grunddaten","index":1,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[[30,3,30,4],[31,3,31,4],[32,3,32,4],[27,3,27,4],[4,3,4,4]]}
["Festlegung der Grunddaten"]
["Die gelb hinterlegten Felder sind Eingabefelder. Beim Systemvergleich öffnet sich beim Anklicken ein Pulldown-Menü."]
[]
["Festlegung der Jahresarbeitsstunden je Arbeitskraft im Kuhstall"]
[null,null,null,2600,null,"AKh/Arbeitskraft"]
[null,"Wie viel Jahresarbeitsstunden erreicht eine Vollzeit-Stallarbeitskraft im Jahr nach Abzug aller freien Zeiten?"]
[null,"(Zur Info: Standard-Familien-Arbeitskraft 2.400 - 2.600 AKh/Jahr, Angestellter mit Tarifvertrag ca. 1.800 AKh/Jahr)"]
[]
["Über die Personalstückkosten je kg Milch zum maximal möglichen Stundenlohn bzw. Jahresgehalt"]
[null,null,null,null,10,"ct/kg ECM"]
[null,"Wenn vom Umsatz je kg Milch ein fester Centbetrag für die Entlohnung des Stallpersonals ausreichen soll - "]
[null,"welchen Arbeitgeber-Bruttostundenlohn bzw. welches Jahresgehalt (incl. Arbeitgeberanteile) kann in "]
[null,"Abhängigkeit von Milchleistung, Effizienzstufe und Produktionssystem gezahlt werden?"]
[]
["Über den Stundenlohn zu den Personalstückkosten je kg Milch"]
[null,null,null,null,"17,5","€/AKh"]
[null,"Das Stallpersonal bekommt einen festen Stundenlohn (Bruttolohn incl. Arbeitgeberanteile) - wie hoch sind "]
[null,"die Personalkosten je kg Milch  in Abhängigkeit von Milchleistung, Effizienzstufe und Produktionssystem?"]
[]
["Auswahl der Effizienzstufe"]
["Die hinterlegten Arbeitszeitaufwandsdaten sind Schätzungen. Über den Effizienzfaktor werden die hinterlegten "]
["Arbeitszeiten prozentual angehoben  (> 100 %: Betrieb braucht mehr Zeit für die Arbeitserledigung) oder abgesenkt. "]
["Die aktuelle oder erreichbare Effizienzstufe ist u.a. abhängig von:"]
[null,"Entscheidungsträger im Betrieb und seine Mitarbeiter"]
[null,"Rationalisierungsstufe im Betrieb (auch abhängig vom Rationalisierungsdruck in der Unternehmerfamilie => Zeit ist bereits knapp?)"]
[null," => Ersatz von Arbeitszeit durch Technik, strukturierte Arbeitsabläufe, Beschränkung auf das Notwendige … ."]
[null,"Innere und äußere Verkehrslage (kurze Wege)"]
[null,null,null,1,null,null,"< 100 % => Höhere Effizienz = weniger Akh/Kuh; > 100 % => Geringere Effizienz = mehr Akh/Kuh"]
[]
["Festlegung der Milchleistungsklassen"]
["Niedrig",null,null,6000,null,"kg/Kuh"]
["Mittel",null,null,8000,null,"kg/Kuh"]
["Hoch",null,null,10000,null,"kg/Kuh"]
[]
[]
["Systemvergleich - Auswahl der Kombinationen für maximal 3 Systeme:"]
["Drei verschiedene Stallsysteme können tabellarisch dargestellt und in den Grafiken miteinander verglichen werden."]
[null,null,null,null,null,null,"System 1",null,"System 2",null,"System 3"]
[null,"Stall- + Melksystem",null,null,null,null,"Anbindestall-Rohr-MA",null,"Laufstall-FGM 2x6",null,"Laufstall-AMS 3 Boxen"]
[null,"Füttterungssystem",null,null,null,null,"Siloblock",null,"FMW",null,"AFS"]
[null,"Nachzucht + EKA",null,null,null,null,"JV maximal - 32 Monate EKA",null,"JV normal - 29 Monate EKA",null,"keine eigene Nachzucht"]
[]
[null,"Übersicht über die hinterlegten Auswahlmöglichkeiten:"]
[null,null,"Stall- + Melksystem",null,null,null,null,"Fütterungssystem",null,null,"Nachzucht Laufstall"]
[]
[null,null,"Anbindestall-Rohr-MA",null,null,null,null,"Siloblock","(Siloblockschneider, KF von Hand)",null,"keine eigene Nachzucht"]
[null,null,"Laufstall-FGM 2x2 o. 1x4",null,null,null,null,"FMW","(Futtermischwagen, KF-Automat)",null,"JV reduziert - 26 Monate EKA"]
[null,null,"Laufstall-FGM 2x3",null,null,null,null,"AFS","(Autom. Futter mischen und vorlegen)",null,"JV reduziert - 29 Monate EKA"]
[null,null,"Laufstall-FGM 2x4",null,null,null,null,null,null,null,"JV reduziert - 32 Monate EKA"]
[null,null,"Laufstall-FGM 2x6",null,null,null,null,null,null,null,"JV normal - 26 Monate EKA"]
[null,null,"Laufstall-FGM 2x8",null,null,null,null,null,null,null,"JV normal - 29 Monate EKA"]
[null,null,"Laufstall-FGM 2x10",null,null,null,null,null,null,null,"JV normal - 32 Monate EKA"]
[null,null,"Laufstall-Karussell 20",null,null,null,null,null,null,null,"JV maximal - 26 Monate EKA"]
[null,null,"Laufstall-AMS 1 Box",null,null,null,null,null,null,null,"JV maximal - 29 Monate EKA"]
[null,null,"Laufstall-AMS 2 Boxen",null,null,null,null,null,null,null,"JV maximal - 32 Monate EKA"]
[null,null,"Laufstall-AMS 3 Boxen"]

{"sheet":"Tabelle System 1 - 3","index":2,"n_rows":148,"n_cols":22,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
[1,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["Tabellarische Zusammenstellung der Daten für die ausgewählten Systeme 1 bis 3:"]
[]
["Woher kommen die Daten: ","Die Arbeitszeitwerte kommen aus dem Excelblatt ROHDATEN KUH, Zeile 11 bis 35 (ausgeblendet), die übrigen Daten aus GRUNDDATEN."]
["Wohin gehen diese Daten: ","In das Excelblatt GRAFIKEN. Über den acht Grafiken stehet eine Kopie der für die Grafik benötigten Daten aus den Systemen 1 bis 3."]
[]
["System 1:",{"$f":"CONCATENATE(A10,\"  -  \",A11,\"  -  \",A13)","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$G39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Anbindestall-Rohr-MA"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":55.29489650683891},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":49.232259802092919},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":45.338314517121319},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":42.531317291216823},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":40.367336233640472},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A10,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$G40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Siloblock"},null,{"$f":"IF(ISNUMBER(C$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.835545642776037},{"$f":"IF(ISNUMBER(D$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.213350306336569},{"$f":"IF(ISNUMBER(E$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.0320743725858},{"$f":"IF(ISNUMBER(F$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.454592244850419},{"$f":"IF(ISNUMBER(G$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.546947742148234},{"$f":"IF(ISNUMBER(H$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$10),VLOOKUP($A11,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":25.07060380857644},{"$f":"IF(ISNUMBER(D$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":22.057272014031014},{"$f":"IF(ISNUMBER(E$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.141590000769849},{"$f":"IF(ISNUMBER(F$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.771013053148479},{"$f":"IF(ISNUMBER(G$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.720695234714981},{"$f":"IF(ISNUMBER(H$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$10),VLOOKUP($A12,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$G41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"JV maximal - 32 Monate EKA"},null,{"$f":"IF(ISNUMBER(C$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.565277473549653},{"$f":"IF(ISNUMBER(D$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.069090542496507},{"$f":"IF(ISNUMBER(E$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.077444380535006},{"$f":"IF(ISNUMBER(F$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.345898507652397},{"$f":"IF(ISNUMBER(G$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.771505881452336},{"$f":"IF(ISNUMBER(H$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$10),VLOOKUP($A13,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C10),SUM(C10:C13),\"  \")","v":117.76632343174104},{"$f":"IF(ISNUMBER(D10),SUM(D10:D13),\"  \")","v":105.57197266495702},97.589423271011981,92.102821096868112,87.406485091956029,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C14),C14*C8,\"  \")","v":2355.3264686348207},{"$f":"IF(ISNUMBER(D14),D14*D8,\"  \")","v":3167.1591799487105},3903.5769308404792,4605.141054843406,5244.3891055173617,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
["Erzeugte Jahresmilchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C10),+C8*$B19/1000,\"  \")","v":120},{"$f":"IF(ISNUMBER(D10),+D8*$B19/1000,\"  \")","v":180},240,300,360,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C10),+C8*$B20/1000,\"  \")","v":160},{"$f":"IF(ISNUMBER(D10),+D8*$B20/1000,\"  \")","v":240},320,400,480,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C10),+C8*$B21/1000,\"  \")","v":200},{"$f":"IF(ISNUMBER(D10),+D8*$B21/1000,\"  \")","v":300},400,500,600,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C10),+C19*1000/C16,\"  \")","v":50.948351151317738},{"$f":"IF(ISNUMBER(D10),+D19*1000/D16,\"  \")","v":56.833265956311976},61.482072532979537,65.144584373692169,68.644792130557562,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C10),+C20*1000/C16,\"  \")","v":67.931134868423641},{"$f":"IF(ISNUMBER(D10),+D20*1000/D16,\"  \")","v":75.777687941749306},81.976096710639382,86.859445831589554,91.526389507410087,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C10),+C21*1000/C16,\"  \")","v":84.913918585529558},{"$f":"IF(ISNUMBER(D10),+D21*1000/D16,\"  \")","v":94.722109927186622},102.47012088829923,108.57430728948694,114.4079868842626,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C16),C24*$C29/1000,\"  \")","v":132.46571299342614},{"$f":"IF(ISNUMBER(D16),D24*$C29/1000,\"  \")","v":147.76649148641113},159.85338858574679,169.37591937159965,178.47645953944965,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C16),C25*$C29/1000,\"  \")","v":176.62095065790146},{"$f":"IF(ISNUMBER(D16),D25*$C29/1000,\"  \")","v":197.02198864854819},213.1378514476624,225.83455916213285,237.96861271926625,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C16),C26*$C29/1000,\"  \")","v":220.77618832237684},{"$f":"IF(ISNUMBER(D16),D26*$C29/1000,\"  \")","v":246.27748581068519},266.42231430957798,282.29319895266605,297.46076589908279,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C10),+$B35*100/C24,\"  \")","v":34.348511000924468},{"$f":"IF(ISNUMBER(D10),+$B35*100/D24,\"  \")","v":30.791825360612464},28.463581787378494,26.863322819919865,25.493558151820508,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C10),+$B35*100/C25,\"  \")","v":25.761383250693353},{"$f":"IF(ISNUMBER(D10),+$B35*100/D25,\"  \")","v":23.093869020459344},21.347686340533873,20.147492114939901,19.120168613865381,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C10),+$B35*100/C26,\"  \")","v":20.609106600554682},{"$f":"IF(ISNUMBER(D10),+$B35*100/D26,\"  \")","v":18.475095216367478},17.078149072427095,16.11799369195192,15.296134891092306,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C10),C30*1000*$D41/100,\"  \")","v":13246.571299342613},{"$f":"IF(ISNUMBER(D10),D30*1000*$D41/100,\"  \")","v":14776.649148641112},15985.338858574678,16937.591937159967,17847.645953944964,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C10),C31*1000*$D41/100,\"  \")","v":17662.095065790149},19702.198864854821,21313.78514476624,22583.455916213286,23796.861271926624,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C10),C32*1000*$D41/100,\"  \")","v":22077.618832237684},24627.748581068521,26642.231430957796,28229.319895266603,29746.076589908273,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C43),C24*$D$48/100,\"  \")","v":5.0948351151317741},{"$f":"IF(ISNUMBER(D43),D24*$D$48/100,\"  \")","v":5.6833265956311969},6.1482072532979535,6.5144584373692167,6.8644792130557564,{"$f":"IF(ISNUMBER(H43),H43/$K$48,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C44),C25*$D$48/100,\"  \")","v":6.7931134868423646},7.577768794174931,8.1976096710639368,8.685944583158955,9.1526389507410091,{"$f":"IF(ISNUMBER(H44),H44/$K$48,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C45),C26*$D$48/100,\"  \")","v":8.4913918585529569},9.4722109927186633,10.247012088829925,10.857430728948692,11.440798688426259,{"$f":"IF(ISNUMBER(H45),H45/$K$48,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
[]
["System 2:",{"$f":"CONCATENATE(A58,\"  -  \",A59,\"  -  \",A61)","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$I39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Laufstall-FGM 2x6"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":23.122823869129878},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":22.230748106837073},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":21.4858640856981},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.84957435290648},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.296377568873382},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.808605391611103},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.373547250397444},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.981775494025261},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.626118128871017},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.301001452588281},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.002014175942154},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.725609539129199},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A58,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$I40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"FMW"},null,{"$f":"IF(ISNUMBER(C$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.418794613902358},{"$f":"IF(ISNUMBER(H$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":11.549078176710728},{"$f":"IF(ISNUMBER(I$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.845084828450132},{"$f":"IF(ISNUMBER(J$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.259825479812362},{"$f":"IF(ISNUMBER(K$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.7631074388551333},{"$f":"IF(ISNUMBER(L$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.3345201838212084},{"$f":"IF(ISNUMBER(M$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.9597002859760817},{"$f":"IF(ISNUMBER(N$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.6282045763385025},{"$f":"IF(ISNUMBER(O$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.33223209334645},{"$f":"IF(ISNUMBER(P$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.0658213278748967},{"$f":"IF(ISNUMBER(Q$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.8243269705195795},{"$f":"IF(ISNUMBER(R$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.6040679268789955},{"$f":"IF(ISNUMBER(S$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$58),VLOOKUP($A59,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.720695234714981},{"$f":"IF(ISNUMBER(H$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.878648816860682},{"$f":"IF(ISNUMBER(I$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.181646475556015},{"$f":"IF(ISNUMBER(J$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.590777073192715},{"$f":"IF(ISNUMBER(K$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.080532232186544},{"$f":"IF(ISNUMBER(L$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.633360300524746},{"$f":"IF(ISNUMBER(M$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.236712472961058},{"$f":"IF(ISNUMBER(N$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.881333062056788},{"$f":"IF(ISNUMBER(O$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.560216851254644},{"$f":"IF(ISNUMBER(P$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.267945363482204},{"$f":"IF(ISNUMBER(Q$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.000248870613794},{"$f":"IF(ISNUMBER(R$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.753708392230687},{"$f":"IF(ISNUMBER(S$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$58),VLOOKUP($A60,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$I41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"JV normal - 29 Monate EKA"},null,{"$f":"IF(ISNUMBER(C$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.939553894501328},{"$f":"IF(ISNUMBER(H$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.613641623378564},{"$f":"IF(ISNUMBER(I$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.339182414401677},{"$f":"IF(ISNUMBER(J$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.102989343314572},{"$f":"IF(ISNUMBER(K$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.8962832278666593},{"$f":"IF(ISNUMBER(L$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.7129404791032652},{"$f":"IF(ISNUMBER(M$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.5485291958559451},{"$f":"IF(ISNUMBER(N$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.3997441814339258},{"$f":"IF(ISNUMBER(O$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.2640584700736426},{"$f":"IF(ISNUMBER(P$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.139499192907186},{"$f":"IF(ISNUMBER(Q$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.0244982654016237},{"$f":"IF(ISNUMBER(R$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.9177899033903465},{"$f":"IF(ISNUMBER(S$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$58),VLOOKUP($A61,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C58),SUM(C58:C61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),SUM(D58:D61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E58),SUM(E58:E61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F58),SUM(F58:F61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G58),SUM(G58:G61),\"  \")","v":64.201867612248549},{"$f":"IF(ISNUMBER(H58),SUM(H58:H61),\"  \")","v":61.272116723787043},{"$f":"IF(ISNUMBER(I58),SUM(I58:I61),\"  \")","v":58.851777804105922},{"$f":"IF(ISNUMBER(J58),SUM(J58:J61),\"  \")","v":56.803166249226138},{"$f":"IF(ISNUMBER(K58),SUM(K58:K61),\"  \")","v":55.036300467781722},{"$f":"IF(ISNUMBER(L58),SUM(L58:L61),\"  \")","v":53.489426355060324},{"$f":"IF(ISNUMBER(M58),SUM(M58:M61),\"  \")","v":52.118489205190528},{"$f":"IF(ISNUMBER(N58),SUM(N58:N61),\"  \")","v":50.891057313854475},{"$f":"IF(ISNUMBER(O58),SUM(O58:O61),\"  \")","v":49.782625543545755},{"$f":"IF(ISNUMBER(P58),SUM(P58:P61),\"  \")","v":48.774267336852567},{"$f":"IF(ISNUMBER(Q58),SUM(Q58:Q61),\"  \")","v":47.85108828247715},{"$f":"IF(ISNUMBER(R58),SUM(R58:R61),\"  \")","v":47.001175761629227},{"$f":"IF(ISNUMBER(S58),SUM(S58:S61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T58),SUM(T58:T61),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U58),SUM(U58:U61),\"  \")","v":"  "}]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C62),C62*C56,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D62),D62*D56,\"  \")","v":"  "},"  ","  ",3852.112056734913,4289.0481706650926,4708.1422243284742,5112.2849624303526,5503.6300467781721,5883.836899056636,6254.2187046228637,6615.837450801082,6969.5675760964059,7316.1401005278849,7656.174125196344,7990.1998794769688,"  ","  ","  ","Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
["Erzeugte Milchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C58),+C56*$B67/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D56*$B67/1000,\"  \")","v":"  "},"  ","  ",360,420,480,540,600,660,720,780,840,900,960,1020,"  ","  ","  ","Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C58),+C56*$B68/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D56*$B68/1000,\"  \")","v":"  "},"  ","  ",480,560,640,720,800,880,960,1040,1120,1200,1280,1360,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C58),+C56*$B69/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D56*$B69/1000,\"  \")","v":"  "},"  ","  ",600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,"  ","  ","  "]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C58),+C67*1000/C64,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D67*1000/D64,\"  \")","v":"  "},"  ","  ",93.455225262875516,97.92382442160158,101.95104079899853,105.6279147129715,109.0189556529586,112.17170212617872,115.1222932878579,117.89890634413234,120.52397667840344,123.01568691051472,125.38899772938231,127.65638098990438,"  ","  ","  ","Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C58),+C68*1000/C64,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D68*1000/D64,\"  \")","v":"  "},"  ","  ",124.60696701716735,130.56509922880213,135.93472106533139,140.83721961729535,145.35860753727812,149.56226950157162,153.4963910504772,157.19854179217646,160.69863557120459,164.02091588068629,167.18533030584308,170.20850798653919,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C58),+C69*1000/C64,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+D69*1000/D64,\"  \")","v":"  "},"  ","  ",155.7587087714592,163.20637403600264,169.91840133166423,176.04652452161918,181.69825942159767,186.95283687696451,191.8704888130965,196.49817724022057,200.87329446400574,205.02614485085786,208.98166288230385,212.76063498317396,"  ","  ","  "]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C64),C72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D64),D72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E64),E72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F64),F72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G64),G72*$C77/1000,\"  \")","v":242.98358568347635},{"$f":"IF(ISNUMBER(H64),H72*$C77/1000,\"  \")","v":254.6019434961641},{"$f":"IF(ISNUMBER(I64),I72*$C77/1000,\"  \")","v":265.07270607739616},{"$f":"IF(ISNUMBER(J64),J72*$C77/1000,\"  \")","v":274.63257825372591},{"$f":"IF(ISNUMBER(K64),K72*$C77/1000,\"  \")","v":283.44928469769235},{"$f":"IF(ISNUMBER(L64),L72*$C77/1000,\"  \")","v":291.64642552806464},{"$f":"IF(ISNUMBER(M64),M72*$C77/1000,\"  \")","v":299.31796254843056},{"$f":"IF(ISNUMBER(N64),N72*$C77/1000,\"  \")","v":306.53715649474407},{"$f":"IF(ISNUMBER(O64),O72*$C77/1000,\"  \")","v":313.36233936384895},{"$f":"IF(ISNUMBER(P64),P72*$C77/1000,\"  \")","v":319.84078596733826},{"$f":"IF(ISNUMBER(Q64),Q72*$C77/1000,\"  \")","v":326.01139409639399},{"$f":"IF(ISNUMBER(R64),R72*$C77/1000,\"  \")","v":331.90659057375137},{"$f":"IF(ISNUMBER(S64),S72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T64),T72*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U64),U72*$C77/1000,\"  \")","v":"  "}]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C64),C73*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D64),D73*$C77/1000,\"  \")","v":"  "},"  ","  ",323.97811424463509,339.46925799488548,353.43027476986163,366.17677100496792,377.93237959692311,388.86190070408622,399.09061673124069,408.71620865965878,417.81645248513189,426.45438128978435,434.68185879519206,442.54212076500187,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C64),C74*$C77/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D64),D74*$C77/1000,\"  \")","v":"  "},"  ","  ",404.9726428057939,424.33657249360687,441.78784346232698,457.72096375620987,472.41547449615393,486.07737588010775,498.86327091405093,510.89526082457348,522.27056560641495,533.06797661223038,543.35232349398996,553.17765095625225,"  ","  ","  "]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C58),+$B83*100/C72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+$B83*100/D72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E58),+$B83*100/E72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F58),+$B83*100/F72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G58),+$B83*100/G72,\"  \")","v":18.72554472023916},{"$f":"IF(ISNUMBER(H58),+$B83*100/H72,\"  \")","v":17.871034044437888},{"$f":"IF(ISNUMBER(I58),+$B83*100/I72,\"  \")","v":17.165101859530896},{"$f":"IF(ISNUMBER(J58),+$B83*100/J72,\"  \")","v":16.567590156024291},{"$f":"IF(ISNUMBER(K58),+$B83*100/K72,\"  \")","v":16.052254303103002},{"$f":"IF(ISNUMBER(L58),+$B83*100/L72,\"  \")","v":15.601082686892594},{"$f":"IF(ISNUMBER(M58),+$B83*100/M72,\"  \")","v":15.20122601818057},{"$f":"IF(ISNUMBER(N58),+$B83*100/N72,\"  \")","v":14.843225049874222},{"$f":"IF(ISNUMBER(O58),+$B83*100/O72,\"  \")","v":14.519932450200844},{"$f":"IF(ISNUMBER(P58),+$B83*100/P72,\"  \")","v":14.225827973248666},{"$f":"IF(ISNUMBER(Q58),+$B83*100/Q72,\"  \")","v":13.956567415722503},{"$f":"IF(ISNUMBER(R58),+$B83*100/R72,\"  \")","v":13.708676263808526},{"$f":"IF(ISNUMBER(S58),+$B83*100/S72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T58),+$B83*100/T72,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U58),+$B83*100/U72,\"  \")","v":"  "}]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C58),+$B83*100/C73,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+$B83*100/D73,\"  \")","v":"  "},"  ","  ",14.044158540179371,13.403275533328413,12.873826394648171,12.425692617018218,12.039190727327252,11.700812015169445,11.400919513635428,11.132418787405667,10.889949337650634,10.669370979936499,10.467425561791877,10.281507197856392,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C58),+$B83*100/C74,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),+$B83*100/D74,\"  \")","v":"  "},"  ","  ",11.235326832143496,10.722620426662731,10.299061115718537,9.9405540936145744,9.6313525818618011,9.3606496121355569,9.1207356109083424,8.9059350299245335,8.7119594701205063,8.5354967839491991,8.3739404494335012,8.2252057582851155,"  ","  ","  "]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C58),C78*1000*$D89/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),D78*1000*$D89/100,\"  \")","v":"  "},"  ","  ",24298.358568347638,25460.194349616413,26507.270607739618,27463.257825372591,28344.928469769238,29164.642552806465,29931.796254843055,30653.715649474409,31336.233936384899,31984.078596733827,32601.139409639403,33190.659057375138,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C58),C79*1000*$D89/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),D79*1000*$D89/100,\"  \")","v":"  "},"  ","  ",32397.811424463511,33946.925799488548,35343.027476986164,36617.677100496789,37793.237959692313,38886.190070408622,39909.061673124066,40871.620865965873,41781.645248513196,42645.438128978436,43468.185879519202,44254.212076500189,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C58),C80*1000*$D89/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D58),D80*1000*$D89/100,\"  \")","v":"  "},"  ","  ",40497.264280579388,42433.657249360687,44178.784346232693,45772.096375620989,47241.547449615391,48607.737588010772,49886.327091405095,51089.526082457342,52227.056560641489,53306.797661223041,54335.232349399004,55317.765095625218,"  ","  ","  "]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C91),C91/$K$96,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D91),D91/$K$96,\"  \")","v":"  "},"  ","  ",9.345522526287553,9.7923824421601591,10.195104079899853,10.562791471297151,10.901895565295861,11.217170212617871,11.512229328785791,11.789890634413235,12.052397667840346,12.301568691051472,12.538899772938231,12.765638098990438,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C92),C92/$K$96,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D92),D92/$K$96,\"  \")","v":"  "},"  ","  ",12.460696701716735,13.056509922880212,13.59347210653314,14.083721961729534,14.535860753727812,14.956226950157163,15.349639105047718,15.719854179217643,16.06986355712046,16.402091588068629,16.718533030584307,17.020850798653917,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C93),C93/$K$96,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D93),D93/$K$96,\"  \")","v":"  "},"  ","  ",15.575870877145919,16.320637403600266,16.99184013316642,17.604652452161918,18.169825942159765,18.695283687696453,19.187048881309654,19.649817724022054,20.087329446400574,20.502614485085786,20.898166288230385,21.276063498317392,"  ","  ","  "]
[]
[]
["System 3:",{"$f":"CONCATENATE(A106,\"  -  \",A107,\"  -  \",A109)","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$K39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Laufstall-AMS 3 Boxen"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.0887208983433592},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.5745020368964191},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.1198514253474396},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.7147552724949406},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.3513481502907707},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.023362865617587},{"$f":"IF(ISNUMBER(VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A106,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":6.72574175553153}]
[{"$f":"VLOOKUP(Grunddaten!$K40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"AFS"},null,{"$f":"IF(ISNUMBER(C$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":6.1888851651332937},{"$f":"IF(ISNUMBER(P$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.854006387894982},{"$f":"IF(ISNUMBER(Q$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.5464859159280673},{"$f":"IF(ISNUMBER(R$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.2624106330635385},{"$f":"IF(ISNUMBER(S$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.9986225816934464},{"$f":"IF(ISNUMBER(T$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.7525401347713725},{"$f":"IF(ISNUMBER(U$106),VLOOKUP($A107,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.5220285105583766}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.560216851254644},{"$f":"IF(ISNUMBER(P$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.267945363482204},{"$f":"IF(ISNUMBER(Q$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.000248870613794},{"$f":"IF(ISNUMBER(R$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.753708392230687},{"$f":"IF(ISNUMBER(S$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.525547529662036},{"$f":"IF(ISNUMBER(T$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.313483680906858},{"$f":"IF(ISNUMBER(U$106),VLOOKUP($A108,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.115619533271358}]
[{"$f":"VLOOKUP(Grunddaten!$K41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"keine eigene Nachzucht"},null,{"$f":"IF(ISNUMBER(C$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.3854987970140693},{"$f":"IF(ISNUMBER(P$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.3318980471913693},{"$f":"IF(ISNUMBER(Q$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2836366258939764},{"$f":"IF(ISNUMBER(R$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2398960606890379},{"$f":"IF(ISNUMBER(S$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2000223441842519},{"$f":"IF(ISNUMBER(T$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.1634858828280277},{"$f":"IF(ISNUMBER(U$106),VLOOKUP($A109,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.1298527323810605}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C106),SUM(C106:C109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),SUM(D106:D109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E106),SUM(E106:E109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F106),SUM(F106:F109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G106),SUM(G106:G109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H106),SUM(H106:H109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I106),SUM(I106:I109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J106),SUM(J106:J109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K106),SUM(K106:K109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L106),SUM(L106:L109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M106),SUM(M106:M109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N106),SUM(N106:N109),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O106),SUM(O106:O109),\"  \")","v":30.223321711745367},{"$f":"IF(ISNUMBER(P106),SUM(P106:P109),\"  \")","v":29.028351835464974},{"$f":"IF(ISNUMBER(Q106),SUM(Q106:Q109),\"  \")","v":27.950222837783279},{"$f":"IF(ISNUMBER(R106),SUM(R106:R109),\"  \")","v":26.970770358478202},{"$f":"IF(ISNUMBER(S106),SUM(S106:S109),\"  \")","v":26.075540605830508},{"$f":"IF(ISNUMBER(T106),SUM(T106:T109),\"  \")","v":25.252872564123845},{"$f":"IF(ISNUMBER(U106),SUM(U106:U109),\"  \")","v":24.493242531742325}]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C110),C110*C104,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D110),D110*D104,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",4231.2650396443514,4354.2527753197464,4472.0356540453249,4585.0309609412943,4693.5973090494917,4798.0457871835306,4898.6485063484652,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
["Erzeugte Milchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C106),+C104*$B115/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D104*$B115/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",840,900,960,1020,1080,1140,1200,"Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C106),+C104*$B116/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D104*$B116/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",1120,1200,1280,1360,1440,1520,1600]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C106),+C104*$B117/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D104*$B117/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",1400,1500,1600,1700,1800,1900,2000]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C106),+C115*1000/C112,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D115*1000/D112,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",198.52218949409138,206.6944769723228,214.66734039376473,222.46305612527354,230.10069439014413,237.59673220400506,244.96552435734978,"Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C106),+C116*1000/C112,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D116*1000/D112,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",264.69625265878852,275.59263596309705,286.22312052501962,296.61740816703139,306.80092585352554,316.79564293867344,326.62069914313304]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C106),+C117*1000/C112,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+D117*1000/D112,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",330.87031582348561,344.49079495387133,357.77890065627452,370.7717602087892,383.50115731690687,395.99455367334178,408.27587392891627]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C112),C120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D112),D120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E112),E120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F112),F120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G112),G120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H112),H120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I112),I120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J112),J120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K112),K120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L112),L120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M112),M120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N112),N120*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O112),O120*$C125/1000,\"  \")","v":516.1576926846376},{"$f":"IF(ISNUMBER(P112),P120*$C125/1000,\"  \")","v":537.40564012803929},{"$f":"IF(ISNUMBER(Q112),Q120*$C125/1000,\"  \")","v":558.13508502378829},{"$f":"IF(ISNUMBER(R112),R120*$C125/1000,\"  \")","v":578.40394592571124},{"$f":"IF(ISNUMBER(S112),S120*$C125/1000,\"  \")","v":598.26180541437463},{"$f":"IF(ISNUMBER(T112),T120*$C125/1000,\"  \")","v":617.75150373041311},{"$f":"IF(ISNUMBER(U112),U120*$C125/1000,\"  \")","v":636.91036332910937}]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C112),C121*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D112),D121*$C125/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",688.21025691285024,716.54085350405239,744.18011336505094,771.20526123428158,797.68240721916641,823.668671640551,849.21381777214583]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C112),C122*$C125/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D112),D122*$C125/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",860.26282114106255,895.67606688006549,930.22514170631371,964.00657654285203,997.10300902395784,1029.5858395506887,1061.5172722151822]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C106),+$B131*100/C120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+$B131*100/D120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E106),+$B131*100/E120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F106),+$B131*100/F120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G106),+$B131*100/G120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H106),+$B131*100/H120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I106),+$B131*100/I120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J106),+$B131*100/J120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K106),+$B131*100/K120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L106),+$B131*100/L120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M106),+$B131*100/M120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N106),+$B131*100/N120,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O106),+$B131*100/O120,\"  \")","v":8.8151354992590658},{"$f":"IF(ISNUMBER(P106),+$B131*100/P120,\"  \")","v":8.4666026186772854},{"$f":"IF(ISNUMBER(Q106),+$B131*100/Q120,\"  \")","v":8.1521483276867901},{"$f":"IF(ISNUMBER(R106),+$B131*100/R120,\"  \")","v":7.8664746878894753},{"$f":"IF(ISNUMBER(S106),+$B131*100/S120,\"  \")","v":7.6053660100338991},{"$f":"IF(ISNUMBER(T106),+$B131*100/T120,\"  \")","v":7.3654211645361212},{"$f":"IF(ISNUMBER(U106),+$B131*100/U120,\"  \")","v":7.1438624050915109}]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C106),+$B131*100/C121,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+$B131*100/D121,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",6.6113516244442989,6.349951964007964,6.114111245765093,5.8998560159171065,5.7040245075254239,5.5240658734020904,5.3578968038186332]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C106),+$B131*100/C122,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),+$B131*100/D122,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",5.2890812995554395,5.079961571206371,4.8912889966120741,4.7198848127336852,4.5632196060203398,4.4192526987216727,4.2863174430549069]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C106),C126*1000*$D137/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),D126*1000*$D137/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",51615.769268463759,53740.56401280393,55813.508502378827,57840.394592571116,59826.180541437476,61775.15037304131,63691.036332910939]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C106),C127*1000*$D137/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),D127*1000*$D137/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",68821.025691285016,71654.085350405236,74418.011336505093,77120.526123428164,79768.240721916634,82366.867164055089,84921.381777214599]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C106),C128*1000*$D137/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D106),D128*1000*$D137/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",86026.282114106245,89567.606688006563,93022.514170631373,96400.657654285213,99710.300902395786,102958.58395506887,106151.72722151822]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C139),C139/$K$144,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D139),D139/$K$144,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",19.852218949409139,20.669447697232282,21.466734039376473,22.246305612527351,23.010069439014412,23.759673220400504,24.496552435734976]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C140),C140/$K$144,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D140),D140/$K$144,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",26.469625265878854,27.559263596309705,28.622312052501957,29.661740816703141,30.680092585352551,31.67956429386734,32.662069914313307]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C141),C141/$K$144,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D141),D141/$K$144,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",33.087031582348558,34.449079495387139,35.777890065627453,37.07717602087893,38.350115731690686,39.59945536733418,40.827587392891623]

{"sheet":"Grafiken","index":3,"n_rows":292,"n_cols":31,"rows_kept":292,"cut":false,"hidden":true,"merged":[[47,28,48,28],[47,29,48,29],[145,17,145,18],[222,14,222,15]]}
["Grafiken"]
[]
["In acht Grafiken werden die Systeme 1 - 3 gegenübergestellt."]
["Über jeder Grafik werden die benötigten Daten dargestellt. Die Daten kommen aus dem Excelblatt TABELLE SYSTEM 1 - 3. "]
["Die Grafiken 3 bis 5 sind abhängig von der Jahresmilchleistung der Kuh. Die Darstellung wird auf eine Milchleistung beschränkt. Sie ist voreingestellt auf die mittlere Leistungsstufe, kann aber abgeändert werden."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!K19","v":"  "},{"$f":"'Tabelle System 1 - 3'!L19","v":"  "},{"$f":"'Tabelle System 1 - 3'!M19","v":"  "},{"$f":"'Tabelle System 1 - 3'!N19","v":"  "}]
["1.  Jahresarbeitszeitbedarf je Milchkuh in Abhängigkeit von Herdengröße, Nachzuchtintensität sowie Melk- und Fütterungsystem"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C14=\"\",#N/A,'Tabelle System 1 - 3'!C14)","v":117.76632343174104},{"$f":"IF('Tabelle System 1 - 3'!D14=\"\",#N/A,'Tabelle System 1 - 3'!D14)","v":105.57197266495702},{"$f":"IF('Tabelle System 1 - 3'!E14=\"\",#N/A,'Tabelle System 1 - 3'!E14)","v":97.589423271011981},{"$f":"IF('Tabelle System 1 - 3'!F14=\"\",#N/A,'Tabelle System 1 - 3'!F14)","v":92.102821096868112},{"$f":"IF('Tabelle System 1 - 3'!G14=\"\",#N/A,'Tabelle System 1 - 3'!G14)","v":87.406485091956029},{"$f":"IF('Tabelle System 1 - 3'!H14=\"\",#N/A,'Tabelle System 1 - 3'!H14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I14=\"\",#N/A,'Tabelle System 1 - 3'!I14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J14=\"\",#N/A,'Tabelle System 1 - 3'!J14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K14=\"\",#N/A,'Tabelle System 1 - 3'!K14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L14=\"\",#N/A,'Tabelle System 1 - 3'!L14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M14=\"\",#N/A,'Tabelle System 1 - 3'!M14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N14=\"\",#N/A,'Tabelle System 1 - 3'!N14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O14=\"\",#N/A,'Tabelle System 1 - 3'!O14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P14=\"\",#N/A,'Tabelle System 1 - 3'!P14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q14=\"\",#N/A,'Tabelle System 1 - 3'!Q14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R14=\"\",#N/A,'Tabelle System 1 - 3'!R14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S14=\"\",#N/A,'Tabelle System 1 - 3'!S14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T14=\"\",#N/A,'Tabelle System 1 - 3'!T14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U14=\"\",#N/A,'Tabelle System 1 - 3'!U14)","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C62=\"\",#N/A,'Tabelle System 1 - 3'!C62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D62=\"\",#N/A,'Tabelle System 1 - 3'!D62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E62=\"\",#N/A,'Tabelle System 1 - 3'!E62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F62=\"\",#N/A,'Tabelle System 1 - 3'!F62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G62=\"\",#N/A,'Tabelle System 1 - 3'!G62)","v":64.201867612248549},{"$f":"IF('Tabelle System 1 - 3'!H62=\"\",#N/A,'Tabelle System 1 - 3'!H62)","v":61.272116723787043},{"$f":"IF('Tabelle System 1 - 3'!I62=\"\",#N/A,'Tabelle System 1 - 3'!I62)","v":58.851777804105922},{"$f":"IF('Tabelle System 1 - 3'!J62=\"\",#N/A,'Tabelle System 1 - 3'!J62)","v":56.803166249226138},{"$f":"IF('Tabelle System 1 - 3'!K62=\"\",#N/A,'Tabelle System 1 - 3'!K62)","v":55.036300467781722},{"$f":"IF('Tabelle System 1 - 3'!L62=\"\",#N/A,'Tabelle System 1 - 3'!L62)","v":53.489426355060324},{"$f":"IF('Tabelle System 1 - 3'!M62=\"\",#N/A,'Tabelle System 1 - 3'!M62)","v":52.118489205190528},{"$f":"IF('Tabelle System 1 - 3'!N62=\"\",#N/A,'Tabelle System 1 - 3'!N62)","v":50.891057313854475},{"$f":"IF('Tabelle System 1 - 3'!O62=\"\",#N/A,'Tabelle System 1 - 3'!O62)","v":49.782625543545755},{"$f":"IF('Tabelle System 1 - 3'!P62=\"\",#N/A,'Tabelle System 1 - 3'!P62)","v":48.774267336852567},{"$f":"IF('Tabelle System 1 - 3'!Q62=\"\",#N/A,'Tabelle System 1 - 3'!Q62)","v":47.85108828247715},{"$f":"IF('Tabelle System 1 - 3'!R62=\"\",#N/A,'Tabelle System 1 - 3'!R62)","v":47.001175761629227},{"$f":"IF('Tabelle System 1 - 3'!S62=\"\",#N/A,'Tabelle System 1 - 3'!S62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T62=\"\",#N/A,'Tabelle System 1 - 3'!T62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U62=\"\",#N/A,'Tabelle System 1 - 3'!U62)","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C110=\"\",#N/A,'Tabelle System 1 - 3'!C110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D110=\"\",#N/A,'Tabelle System 1 - 3'!D110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E110=\"\",#N/A,'Tabelle System 1 - 3'!E110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F110=\"\",#N/A,'Tabelle System 1 - 3'!F110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G110=\"\",#N/A,'Tabelle System 1 - 3'!G110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H110=\"\",#N/A,'Tabelle System 1 - 3'!H110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I110=\"\",#N/A,'Tabelle System 1 - 3'!I110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J110=\"\",#N/A,'Tabelle System 1 - 3'!J110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K110=\"\",#N/A,'Tabelle System 1 - 3'!K110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L110=\"\",#N/A,'Tabelle System 1 - 3'!L110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M110=\"\",#N/A,'Tabelle System 1 - 3'!M110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N110=\"\",#N/A,'Tabelle System 1 - 3'!N110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O110=\"\",#N/A,'Tabelle System 1 - 3'!O110)","v":30.223321711745367},{"$f":"IF('Tabelle System 1 - 3'!P110=\"\",#N/A,'Tabelle System 1 - 3'!P110)","v":29.028351835464974},{"$f":"IF('Tabelle System 1 - 3'!Q110=\"\",#N/A,'Tabelle System 1 - 3'!Q110)","v":27.950222837783279},{"$f":"IF('Tabelle System 1 - 3'!R110=\"\",#N/A,'Tabelle System 1 - 3'!R110)","v":26.970770358478202},{"$f":"IF('Tabelle System 1 - 3'!S110=\"\",#N/A,'Tabelle System 1 - 3'!S110)","v":26.075540605830508},{"$f":"IF('Tabelle System 1 - 3'!T110=\"\",#N/A,'Tabelle System 1 - 3'!T110)","v":25.252872564123845},{"$f":"IF('Tabelle System 1 - 3'!U110=\"\",#N/A,'Tabelle System 1 - 3'!U110)","v":24.493242531742325}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I33*$G34/1000","v":120},{"$f":"+J33*$G34/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA33*$G34/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I33*$G35/1000","v":160},{"$f":"+J33*$G35/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA33*$G35/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I33*$G36/1000","v":200},{"$f":"+J33*$G36/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["2.  Jahresarbeitszeitbedarf für die Herde in Abhängigkeit von Herdengröße, Nachzuchtintensität sowie Melk- und Fütterungsystem"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C16=\"\",#N/A,'Tabelle System 1 - 3'!C16)","v":2355.3264686348207},{"$f":"IF('Tabelle System 1 - 3'!D16=\"\",#N/A,'Tabelle System 1 - 3'!D16)","v":3167.1591799487105},{"$f":"IF('Tabelle System 1 - 3'!E16=\"\",#N/A,'Tabelle System 1 - 3'!E16)","v":3903.5769308404792},{"$f":"IF('Tabelle System 1 - 3'!F16=\"\",#N/A,'Tabelle System 1 - 3'!F16)","v":4605.141054843406},{"$f":"IF('Tabelle System 1 - 3'!G16=\"\",#N/A,'Tabelle System 1 - 3'!G16)","v":5244.3891055173617},{"$f":"IF('Tabelle System 1 - 3'!H16=\"\",#N/A,'Tabelle System 1 - 3'!H16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I16=\"\",#N/A,'Tabelle System 1 - 3'!I16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J16=\"\",#N/A,'Tabelle System 1 - 3'!J16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K16=\"\",#N/A,'Tabelle System 1 - 3'!K16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L16=\"\",#N/A,'Tabelle System 1 - 3'!L16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M16=\"\",#N/A,'Tabelle System 1 - 3'!M16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N16=\"\",#N/A,'Tabelle System 1 - 3'!N16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O16=\"\",#N/A,'Tabelle System 1 - 3'!O16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P16=\"\",#N/A,'Tabelle System 1 - 3'!P16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q16=\"\",#N/A,'Tabelle System 1 - 3'!Q16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R16=\"\",#N/A,'Tabelle System 1 - 3'!R16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S16=\"\",#N/A,'Tabelle System 1 - 3'!S16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T16=\"\",#N/A,'Tabelle System 1 - 3'!T16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U16=\"\",#N/A,'Tabelle System 1 - 3'!U16)","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C64=\"\",#N/A,'Tabelle System 1 - 3'!C64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D64=\"\",#N/A,'Tabelle System 1 - 3'!D64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E64=\"\",#N/A,'Tabelle System 1 - 3'!E64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F64=\"\",#N/A,'Tabelle System 1 - 3'!F64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G64=\"\",#N/A,'Tabelle System 1 - 3'!G64)","v":3852.112056734913},{"$f":"IF('Tabelle System 1 - 3'!H64=\"\",#N/A,'Tabelle System 1 - 3'!H64)","v":4289.0481706650926},{"$f":"IF('Tabelle System 1 - 3'!I64=\"\",#N/A,'Tabelle System 1 - 3'!I64)","v":4708.1422243284742},{"$f":"IF('Tabelle System 1 - 3'!J64=\"\",#N/A,'Tabelle System 1 - 3'!J64)","v":5112.2849624303526},{"$f":"IF('Tabelle System 1 - 3'!K64=\"\",#N/A,'Tabelle System 1 - 3'!K64)","v":5503.6300467781721},{"$f":"IF('Tabelle System 1 - 3'!L64=\"\",#N/A,'Tabelle System 1 - 3'!L64)","v":5883.836899056636},{"$f":"IF('Tabelle System 1 - 3'!M64=\"\",#N/A,'Tabelle System 1 - 3'!M64)","v":6254.2187046228637},{"$f":"IF('Tabelle System 1 - 3'!N64=\"\",#N/A,'Tabelle System 1 - 3'!N64)","v":6615.837450801082},{"$f":"IF('Tabelle System 1 - 3'!O64=\"\",#N/A,'Tabelle System 1 - 3'!O64)","v":6969.5675760964059},{"$f":"IF('Tabelle System 1 - 3'!P64=\"\",#N/A,'Tabelle System 1 - 3'!P64)","v":7316.1401005278849},{"$f":"IF('Tabelle System 1 - 3'!Q64=\"\",#N/A,'Tabelle System 1 - 3'!Q64)","v":7656.174125196344},{"$f":"IF('Tabelle System 1 - 3'!R64=\"\",#N/A,'Tabelle System 1 - 3'!R64)","v":7990.1998794769688},{"$f":"IF('Tabelle System 1 - 3'!S64=\"\",#N/A,'Tabelle System 1 - 3'!S64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T64=\"\",#N/A,'Tabelle System 1 - 3'!T64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U64=\"\",#N/A,'Tabelle System 1 - 3'!U64)","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C112=\"\",#N/A,'Tabelle System 1 - 3'!C112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D112=\"\",#N/A,'Tabelle System 1 - 3'!D112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E112=\"\",#N/A,'Tabelle System 1 - 3'!E112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F112=\"\",#N/A,'Tabelle System 1 - 3'!F112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G112=\"\",#N/A,'Tabelle System 1 - 3'!G112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H112=\"\",#N/A,'Tabelle System 1 - 3'!H112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I112=\"\",#N/A,'Tabelle System 1 - 3'!I112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J112=\"\",#N/A,'Tabelle System 1 - 3'!J112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K112=\"\",#N/A,'Tabelle System 1 - 3'!K112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L112=\"\",#N/A,'Tabelle System 1 - 3'!L112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M112=\"\",#N/A,'Tabelle System 1 - 3'!M112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N112=\"\",#N/A,'Tabelle System 1 - 3'!N112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O112=\"\",#N/A,'Tabelle System 1 - 3'!O112)","v":4231.2650396443514},{"$f":"IF('Tabelle System 1 - 3'!P112=\"\",#N/A,'Tabelle System 1 - 3'!P112)","v":4354.2527753197464},{"$f":"IF('Tabelle System 1 - 3'!Q112=\"\",#N/A,'Tabelle System 1 - 3'!Q112)","v":4472.0356540453249},{"$f":"IF('Tabelle System 1 - 3'!R112=\"\",#N/A,'Tabelle System 1 - 3'!R112)","v":4585.0309609412943},{"$f":"IF('Tabelle System 1 - 3'!S112=\"\",#N/A,'Tabelle System 1 - 3'!S112)","v":4693.5973090494917},{"$f":"IF('Tabelle System 1 - 3'!T112=\"\",#N/A,'Tabelle System 1 - 3'!T112)","v":4798.0457871835306},{"$f":"IF('Tabelle System 1 - 3'!U112=\"\",#N/A,'Tabelle System 1 - 3'!U112)","v":4898.6485063484652}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AKh/ Jahr","AKh/ Tag","AK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"(\",Grunddaten!$D$5,\" AKh)\")","v":"(2600 AKh)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,{"$f":"+AC50/365","v":19.17808219178082},{"$f":"+AC50/Grunddaten!$D$5","v":2.6923076923076925}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6500,17.80821917808219,{"$f":"+AC51/Grunddaten!$D$5","v":2.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,{"$f":"+AC52/365","v":16.438356164383563},{"$f":"+AC52/Grunddaten!$D$5","v":2.3076923076923075}]
[null,null,null,null,"Rechengang:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5500,{"$f":"+AC53/365","v":15.068493150684931},{"$f":"+AC53/Grunddaten!$D$5","v":2.1153846153846154}]
[null,null,null,null,"Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,13.698630136986301,{"$f":"+AC54/Grunddaten!$D$5","v":1.9230769230769231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4500,12.328767123287671,{"$f":"+AC55/Grunddaten!$D$5","v":1.7307692307692308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,10.95890410958904,{"$f":"+AC56/Grunddaten!$D$5","v":1.5384615384615385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3500,9.5890410958904102,{"$f":"+AC57/Grunddaten!$D$5","v":1.3461538461538463}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,8.2191780821917817,{"$f":"+AC58/Grunddaten!$D$5","v":1.1538461538461537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,6.8493150684931505,{"$f":"+AC59/Grunddaten!$D$5","v":0.96153846153846156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,5.4794520547945202,{"$f":"+AC60/Grunddaten!$D$5","v":0.76923076923076927}]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I64*$G65/1000","v":120},180,240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,1200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I64*$G66/1000","v":160},240,320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,1600]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I64*$G67/1000","v":200},300,400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["3.  Jahresmilchproduktion (Tsd kg Milch) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Auswahl der Milchleistung",null,null,null,8000,"kg/Kuh"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,I72,FALSE))","v":160},{"$f":"IF('Tabelle System 1 - 3'!D19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,J72,FALSE))","v":240},{"$f":"IF('Tabelle System 1 - 3'!E19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,K72,FALSE))","v":320},{"$f":"IF('Tabelle System 1 - 3'!F19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,L72,FALSE))","v":400},{"$f":"IF('Tabelle System 1 - 3'!G19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,M72,FALSE))","v":480},{"$f":"IF('Tabelle System 1 - 3'!H19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,N72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,O72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,P72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,Q72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,R72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,S72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,T72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,U72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,V72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,W72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,X72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,Y72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,Z72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U19=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$19:$U$21,AA72,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,I72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,J72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,K72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,L72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,M72,FALSE))","v":480},{"$f":"IF('Tabelle System 1 - 3'!H67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,N72,FALSE))","v":560},{"$f":"IF('Tabelle System 1 - 3'!I67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,O72,FALSE))","v":640},{"$f":"IF('Tabelle System 1 - 3'!J67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,P72,FALSE))","v":720},{"$f":"IF('Tabelle System 1 - 3'!K67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,Q72,FALSE))","v":800},{"$f":"IF('Tabelle System 1 - 3'!L67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,R72,FALSE))","v":880},{"$f":"IF('Tabelle System 1 - 3'!M67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,S72,FALSE))","v":960},{"$f":"IF('Tabelle System 1 - 3'!N67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,T72,FALSE))","v":1040},{"$f":"IF('Tabelle System 1 - 3'!O67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,U72,FALSE))","v":1120},{"$f":"IF('Tabelle System 1 - 3'!P67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,V72,FALSE))","v":1200},{"$f":"IF('Tabelle System 1 - 3'!Q67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,W72,FALSE))","v":1280},{"$f":"IF('Tabelle System 1 - 3'!R67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,X72,FALSE))","v":1360},{"$f":"IF('Tabelle System 1 - 3'!S67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,Y72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,Z72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U67=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$67:$U$69,AA72,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,I72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,J72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,K72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,L72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,M72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,N72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,O72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,P72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,Q72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,R72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,S72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,T72,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,U72,FALSE))","v":1120},{"$f":"IF('Tabelle System 1 - 3'!P115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,V72,FALSE))","v":1200},{"$f":"IF('Tabelle System 1 - 3'!Q115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,W72,FALSE))","v":1280},{"$f":"IF('Tabelle System 1 - 3'!R115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,X72,FALSE))","v":1360},{"$f":"IF('Tabelle System 1 - 3'!S115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,Y72,FALSE))","v":1440},{"$f":"IF('Tabelle System 1 - 3'!T115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,Z72,FALSE))","v":1520},{"$f":"IF('Tabelle System 1 - 3'!U115=\"\",#N/A,VLOOKUP($F$73,'Tabelle System 1 - 3'!$B$115:$U$117,AA72,FALSE))","v":1600}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I100*$G101/1000","v":120},{"$f":"+J100*$G101/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA100*$G101/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I100*$G102/1000","v":160},{"$f":"+J100*$G102/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA100*$G102/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I100*$G103/1000","v":200},{"$f":"+J100*$G103/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["4.  Arbeitseffizienz (kg Milch je AKh) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Ausgewählte Milchleistung",null,null,null,{"$f":"+F73","v":8000},"kg/Kuh   (Änderung zentral für Grafiken 3 bis 8 oben bei Grafik 3)"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C72=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,I108,FALSE))","v":67.931134868423641},{"$f":"IF('Tabelle System 1 - 3'!D24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,J108,FALSE))","v":75.777687941749306},{"$f":"IF('Tabelle System 1 - 3'!E24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,K108,FALSE))","v":81.976096710639382},{"$f":"IF('Tabelle System 1 - 3'!F24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,L108,FALSE))","v":86.859445831589554},{"$f":"IF('Tabelle System 1 - 3'!G24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,M108,FALSE))","v":91.526389507410087},{"$f":"IF('Tabelle System 1 - 3'!H24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,N108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,O108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,P108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,Q108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,R108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,S108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,T108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,U108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,V108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,W108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,X108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,Y108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,Z108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U24=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$24:$U$26,AA108,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,I108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,J108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,K108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,L108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,M108,FALSE))","v":124.60696701716735},{"$f":"IF('Tabelle System 1 - 3'!H25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,N108,FALSE))","v":130.56509922880213},{"$f":"IF('Tabelle System 1 - 3'!I25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,O108,FALSE))","v":135.93472106533139},{"$f":"IF('Tabelle System 1 - 3'!J25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,P108,FALSE))","v":140.83721961729535},{"$f":"IF('Tabelle System 1 - 3'!K25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,Q108,FALSE))","v":145.35860753727812},{"$f":"IF('Tabelle System 1 - 3'!L25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,R108,FALSE))","v":149.56226950157162},{"$f":"IF('Tabelle System 1 - 3'!M25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,S108,FALSE))","v":153.4963910504772},{"$f":"IF('Tabelle System 1 - 3'!N25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,T108,FALSE))","v":157.19854179217646},{"$f":"IF('Tabelle System 1 - 3'!O25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,U108,FALSE))","v":160.69863557120459},{"$f":"IF('Tabelle System 1 - 3'!P25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,V108,FALSE))","v":164.02091588068629},{"$f":"IF('Tabelle System 1 - 3'!Q25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,W108,FALSE))","v":167.18533030584308},{"$f":"IF('Tabelle System 1 - 3'!R25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,X108,FALSE))","v":170.20850798653919},{"$f":"IF('Tabelle System 1 - 3'!S25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,Y108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,Z108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U25=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$72:$U$74,AA108,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,I108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,J108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,K108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,L108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,M108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,N108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,O108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,P108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,Q108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,R108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,S108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,T108,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,U108,FALSE))","v":264.69625265878852},{"$f":"IF('Tabelle System 1 - 3'!P120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,V108,FALSE))","v":275.59263596309705},{"$f":"IF('Tabelle System 1 - 3'!Q120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,W108,FALSE))","v":286.22312052501962},{"$f":"IF('Tabelle System 1 - 3'!R120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,X108,FALSE))","v":296.61740816703139},{"$f":"IF('Tabelle System 1 - 3'!S120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,Y108,FALSE))","v":306.80092585352554},{"$f":"IF('Tabelle System 1 - 3'!T120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,Z108,FALSE))","v":316.79564293867344},{"$f":"IF('Tabelle System 1 - 3'!U120=\"\",#N/A,VLOOKUP($F$109,'Tabelle System 1 - 3'!$B$120:$U$122,AA108,FALSE))","v":326.62069914313304}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Erzeugte Jahresmilchmenge (kg) / "]
[null,null,null,null,"Arbeitszeitbedarf Herde und Jahr (AKh)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I137*$G138/1000","v":120},{"$f":"+J137*$G138/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA137*$G138/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I137*$G139/1000","v":160},{"$f":"+J137*$G139/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA137*$G139/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I137*$G140/1000","v":200},{"$f":"+J137*$G140/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["5.  Arbeitseffizienz (Tsd kg Milch je AK) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Ausgewählte Milchleistung",null,null,null,{"$f":"F73","v":8000},"kg/Kuh (Änderung zentral für Grafiken 3 bis 8 oben bei Grafik 3) bei",null,null,null,null,null,null,null,null,null,null,{"$f":"+Grunddaten!D5","v":2600},null,"Arbeitsstunden je Arbeitskraft"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,I145,FALSE))","v":176.62095065790146},{"$f":"IF('Tabelle System 1 - 3'!D30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,J145,FALSE))","v":197.02198864854819},{"$f":"IF('Tabelle System 1 - 3'!E30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,K145,FALSE))","v":213.1378514476624},{"$f":"IF('Tabelle System 1 - 3'!F30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,L145,FALSE))","v":225.83455916213285},{"$f":"IF('Tabelle System 1 - 3'!G30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,M145,FALSE))","v":237.96861271926625},{"$f":"IF('Tabelle System 1 - 3'!H30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,N145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,O145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,P145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,Q145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,R145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,S145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,T145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,U145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,V145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,W145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,X145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,Y145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,Z145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U30=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$30:$U$32,AA145,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,I145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,J145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,K145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,L145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,M145,FALSE))","v":323.97811424463509},{"$f":"IF('Tabelle System 1 - 3'!H78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,N145,FALSE))","v":339.46925799488548},{"$f":"IF('Tabelle System 1 - 3'!I78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,O145,FALSE))","v":353.43027476986163},{"$f":"IF('Tabelle System 1 - 3'!J78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,P145,FALSE))","v":366.17677100496792},{"$f":"IF('Tabelle System 1 - 3'!K78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,Q145,FALSE))","v":377.93237959692311},{"$f":"IF('Tabelle System 1 - 3'!L78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,R145,FALSE))","v":388.86190070408622},{"$f":"IF('Tabelle System 1 - 3'!M78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,S145,FALSE))","v":399.09061673124069},{"$f":"IF('Tabelle System 1 - 3'!N78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,T145,FALSE))","v":408.71620865965878},{"$f":"IF('Tabelle System 1 - 3'!O78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,U145,FALSE))","v":417.81645248513189},{"$f":"IF('Tabelle System 1 - 3'!P78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,V145,FALSE))","v":426.45438128978435},{"$f":"IF('Tabelle System 1 - 3'!Q78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,W145,FALSE))","v":434.68185879519206},{"$f":"IF('Tabelle System 1 - 3'!R78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,X145,FALSE))","v":442.54212076500187},{"$f":"IF('Tabelle System 1 - 3'!S78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,Y145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,Z145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U78=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$78:$U$80,AA145,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,I145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,J145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,K145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,L145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,M145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,N145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,O145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,P145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,Q145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,R145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,S145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,T145,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,U145,FALSE))","v":688.21025691285024},{"$f":"IF('Tabelle System 1 - 3'!P126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,V145,FALSE))","v":716.54085350405239},{"$f":"IF('Tabelle System 1 - 3'!Q126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,W145,FALSE))","v":744.18011336505094},{"$f":"IF('Tabelle System 1 - 3'!R126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,X145,FALSE))","v":771.20526123428158},{"$f":"IF('Tabelle System 1 - 3'!S126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,Y145,FALSE))","v":797.68240721916641},{"$f":"IF('Tabelle System 1 - 3'!T126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,Z145,FALSE))","v":823.668671640551},{"$f":"IF('Tabelle System 1 - 3'!U126=\"\",#N/A,VLOOKUP($F$146,'Tabelle System 1 - 3'!$B$126:$U$128,AA145,FALSE))","v":849.21381777214583}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I173*$G174/1000","v":120},{"$f":"+J173*$G174/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA173*$G174/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I173*$G175/1000","v":160},{"$f":"+J173*$G175/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA173*$G175/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I173*$G176/1000","v":200},{"$f":"+J173*$G176/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["6.  Personalkosten (ct/kg Milch) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Der Stundenlohn (Brutto incl. Arbeitgeberanteile) wurde festgelegt auf  ",null,null,null,null,null,null,null,null,null,{"$f":"Grunddaten!E16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) und der nachfolgend ausgwählten Milchleistung "]
[null,"entstehen  diese Personalstückosten."]
[null,"Ausgewählte Milchleistung",null,null,null,{"$f":"F73","v":8000},"kg/Kuh   (Änderung zentral für Grafiken 3 bis 8 oben bei Grafik 3)"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,I181,FALSE))","v":25.761383250693353},{"$f":"IF('Tabelle System 1 - 3'!D36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,J181,FALSE))","v":23.093869020459344},{"$f":"IF('Tabelle System 1 - 3'!E36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,K181,FALSE))","v":21.347686340533873},{"$f":"IF('Tabelle System 1 - 3'!F36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,L181,FALSE))","v":20.147492114939901},{"$f":"IF('Tabelle System 1 - 3'!G36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,M181,FALSE))","v":19.120168613865381},{"$f":"IF('Tabelle System 1 - 3'!H36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,N181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,O181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,P181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,Q181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,R181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,S181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,T181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,U181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,V181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,W181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,X181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,Y181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,Z181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U36=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$36:$U$38,AA181,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,I181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,J181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,K181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,L181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,M181,FALSE))","v":14.044158540179371},{"$f":"IF('Tabelle System 1 - 3'!H84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,N181,FALSE))","v":13.403275533328413},{"$f":"IF('Tabelle System 1 - 3'!I84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,O181,FALSE))","v":12.873826394648171},{"$f":"IF('Tabelle System 1 - 3'!J84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,P181,FALSE))","v":12.425692617018218},{"$f":"IF('Tabelle System 1 - 3'!K84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,Q181,FALSE))","v":12.039190727327252},{"$f":"IF('Tabelle System 1 - 3'!L84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,R181,FALSE))","v":11.700812015169445},{"$f":"IF('Tabelle System 1 - 3'!M84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,S181,FALSE))","v":11.400919513635428},{"$f":"IF('Tabelle System 1 - 3'!N84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,T181,FALSE))","v":11.132418787405667},{"$f":"IF('Tabelle System 1 - 3'!O84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,U181,FALSE))","v":10.889949337650634},{"$f":"IF('Tabelle System 1 - 3'!P84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,V181,FALSE))","v":10.669370979936499},{"$f":"IF('Tabelle System 1 - 3'!Q84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,W181,FALSE))","v":10.467425561791877},{"$f":"IF('Tabelle System 1 - 3'!R84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,X181,FALSE))","v":10.281507197856392},{"$f":"IF('Tabelle System 1 - 3'!S84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,Y181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,Z181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U84=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$84:$U$86,AA181,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,I181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,J181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,K181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,L181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,M181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,N181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,O181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,P181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,Q181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,R181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,S181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,T181,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,U181,FALSE))","v":6.6113516244442989},{"$f":"IF('Tabelle System 1 - 3'!P132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,V181,FALSE))","v":6.349951964007964},{"$f":"IF('Tabelle System 1 - 3'!Q132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,W181,FALSE))","v":6.114111245765093},{"$f":"IF('Tabelle System 1 - 3'!R132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,X181,FALSE))","v":5.8998560159171065},{"$f":"IF('Tabelle System 1 - 3'!S132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,Y181,FALSE))","v":5.7040245075254239},{"$f":"IF('Tabelle System 1 - 3'!T132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,Z181,FALSE))","v":5.5240658734020904},{"$f":"IF('Tabelle System 1 - 3'!U132=\"\",#N/A,VLOOKUP($F$184,'Tabelle System 1 - 3'!$B$132:$U$134,AA181,FALSE))","v":5.3578968038186332}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I211*$G212/1000","v":120},{"$f":"+J211*$G212/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA211*$G212/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I211*$G213/1000","v":160},{"$f":"+J211*$G213/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA211*$G213/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I211*$G214/1000","v":200},{"$f":"+J211*$G214/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["7.  Jahresbruttoeinkommen in Abhängigkeit von Personalstückkosten, Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Mit dem Stallpersonal wurde ein umsatzabhängiger \"Lohn\" (Personalkosten incl. Arbeitgeberanteile) in Höhe von",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Grunddaten!E10","v":10},"ct/kg Milch vereinbart."]
[null,"Welches Jahresbruttoeinkommen (incl. Arbeitgeberanteile) kann der Stallarbeiter in den gewählten Stallsystemen und Nachzuchtintensitäten erzielen bei nachfolgend noch "]
[null,"auszuwählender Milchleistung?"]
[null,"Ausgewählte Milchleistung",null,null,null,{"$f":"F73","v":8000},"kg/Kuh (Die Änderung erfolgt zentral in Grafik 3) bei",null,null,null,null,null,null,null,{"$f":"Grunddaten!D5","v":2600},null,"Arbeitsstunden je Arbeitskraft"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,I219,FALSE))","v":17662.095065790149},{"$f":"IF('Tabelle System 1 - 3'!D43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,J219,FALSE))","v":19702.198864854821},{"$f":"IF('Tabelle System 1 - 3'!E43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,K219,FALSE))","v":21313.78514476624},{"$f":"IF('Tabelle System 1 - 3'!F43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,L219,FALSE))","v":22583.455916213286},{"$f":"IF('Tabelle System 1 - 3'!G43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,M219,FALSE))","v":23796.861271926624},{"$f":"IF('Tabelle System 1 - 3'!H43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,N219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,O219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,P219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,Q219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,R219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,S219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,T219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,U219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,V219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,W219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,X219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,Y219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,Z219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U43=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$43:$U$45,AA219,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,I219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,J219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,K219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,L219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,M219,FALSE))","v":32397.811424463511},{"$f":"IF('Tabelle System 1 - 3'!H91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,N219,FALSE))","v":33946.925799488548},{"$f":"IF('Tabelle System 1 - 3'!I91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,O219,FALSE))","v":35343.027476986164},{"$f":"IF('Tabelle System 1 - 3'!J91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,P219,FALSE))","v":36617.677100496789},{"$f":"IF('Tabelle System 1 - 3'!K91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,Q219,FALSE))","v":37793.237959692313},{"$f":"IF('Tabelle System 1 - 3'!L91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,R219,FALSE))","v":38886.190070408622},{"$f":"IF('Tabelle System 1 - 3'!M91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,S219,FALSE))","v":39909.061673124066},{"$f":"IF('Tabelle System 1 - 3'!N91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,T219,FALSE))","v":40871.620865965873},{"$f":"IF('Tabelle System 1 - 3'!O91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,U219,FALSE))","v":41781.645248513196},{"$f":"IF('Tabelle System 1 - 3'!P91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,V219,FALSE))","v":42645.438128978436},{"$f":"IF('Tabelle System 1 - 3'!Q91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,W219,FALSE))","v":43468.185879519202},{"$f":"IF('Tabelle System 1 - 3'!R91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,X219,FALSE))","v":44254.212076500189},{"$f":"IF('Tabelle System 1 - 3'!S91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,Y219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,Z219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U91=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$91:$U$93,AA219,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,I219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,J219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,K219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,L219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,M219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,N219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,O219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,P219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,Q219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,R219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,S219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,T219,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,U219,FALSE))","v":68821.025691285016},{"$f":"IF('Tabelle System 1 - 3'!P139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,V219,FALSE))","v":71654.085350405236},{"$f":"IF('Tabelle System 1 - 3'!Q139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,W219,FALSE))","v":74418.011336505093},{"$f":"IF('Tabelle System 1 - 3'!R139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,X219,FALSE))","v":77120.526123428164},{"$f":"IF('Tabelle System 1 - 3'!S139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,Y219,FALSE))","v":79768.240721916634},{"$f":"IF('Tabelle System 1 - 3'!T139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,Z219,FALSE))","v":82366.867164055089},{"$f":"IF('Tabelle System 1 - 3'!U139=\"\",#N/A,VLOOKUP($F$223,'Tabelle System 1 - 3'!$B$139:$U$141,AA219,FALSE))","v":84921.381777214599}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000"]
[null,null,null,null,"x Personalstückkosten (ct/kg) / 100"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I250*$G251/1000","v":120},{"$f":"+J250*$G251/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA250*$G251/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I250*$G252/1000","v":160},{"$f":"+J250*$G252/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA250*$G252/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I250*$G253/1000","v":200},{"$f":"+J250*$G253/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]
[]
[]
["8.  Stundenlohn in Abhängigkeit von Personalstückkosten, Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Mit dem Stallpersonal wurde ein umsatzabhängiger \"Lohn\" (Personalkosten incl. Arbeitgeberanteile) in Höhe von",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Grunddaten!E10","v":10},"ct/kg Milch vereinbart."]
[null,"Welchen Stundenlohn (Brutto incl. Arbeitgeberanteile) kann der Stallarbeiter in den gewählten Stallsystemen und Nachzuchtintensitäten erzielen bei nachfolgend noch "]
[null,"auszuwählender Milchleistung?"]
[null,"Ausgewählte Milchleistung",null,null,null,{"$f":"F73","v":8000},"kg/Kuh   (Änderung zentral für Grafiken 3 bis 8 oben bei Grafik 3)"]
[]
[null,null,null,null,null,null,null,"Anzahl Kühe",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,I258,FALSE))","v":6.7931134868423646},{"$f":"IF('Tabelle System 1 - 3'!D50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,J258,FALSE))","v":7.577768794174931},{"$f":"IF('Tabelle System 1 - 3'!E50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,K258,FALSE))","v":8.1976096710639368},{"$f":"IF('Tabelle System 1 - 3'!F50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,L258,FALSE))","v":8.685944583158955},{"$f":"IF('Tabelle System 1 - 3'!G50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,M258,FALSE))","v":9.1526389507410091},{"$f":"IF('Tabelle System 1 - 3'!H50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,N258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,O258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,P258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,Q258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,R258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,S258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,T258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,U258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,V258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,W258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,X258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,Y258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,Z258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U50=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$50:$U$52,AA258,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"},{"$f":"IF('Tabelle System 1 - 3'!C98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,I258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,J258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,K258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,L258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,M258,FALSE))","v":12.460696701716735},{"$f":"IF('Tabelle System 1 - 3'!H98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,N258,FALSE))","v":13.056509922880212},{"$f":"IF('Tabelle System 1 - 3'!I98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,O258,FALSE))","v":13.59347210653314},{"$f":"IF('Tabelle System 1 - 3'!J98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,P258,FALSE))","v":14.083721961729534},{"$f":"IF('Tabelle System 1 - 3'!K98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,Q258,FALSE))","v":14.535860753727812},{"$f":"IF('Tabelle System 1 - 3'!L98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,R258,FALSE))","v":14.956226950157163},{"$f":"IF('Tabelle System 1 - 3'!M98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,S258,FALSE))","v":15.349639105047718},{"$f":"IF('Tabelle System 1 - 3'!N98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,T258,FALSE))","v":15.719854179217643},{"$f":"IF('Tabelle System 1 - 3'!O98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,U258,FALSE))","v":16.06986355712046},{"$f":"IF('Tabelle System 1 - 3'!P98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,V258,FALSE))","v":16.402091588068629},{"$f":"IF('Tabelle System 1 - 3'!Q98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,W258,FALSE))","v":16.718533030584307},{"$f":"IF('Tabelle System 1 - 3'!R98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,X258,FALSE))","v":17.020850798653917},{"$f":"IF('Tabelle System 1 - 3'!S98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,Y258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,Z258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U98=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$98:$U$100,AA258,FALSE))","v":"  "}]
[null,null,null,null,null,null,null,{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"},{"$f":"IF('Tabelle System 1 - 3'!C146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,I258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,J258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,K258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,L258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,M258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,N258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,O258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,P258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,Q258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,R258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,S258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,T258,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,U258,FALSE))","v":26.469625265878854},{"$f":"IF('Tabelle System 1 - 3'!P146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,V258,FALSE))","v":27.559263596309705},{"$f":"IF('Tabelle System 1 - 3'!Q146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,W258,FALSE))","v":28.622312052501957},{"$f":"IF('Tabelle System 1 - 3'!R146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,X258,FALSE))","v":29.661740816703141},{"$f":"IF('Tabelle System 1 - 3'!S146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,Y258,FALSE))","v":30.680092585352551},{"$f":"IF('Tabelle System 1 - 3'!T146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,Z258,FALSE))","v":31.67956429386734},{"$f":"IF('Tabelle System 1 - 3'!U146=\"\",#N/A,VLOOKUP($F$262,'Tabelle System 1 - 3'!$B$146:$U$148,AA258,FALSE))","v":32.662069914313307}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Rechengang:"]
[null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,null,null,null,null,null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+I289*$G290/1000","v":120},{"$f":"+J289*$G290/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+AA289*$G290/1000","v":1200}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+I289*$G291/1000","v":160},{"$f":"+J289*$G291/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+AA289*$G291/1000","v":1600}]
[null,null,null,null,null,null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+I289*$G292/1000","v":200},{"$f":"+J289*$G292/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Fundstellensammlung","index":4,"n_rows":100,"n_cols":29,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,"MILCHKUH OHNE NACHZUCHT"]
[]
[null,"FUNDSTELLEN für Arbeitszeitbedarfswerte (Milchkuh ohne Nachzucht)"]
[null,"Die Fundstellensammlung dient zur \"EICHUNG\" der im Excelblatt \"Rohdaten\" dann angenommenen Zahlenreihen. "]
[null,"Dazu werden möglichst viel Daten aus Praxiserhebungen gesammelt und der Rohentwurf von Beraterkollegen \"feingearbeitet\"."]
[null,"Die Zahlen von Dr. Haidn + Dr. Mačuhová, LfL-ILT wurden im Excelblatt ROHDATEN KUH ab der Spalte V eingetragen."]
[]
[null,"SCHICK-Vortrag 24.11.10 - Folie 6:",null,null,"(Kühe)",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Melken",null,null,"(AKh/Kuh)",29,28.1,27.5,25,23,21.8,21,19,18,16.2,15,14.6,14.3,14,13.8,13.5,13.3,13.1,13]
[null,"Füttern GF + KF",null,null,"(AKh/Kuh)",22,18.5,17.5,16.600000000000001,16,15.4,15,14.7,14.5,13,12,11.3,10.8,10.3,10,9.6,9.4,9.1,9]
[null,"Rest",null,null,"(AKh/Kuh)",{"$f":"+F12-F10-F9","v":29},{"$f":"+G12-G10-G9","v":26.4},24,22.4,21,19.8,19,17.299999999999997,16.5,15.8,16,15.899999999999997,15.899999999999999,16.099999999999998,16.2,16.199999999999996,16.000000000000004,16.099999999999994,16]
[null,"Summe lt. Schick",null,null,"(AKh/Kuh)",80,73,69,64,60,57,55,51,49,45,43,41.8,41,40.4,40,39.299999999999997,38.700000000000003,38.299999999999997,38]
[]
[null,null,null,null,"VARIATION",{"$f":"GROWTH($F9:$X9,$F8:$X8)","v":27.905610950192553},26.554143322992449,25.26812721916626,24.044392824043069,22.879923836950262,21.771850036536698,20.71744020615699,19.714095401879131,18.759342546522269,17.850828333934945,16.986313428488916,16.163666945491244,15.380861198909839,14.635966703466391,13.927147418777805,13.25265622382363,12.610830610584872,12.000088586239693,11.418924773815638]
[null,null,null,null,null,{"$f":"LOGEST($F9:$X9,$F8:$X8)","v":0.99504810276386946},30.818394879412871]
[null,null,null,null,"RKP",{"$f":"+$G$15*POWER($F$15,F8)","v":27.905610950192546},{"$f":"+$G$15*POWER($F$15,G8)","v":26.554143322992442},25.268127219166249,24.044392824043054,22.879923836950248,21.77185003653668,20.717440206156972,19.714095401879113,18.759342546522248,17.850828333934924,16.986313428488891,16.163666945491222,15.380861198909814,14.635966703466369,13.927147418777782,13.252656223823607,12.610830610584845,12.00008858623967,11.418924773815611]
[null,null,null,null,"Excel-Potenzfunktion für Melken Zeile 24","y = 122,34966358789100000000 x-0,42483525311175100000 ",null,null,null,null,null,null,null,"R² = 0,94779868645978600000  "]
[null,null,null,null,"Excel-Potenzfunktion für Füttern Zeile 25","y = 77,66014589227370000000 x-0,39542640846110800000 ",null,null,null,null,null,null,null,"R² = 0,93401017023246600000  "]
[null,null,null,null,"Excel-Potenzfunktion für Rest Zeile 26","y = 66,22337064630110000000 x-0,28312889017205300000 ",null,null,null,null,null,null,null,"R² = 0,92526688378386100000  "]
[null,null,null,null,"Umrechnung MELKEN über Potenzfunktion",{"$f":"122.349663587891*POWER(F$8,-0.424835253111751)","v":34.267259391011258},{"$f":"122.349663587891*POWER(G$8,-0.424835253111751)","v":28.844937177574888},25.526496821176949,23.217765886908627,21.487279994254749,20.125194518967028,19.015294819068043,18.087213642589148,17.295466215849991,16.609142127668765,16.006386101975821,15.471239899368756,14.991736224132845,14.558696706977576,14.164945530485227,13.804778652120984,13.473595780834785,13.167639156739854,12.883804285074447]
[null,null,null,null,"Umrechnung FÜTTERN über Potenzfunktion",{"$f":"77.6601458922737*POWER(F$8,-0.395426408461108)","v":23.753990781306459},{"$f":"77.6601458922737*POWER(G$8,-0.395426408461108)","v":20.235104402316434},18.059319171226971,16.534101340836319,15.384034296759708,14.474304703091271,13.72986172853556,13.10506276565239,12.570292548844387,12.10535762846696,11.695937245413278,11.331546220637895,11.004302006399124,10.708145188542373,10.438328338813996,10.191070262242427,9.9633157822949308,9.7525649181441594,9.5567488977021302]
[null,null,null,null,"Umrechnung REST über Potenzfunktion",{"$f":"66.2233706463011*POWER(F$8,-0.283128890172053)","v":28.35646588429805},{"$f":"66.2233706463011*POWER(G$8,-0.283128890172053)","v":25.281077515929262},23.303535464423284,21.876799674604815,20.776160501634237,19.888898043068089,19.151003067781524,18.522890908491121,17.978501945389979,17.499838324919661,17.073989228413641,16.691403138003103,16.344830938596683,16.028651213315349,15.738423856847758,15.470585633174691,15.222237035846041,14.990989630220446,14.774854503769197]
[null,null,null,null,"SUMME",{"$f":"SUM(F20:F22)","v":86.377716056615768},{"$f":"SUM(G20:G22)","v":74.361119095820584},66.8893514568272,61.628666902349764,57.647474792648694,54.488397265126387,51.896159615385123,49.715167316732661,47.844260710084356,46.214338081055388,44.776312575802734,43.494189258009754,42.340869169128652,41.295493108835302,40.341697726146982,39.4664345475381,38.659148598975754,37.911193705104459,37.215407686545774]
[]
[null,"Datensammlung Mittelfranken 2004",null,null,"(Kühe)",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall","Incl. Kalb bis Absetzen, Dungausbringung, Futterbereitstellung, ohne allg. Arbeiten.",null,"(AKh/Kuh)",90,80,75]
[null,"Laufstall",null,null,null,null,60,55,50,45,42,40,38,35]
[]
[null,"Dr. Albrecht Arbeitsbedarfswerte 1995",null,null,"(Kühe)",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall","Incl. Kalb bis Absetzen, Dungausbringung, Futterbereitstellung, ohne allg. Arbeiten.",null,"(AKh/Kuh)",92,86,83]
[null,"Laufstall","Incl. Kalb bis Absetzen, Dungausbringung, Futterbereitstellung, ohne allg. Arbeiten.",null,null,null,null,51,47,43,40,37,32,30]
[]
[null,"KTBL ","In der KTBL-Datensammlung Betriebsplanung 2014/15, Seite  573 sind die Arbeitszeitbedarfswerte nach Stall-, Entmistungs- und Melksystem unter Angabe des \n"]
[null,null,"Fütterungssystems aufgeführt und somit nicht direkt in dieses System übertragbar. Es erfolgte ein Vergleich für den KTBL-Liegeboxenlaufstall mit Flüssigmist und perforierten "]
[null,null,"Laufgängen ohne Auslauf.ERGEBNIS: Die Gesamtarbeitszeit liegt um 20 - 30 % (Durchschnitt 25 %) über den KTBL-Werten, wobei  das Melken im Mittel um 12 % schneller geht, "]
[null,null,"dafür das Füttern 32 % mehr Zeit braucht und vor allem bei den sonstigen Arbeiten die doppelte Arbeitszeit angesetzt wurde."]
[]
[null,"NUR MELKEN"]
[]
[null,"HÖMBERG-Doktorarbeit 2001 - Tabelle 70+71",null,null,"(Kühe)",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"FGM 2x5",null,null,"(AKh/Kuh)",null,null,22,20.5,19.5,18.7,18.2]
[null,"FGM 2x6",null,null,"(AKh/Kuh)",null,null,null,20.5,19.3,18.399999999999999,17.8,17.3,16.899999999999999,16.5,16.2]
[null,"FGM 2x7",null,null,"(AKh/Kuh)",null,null,null,null,null,null,17.100000000000001,16.5,16.100000000000001,15.7,15.4,15.1,14.8,14.6]
[null,"Karussell 18",null,null,"(AKh/Kuh)",null,null,null,null,null,null,null,null,null,null,null,null,13.9,13.7,13.4,13.2,13,12.9,12.7,12.6]
[null,"AMS Einbox-A. 1x",null,null,"(AKh/Kuh)",null,null,8.9,8.1,7.6,7.3,7]
[null,"AMS Einbox-A. 2x",null,null,"(AKh/Kuh)",null,null,null,null,null,null,8.9,8.5,8.1,7.9,7.6,7.4,7.3,7.1]
[null,"AMS Einbox-A. 3x",null,null,"(AKh/Kuh)",null,null,null,null,null,null,null,null,null,null,null,null,8.4,8.1,8,7.8,7.6,7.5,7.4,7.3]
[null,"AMS Zweibox-A.",null,null,"(AKh/Kuh)",null,null,null,11.2,10.199999999999999,9.4,8.9,8.5,8.1,7.9,7.6]
[null,"AMS Dreibox-A.",null,null,"(AKh/Kuh)",null,null,null,null,null,null,10.8,10.199999999999999,9.6999999999999993,9.1999999999999993,8.9,8.6,8.4,8.1]
[null,"AMS Vierbox-A.",null,null,"(AKh/Kuh)",null,null,null,null,null,null,null,null,null,null,null,null,9.4,9.1999999999999993,8.9,8.6999999999999993,8.5,8.3000000000000007,8.1,8]
[]
[null,"SCHICK-Vortrag 11:03:2010 - Folien 42+43:",null,null,"(Kühe)",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Folie 42 - Melksystem","2x6","2x6","2x6","2x6","2x6","2x6","2x8","2x8","2x8","2x8","2x10","2x10","2x10","2x10","K20","K20","K20","K20"]
[null,"Herdengröße",60,80,100,120,140,180,100,120,140,180,100,120,140,180,100,120,140,180]
[null,"cm in der Grafik",14.2,13.5,12.2,11.8,11.6,11.2,11.9,11.5,11.3,10.9,10.7,10.4,9.9,9.5,7.2,6.8,6.6,6.2]
[null,"Durch 4 = Minuten/Kuh/Tag",{"$f":"+C55/4","v":3.55},{"$f":"+D55/4","v":3.375},3.05,2.95,2.9,2.8,2.9750000000000001,2.875,2.8250000000000002,2.7250000000000001,2.6749999999999998,2.6,2.4750000000000001,2.375,1.8,1.7,1.65,1.55]
[null,"Melken AKh/Jahr",{"$f":"+C56*365/60","v":21.595833333333335},{"$f":"+D56*365/60","v":20.53125},18.554166666666667,17.945833333333333,17.641666666666666,17.033333333333331,18.097916666666666,17.489583333333332,17.185416666666665,16.577083333333334,16.272916666666664,15.816666666666666,15.05625,14.447916666666666,10.95,10.341666666666667,10.0375,9.4291666666666671]
[null,"Folie 43 Melksystem","2x8","2x8","2x8","2x10","2x10","2x10","2x12","2x12","2x12","2x12","2x20","2x20","2x20","2x20","K20","K20","K20","K20","K40","K40","K40","K40","K40",60,60]
[null,"Herdengröße",120,160,200,120,160,200,120,160,200,400,120,160,200,400,120,160,200,400,200,400,1000,2000,400,1000,2000]
[null,"cm in der Grafik",11.45,11,10.7,10.35,9.75,9.4,10.15,9.4499999999999993,9,8.1999999999999993,10.9,9.9,9.3000000000000007,8.1,7.2,6.8,6.5,5.8,7.6,6.5,5.7,5.4,6.8,5.8,5.4]
[null,"Durch 4 = Minuten/Kuh/Tag",{"$f":"+C60/4","v":2.8624999999999998},{"$f":"+D60/4","v":2.75},2.6749999999999998,2.5874999999999999,2.4375,2.35,2.5375000000000001,2.3624999999999998,2.25,2.0499999999999998,2.7250000000000001,2.4750000000000001,2.3250000000000002,2.0249999999999999,1.8,1.7,1.625,1.45,1.9,1.625,1.425,1.35,1.7,1.45,1.35]
[null,"Melken AKh/Jahr",{"$f":"+C61*365/60","v":17.413541666666667},{"$f":"+D61*365/60","v":16.729166666666668},16.272916666666664,15.740625,14.828125,14.295833333333333,15.436458333333333,14.371874999999998,13.6875,12.470833333333331,16.577083333333334,15.05625,14.143750000000002,12.31875,10.95,10.341666666666667,9.8854166666666661,8.8208333333333329,11.558333333333334,9.8854166666666661,8.6687499999999993,8.2125000000000004,10.341666666666667,8.8208333333333329,8.2125000000000004]
[null,"FGM 2x6",null,null,null,null,null,null,null,{"$f":"+C57","v":21.595833333333335},null,{"$f":"+D57","v":20.53125},null,{"$f":"+E57","v":18.554166666666667},null,{"$f":"+F57","v":17.945833333333333},null,{"$f":"+G57","v":17.641666666666666},null,null,null,{"$f":"+H57","v":17.033333333333331}]
[null,"FGM 2x8",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I57","v":18.097916666666666},null,{"$f":"+J57","v":17.489583333333332},null,{"$f":"+K57","v":17.185416666666665},null,{"$f":"+D62","v":16.729166666666668},null,{"$f":"+L57","v":16.577083333333334},null,{"$f":"+E62","v":16.272916666666664}]
[null,"FGM 2x10",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M57","v":16.272916666666664},null,{"$f":"+N57","v":15.816666666666666},null,{"$f":"+O57","v":15.05625},null,{"$f":"+G62","v":14.828125},null,{"$f":"+P57","v":14.447916666666666},null,{"$f":"+H62","v":14.295833333333333}]
[null,"FGM 2x12",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I62","v":15.436458333333333},null,null,null,{"$f":"+J62","v":14.371874999999998},null,null,null,{"$f":"+K62","v":13.6875}]
[null,"FGM 2x20",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M62","v":16.577083333333334},null,null,null,{"$f":"+N62","v":15.05625},null,null,null,{"$f":"+O62","v":14.143750000000002}]
[null,"Karussell 20",null,null,null,null,null,null,null,null,null,null,null,12,null,{"$f":"+Q62","v":10.95},null,10.5,null,{"$f":"+R62","v":10.341666666666667},null,10.1,null,{"$f":"+S62","v":9.8854166666666661}]
[]
[null,"Zu Melkstandgröße und maximale Herdengröße für diese Auswertung:"]
[null,"Theoretisch könnte im Schichtbetrieb 18 und mehr Stunden am Tag gemolken werden. Im (erweiterten) Familienbetrieb wurde die reine Melkzeit ohne Rüstzeiten und Reinigung auf mind. 1 und max. 2,5 Stunden festgesetzt. "]
[null,"Welche Herdengrößen können dann bedient werden?"]
[null,"Dazu wurde in folgender Datei Fundstellen und Eigenberechnungen zusammen gestellt:"]
[null,"S:\\ILB\\ILB4\\4a Milch\\Beratung\\Milchvieh Melken\\Melkstand und Herdengröße bei 1.0 bis 2.5 Stunden Melkzeit.xlsx"]
[]
["12 - 14: Fütterung der Milchkuh (ohne Nachzucht)"]
[null,"Grundlage ist der Beitrag in top agrar 3/2014, R36 - R40, Haidn, Macuhova, Oberschätzl, Siefer:Futter-Roboter: Wie viel Zeit sparen sie wirklich?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ausgangsbais: Futtermischwagen (FMW) - nur Füttern und Nachschieben"]
[null,"Die Zeitangaben in diesem Artikel beziehen sich auf Futterentnahme, Vorlage und Nachschieben bei der Milchkuh ohne Nachzucht.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe:",20,50,200]
[null,"               Es fehlen: Steuerung und Wartung der Technik, Rationsberechnung und Kontrolle, Tierkontrolle (z.B. BCS).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AKh/Kuh für Futterentnahme, -vorlage, Nachschieben",15,10,6]
[null,"Der Futtermischwagen (FMW) wird hier mit 10 bis 4 AKh/Kuh angegeben (bei 50 bis 200 Kühen). Allerdings soll der Vorteil von AFS gegenüber FMW"]
[null,"          in großen Beständen bei 3 AKh/Kuh liegen => FMW mit 4 AKh bei 200 Kühen minus 3 = 1 AKh/Kuh im AFS => FMW mit 6 AKh/Kuh bei 200 Kühen.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zuschlag für Steuerung, Wartung, Kontrolle",5,2,0.5]
[null,"   => Es fehlt der Zuschlag für Steuerung, Wartung, Kontrolle (siehe oben): eigene Schätzung:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gesamtfütterungszeit FMW",{"$f":"+AA80+AA82","v":20},{"$f":"+AB80+AB82","v":12},{"$f":"+AC80+AC82","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akh/Herde und Jahr",{"$f":"+AA79*AA82","v":100},{"$f":"+AB79*AB82","v":100},{"$f":"+AC79*AC82","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akh/Herde und Tag",{"$f":"+AA84/365","v":0.27397260273972601},{"$f":"+AB84/365","v":0.27397260273972601},{"$f":"+AC84/365","v":0.27397260273972601}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ableitung: AFS = FMW minus AFS-Vorteil"]
[null,"Das Automatische Fütterungssystem kommt in der Übersicht 1 bei täglicher Fütterung auf 7,0 bis 3,5 AKh/Kuh ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe:",20,50,200]
[null,"   (50 bis 200 Kühe, wieder nur Futterentnahme, -vorlage, Nachschieben).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gesamtfütterungszeit Futtermischwagen (FMW)",{"$f":"+AA83","v":20},{"$f":"+AB83","v":12},{"$f":"+AC83","v":6.5}]
[null,"Nach Grothmann, ART CH 2011 mit Vergleich AFS und FMW liegt der AFS-Vorteil gegenüber dem FMW bei 3 Stunden in großen Beständen =>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vorteil AFS zu FMW",1,null,3]
[null,"    FMW 200 Kühe mit 10 AKh/Kuh minus 3 = 7 AKh/Kuh für AFS 200 Kühe.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA89-AA90","v":19},null,{"$f":"+AC89-AC90","v":3.5}]
[null,"  => 5 AKh Füttern gesamt bei 200 Kühen mit AFS = 3 AKh/Kuh für Futterentnahme, - vorlage und Nachschieben und nochmal 2 AKh für den zweiten "]
[null,"       Fütterungsarbeitsblock Steuerung, Wartung und Kontrolle ist stimmig.  "]
[]
[null,"Der Siloblockschneider mit Verteilung von Hand (SBS) wird von der Futtermischwagen-Zahlenreihe abgeleitet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ableitung: SBS = FMW +- Korrekturfaktor"]
[null,"   => Er hat nur geringe Degressionseffekte: Ein Block reicht immer für X Kühe, die Verteilung von Hand bleibt je Kuh annähernd gleich, nur die Rüstarbeiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe:",20,50,200]
[null,"        lassen sich auf mehr Kühe verteilen. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gesamtfütterungszeit Futtermischwagen (FMW)",{"$f":"+AA83","v":20},{"$f":"+AB83","v":12},6.5]
[null,"         => In kleinen Herden läßt der SBS gegenüber dem FMW sogar einen Arbeistzeitvorteil erwarten, da beim FMW das Anmischen so viel Zeit braucht: -3 AKh bei 20 Kühen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vorteil AFS zu FMW",-3,1,5]
[null,"               und +- 0 AKh bei 40 Kühen.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA97+AA98","v":17},{"$f":"+AB97+AB98","v":13},11.5]
[null,"         => Ab 40 Kühen erreicht der SBS nicht die Arbeitszeitdegression wie der Futtermischwagen. Bei 200 Kühen liegt die Schätzung für den FMW bei 8 AKh/Kuh, beim SBS bei 13 AKh/Kuh."]

{"sheet":"Rohdaten KUH","index":5,"n_rows":307,"n_cols":37,"rows_kept":307,"cut":false,"hidden":true,"merged":[]}
["Jahresarbeitsstunden (AKh/Kuh) in Abhängigkeit von der Bestandsgröße mit Ableitung über die nachfolgenden Regressionsgeraden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÜNER TEXT: Dr. Juliana Mačuhová, ILT und Dr. Bernhard Haidn, ILT"]
[null,"Diese Arbeitszeitschätzungen stammen aus Literatur und Praxis. Eigene Fundstellen sind im Excelblatt \"Fundstellensammlung\".  Die Datenrecherche von Dr. Haidn und Dr. Mačuhová"]
[null,"   sind in diesem Blatt ab Spalte W (grüne Schrift)"]
[null,"Bei der Milchkuh setzt sich die Jahresabeitszeit zusammen aus Melken, Füttern und Sonstige Arbeiten. Bei der Nachzucht wird die Jahresabeitszeit auf die Milchkuh umgelegt."]
[null,"Die Zeilen 10 bis 32 beziehen die Daten aus den nachfolgend abgeleiteten Regressionsgeraden."]
[null,"In der Zeile 35 - 39 kann - über die Zahlen in der Spalte A - zur Kontrolle ein Stallsystem zusammengestellt werden, um die Gesamtarbeitszeit je Kuh und Jahr dargestellt zu bekommen."]
[null,"Ab der Zeile 44 erfolgt die Ableitung der Regressionsgeraden. Die Daten in den gelben Eingabefeldern sind die Berechnungsgrundlage. Eine Änderung dieser Daten führt sofort"]
[null,"   zu einer neuen Regressionsgeraden, zu neuen Tabellenwerten und zu neuen Grafiken. Über diese Eingabefelder erfolgt die \"Feinjustierung\" der Arbeitszeitbedarfsreihen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quellen:"]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,null,"1: Schick (2006), Der Arbeitsfalle entrinnen. \"Arbeitsproduktivität, Arbeitsleistung, Arbeitsverwertung - Zeitdieben auf der Spur\". AGEF-Winterfagung, 16.03.2006."]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"2: Guler (2006), Welches Melksystem eignet sich am besten? Die Grüne 25, 8-13"]
[1,"Anbindestall-Rohr-MA",{"$f":"IF(C73>0,C73,\"  \")","v":55.29489650683891},49.232259802092919,45.338314517121319,42.531317291216823,40.367336233640472,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",null,"3: Schick (2000): Arbeitszeitbedarf verschiedener Melkverfahren. Von der Eimermelkanlage zum AMS. FAT-Berichte Nr. 544, 16 S."]
[{"$f":"+A12+1","v":2},"Laufstall-FGM 2x2 o. 1x4",{"$f":"IF(C82>0,C82,\"  \")","v":53.355463468553616},49.428589316868255,46.818981094304462,44.890072304625896,43.373181269590582,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",null,"4: Greimel, Handler, Blumauer (2002). Arbeitszeitbedarf in der österreichsichen Landwirtschaft. Abschlussbericht, S. 53"]
[{"$f":"+A13+1","v":3},"Laufstall-FGM 2x3",{"$f":"IF(C91>0,C91,\"  \")","v":"  "},"  ",37.79427098933462,35.891739346996467,34.408572987605389,33.202492771328018,32.191963771813917,31.326173625030957,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",null,"5: diverse Autoren, (2010). Wirtschaftslehre, BLV Buchverlag GmbH & Co. KG München, 958 S."]
[4,"Laufstall-FGM 2x4",{"$f":"IF(C100>0,C100,\"  \")","v":"  "},"  ","  ",29.256872520848841,28.14990863241735,27.246724290076319,26.487807706656497,25.835961165155819,25.266469284614871,24.762122878718952,24.310486410290181,"  ","  ","  ","  ","  ","  ","  ","  ",null,"6: Müller, Baumgarten (2007). In der Hälfte der Zeit melken. DLZ 9,90-94"]
[5,"Laufstall-FGM 2x6",{"$f":"IF(C109>0,C109,\"  \")","v":"  "},"  ","  ","  ",23.122823869129878,22.230748106837073,21.4858640856981,20.84957435290648,20.296377568873382,19.808605391611103,19.373547250397444,18.981775494025261,18.626118128871017,18.301001452588281,18.002014175942154,17.725609539129199,"  ","  ","  ",null,"7:Thomsen (2007). Die Organisation der Arbeitswirtschaft steht im Mittelpunkt. Landpost, 44-47"]
[6,"Laufstall-FGM 2x8",{"$f":"IF(C118>0,C118,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ",20.298063104532101,19.892948421921275,19.533447343329328,19.210924483445805,18.918936904519047,18.652556679823704,18.407934991891711,18.182011633723551,17.972315547558313,17.776824306029997,17.593862877560081,17.422029245068849,null,"8: Schleitzer, G. (2010). Melkroboter im Systemvergleich. Weniger Arbeit, höhere Kosten. Neue Landwirtschaft 3, 84-87. "]
[7,"Laufstall-FGM 2x10",{"$f":"IF(C127>0,C127,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ",18.154935281159997,17.859337576311422,17.589949441945887,17.342808759896812,17.11476835982808,16.903289310680321,16.706295432479909,16.522068573393074,16.349171728662107,null,"9: Böning, Franke (n.n.). Automatische Melksysteme - ökonomische Anforderungen an die Arbeitsorganisation und Verfahrenstechnik, Präsentationsfolien."]
[8,"Laufstall-Karussell 20",{"$f":"IF(C136>0,C136,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ",11.591433101696307,11.248301340770379,10.939673319646912,10.659963847838338,10.404790716494754,10.170658915572574,9.9547409411833616,9.7547203672574785,9.5686781702537367,null,"10: KTBL (2012). Betriebsplanung Landwirtschaft 2012/2013, Darmstatd, 824 S."]
[9,"Laufstall-AMS 1 Box",{"$f":"IF(C145>0,C145,\"  \")","v":"  "},"  ","  ",11.880032682363613,10.165508200705359,8.9104420410157985,7.9492197445441608,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",null,"11: Over (2009). Betriebliches Wachstum und Arbeitswirtschaft. Lösungen für die Arbeitsfalle. Präsentationsfolien."]
[10,"Laufstall-AMS 2 Boxen",{"$f":"IF(C154>0,C154,\"  \")","v":"  "},"  ","  ","  ","  ","  ",10.486360717608955,9.6886559770712353,9.0266445896941239,8.4668364458763712,7.986142161986197,7.5680831922981859,7.2005574397480858,6.8744599656932266,6.5827981489268472,"  ","  ","  ","  ",null,"12:Schick (2011). Arbeitsorganisation auf dem wachsenden Betrieb. \"Wege aus der Arbeitsfalle\". Vortragstagung \"Zukunft Milch 2011\", Alsfeld, 01.12.2011."]
[11,"Laufstall-AMS 3 Boxen",{"$f":"IF(C163>0,C163,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",9.0887208983433592,8.5745020368964191,8.1198514253474396,7.7147552724949406,7.3513481502907707,7.023362865617587,6.72574175553153,null,"13: Siefer, V., Oberschätzl, R., Mačuhová, J. und Haidn, B. 2014. Futter-Roboter: Wie viel Zeit sparen sie wirklich? Top Agrar 3, R36-R39."]
[12,"Siloblock",{"$f":"IF(C189>0,C189,\"  \")","v":17.835545642776037},16.213350306336569,15.0320743725858,14.454592244850419,13.546947742148234,12.886836824592148,12.3956424087025,12.026013936475934,11.747474340655922,11.539383197610857,11.387187150185776,11.280283336115078,11.21073454475065,11.172461577319794,11.160716387899328,11.171727376530935,11.202454007370701,11.250412994086135,11.313552593962159,null,"14: ILT-Modellberechnungen (mit Abnahmeautomatik, bis 14 Einheiten 1 Melker, bei mehr Einheiten 2 Melker)"]
[13,"FMW",{"$f":"IF(C172>0,C172,\"  \")","v":20.835545642776037},17.213350306336569,15.0320743725858,13.532375214200094,12.418794613902358,11.549078176710728,10.845084828450132,10.259825479812362,9.7631074388551333,9.3345201838212084,8.9597002859760817,8.6282045763385025,8.33223209334645,8.0658213278748967,7.8243269705195795,7.6040679268789955,7.4020840301709372,7.2159638652277627,7.0437203634885197,null,"15: Nydegger, Schick, Ammann (2004). Milchviehfütterung - Konventionelle Ration oder Totalmischration (TMR) vorlegen? FAT-Berichte Nr. 624, 12 S."]
[14,"AFS",{"$f":"IF(C200>0,C200,\"  \")","v":19.952622674161933},16.151215142426853,13.821133284735987,12.191798675967119,10.962061516509669,9.986318227762176,9.184262344078002,8.5074104875955925,7.9244881376697602,7.4142721641614191,6.9617706540938613,6.5560426705370975,6.1888851651332937,5.854006387894982,5.5464859159280673,5.2624106330635385,4.9986225816934464,4.7525401347713725,4.5220285105583766,null,"16: Schik M. (2006). Melksysteme im arbeitswirtschaftlichen Vergleich. Weiterbildung für Baufachleute, 14.-15.11. 2006"]
[15,"Sonstige Arbeiten (Milchkuh)",{"$f":"IF(C209>0,C209,\"  \")","v":25.07060380857644},22.057272014031014,20.141590000769849,18.771013053148479,17.720695234714981,16.878648816860682,16.181646475556015,15.590777073192715,15.080532232186544,14.633360300524746,14.236712472961058,13.881333062056788,13.560216851254644,13.267945363482204,13.000248870613794,12.753708392230687,12.525547529662036,12.313483680906858,12.115619533271358]
[16,"keine eigene Nachzucht",{"$f":"+C218","v":4.2159480910622813},3.3434385481961146,2.8362480050132368,2.49645615708633,2.2492736407995544,2.0594782254992858,1.9080649410734725,1.7837762784683093,1.6794724797845038,1.5903822338566966,1.5131822637880654,1.4454787710714341,1.3854987970140693,1.3318980471913693,1.2836366258939764,1.2398960606890379,1.2000223441842519,1.1634858828280277,1.1298527323810605]
[17,"JV reduziert - 26 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B84","v":8.7147668731570853},{"$f":"+'Rohdaten FÄRSE'!C84","v":8.0483352153173318},{"$f":"+'Rohdaten FÄRSE'!D84","v":7.6066361321410998},{"$f":"+'Rohdaten FÄRSE'!E84","v":7.280790932766295},{"$f":"+'Rohdaten FÄRSE'!F84","v":7.0249449404075754},{"$f":"+'Rohdaten FÄRSE'!G84","v":6.8156570862482395},{"$f":"+'Rohdaten FÄRSE'!H84","v":6.639410335234051},{"$f":"+'Rohdaten FÄRSE'!I84","v":6.4877365708654047},{"$f":"+'Rohdaten FÄRSE'!J84","v":6.3549981526565054},{"$f":"+'Rohdaten FÄRSE'!K84","v":6.2372627561580067},{"$f":"+'Rohdaten FÄRSE'!L84","v":6.1316843913057877},{"$f":"+'Rohdaten FÄRSE'!M84","v":6.03614059268729},{"$f":"+'Rohdaten FÄRSE'!N84","v":5.9490086437341327},{"$f":"+'Rohdaten FÄRSE'!O84","v":5.8690216467916745},{"$f":"+'Rohdaten FÄRSE'!P84","v":5.7951726405512582},{"$f":"+'Rohdaten FÄRSE'!Q84","v":5.7266487889354201},{"$f":"+'Rohdaten FÄRSE'!R84","v":5.6627850330412883},{"$f":"+'Rohdaten FÄRSE'!S84","v":5.6030307107418906},{"$f":"+'Rohdaten FÄRSE'!T84","v":5.5469250378438169}]
[18,"JV reduziert - 29 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B85","v":9.5142715498057253},{"$f":"+'Rohdaten FÄRSE'!C85","v":8.78670053679277},{"$f":"+'Rohdaten FÄRSE'!D85","v":8.3044793733577382},{"$f":"+'Rohdaten FÄRSE'!E85","v":7.9487406880692593},{"$f":"+'Rohdaten FÄRSE'!F85","v":7.6694230331440219},{"$f":"+'Rohdaten FÄRSE'!G85","v":7.4409348239319844},{"$f":"+'Rohdaten FÄRSE'!H85","v":7.2485189540267356},{"$f":"+'Rohdaten FÄRSE'!I85","v":7.0829304302958889},{"$f":"+'Rohdaten FÄRSE'!J85","v":6.9380144073760892},{"$f":"+'Rohdaten FÄRSE'!K85","v":6.8094778039746755},{"$f":"+'Rohdaten FÄRSE'!L85","v":6.6942135349920475},{"$f":"+'Rohdaten FÄRSE'!M85","v":6.5899044171249592},{"$f":"+'Rohdaten FÄRSE'!N85","v":6.4947788635593673},{"$f":"+'Rohdaten FÄRSE'!O85","v":6.4074537497105855},{"$f":"+'Rohdaten FÄRSE'!P85","v":6.3268297342571369},{"$f":"+'Rohdaten FÄRSE'!Q85","v":6.2520194104239426},{"$f":"+'Rohdaten FÄRSE'!R85","v":6.1822967058913836},{"$f":"+'Rohdaten FÄRSE'!S85","v":6.1170604400330015},{"$f":"+'Rohdaten FÄRSE'!T85","v":6.0558075556809206}]
[19,"JV reduziert - 32 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B86","v":10.297681038272772},{"$f":"+'Rohdaten FÄRSE'!C86","v":9.5102014939398778},{"$f":"+'Rohdaten FÄRSE'!D86","v":8.9882740184664485},{"$f":"+'Rohdaten FÄRSE'!E86","v":8.603243646472281},{"$f":"+'Rohdaten FÄRSE'!F86","v":8.3009268475748215},{"$f":"+'Rohdaten FÄRSE'!G86","v":8.0536248142920179},{"$f":"+'Rohdaten FÄRSE'!H86","v":7.8453653332993252},{"$f":"+'Rohdaten FÄRSE'!I86","v":7.6661421744844471},{"$f":"+'Rohdaten FÄRSE'!J86","v":7.5092936996904314},{"$f":"+'Rohdaten FÄRSE'!K86","v":7.3701733333395527},{"$f":"+'Rohdaten FÄRSE'!L86","v":7.2454181515182992},{"$f":"+'Rohdaten FÄRSE'!M86","v":7.1325201729861636},{"$f":"+'Rohdaten FÄRSE'!N86","v":7.0295619376573013},{"$f":"+'Rohdaten FÄRSE'!O86","v":6.9350464338335795},{"$f":"+'Rohdaten FÄRSE'!P86","v":6.8477837999242768},{"$f":"+'Rohdaten FÄRSE'!Q86","v":6.7668135596729488},{"$f":"+'Rohdaten FÄRSE'!R86","v":6.6913498556317617},{"$f":"+'Rohdaten FÄRSE'!S86","v":6.6207420056854041},{"$f":"+'Rohdaten FÄRSE'!T86","v":6.5544455307077873}]
[20,"JV normal - 26 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B75","v":12.430617202221878},{"$f":"+'Rohdaten FÄRSE'!C75","v":11.480028741208113},{"$f":"+'Rohdaten FÄRSE'!D75","v":10.84999556861138},{"$f":"+'Rohdaten FÄRSE'!E75","v":10.385214697296744},{"$f":"+'Rohdaten FÄRSE'!F75","v":10.02027968067229},{"$f":"+'Rohdaten FÄRSE'!G75","v":9.7217545178085043},{"$f":"+'Rohdaten FÄRSE'!H75","v":9.4703587057482999},{"$f":"+'Rohdaten FÄRSE'!I75","v":9.2540134458086509},{"$f":"+'Rohdaten FÄRSE'!J75","v":9.0646772892826952},{"$f":"+'Rohdaten FÄRSE'!K75","v":8.8967412255501639},{"$f":"+'Rohdaten FÄRSE'!L75","v":8.7461457756182952},{"$f":"+'Rohdaten FÄRSE'!M75","v":8.6098634855743779},{"$f":"+'Rohdaten FÄRSE'!N75","v":8.4855797360163248},{"$f":"+'Rohdaten FÄRSE'!O75","v":8.3714874424852663},{"$f":"+'Rohdaten FÄRSE'!P75","v":8.2661502899600912},{"$f":"+'Rohdaten FÄRSE'!Q75","v":8.1684088608368377},{"$f":"+'Rohdaten FÄRSE'!R75","v":8.0773145247323015},{"$f":"+'Rohdaten FÄRSE'!S75","v":7.9920818251669337},{"$f":"+'Rohdaten FÄRSE'!T75","v":7.9120535062434234}]
[21,"JV normal - 29 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B76","v":13.571019089209482},{"$f":"+'Rohdaten FÄRSE'!C76","v":12.533222337806487},{"$f":"+'Rohdaten FÄRSE'!D76","v":11.845389057040894},{"$f":"+'Rohdaten FÄRSE'!E76","v":11.33796855053677},{"$f":"+'Rohdaten FÄRSE'!F76","v":10.939553894501328},{"$f":"+'Rohdaten FÄRSE'!G76","v":10.613641623378564},{"$f":"+'Rohdaten FÄRSE'!H76","v":10.339182414401677},{"$f":"+'Rohdaten FÄRSE'!I76","v":10.102989343314572},{"$f":"+'Rohdaten FÄRSE'!J76","v":9.8962832278666593},{"$f":"+'Rohdaten FÄRSE'!K76","v":9.7129404791032652},{"$f":"+'Rohdaten FÄRSE'!L76","v":9.5485291958559451},{"$f":"+'Rohdaten FÄRSE'!M76","v":9.3997441814339258},{"$f":"+'Rohdaten FÄRSE'!N76","v":9.2640584700736426},{"$f":"+'Rohdaten FÄRSE'!O76","v":9.139499192907186},{"$f":"+'Rohdaten FÄRSE'!P76","v":9.0244982654016237},{"$f":"+'Rohdaten FÄRSE'!Q76","v":8.9177899033903465},{"$f":"+'Rohdaten FÄRSE'!R76","v":8.8183384478365099},{"$f":"+'Rohdaten FÄRSE'!S76","v":8.7252863834048497},{"$f":"+'Rohdaten FÄRSE'!T76","v":8.6379161566397471}]
[22,"JV normal - 32 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B77","v":14.688463032973228},{"$f":"+'Rohdaten FÄRSE'!C77","v":13.565213620492257},{"$f":"+'Rohdaten FÄRSE'!D77","v":12.820743831527968},{"$f":"+'Rohdaten FÄRSE'!E77","v":12.271542087505328},{"$f":"+'Rohdaten FÄRSE'!F77","v":11.840321785735624},{"$f":"+'Rohdaten FÄRSE'!G77","v":11.487573748546188},{"$f":"+'Rohdaten FÄRSE'!H77","v":11.190515442267513},{"$f":"+'Rohdaten FÄRSE'!I77","v":10.934874125244692},{"$f":"+'Rohdaten FÄRSE'!J77","v":10.711147733329119},{"$f":"+'Rohdaten FÄRSE'!K77","v":10.512708458439585},{"$f":"+'Rohdaten FÄRSE'!L77","v":10.334759474630248},{"$f":"+'Rohdaten FÄRSE'!M77","v":10.173723433797036},{"$f":"+'Rohdaten FÄRSE'!N77","v":10.026865298655006},{"$f":"+'Rohdaten FÄRSE'!O77","v":9.8920497534077025},{"$f":"+'Rohdaten FÄRSE'!P77","v":9.7675795967216583},{"$f":"+'Rohdaten FÄRSE'!Q77","v":9.6520848191807485},{"$f":"+'Rohdaten FÄRSE'!R77","v":9.5444444851074302},{"$f":"+'Rohdaten FÄRSE'!S77","v":9.4437304709599559},{"$f":"+'Rohdaten FÄRSE'!T77","v":9.3491661396016656}]
[23,"JV maximal - 26 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B66","v":16.557789210687787},{"$f":"+'Rohdaten FÄRSE'!C66","v":15.291589543565495},{"$f":"+'Rohdaten FÄRSE'!D66","v":14.452374861149483},{"$f":"+'Rohdaten FÄRSE'!E66","v":13.833278997187724},{"$f":"+'Rohdaten FÄRSE'!F66","v":13.347179475131286},{"$f":"+'Rohdaten FÄRSE'!G66","v":12.949538984689564},{"$f":"+'Rohdaten FÄRSE'!H66","v":12.614675574705505},{"$f":"+'Rohdaten FÄRSE'!I66","v":12.32650008409737},{"$f":"+'Rohdaten FÄRSE'!J66","v":12.074301169214994},{"$f":"+'Rohdaten FÄRSE'!K66","v":11.850607534464594},{"$f":"+'Rohdaten FÄRSE'!L66","v":11.650011886195825},{"$f":"+'Rohdaten FÄRSE'!M66","v":11.468481605358791},{"$f":"+'Rohdaten FÄRSE'!N66","v":11.302933580347748},{"$f":"+'Rohdaten FÄRSE'!O66","v":11.150960744556981},{"$f":"+'Rohdaten FÄRSE'!P66","v":11.010649902448979},{"$f":"+'Rohdaten FÄRSE'!Q66","v":10.880456690459077},{"$f":"+'Rohdaten FÄRSE'!R66","v":10.75911751711241},{"$f":"+'Rohdaten FÄRSE'!S66","v":10.645586141292309},{"$f":"+'Rohdaten FÄRSE'!T66","v":10.538987087193506}]
[24,"JV maximal - 29 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B67","v":18.076823523548477},{"$f":"+'Rohdaten FÄRSE'!C67","v":16.694460960714842},{"$f":"+'Rohdaten FÄRSE'!D67","v":15.778255571253013},{"$f":"+'Rohdaten FÄRSE'!E67","v":15.102363002831391},{"$f":"+'Rohdaten FÄRSE'!F67","v":14.571668043299988},{"$f":"+'Rohdaten FÄRSE'!G67","v":14.137547468380941},{"$f":"+'Rohdaten FÄRSE'!H67","v":13.771963229461639},{"$f":"+'Rohdaten FÄRSE'!I67","v":13.457350123735379},{"$f":"+'Rohdaten FÄRSE'!J67","v":13.1820141341809},{"$f":"+'Rohdaten FÄRSE'!K67","v":12.93779853829},{"$f":"+'Rohdaten FÄRSE'!L67","v":12.718799969869668},{"$f":"+'Rohdaten FÄRSE'!M67","v":12.520615851862342},{"$f":"+'Rohdaten FÄRSE'!N67","v":12.339880223771068},{"$f":"+'Rohdaten FÄRSE'!O67","v":12.173965191395263},{"$f":"+'Rohdaten FÄRSE'!P67","v":12.020782040012376},{"$f":"+'Rohdaten FÄRSE'!Q67","v":11.878644724024188},{"$f":"+'Rohdaten FÄRSE'!R67","v":11.746173728339254},{"$f":"+'Rohdaten FÄRSE'!S67","v":11.622226828244596},{"$f":"+'Rohdaten FÄRSE'!T67","v":11.505848230582693}]
[25,"JV maximal - 32 Monate EKA",{"$f":"+'Rohdaten FÄRSE'!B68","v":19.565277473549653},{"$f":"+'Rohdaten FÄRSE'!C68","v":18.069090542496507},{"$f":"+'Rohdaten FÄRSE'!D68","v":17.077444380535006},{"$f":"+'Rohdaten FÄRSE'!E68","v":16.345898507652397},{"$f":"+'Rohdaten FÄRSE'!F68","v":15.771505881452336},{"$f":"+'Rohdaten FÄRSE'!G68","v":15.301639619041598},{"$f":"+'Rohdaten FÄRSE'!H68","v":14.90595300600946},{"$f":"+'Rohdaten FÄRSE'!I68","v":14.565434512683971},{"$f":"+'Rohdaten FÄRSE'!J68","v":14.267427231312324},{"$f":"+'Rohdaten FÄRSE'!K68","v":14.003102811109331},{"$f":"+'Rohdaten FÄRSE'!L68","v":13.766071799998764},{"$f":"+'Rohdaten FÄRSE'!M68","v":13.551569110706435},{"$f":"+'Rohdaten FÄRSE'!N68","v":13.35595162800238},{"$f":"+'Rohdaten FÄRSE'!O68","v":13.176375075670782},{"$f":"+'Rohdaten FÄRSE'!P68","v":13.010578753259669},{"$f":"+'Rohdaten FÄRSE'!Q68","v":12.856737785402022},{"$f":"+'Rohdaten FÄRSE'!R68","v":12.713359067100287},{"$f":"+'Rohdaten FÄRSE'!S68","v":12.57920632233408},{"$f":"+'Rohdaten FÄRSE'!T68","v":12.453245057498389}]
[]
["Zur Kontrolle der AKh gesamt je Kuh und Jahr (mit oder ohne Nachzucht) - Zusammenstellung über Auswahlnummer in der ersten Spalte (Kuh solo: ohne Nummer in Zeile 33):"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[5,{"$f":"VLOOKUP($A$40,$A$12:$U$36,B10,FALSE)","v":"Laufstall-FGM 2x6"},{"$f":"IF(ISBLANK(VLOOKUP($A$40,$A$12:$U$36,C10,FALSE)),\"  \",VLOOKUP($A$40,$A$12:$U$36,C10,FALSE))","v":"  "},"  ","  ","  ",23.122823869129878,22.230748106837073,21.4858640856981,20.84957435290648,20.296377568873382,19.808605391611103,19.373547250397444,18.981775494025261,18.626118128871017,18.301001452588281,18.002014175942154,17.725609539129199,"  ","  ","  "]
[13,{"$f":"VLOOKUP(A41,$A$12:$U$36,2,FALSE)","v":"FMW"},{"$f":"IF(ISNUMBER(C40),VLOOKUP($A41,$A$23:$U$25,C$10,FALSE),\"  \")","v":"  "},"  ","  ","  ",12.418794613902358,11.549078176710728,10.845084828450132,10.259825479812362,9.7631074388551333,9.3345201838212084,8.9597002859760817,8.6282045763385025,8.33223209334645,8.0658213278748967,7.8243269705195795,7.6040679268789955,"  ","  ","  "]
[15,{"$f":"VLOOKUP(A42,$A$12:$U$36,2,FALSE)","v":"Sonstige Arbeiten (Milchkuh)"},{"$f":"IF(ISNUMBER(C40),C26,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D40),D26,\"  \")","v":"  "},"  ","  ",17.720695234714981,16.878648816860682,16.181646475556015,15.590777073192715,15.080532232186544,14.633360300524746,14.236712472961058,13.881333062056788,13.560216851254644,13.267945363482204,13.000248870613794,12.753708392230687,"  ","  ","  "]
[21,{"$f":"IF(ISBLANK(A43),\"nur Milchkuh (solo) ohne Nachzucht\",VLOOKUP(A43,$A$12:$U$36,2,FALSE))","v":"JV normal - 29 Monate EKA"},{"$f":"IF(ISERROR(VLOOKUP($A43,$A$27:$U$36,C$10,FALSE)),\"  \",IF(ISNUMBER(C40),VLOOKUP($A43,$A$27:$U$36,C$10,FALSE),\"  \"))","v":"  "},{"$f":"IF(ISERROR(VLOOKUP($A43,$A$27:$U$36,D$10,FALSE)),\"  \",IF(ISNUMBER(D40),VLOOKUP($A43,$A$27:$U$36,D$10,FALSE),\"  \"))","v":"  "},"  ","  ",10.939553894501328,10.613641623378564,10.339182414401677,10.102989343314572,9.8962832278666593,9.7129404791032652,9.5485291958559451,9.3997441814339258,9.2640584700736426,9.139499192907186,9.0244982654016237,8.9177899033903465,"  ","  ","  "]
["SUMME Jahresarbeitszeit (AKh/Kuh)",null,{"$f":"IF(SUM(C40:C43)>0,SUM(C40:C43),\"  \")","v":"  "},{"$f":"IF(SUM(D40:D43)>0,SUM(D40:D43),\"  \")","v":"  "},"  ","  ",64.201867612248549,61.272116723787043,58.851777804105922,56.803166249226138,55.036300467781722,53.489426355060324,52.118489205190528,50.891057313854475,49.782625543545755,48.774267336852567,47.85108828247715,47.001175761629227,"  ","  ","  "]
["Nur Milchkuh: Prozentanteil Melken+Füttern",null,{"$f":"IFERROR((C40+C41)/(C40+C41+C42),\"  \")","v":"  "},{"$f":"IFERROR((D40+D41)/(D40+D41+D42),\"  \")","v":"  "},"  ","  ",0.66729392702273138,0.66681490543475552,0.66644442859492481,0.6661516485343516,0.66591656019901591,0.66572556001893046,0.66556904282176244,0.66544001589551594,0.66533325754916328,0.66524478419311717,0.66517150064179165,0.66511096361796895,"  ","  ","  "]
["  "]
[]
["Ableitung der Regressionsgeraden für die Punkte 1 bis 23:"]
[]
[{"$f":"+A12","v":1},"Anbindestall mit Rohrmelkanlage"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,null,null,"Bestandsgröße"]
[null,null,"BZA Bayern 2011/12: 17 Rohrmelkanlagenbetriebe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quelle","Anzahl Melkeinheiten",20,40,60,80]
[null,"a. Literatur- u./o. Praxis-",null,"Kühe",20,40,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,3,null,37.409999999999997]
[null,"     zahlen zur Jahresmelk-",null,"Jahresmelkzeit",55,46,40,null,null,null,null,null,null," = überschreibbare Arbeitszeitdaten ",null,null,null,null,null,null,null,null,1,4,null,30.42]
[null,"     zeit (überschreibbar in",null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E54:G54),LN(E53:G53),,),1,2))","v":130.41282450473139},null,"b =",{"$f":"INDEX(LINEST(LN(E54:G54),LN(E53:G53),,),1)","v":-0.28641557284328162},null,null,null," = Basis für die Regressionsgeradenberechnung.",null,null,null,null,null,null,null,2,3,42.12,37.409999999999997]
[null,"     den gelben Zellen)",null,"Differenz/Kuh",{"$f":"+(F54-E54)/(F53-E53)","v":-0.45},{"$f":"+(G54-F54)/(G53-F53)","v":-0.3},null,null,null,null,null,null,null,null," => Kann bei Bedarf an eigene Erfahrungswerte ange-",null,null,null,null,null,null,null,2,4,36.659999999999997,29.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"      passt werden.",null,null,null,null,null,null,null,3,2,{"$f":"12.1*365/60","v":73.608333333333334},{"$f":"11.4*365/60","v":69.349999999999994}]
[null,"b. Ableitung der  Regressions-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,{"$f":"10.2*365/60","v":62.04999999999999},{"$f":"9.5*365/60","v":57.791666666666664}]
[null,"     geraden über die Potenz-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4,{"$f":"8.4*365/60","v":51.1},{"$f":"7.6*365/60","v":46.233333333333334}]
[null,"     funktion (c und b wird über ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"?",48.67]
[null,"     Excelformel berechnet, zur ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(Y53:Y60)","v":52.36805555555555},{"$f":"AVERAGE(Z53:Z60)","v":44.036428571428573}]
[null,"     Veranschaulichung für die",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"unsere Schätzung",null,55,40,35]
[null,"     erste Ableitung die Excel-"]
[null,"     Grafik dazu)"]
[]
[]
[]
[]
[]
[]
[null,"c. Über die Potenzfunktion wird für den gewünschten Herdengrößenbereich die geglättete Datenreihe ermittelt."]
[]
[null,"\"Geglättete\" Datenreihe",{"$f":"$H$55*C51^$K$55","v":55.29489650683891},{"$f":"$H$55*D51^$K$55","v":49.232259802092919},{"$f":"$H$55*E51^$K$55","v":45.338314517121319},{"$f":"$H$55*F51^$K$55","v":42.531317291216823},{"$f":"$H$55*G51^$K$55","v":40.367336233640472}]
[]
[{"$f":"+A13","v":2},"Laufstall mit FGM 2x2 oder 1x4"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,null,"Bestandsgröße"]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quelle",20,30,40,50,60]
[null,null,null,"Kühe",20,30,40,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"8.9*365/60","v":54.141666666666666},{"$f":"8.4*365/60","v":51.1},{"$f":"7.6*365/60","v":46.233333333333334},null,{"$f":"7.3*365/60","v":44.408333333333331}]
[null,null,null,"Jahresmelkzeit",54,49,46,44]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E79:H79),LN(E78:H78),,),1,2))","v":93.859514736644797},null,"b =",{"$f":"INDEX(LINEST(LN(E79:H79),LN(E78:H78),,),1)","v":-0.18854246914037748}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F79-E79)/(F78-E78)","v":-0.5},{"$f":"+(G79-F79)/(G78-F78)","v":-0.3},-0.1]
[null,"\"Geglättete\" Datenreihe",{"$f":"$H$80*C76^$K$80","v":53.355463468553616},{"$f":"$H$80*D76^$K$80","v":49.428589316868255},{"$f":"$H$80*E76^$K$80","v":46.818981094304462},{"$f":"$H$80*F76^$K$80","v":44.890072304625896},{"$f":"$H$80*G76^$K$80","v":43.373181269590582}]
[]
[{"$f":"+A14","v":3},"Laufstall mit FGM 2x3"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,null,"Bestandsgröße"]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quelle",20,30,40,50,60]
[null,null,null,"Kühe",20,30,40,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"3.35/0.52*365/60","v":39.190705128205124},{"$f":"3.2/0.52*365/60","v":37.435897435897438},null,{"$f":"3/0.52*365/60","v":35.096153846153847}]
[null,null,null,"Jahresmelkzeit",45,40,37,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"2.8/0.39*365/60","v":43.675213675213669},{"$f":"2.45/0.39*365/60","v":38.215811965811966},{"$f":"2.35/0.39*365/60","v":36.655982905982903}]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E88:H88),LN(E87:H87),,),1,2))","v":88.76667493687161},null,"b =",{"$f":"INDEX(LINEST(LN(E88:H88),LN(E87:H87),,),1)","v":-0.23146697470885472},null,null,null,null,null,null,null,null,null,null,null,16,null,39.92,37.64,null,34.22]
[null,null,null,"Differenz/Kuh",{"$f":"+(F88-E88)/(F87-E87)","v":-0.5},{"$f":"+(G88-F88)/(G87-F87)","v":-0.3},-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(X87:X89)","v":43.675213675213669},{"$f":"AVERAGE(Y87:Y89)","v":39.108839031339031},37.243960113960114,null,34.658076923076919]
[null,"\"Geglättete\" Datenreihe",null,null,{"$f":"$H$89*E85^$K$89","v":37.79427098933462},35.891739346996467,34.408572987605389,33.202492771328018,32.191963771813917,31.326173625030957]
[]
[{"$f":"+A15","v":4},"Laufstall mit FGM 2x4"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle",20,30,40,50,60,80,100,120]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"2.8/0.52*365/60","v":32.756410256410255},{"$f":"2.65/0.52*365/60","v":31.001602564102562},null,{"$f":"2.45/0.52*365/60","v":28.661858974358974},{"$f":"2.35/0.52*365/60","v":27.491987179487179}]
[null,null,null,"Kühe",40,60,80,100,120,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"2.15/0.39*365/60","v":33.536324786324784},{"$f":"2/0.39*365/60","v":31.196581196581192},null,{"$f":"1.8/0.39*365/60","v":28.076923076923077},{"$f":"1.7/0.39*365/60","v":26.517094017094013}]
[null,null,null,"Jahresmelkzeit",31,28,26,25.2,24.7,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"6.2*365/60","v":37.716666666666669},33.46,{"$f":"5.1*365/60","v":31.024999999999995},29.5,{"$f":"4.7*365/60","v":28.591666666666665},{"$f":"4.5*365/60","v":27.375},{"$f":"4.4*365/60","v":26.766666666666669},null,"1+2+3 können zusammengefasst werden (gleiche Datengrundlage)"]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E97:I97),LN(E96:I96),,),1,2))","v":66.934113940225686},null,"b =",{"$f":"INDEX(LINEST(LN(E97:I97),LN(E96:I96),,),1)","v":-0.21155148022631678},null,null,null,null,null,null,null,null,null,null,null,5,null,null,{"$f":"5.1*365/60","v":31.024999999999995},null,{"$f":"4.59*365/60","v":27.922499999999999},{"$f":"4.25*365/60","v":25.854166666666668},25,{"$f":"4.07*365/60","v":24.759166666666669}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F97-E97)/(F96-E96)","v":-0.15},{"$f":"+(G97-F97)/(G96-F96)","v":-0.1},-4.0000000000000036E-2,-2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"4.58*365/60","v":27.861666666666668},null,{"$f":"4.04*365/60","v":24.576666666666664},{"$f":"3.77*365/60","v":22.934166666666666}]
[null,"\"Geglättete\" Datenreihe",null,null,null,{"$f":"$H$98*F94^$K$98","v":29.256872520848841},28.14990863241735,27.246724290076319,26.487807706656497,25.835961165155819,25.266469284614871,24.762122878718952,24.310486410290181,null,null,null,null,null,null,null,null,null,14,null,null,31.61,null,28.47,26.03,25.3,24.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(Z95:Z100)","v":30.61997507122507},{"$f":"AVERAGE(AA95:AA100)","v":29.5},27.716602564102562,26.033735754985756,25.688888888888886,24.744583333333335]
[{"$f":"+A16","v":5},"Laufstall mit FGM 2x6"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle",20,30,40,50,60,80,100,120,140,180]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,{"$f":"4.15/1.15*365/60","v":21.95289855072464},{"$f":"3.95/1.15*365/60","v":20.894927536231886},{"$f":"3.45/1.15*365/60","v":18.250000000000004},{"$f":"3.4/1.15*365/60","v":17.985507246376812},{"$f":"3.35/1.15*365/60","v":17.721014492753625},{"$f":"3.25/1.15*365/60","v":17.192028985507246}]
[null,null,null,"Kühe",60,80,100,120,140,180,null,null,null,null,null,null,null,null,null,null,3,null,3,{"$f":"5.5*365/60","v":33.458333333333336},{"$f":"4.5*365/60","v":27.375},{"$f":"4*365/60","v":24.333333333333332},22.6,{"$f":"3.5*365/60","v":21.291666666666668},{"$f":"3.3*365/60","v":20.074999999999999},{"$f":"3.2*365/60","v":19.466666666666665}]
[null,null,null,"Jahresmelkzeit",23.5,21.5,20,19,18.49550724637681,17.899999999999999,null,null,null,null,null,null,null,null,null,null,5,null,5,null,null,null,null,{"$f":"3.66*365/50","v":26.718000000000004},{"$f":"3.48*365/50","v":25.404},null,{"$f":"3.06*365/50","v":22.338000000000001}]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E106:J106),LN(E105:J105),,),1,2))","v":65.747230535694968},null,"b =",{"$f":"INDEX(LINEST(LN(E106:J106),LN(E105:J105),,),1)","v":-0.25522946521616441},null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"4.63*365/60","v":28.165833333333335},null,{"$f":"3.98*365/60","v":24.211666666666666},{"$f":"3.71*365/60","v":22.569166666666668}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F106-E106)/(F105-E105)","v":-0.1},{"$f":"+(G106-F106)/(G105-F105)","v":-7.4999999999999997E-2},-0.05,-2.5224637681159477E-2,-1.4887681159420296E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,26.86,null,23.22,21.32,20.28,19.53,19.27,18.54]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,{"$f":"$H$107*G103^$K$107","v":23.122823869129878},22.230748106837073,21.4858640856981,20.84957435290648,20.296377568873382,19.808605391611103,19.373547250397444,18.981775494025261,18.626118128871017,18.301001452588281,18.002014175942154,17.725609539129199,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(X104:X108)","v":33.458333333333336},{"$f":"AVERAGE(Y104:Y108)","v":27.375},26.453055555555554,22.6,23.478846376811596,22.052618840579708,19.332222222222224,19.951169082125606,18.49550724637681,17.866014492753621]
[]
[{"$f":"+A17","v":6},"Laufstall mit FGM 2x8"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle",20,30,40,50,60,80,100,120,140,180]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"3.35/1.15*365/60","v":17.721014492753625},{"$f":"3.3/1.15*365/60","v":17.456521739130434},{"$f":"3.25/1.15*365/60","v":17.192028985507246},{"$f":"3.1/1.15*365/60","v":16.398550724637683}]
[null,null,null,"Kühe",80,100,120,140,180,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,{"$f":"2.94*365/60","v":17.884999999999998},null,{"$f":"2.66*365/60","v":16.181666666666668}]
[null,null,null,"Jahresmelkzeit",21,19.8,19,18.5,18,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,{"$f":"3.41*365/60","v":20.744166666666668},null,{"$f":"3.03*365/60","v":18.432499999999997},null,{"$f":"2.85*365/60","v":17.337499999999999}]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E115:I115),LN(E114:I114),,),1,2))","v":48.01622923562023},null,"b =",{"$f":"INDEX(LINEST(LN(E115:I115),LN(E114:I114),,),1)","v":-0.19134444743046097},null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,24.2,22.61,21.46,21.03,20.61]
[null,null,null,"Differenz/Kuh",{"$f":"+(F115-E115)/(F114-E114)","v":-5.9999999999999963E-2},{"$f":"+(G115-F115)/(G114-F114)","v":-4.0000000000000036E-2},-2.5000000000000001E-2,-1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(AC113:AC116)","v":20.943055555555556},{"$f":"AVERAGE(AD113:AD116)","v":20.165507246376812},18.382672101449273,19.111014492753625,18.115350241545894]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,null,null,null,{"$f":"$H$116*J112^$K$116","v":20.298063104532101},19.892948421921275,19.533447343329328,19.210924483445805,18.918936904519047,18.652556679823704,18.407934991891711,18.182011633723551,17.972315547558313,17.776824306029997,17.593862877560081,17.422029245068849]
[]
[{"$f":"+A18","v":7},"Laufstall mit FGM 2x10"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle",20,30,40,50,60,80,100,120,140,180]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"3.15/1.15*365/60","v":16.663043478260871},{"$f":"3/1.15*365/60","v":15.869565217391305},{"$f":"2.5*365/60","v":15.208333333333334},{"$f":"2.8/1.15*365/60","v":14.811594202898553}]
[null,null,null,"Kühe",100,120,140,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,{"$f":"3.01*365/60","v":18.310833333333331},null,{"$f":"2.79*365/60","v":16.9725}]
[null,null,null,"Jahresmelkzeit",19,18,17.5,16.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,21.03,20.05,19.649999999999999,18.73]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E124:H124),LN(E123:H123),,),1,2))","v":48.463400933540179},null,"b =",{"$f":"INDEX(LINEST(LN(E124:H124),LN(E123:H123),,),1)","v":-0.20508995228287324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(AD122:AD124)","v":18.846521739130438},{"$f":"AVERAGE(AE122:AE124)","v":18.07679951690821},17.429166666666667,16.838031400966184]
[null,null,null,"Differenz/Kuh",{"$f":"+(F124-E124)/(F123-E123)","v":-0.05},{"$f":"+(G124-F124)/(G123-F123)","v":-2.5000000000000001E-2},-1.7499999999999981E-2]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,null,null,null,null,null,null,{"$f":"$H$125*M121^$K$125","v":18.154935281159997},17.859337576311422,17.589949441945887,17.342808759896812,17.11476835982808,16.903289310680321,16.706295432479909,16.522068573393074,16.349171728662107]
[]
[{"$f":"+A19","v":8},"Laufstall mit 20er Melkkarussell"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle","ME",30,40,50,60,80,100,120,140,180]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,20,null,null,null,null,null,{"$f":"2.1/1.15*365/60","v":11.108695652173914},{"$f":"1.95/1.15*365/60","v":10.315217391304349},{"$f":"1.85/1.15*365/60","v":9.7862318840579725},{"$f":"1.5*365/60","v":9.125}]
[null,null,null,"Kühe",100,120,140,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,20,null,null,null,null,null,null,{"$f":"2.02*365/60","v":12.288333333333332},null,{"$f":"1.77*365/60","v":10.7675}]
[null,null,null,"Jahresmelkzeit",12.5,11.5,10.9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mittelwert",{"$f":"AVERAGE(AD131:AD132)","v":11.108695652173914},{"$f":"AVERAGE(AE131:AE132)","v":11.301775362318841},9.7862318840579725,9.9462499999999991]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E133:H133),LN(E132:H132),,),1,2))","v":69.934493110033443},null,"b =",{"$f":"INDEX(LINEST(LN(E133:H133),LN(E132:H132),,),1)","v":-0.37541426454618182}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F133-E133)/(F132-E132)","v":-0.05},{"$f":"+(G133-F133)/(G132-F132)","v":-2.9999999999999982E-2},-2.250000000000001E-2]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,null,null,null,null,null,null,{"$f":"$H$134*M130^$K$134","v":11.591433101696307},11.248301340770379,10.939673319646912,10.659963847838338,10.404790716494754,10.170658915572574,9.9547409411833616,9.7547203672574785,9.5686781702537367]
[]
[{"$f":"+A20","v":9},"Laufstall - AMS - 1 Box"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Quelle",20,30,40,50,60,70,80,"120-140","180-200",350,"k.A."]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"6.2*365/60","v":37.716666666666669},{"$f":"4.1*365/60","v":24.941666666666663},{"$f":"3.1*365/60","v":18.858333333333334},null,{"$f":"2.1*365/60","v":12.775}]
[null,null,null,"Kühe",50,60,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,6.1]
[null,null,null,"Jahresmelkzeit",12,10,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,7.5]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E142:G142),LN(E141:G141),,),1,2))","v":336.66025322167906},null,"b =",{"$f":"INDEX(LINEST(LN(E142:G142),LN(E141:G141),,),1)","v":-0.85485571059716259},null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,5.96]
[null,null,null,"Differenz/Kuh",{"$f":"+(F142-E142)/(F141-E141)","v":-0.2},{"$f":"+(G142-F142)/(G141-F141)","v":-0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,8.1999999999999993]
[null,"\"Geglättete\" Datenreihe",null,null,null,{"$f":"$H$143*F139^$K$143","v":11.880032682363613},{"$f":"$H$143*G139^$K$143","v":10.165508200705359},{"$f":"$H$143*H139^$K$143","v":8.9104420410157985},{"$f":"$H$143*I139^$K$143","v":7.9492197445441608},null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,{"$f":"3.33*365/60","v":20.2575},null,{"$f":"2.29*365/60","v":13.930833333333334}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,7.2]
[{"$f":"+A21","v":10},"Laufstall - AMS - 2 Boxen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"unsere Schätzung",null,null,null,null,10,9,8,7.5,7,6]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,null,null,null,null,null,"1 AMS","1 AMS","1 AMS","2 AMS","3 AMS",6]
[null,null,"Ableitung aus gesammelten Fundstellen"]
[null,null,null,"Kühe",80,100,120,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quelle",20,30,40,50,60,80,120,180,240]
[null,null,null,"Jahresmelkzeit",10.5,9,8,7.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,{"$f":"2.56*365/60","v":15.573333333333332},{"$f":"1.77*365/60","v":10.7675},{"$f":"1.6*365/60","v":9.7333333333333325},{"$f":"1.52*365/60","v":9.2466666666666661}]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E151:H151),LN(E150:H150),,),1,2))","v":199.0713535479747},null,"b =",{"$f":"INDEX(LINEST(LN(E151:H151),LN(E150:H150),,),1)","v":-0.67174121312373947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 AMS","2 AMS","3 AMS","4 AMS"]
[null,null,null,"Differenz/Kuh",{"$f":"+(F151-E151)/(F150-E150)","v":-7.4999999999999997E-2},{"$f":"+(G151-F151)/(G150-F150)","v":-0.05},-3.9999999999999994E-2]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,null,null,{"$f":"$H$152*I148^$K$152","v":10.486360717608955},9.6886559770712353,9.0266445896941239,8.4668364458763712,7.986142161986197,7.5680831922981859,7.2005574397480858,6.8744599656932266,6.5827981489268472]
[]
[{"$f":"+A22","v":11},"Laufstall - AMS - 3 Boxen"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,"Ableitung aus gesammelten Fundstellen"]
[null,null,null,"Kühe",160,180,200]
[null,null,null,"Jahresmelkzeit",8.1999999999999993,7.2,6.8]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E160:G160),LN(E159:G159),,),1,2))","v":589.09549189681832},null,"b =",{"$f":"INDEX(LINEST(LN(E160:G160),LN(E159:G159),,),1)","v":-0.844163489825145}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F160-E160)/(F159-E159)","v":-4.9999999999999954E-2},{"$f":"+(G160-F160)/(G159-F159)","v":-2.0000000000000018E-2}]
[null,"\"Geglättete\" Datenreihe",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$161*O157^$K$161","v":9.0887208983433592},8.5745020368964191,8.1198514253474396,7.7147552724949406,7.3513481502907707,7.023362865617587,6.72574175553153]
[]
[{"$f":"+A24","v":13},"FMW = Futtermischwagen + Kraftfutterautomat (als Ausgangsbasis für die Ableitung bei Siloblockschneider und AFS)"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Inkl. Rüstarbeiten und andere mit Futtern verbundene Arbeiten",10,null,null,null,{"$f":"(0.45+0.15+0.71)*365/60","v":7.9691666666666672},null,{"$f":"(0.4+0.14+0.64)*365/60","v":7.1783333333333337},null,{"$f":"(0.3+0.56)*365/60","v":5.2316666666666674},null,{"$f":"(0.15+0.55)*365/60","v":4.2583333333333337},{"$f":"(0.13+0.55)*365/60","v":4.1366666666666667},{"$f":"(0.1+0.55)*365/60","v":3.9541666666666666},"Selbstfahrende, Selbstbefühler (80 und 120 Kühe mit Kraftfutterstation)??"]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"?",12,null,null,5.59,null,6.08,null,5.18,null,4.7699999999999996,null,null,null,"Selbstfahrende, Selbstbefühler"]
[null,null,null,"Anzahl Kühe",20,40,80,160,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14.3,12.7,null,null,null,null,null,null,null,null,null,null,"FMW+Kraftfutterstation"]
[null,null,null,"Fütterungszeit",20,15,12,8,6.5]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E169:I169),LN(E168:I168),,),1,2))","v":85.426696629500782},null,"b =",{"$f":"INDEX(LINEST(LN(E169:I169),LN(E168:I168),,),1)","v":-0.47100277218110692}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F169-E169)/(F168-E168)","v":-0.25},{"$f":"+(G169-F169)/(G168-F168)","v":-7.4999999999999997E-2},-0.05,-3.7499999999999999E-2]
[null,"\"Geglättete\" Datenreihe",{"$f":"+$H$170*C166^$K$170","v":20.835545642776037},17.213350306336569,15.0320743725858,13.532375214200094,12.418794613902358,11.549078176710728,10.845084828450132,10.259825479812362,9.7631074388551333,9.3345201838212084,8.9597002859760817,8.6282045763385025,8.33223209334645,8.0658213278748967,7.8243269705195795,7.6040679268789955,7.4020840301709372,7.2159638652277627,7.0437203634885197]
[]
[]
[{"$f":"+A23","v":12},"SBS = Siloblockschneider mit Vorlage von Hand + Kraftfutter von Hand"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Ausgangsbasis: Futtermischwagen",{"$f":"+C172","v":20.835545642776037},17.213350306336569,15.0320743725858,13.532375214200094,12.418794613902358,11.549078176710728,10.845084828450132,10.259825479812362,9.7631074388551333,9.3345201838212084,8.9597002859760817,8.6282045763385025,8.33223209334645,8.0658213278748967,7.8243269705195795,7.6040679268789955,7.4020840301709372,7.2159638652277627,7.0437203634885197]
[null,null,"Korrektur über Schätzung: Ausgehend vom Futtermischwagen (FMW) wird über einen Korrekturfaktor die Fütterungszeit beim Siloblockschneider (SBS) abgeleitet."]
[null,null,"In kleinen Beständen geht das Füttern mit dem SBS schneller als mit dem FMW (viel Zeit für die Mischung, kurze Vorlagezeit) => Zeitvorteil für den Siloblockschneider."]
[null,null,"In großen Beständen wird der Entnahmevorteil des Siloblockschneiders auf viele Kühe verdünnt, die zeitaufwendigere Futterverteilung von Hand dominiert die Fütterungszeit."]
[null,null,"Annahme: Bis 40 Kühe geht die Fütterung mit dem SBS schneller (Vorteil sinkend von 3 auf 0 h), darüber steigt der Zeitaufwand je Kuh von 1 bei 50 auf 5 h bei 200 Kühen."]
[]
[null,null,null,"Ab 50 Kühe mittels Regressionsgerade: Zuschlag FMW + x = SBS-Zeitaufwand."]
[null,null,null,"Kühe",50,125,200]
[null,null,null,"Jahresmelkzeit",1,2,5]
[null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E185:G185),LN(E184:G184),,),1,2))","v":1.2207333324324334E-2},null,"b =",{"$f":"INDEX(LINEST(LN(E185:G185),LN(E184:G184),,),1)","v":1.1055005856824158}]
[null,null,null,"Differenz/Kuh",{"$f":"+(F185-E185)/(F184-E184)","v":1.3333333333333334E-2},{"$f":"+(G185-F185)/(G184-F184)","v":0.04}]
[null,"Korrektur: SBS statt FMW",-3,-1,0,{"$f":"$H$186*F176^$K$186","v":0.92221703065032412},1.1281531282458748,1.3377586478814205,1.550557580252369,1.7661884566635728,1.9843669018007879,2.2048630137896472,2.4274868642096945,2.6520787597765749,2.8785024514042004,3.1066402494448981,3.336389417379749,3.5676594496519396,3.8003699771997641,4.0344491288583724,4.2698322304736394]
[null,"\"Geglättete\" Datenreihe",{"$f":"+C177+C188","v":17.835545642776037},{"$f":"+D177+D188","v":16.213350306336569},{"$f":"+E177+E188","v":15.0320743725858},{"$f":"+F172+F188","v":14.454592244850419},{"$f":"+G172+G188","v":13.546947742148234},12.886836824592148,12.3956424087025,12.026013936475934,11.747474340655922,11.539383197610857,11.387187150185776,11.280283336115078,11.21073454475065,11.172461577319794,11.160716387899328,11.171727376530935,11.202454007370701,11.250412994086135,11.313552593962159]
[]
[{"$f":"+A25","v":14},"AFS = Automatisches Futtervorlage-System (mit täglicher Vorratsbefüllung)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quelle",null,50,75,100,125,150,175,200]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,13,"Schneidschaufel (2 m³, jeden 2. Tag)",3.6,2.91,2.48,2.2200000000000002,2.0699999999999998,1.91,1.88]
[null,"Ausgangsbasis: Futtermischwagen",{"$f":"+C172","v":20.835545642776037},17.213350306336569,15.0320743725858,13.532375214200094,12.418794613902358,11.549078176710728,10.845084828450132,10.259825479812362,9.7631074388551333,9.3345201838212084,8.9597002859760817,8.6282045763385025,8.33223209334645,8.0658213278748967,7.8243269705195795,7.6040679268789955,7.4020840301709372,7.2159638652277627,7.0437203634885197,null,null,"Schneidschaufel (2 m³, täglich)",6.12,4.84,4.05,3.56,3.35,2.95,2.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greifschaufel (1,15 m³, jeden 2. Tag)",4.12,3.4,2.95,2.73,2.64,2.44,2.38]
[null,null,null,"Kühe",20,60,120,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greifschaufel (1,15 m³, täglich)",6.8,5.34,4.43,4.01,3.87,3.49,3.44]
[null,null,null,"Zeiteinsparung ggü Futtermischwagen",1,1.2,1.8,3,"Vorteil des AFS gegenüber dem Futtermischwagen (Durchschnittswert, überschreibbar)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blockschneider (2,5 m³, jeden 2. Tag)",4.59,3.43,2.97,2.66,2.4900000000000002,2.2400000000000002,2.21]
[null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(E196:H196),LN(E195:H195),,),1,2))","v":0.22539974162577603},null,"b =",{"$f":"INDEX(LINEST(LN(E196:H196),LN(E195:H195),,),1)","v":0.45576920049770347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blockschneider (2,5 m³, täglich)",7.42,5.65,4.72,4.1500000000000004,3.75,3.46,3.33]
[null,null,null,"Differenz/Kuh",{"$f":"+(F196-E196)/(F195-E195)","v":4.9999999999999992E-3},{"$f":"+(G196-F196)/(G195-F195)","v":1.0000000000000002E-2},1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vollautomatisch aus Hoch-/Tiefsilo",0.81,0.65,0.56999999999999995,0.51,0.49,0.47,0.46]
[null,"Zeiteinsparung durch AFS",{"$f":"$F$197*C192^$I$197","v":0.88292296861410269},1.0621351639097143,1.2109410878498135,1.3405765382329753,1.4567330973926886,1.5627599489485522,1.6608224843721295,1.7524149922167691,1.8386193011853731,1.9202480196597898,1.9979296318822199,2.0721619058014054,2.1433469282131563,2.2118149399799147,2.2778410545915122,2.3416572938154565,2.4034614484774908,2.4634237304563902,2.5216918529301431,null,null,null,"Automatisches Nachschieben angenommen"]
[null,"\"Geglättete\" Datenreihe",{"$f":"+C193-C199","v":19.952622674161933},{"$f":"+D193-D199","v":16.151215142426853},13.821133284735987,12.191798675967119,10.962061516509669,9.986318227762176,9.184262344078002,8.5074104875955925,7.9244881376697602,7.4142721641614191,6.9617706540938613,6.5560426705370975,6.1888851651332937,5.854006387894982,5.5464859159280673,5.2624106330635385,4.9986225816934464,4.7525401347713725,4.5220285105583766,null,null,"falls Mobiles Nachschieben (2x täglich), dann zusätzlich ",1.98,1.36,1.04,0.85,0.72,0.61,0.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schwierig zu beurteilen. Unsere Untersuchungen: Anteil Melken+Füttern an der Gesamtarbeitszeit bei konventioneller Melktechnik 50-55 % und bei AMS 40-45 %."]
[{"$f":"+A26","v":15},"Sonstige Arbeiten Milchkuh (incl. Büro, sonstige Reparaturen, Tierbeobachtung; mit Wirtschaftsdüngerausbringung)"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,null,"Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit "]
[null,null,"Ableitung aus gesammelten Fundstellen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milchkuh ohne Nachzucht: 55 - 40 %"]
[null,null,"Kühe",20,40,80,160,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milchkuh mit Nachzucht: 70 - 60 %"]
[null,null,"Einzeldaten (geschätzt oder Literatur)",25,20,16.5,13,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null," => Kontrollrechnung: Siehe Arbeitsblatt-Ende."]
[null,"Ableitung der Potenzfunktion","y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(D206:H206),LN(D205:H205),,),1,2))","v":64.573600618714579},null,"b =",{"$f":"INDEX(LINEST(LN(D206:H206),LN(D205:H205),,),1)","v":-0.31581916704583113}]
[null,null,"Differenz/Kuh",{"$f":"+(E206-D206)/(E205-D205)","v":-0.25},{"$f":"+(F206-E206)/(F205-E205)","v":-8.7499999999999994E-2},-4.3749999999999997E-2,-2.5000000000000001E-2]
[null,"\"Geglättete\" Datenreihe",{"$f":"+$F$207*C203^$I$207","v":25.07060380857644},22.057272014031014,20.141590000769849,18.771013053148479,17.720695234714981,16.878648816860682,16.181646475556015,15.590777073192715,15.080532232186544,14.633360300524746,14.236712472961058,13.881333062056788,13.560216851254644,13.267945363482204,13.000248870613794,12.753708392230687,12.525547529662036,12.313483680906858,12.115619533271358]
[]
[{"$f":"+A27","v":16},"Keine eigene Nachzucht - Zeitbedarf für den Jungkuhzukauf"]
[null,"Geschätzter Zeitbedarf je Kuh und Jahr für den Jungkuhkauf"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,"Eigene Schätzung",null,null,null,"Kühe",20,100,200]
[null,null,null,null,null,null,"Zeitbedarf",4,2,1]
[null,null,null,null,null,"y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(H215:J215),LN(H214:J214),,),1,2))","v":23.38404947950924},null,"b =",{"$f":"INDEX(LINEST(LN(H215:J215),LN(H214:J214),,),1)","v":-0.57187341475391285}]
[null,null,null,null,null,null,"Differenz/Kuh",{"$f":"+(I215-H215)/(I214-H214)","v":-2.5000000000000001E-2},{"$f":"+(J215-I215)/(J214-I214)","v":-0.01}]
[null,"\"Geglättete\" Datenreihe",{"$f":"$I$216*C213^$L$216","v":4.2159480910622813},3.3434385481961146,2.8362480050132368,2.49645615708633,2.2492736407995544,2.0594782254992858,1.9080649410734725,1.7837762784683093,1.6794724797845038,1.5903822338566966,1.5131822637880654,1.4454787710714341,1.3854987970140693,1.3318980471913693,1.2836366258939764,1.2398960606890379,1.2000223441842519,1.1634858828280277,1.1298527323810605]
[]
[{"$f":"+A28","v":17},"bis 23","Siehe Excelblatt \"Nachzucht\""]
[]
[]
[]
["Zur Kontrolle: Gesamtarbeitszeit Milchkuh OHNE Nachzucht im Vergleich mit den BZA Ergebnissen"]
["Bis 40 Kühe mit Siloblockschneider (SBS), ab 50 Kühe mit Futtermischwagen (FMW). Ohne AFS. Ohne die Nachzuchtarbeit."]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall-Rohr-MA",{"$f":"+C12+C$23+C$26","v":98.201045958191386},87.502882122460505,80.511978890476968,{"$f":"+F12+F$24+F$26","v":74.834705558565389},70.506826082257817]
[null,"Laufstall-FGM 2x2 o. 1x4",96.261612919906085,87.699211637235834,81.992645467660111,77.19346057197447,73.512671118207919]
[null,"Laufstall-FGM 2x3",null,null,{"$f":"+E14+E$23+E$26","v":72.96793536269027},68.19512761434504,64.548062836222726,{"$f":"+H14+H$24+H$26","v":61.630219764899429},59.218695075820065,57.176776178036036]
[null,"Laufstall-FGM 2x4",null,null,null,61.560260788197411,58.289398481034688,55.674451283647727,53.514539010662645,51.686563718160897,{"$f":"+K15+K$24+K$26","v":50.110108955656543},48.73000336306491,47.506899169227324]
[null,"Laufstall-FGM 2x6",null,null,null,null,null,50.658475100408481,48.512595389704245,46.700176905911562,45.140017239915061,43.776485875957057,42.569960009334586,{"$f":"+N16+N$24+N$26","v":41.491313132420551},40.518567073472113,39.634768143945379,38.826590017075524,38.083385858238877]
[null,"Laufstall-FGM 2x8",null,null,null,null,null,null,null,{"$f":"+J17+J$24+J$26","v":46.14866565753718},44.736588092962954,43.501327827675283,42.407337242382944,41.428474542914337,40.545005624424796,39.741701683248813,39.006587474856921,38.330091866667992,{"$f":"+S17+S$24+S$26","v":37.704455865862968},37.123310423694704,36.581369141828723]
[null,"Laufstall-FGM 2x10",null,null,null,null,null,null,null,null,null,null,{"$f":"+M18+M$24+M$26","v":41.351348040097136},40.368875214706712,39.482398386546983,38.67657545125391,37.93934420096145,37.261065629790004,36.63392699231288,36.051516119527697,35.508511625421981]
[null,"Laufstall-Karussell 20",null,null,null,null,null,null,null,null,null,null,{"$f":"+M19+M$24+M$26","v":34.787845860633446},33.757838979165669,32.832122264248007,31.99373053919544,31.229366557628126,30.528435234682256,29.882372501016334,29.284167913392096,28.728018067013615]
[null,"Laufstall-AMS 1 Box",null,null,null,{"$f":"+F20+F$24+F$26","v":44.183420949712186},{"$f":"+G20+G$24+G$26","v":40.304998049322698},{"$f":"+H20+H$24+H$26","v":37.33816903458721},{"$f":"+I20+I$24+I$26","v":34.975951048550307}]
[null,"Laufstall-AMS 2 Boxen",null,null,null,null,null,null,{"$f":"+I21+I$24+I$26","v":37.513092021615101},35.53925853007631,33.870284260735801,32.434716930222322,31.182554920923337,30.077620830693476,29.093006384349181,28.208226657050325,27.407373990060222]
[null,"Laufstall-AMS 3 Boxen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O22+O$24+O$26","v":30.981169842944453},29.908268728253518,28.944427266480815,28.072531591604623,27.278979710123743,26.552810411752205,25.885081652291408]
[]
[null,"Mittelwert über alle Melksysteme",{"$f":"AVERAGE(C227:C237)","v":97.231329439048736},{"$f":"AVERAGE(D227:D237)","v":87.60104687984817},78.490853240275783,65.193395096558902,61.432391313409177,51.32532879588571,46.746974509270473,47.450288197944396,43.464249637317593,42.110633499229891,39.96765754043313,37.42482453998015,35.575378262664252,34.693878533824567,33.892281584510506,34.455102036196749,32.874933767328983,32.252951217091677,31.675745121638933]
[]
[null,"Vergleich mit den BZA-Auswertungen \"Milchkuh OHNE Nachzucht, ohne Außenwirtschaft\""]
[null," (siehe im Intranet: Tabellarische Ergebnisse zum Milchreport Bayern 2013\", Gruppierung nach Herdengröße)"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Mittelwert über alle Melksysteme",{"$f":"+C239","v":97.231329439048736},{"$f":"+D239","v":87.60104687984817},78.490853240275783,65.193395096558902,61.432391313409177,51.32532879588571,46.746974509270473,47.450288197944396,43.464249637317593,42.110633499229891,39.96765754043313,37.42482453998015,35.575378262664252,34.693878533824567,33.892281584510506,34.455102036196749,32.874933767328983,32.252951217091677,31.675745121638933]
[null,"BZA-Auswertung 2012/13","http://www.stmelf.bybn.de/lfl/ilb/iba4/milchreport_2013_tabellarische_ergebnisse.xlsx",null,65,null,52,null,46,null,45,null,42,null,37,null,null,39]
[null,"BZA-Auswertung 2011/12","http://www.stmelf.bybn.de/lfl/ilb/iba4/milchreport_2012_tabellarische_ergebnisse.xlsx",79,61,55,null,48,47,null,51,43,null,null,null,42]
[null," => Die BO-Betriebe brauchen bis 60 Kühe um 10 - 15 AKh/Kuh weniger, erst ab 100 Kühen sind die Werte fast deckungsgleich.",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"           => Grund ist die Mittelwertbildung aus Anbindestall und kleine FGM-Laufställen im Modell im Vergleich mit den BZA-Betrieben"]
[]
["Zur Kontrolle: Gesamtarbeitszeit Milchkuh MIT Nachzucht im Vergleich mit den BZA Ergebnissen"]
["Bis 40 Kühe mit Siloblockschneider (SBS), ab 50 Kühe mit Futtermischwagen (FMW). Ohne AFS. JV normal mit 29 Monaten EKA."]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall-Rohr-MA",{"$f":"C12+C$23+C$26+C$32","v":111.77206504740087},100.036104460267,92.357367947517858,{"$f":"F12+F$24+F$26+F$32","v":86.172674109102161},81.446379976759147]
[null,"Laufstall-FGM 2x2 o. 1x4",109.83263200911557,100.23243397504233,93.838034524701001,88.531429122511241,84.452225012709249]
[null,"Laufstall-FGM 2x3",null,null,{"$f":"E14+E$23+E$26+E$32","v":84.81332441973116},79.533096164881812,75.487616730724056,{"$f":"H14+H$24+H$26+H$32","v":72.243861388277992},69.557877490221742,67.279765521350612]
[null,"Laufstall-FGM 2x4",null,null,null,72.898229338734183,69.228952375536011,66.288092907026297,63.853721425064322,61.789553061475473,{"$f":"K15+K$24+K$26+K$32","v":60.006392183523204},58.442943842168177,57.055428365083273]
[null,"Laufstall-FGM 2x6",null,null,null,null,null,61.272116723787043,58.851777804105922,56.803166249226138,55.036300467781722,53.489426355060324,52.118489205190528,{"$f":"N16+N$24+N$26+N$32","v":50.891057313854475},49.782625543545755,48.774267336852567,47.85108828247715,47.001175761629227]
[null,"Laufstall-FGM 2x8",null,null,null,null,null,null,null,{"$f":"J17+J$24+J$26+J$32","v":56.251655000851756},54.632871320829615,53.21426830677855,51.955866438238886,50.828218724348261,49.809064094498439,48.881200876156001,48.031085740258547,47.247881770058342,{"$f":"S17+S$24+S$26+S$32","v":46.522794313699478},45.848596807099554,45.219285298468471]
[null,"Laufstall-FGM 2x10",null,null,null,null,null,null,null,null,null,null,{"$f":"M18+M$24+M$26+M$32","v":50.899877235953085},49.768619396140636,48.746456856620625,47.816074644161098,46.963842466363076,46.178855533180354,45.45226544014939,44.776802502932547,44.146427782061728]
[null,"Laufstall-Karussell 20",null,null,null,null,null,null,null,null,null,null,{"$f":"M19+M$24+M$26+M$32","v":44.336375056489388},43.157583160599593,42.096180734321649,41.133229732102627,40.253864823029751,39.446225138072606,38.700710948852844,38.009454296796946,37.365934223653362]
[null,"Laufstall-AMS 1 Box",null,null,null,{"$f":"F20+F$24+F$26+F$32","v":55.521389500248958},{"$f":"G20+G$24+G$26+G$32","v":51.244551943824028},{"$f":"H20+H$24+H$26+H$32","v":47.951810657965773},{"$f":"I20+I$24+I$26+I$32","v":45.315133462951984}]
[null,"Laufstall-AMS 2 Boxen",null,null,null,null,null,null,{"$f":"I21+I$24+I$26+I$32","v":47.852274436016778},45.642247873390886,43.766567488602462,42.147657409325589,40.731084116779286,39.4773650121274,38.357064854422823,37.347725849957513,36.431872255461847]
[null,"Laufstall-AMS 3 Boxen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22+O$24+O$26+O$32","v":40.245228313018096},39.047767921160705,37.968925531882441,36.990321494994973,36.097318157960252,35.278096795157055,34.522997808931152]
[]
[null,"Mittelwert über alle Melksysteme",{"$f":"AVERAGE(C253:C263)","v":110.80234852825822},{"$f":"AVERAGE(D253:D263)","v":100.13426921765466},90.336242297316673,76.531363647095674,72.3719452079105,61.938970419264272,57.086156923672149,57.553277541258979,53.360532865184254,51.823573978333158,49.516186736289079,46.824568721414074,44.839436732737902,43.833377726731747,42.916779849912132,43.372891939587099,41.693272215165486,40.978237600496527,40.313661278278673]
[]
[null,"Vergleich mit den BZA-Auswertungen \"Milchkuh MIT Nachzucht, ohne Außenwirtschaft\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit "]
[null," (siehe im Intranet: Tabellarische Ergebnisse zum Milchreport Bayern 2013\", Gruppierung nach Herdengröße)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milchkuh ohne Nachzucht:70 - 60 %"]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Mittelwert über alle Melksysteme",{"$f":"+C265","v":110.80234852825822},{"$f":"+D265","v":100.13426921765466},90.336242297316673,76.531363647095674,72.3719452079105,61.938970419264272,57.086156923672149,57.553277541258979,53.360532865184254,51.823573978333158,49.516186736289079,46.824568721414074,44.839436732737902,43.833377726731747,42.916779849912132,43.372891939587099,41.693272215165486,40.978237600496527,40.313661278278673]
[null,"BZA-Auswertung 2012/13","http://www.stmelf.bybn.de/lfl/ilb/iba4/milchreport_2013_tabellarische_ergebnisse.xlsx",null,74,null,61,null,55,null,53,null,50,null,46,null,null,47]
[null,"BZA-Auswertung 2011/12","http://www.stmelf.bybn.de/lfl/ilb/iba4/milchreport_2012_tabellarische_ergebnisse.xlsx",91,72,66,null,57,56,null,51,47,null,null,null,48]
[null," => Die BO-Betriebe brauchen bis 80 Kühe um 5 - 10 AKh/Kuh weniger und ab 150 Kühen tendenziell etwas mehr Zeit."]
[]
[]
[]
["Zur Kontrolle: Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit Milchkuh ohne Nachzucht"]
["Dr. Juliana Mačuhová, LfL Bayern - ILT: Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit Milchkuh ohne Nachzucht:",null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,"bis",0.55000000000000004]
[]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall-Rohr-MA",{"$f":"(C12+C$23)/(C12+C$23+C$26)","v":0.74470125481911753},0.74792519424489579,0.74983113968457904,{"$f":"(F12+F$24)/(F12+F$24+F$26)","v":0.74916700863534047},0.74866695582012333]
[null,"Laufstall-FGM 2x2 o. 1x4",0.73955761753715588,0.74848950632224598,0.75434882133771153,0.75683156430528775,0.7589436628384757]
[null,"Laufstall-FGM 2x3",null,null,{"$f":"(E14+E$23)/(E14+E$23+E$26)","v":0.72396656283811223},0.72474553960362498,0.72546511148324377,{"$f":"(H14+H$24)/(H14+H$24+H$26)","v":0.72613031591891763},0.72674766887655995,0.72732325752948312]
[null,"Laufstall-FGM 2x4",null,null,null,0.69507905241448664,0.69598768049595383,0.69683313570765004,0.69762149175326238,0.69835918754036552,{"$f":"(K15+K$24)/(K15+K$24+K$26)","v":0.69905209654340184},0.69970532955850029,0.70032326415901047]
[null,"Laufstall-FGM 2x6",null,null,null,null,null,0.66681490543475552,0.66644442859492481,0.6661516485343516,0.66591656019901591,0.66572556001893046,0.66556904282176244,{"$f":"(N16+N$24)/(N16+N$24+N$26)","v":0.66544001589551594},0.66533325754916328,0.66524478419311717,0.66517150064179165,0.66511096361796895]
[null,"Laufstall-FGM 2x8",null,null,null,null,null,null,null,{"$f":"(J17+J$24)/(J17+J$24+J$26)","v":0.6621619097529341},0.66290383609833881,0.66361118082434511,0.66428657400511026,0.66493255628619408,0.66555148673883013,0.66614551462262461,0.6667165801419167,0.66726642773007905,{"$f":"(S17+S$24)/(S17+S$24+S$26)","v":0.66779662397932993},0.66830857646123254,0.66880355171239803,null,"Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit "]
[null,"Laufstall-FGM 2x10",null,null,null,null,null,null,null,null,null,null,{"$f":"(M18+M$24)/(M18+M$24+M$26)","v":0.65571346164685718},0.65613773016396293,0.65655032608467179,0.65695139218816101,0.65734123389817734,0.65772024560580011,0.65808886575849901,0.65844754933240857,0.65879675101343038,null,null,"Milchkuh mit Nachzucht: 60 - 40 %"]
[null,"Laufstall-Karussell 20",null,null,null,null,null,null,null,null,null,null,{"$f":"(M19+M$24)/(M19+M$24+M$26)","v":0.59075613563438312},0.588796751159814,0.58698323726636403,0.5852954582077361,0.58371717701592851,0.58223510985123617,0.58083825073675033,0.57951737890166544,0.57826469250300006]
[null,"Laufstall-AMS 1 Box",null,null,null,{"$f":"(F20+F$24)/(F20+F$24+F$26)","v":0.57515709174006924},{"$f":"(G20+G$24)/(G20+G$24+G$26)","v":0.56033504298822889},{"$f":"(H20+H$24)/(H20+H$24+H$26)","v":0.54795188802039008},{"$f":"(I20+I$24)/(I20+I$24+I$26)","v":0.53734935032662345}]
[null,"Laufstall-AMS 2 Boxen",null,null,null,null,null,null,{"$f":"(I21+I$24)/(I21+I$24+I$26)","v":0.56864002396197777},0.56130831879909693,0.55475625429962272,0.54883650342915324,0.54343983329575418,0.53848300900544532,0.53390114888403306,0.52964269874915981,0.52566601691469717]
[null,"Laufstall-AMS 3 Boxen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O22+O$24)/(O22+O$24+O$26)","v":0.56230778501920253},0.55637868965152304,0.5508548588325749,0.54568727260619365,0.54083519021741244,0.53626439198101084,{"$f":"(U22+U$24)/(U22+U$24+U$26)","v":0.53194586379839159}]
[]
["Zur Kontrolle: Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit Milchkuh mit Nachzucht (normal, 29 Monate EKA)"]
["Dr. Juliana Mačuhová, LfL Bayern - ILT: Anteil \"Melken + Füttern\" an der Gesamtarbeitszeit Milchkuh mit Nachzucht:",null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,"bis",0.4]
[]
[null,"Milchkühe Jahres-Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,"Anbindestall-Rohr-MA",{"$f":"(C12+C$23)/(C12+C$23+C$26+C$32)","v":0.65428192740826085},{"$f":"(D12+D$23)/(D12+D$23+D$26+D32)","v":0.65421989852097462},{"$f":"(E12+E$23)/(E12+E$23+E$26+E32)","v":0.65366077695081815},{"$f":"(F12+F$24)/(F12+F$24+F$26+F32)","v":0.65059710732006959},{"$f":"(G12+G$24)/(G12+G$24+G$26+G32)","v":0.64810898731908573}]
[null,"Laufstall-FGM 2x2 o. 1x4",{"$f":"(C13+C$23)/(C13+C$23+C$26+C$32)","v":0.64817721117182314},{"$f":"(D13+D$23)/(D13+D$23+D$26+D$32)","v":0.65489719265472024},{"$f":"(E13+E$23)/(E13+E$23+E$26+E$32)","v":0.65912564963846509},{"$f":"(F13+F$24)/(F13+F$24+F$26+F$32)","v":0.65990629653091959},0.66063358159121066]
[null,"Laufstall-FGM 2x3",null,null,{"$f":"(E14+E$23)/(E14+E$23+E$26+E$32)","v":0.6228543182730234},0.62142827256132893,0.62033177929763195,{"$f":"(H14+H$24)/(H14+H$24+H$26+H$32)","v":0.61945153661595342},0.61872285574432717,0.61810558914100833]
[null,"Laufstall-FGM 2x4",null,null,null,0.58697238771357974,0.58600775909842884,0.58526050102543881,0.58466275264658973,0.58417296867410373,{"$f":"(K15+K$24)/(K15+K$24+K$26+K$32)","v":0.58376408660490275},0.58341761761046851,0.58312044356899306]
[null,"Laufstall-FGM 2x6",null,null,null,null,null,0.55130829633038947,0.54936231530277735,0.54767017205035928,0.54617561050138819,0.54483900017886899,0.54363140544664512,{"$f":"(N16+N$24)/(N16+N$24+N$26+N$32)","v":0.54253107574652959},0.54152126224512842,0.54058880266441423,0.53972317189532382,0.5389158261586896]
[null,"Laufstall-FGM 2x8",null,null,null,null,null,null,null,{"$f":"(J17+J$24)/(J17+J$24+J$26+J$32)","v":0.54323536941058459},0.54282440486465122,0.54248547327058283,0.54220296379637789,0.54196550995129855,0.54176462183618312,0.54159382022630242,0.54144806854626681,0.54132338882217201,{"$f":"(S17+S$24)/(S17+S$24+S$26+S$32)","v":0.54121659516884502},0.54112510459526431,0.54104679998969374]
[null,"Laufstall-FGM 2x10",null,null,null,null,null,null,null,null,null,null,{"$f":"(M18+M$24)/(M18+M$24+M$26+M$32)","v":0.53270532346163846},0.53221372169917835,0.53177570652033246,0.53138260045096364,0.53102757399396761,0.53070516699900316,0.53041095375974745,0.53014130334711085,0.52989320466957446]
[null,"Laufstall-Karussell 20",null,null,null,null,null,null,null,null,null,null,{"$f":"(M19+M$24)/(M19+M$24+M$26+M$32)","v":0.46352759695595314},0.46055651084871208,0.45780650588286476,0.455247139543205,0.45285385060927669,0.45060653535883732,0.44848853020538076,0.44648586901484033,0.44458673063836546]
[null,"Laufstall-AMS 1 Box",null,null,null,{"$f":"(F20+F$24)/(F20+F$24+F$26+F$32)","v":0.45770482556906755},{"$f":"(G20+G$24)/(G20+G$24+G$26+G$32)","v":0.44071617289903087},{"$f":"(H20+H$24)/(H20+H$24+H$26+H$32)","v":0.42666835593887598},{"$f":"(I20+I$24)/(I20+I$24+I$26+I$32)","v":0.41474675537168698}]
[null,"Laufstall-AMS 2 Boxen",null,null,null,null,null,null,{"$f":"(I21+I$24)/(I21+I$24+I$26+I$32)","v":0.44577704607502699},0.43706176593711166,0.42931747008586912,0.42235696415618229,0.4160420184097528,0.41026770058389678,0.40495250593460108,0.40003188824909724,0.3954538767160537]
[null,"Laufstall-AMS 3 Boxen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O22+O$24)/(O22+O$24+O$26+O$32)","v":0.43287002514170519},0.4261529979989872,0.41992703697866618,0.41413057741189602,0.40871269482960887,0.40363080847377547,0.39884897004679787]

{"sheet":"Rohdaten FÄRSE","index":6,"n_rows":86,"n_cols":20,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
["Ableitung des Arbeitszeitbedarfs für die weibliche Nachzucht - ZIEL: Nachzucht-AKh je KUH"]
[]
["Herdengröße",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[" x 0,9 Kälber / Kuh = Kuhkälber / Jahr",{"$f":"+B3*0.9","v":18},{"$f":"+C3*0.9","v":27},36,45,54,63,72,81,90,99,108,117,126,135,144,153,162,171,180]
[" x 50 % weiblich = Kuhkälber weiblich / Jahr",{"$f":"+B4*0.5","v":9},{"$f":"+C4*0.5","v":13.5},18,22.5,27,31.5,36,40.5,45,49.5,54,58.5,63,67.5,72,76.5,81,85.5,90]
[" x 90 % Aufzuchtfaktor = Erstkalbungen / Jahr",{"$f":"+B5*0.9","v":8.1},{"$f":"+C5*0.9","v":12.15},16.2,20.25,24.3,28.35,32.4,36.450000000000003,40.5,44.550000000000004,48.6,52.65,56.7,60.75,64.8,68.850000000000009,72.900000000000006,76.95,81]
[" x 0,9 Kälber / Kalbin = Kalbinkälber / Jahr",{"$f":"+B6*0.9","v":7.29},10.935,14.58,18.225000000000001,21.87,25.515000000000001,29.16,32.805000000000007,36.450000000000003,40.095000000000006,43.74,47.384999999999998,51.03,54.675000000000004,58.32,61.965000000000011,65.610000000000014,69.25500000000001,72.900000000000006]
[" x 50 % weiblich = Kalbinkälber weiblich / Jahr",{"$f":"+B7*0.5","v":3.645},{"$f":"+C7*0.5","v":5.4675000000000002},7.29,9.1125000000000007,10.935,12.7575,14.58,16.402500000000003,18.225000000000001,20.047500000000003,21.87,23.692499999999999,25.515000000000001,27.337500000000002,29.16,30.982500000000005,32.805000000000007,34.627500000000005,36.450000000000003]
[" x 90 % Aufzuchtfaktor = Erstkalbungen / Jahr",{"$f":"+B8*0.9","v":3.2805},{"$f":"+C8*0.9","v":4.92075},6.5609999999999999,8.2012500000000017,9.8414999999999999,11.48175,13.122,14.762250000000003,16.402500000000003,18.042750000000002,19.683,21.323249999999998,22.9635,24.603750000000002,26.244,27.884250000000005,29.524500000000007,31.164750000000005,32.805000000000007]
[]
["Summe Erstkalbungen aus Kuh + Kalbin",{"$f":"+B6+B9","v":11.3805},{"$f":"+C6+C9","v":17.07075},22.760999999999999,28.451250000000002,34.141500000000001,39.83175,45.521999999999998,51.212250000000004,56.902500000000003,62.592750000000009,68.283000000000001,73.973249999999993,79.663499999999999,85.353750000000005,91.043999999999997,96.734250000000017,102.42450000000001,108.11475000000002,113.80500000000001]
["Kalbinnenfaktor MAXIMAL",{"$f":"+B11/B3","v":0.569025},{"$f":"+C11/C3","v":0.569025},0.569025,0.569025,0.569025,0.569025,0.569025,0.569025,0.569025,0.56902500000000011,0.569025,0.56902499999999989,0.569025,0.569025,0.569025,0.56902500000000011,0.569025,0.56902500000000011,0.569025]
[null,"Ist die Anzahl der Kalbungen in Summe nicht zu hoch? Wenn Betrieb nicht wachsen will."]
[]
["1. Berechnung des Nachzuchtbestands in Abhängigkeit von Herdengröße, Erstkalbealter und Bestandsergänzungsrate:"]
["MAXIMAL = 100 % Erstkalbungen => Alle weiblichen Kälber werden aufgestellt und entweder junge Altkühe oder Jungkühe zur Zucht verkauft"]
["Summe Erstkalbungen aus Kuh + Kalbin",{"$f":"+B11","v":11.3805},17.07075,22.760999999999999,28.451250000000002,34.141500000000001,39.83175,45.521999999999998,51.212250000000004,56.902500000000003,62.592750000000009,68.283000000000001,73.973249999999993,79.663499999999999,85.353750000000005,91.043999999999997,96.734250000000017,102.42450000000001,108.11475000000002,113.80500000000001]
["Jahresdurchschnittsbestand - 26 Monate EKA",{"$f":"+B17*26/12","v":24.657749999999997},{"$f":"+C17*26/12","v":36.986624999999997},49.315499999999993,61.644375000000004,73.973249999999993,86.302125000000004,98.630999999999986,110.95987500000001,123.28875000000001,135.617625,147.94649999999999,160.27537499999997,172.60425000000001,184.93312500000002,197.26199999999997,209.59087500000001,221.91975000000002,234.24862500000003,246.57750000000001]
["Jahresdurchschnittsbestand - 29 Monate EKA",{"$f":"+B17*29/12","v":27.502875},{"$f":"+C17*29/12","v":41.254312500000005},55.005749999999999,68.757187500000001,82.508625000000009,96.260062500000004,110.0115,123.76293750000001,137.514375,151.26581250000001,165.01725000000002,178.76868749999997,192.52012500000001,206.27156249999999,220.023,233.77443750000006,247.52587500000001,261.27731250000005,275.02875]
["Jahresdurchschnittsbestand - 32 Monate EKA",{"$f":"+B17*32/12","v":30.347999999999999},{"$f":"+C17*32/12","v":45.521999999999998},60.695999999999998,75.87,91.043999999999997,106.218,121.392,136.566,151.74,166.91400000000002,182.08799999999999,197.26199999999997,212.43600000000001,227.61,242.78399999999999,257.95800000000003,273.13200000000001,288.30600000000004,303.48]
["Umgerechnet je Kuh:"]
["Anzahl Nachzuchttiere / Kuh - 26 Monate EKA",{"$f":"+B18/B$3","v":1.2328874999999999},{"$f":"+C18/C$3","v":1.2328874999999999},1.2328874999999999,1.2328875000000001,1.2328874999999999,1.2328875000000001,1.2328874999999999,1.2328875000000001,1.2328875000000001,1.2328875000000001,1.2328874999999999,1.2328874999999997,1.2328875000000001,1.2328875000000001,1.2328874999999999,1.2328875000000001,1.2328875000000001,1.2328875000000001,1.2328875000000001]
["Anzahl Nachzuchttiere / Kuh - 29 Monate EKA",{"$f":"+B19/B$3","v":1.3751437499999999},1.3751437500000001,1.3751437499999999,1.3751437500000001,1.3751437500000001,1.3751437500000001,1.3751437499999999,1.3751437500000001,1.3751437500000001,1.3751437500000001,1.3751437500000001,1.3751437499999997,1.3751437500000001,1.3751437499999999,1.3751437499999999,1.3751437500000003,1.3751437500000001,1.3751437500000003,1.3751437500000001]
["Anzahl Nachzuchttiere / Kuh - 32 Monate EKA",{"$f":"+B20/B$3","v":1.5173999999999999},1.5173999999999999,1.5173999999999999,1.5174000000000001,1.5173999999999999,1.5174000000000001,1.5173999999999999,1.5174000000000001,1.5174000000000001,1.5174000000000001,1.5173999999999999,1.5173999999999999,1.5174000000000001,1.5174000000000001,1.5173999999999999,1.5174000000000001,1.5174000000000001,1.5174000000000003,1.5174000000000001]
["Reproduktionsrate (%)",{"$f":"+B17/B3*100","v":56.902500000000003},56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000011,56.902500000000003,56.902499999999989,56.902500000000003,56.902500000000003,56.902500000000003,56.902500000000011,56.902500000000003,56.902500000000011,56.902500000000003]
[]
["NORMAL = 70 % Erstkalbungen => Je Milchkuh ein Nachzuchttier => z.B. 50 Kühe + 50 weibliche Jungrinder"]
["70 % von Summe Erstkalbungen aus Kuh + Kalbin",{"$f":"+B11*0.7","v":7.9663499999999994},11.949525,15.932699999999999,19.915875,23.899049999999999,27.882224999999998,31.865399999999998,35.848575000000004,39.83175,43.814925000000002,47.798099999999998,51.781274999999994,55.764449999999997,59.747624999999999,63.730799999999995,67.713975000000005,71.697150000000008,75.680325000000011,79.663499999999999]
["Jahresdurchschnittsbestand - 26 Monate EKA",{"$f":"+B28*26/12","v":17.260424999999998},25.890637499999997,34.520849999999996,43.151062500000002,51.781274999999994,60.411487499999993,69.041699999999992,77.671912500000005,86.302125000000004,94.932337500000003,103.56254999999999,112.1927625,120.82297499999999,129.45318749999998,138.08339999999998,146.71361250000001,155.34382500000001,163.97403750000004,172.60425000000001]
["Jahresdurchschnittsbestand - 29 Monate EKA",{"$f":"+B28*29/12","v":19.252012499999999},28.878018749999999,38.504024999999999,48.130031250000002,57.756037499999998,67.382043749999994,77.008049999999997,86.634056250000015,96.260062500000004,105.88606875000001,115.512075,125.13808124999998,134.76408749999999,144.39009375000001,154.01609999999999,163.64210625000001,173.26811250000003,182.89411875000005,192.52012500000001]
["Jahresdurchschnittsbestand - 32 Monate EKA",{"$f":"+B28*32/12","v":21.243599999999997},31.865399999999998,42.487199999999994,53.109000000000002,63.730799999999995,74.352599999999995,84.974399999999989,95.59620000000001,106.218,116.83980000000001,127.46159999999999,138.08339999999998,148.70519999999999,159.327,169.94879999999998,180.57060000000001,191.19240000000002,201.81420000000003,212.43600000000001]
["Umgerechnet je Kuh:"]
["Anzahl Nachzuchttiere / Kuh - 26 Monate EKA",{"$f":"+B29/B$3","v":0.86302124999999985},{"$f":"+C29/C$3","v":0.86302124999999985},0.86302124999999985,0.86302125000000007,0.86302124999999985,0.86302124999999985,0.86302124999999985,0.86302125000000007,0.86302125000000007,0.86302125000000007,0.86302124999999985,0.86302124999999996,0.86302124999999985,0.86302124999999985,0.86302124999999985,0.86302125000000007,0.86302125000000007,0.86302125000000018,0.86302125000000007]
["Anzahl Nachzuchttiere / Kuh - 29 Monate EKA",{"$f":"+B30/B$3","v":0.96260062499999999},0.96260062499999999,0.96260062499999999,0.96260062499999999,0.96260062499999999,0.96260062499999988,0.96260062499999999,0.96260062500000021,0.96260062499999999,0.9626006250000001,0.96260062499999999,0.96260062499999988,0.96260062499999988,0.96260062499999999,0.96260062499999999,0.9626006250000001,0.96260062500000021,0.96260062500000021,0.96260062499999999]
["Anzahl Nachzuchttiere / Kuh - 32 Monate EKA",{"$f":"+B31/B$3","v":1.0621799999999999},1.0621799999999999,1.0621799999999999,1.0621800000000001,1.0621799999999999,1.0621799999999999,1.0621799999999999,1.0621800000000001,1.0621800000000001,1.0621800000000001,1.0621799999999999,1.0621799999999999,1.0621799999999999,1.0621799999999999,1.0621799999999999,1.0621800000000001,1.0621800000000001,1.0621800000000001,1.0621800000000001]
["Reproduktionsrate (%)",{"$f":"+B28/B3*100","v":39.83175},39.83175,39.83175,39.83175,39.83175,39.83175,39.83175,39.831750000000007,39.83175,39.831750000000007,39.83175,39.831749999999992,39.83175,39.83175,39.83175,39.831750000000007,39.831750000000007,39.831750000000007,39.83175]
[]
["MINIMAL = 45 % Erstkalbungen => Reduzierte Nachzucht mit verschärfter Vorselektion, aber ohne Jungkuh- bzw. Zuchtkalbinnenzukauf"]
["45 % von Summe Erstkalbungen aus Kuh + Kalbin",{"$f":"+B11*0.45","v":5.1212249999999999},7.6818375000000003,10.24245,12.803062500000001,15.363675000000001,17.924287500000002,20.4849,23.045512500000001,25.606125000000002,28.166737500000004,30.727350000000001,33.287962499999999,35.848575000000004,38.409187500000002,40.969799999999999,43.530412500000011,46.091025000000002,48.651637500000007,51.212250000000004]
["Jahresdurchschnittsbestand - 26 Monate EKA",{"$f":"+B39*26/12","v":11.0959875},16.64398125,22.191974999999999,27.739968750000003,33.287962499999999,38.835956250000002,44.383949999999999,49.931943749999995,55.479937500000005,61.027931250000002,66.575924999999998,72.123918750000001,77.671912500000005,83.219906250000008,88.767899999999997,94.315893750000029,99.86388749999999,105.41188125000002,110.95987500000001]
["Jahresdurchschnittsbestand - 29 Monate EKA",{"$f":"+B39*29/12","v":12.37629375},18.564440625,24.752587500000001,30.940734375000002,37.128881249999999,43.317028125000007,49.505175000000001,55.693321875000002,61.881468750000003,68.069615625000012,74.257762499999998,80.445909374999999,86.634056250000015,92.822203125000001,99.010350000000003,105.19849687500003,111.38664375,117.57479062500001,123.76293750000001]
["Jahresdurchschnittsbestand - 32 Monate EKA",{"$f":"+B39*32/12","v":13.656599999999999},20.4849,27.313199999999998,34.141500000000001,40.969799999999999,47.798100000000005,54.626399999999997,61.454700000000003,68.283000000000001,75.111300000000014,81.939599999999999,88.767899999999997,95.59620000000001,102.42450000000001,109.25279999999999,116.08110000000003,122.90940000000001,129.73770000000002,136.566]
["Umgerechnet je Kuh:"]
["Anzahl Nachzuchttiere / Kuh - 26 Monate EKA",{"$f":"+B40/B$3","v":0.55479937499999998},{"$f":"+C40/C$3","v":0.55479937499999998},0.55479937499999998,0.55479937500000009,0.55479937499999998,0.55479937499999998,0.55479937499999998,0.55479937499999998,0.55479937500000009,0.55479937499999998,0.55479937499999998,0.55479937499999998,0.55479937499999998,0.55479937500000009,0.55479937499999998,0.55479937500000021,0.55479937499999998,0.55479937500000009,0.55479937500000009]
["Anzahl Nachzuchttiere / Kuh - 29 Monate EKA",{"$f":"+B41/B$3","v":0.61881468750000002},{"$f":"+C41/C$3","v":0.61881468750000002},0.61881468750000002,0.61881468750000002,0.61881468750000002,0.61881468750000013,0.61881468750000002,0.61881468750000002,0.61881468750000002,0.61881468750000013,0.61881468750000002,0.61881468750000002,0.61881468750000013,0.61881468750000002,0.61881468750000002,0.61881468750000024,0.61881468750000002,0.61881468750000002,0.61881468750000002]
["Anzahl Nachzuchttiere / Kuh - 32 Monate EKA",{"$f":"+B42/B$3","v":0.68282999999999994},{"$f":"+C42/C$3","v":0.68282999999999994},0.68282999999999994,0.68283000000000005,0.68282999999999994,0.68283000000000005,0.68282999999999994,0.68283000000000005,0.68283000000000005,0.68283000000000016,0.68282999999999994,0.68282999999999994,0.68283000000000005,0.68283000000000005,0.68282999999999994,0.68283000000000016,0.68283000000000005,0.68283000000000005,0.68283000000000005]
["Reproduktionsrate (%)",{"$f":"+B39/B3*100","v":25.606125000000002},25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000002,25.606125000000006,25.606125000000002,25.606125000000002,25.606125000000002]
[]
["2. Ableitung einer Potenzfunktion für den Arbeitszeitbedarf in Abhängigkeit von der Größe des Nachzuchtbestands"]
["Nachzucht im Laufstall - Arbeitszeitbedarfswerte je Tierplatz bei einer Bestandsgröße von 11,1 bis 303 Jungrindern - Ableitung über Potenzfunktion:"]
["Nachzuchtbestand",20,50,100,200]
["AKh-Bedarfswerte/Kuh und Jahr",14,11.8,10,9,null,null,null,null,null,"könnte passen"]
["Potenzfunktion zur Ableitung der AKh/Tier und Tag","y=c*x^b",null,"c = ",{"$f":"EXP(INDEX(LINEST(LN(B52:E52),LN(B51:E51),,),1,2))","v":25.187496665841525},null,"b =",{"$f":"INDEX(LINEST(LN(B52:E52),LN(B51:E51),,),1)","v":-0.19620347709999678}]
["Differenz/Kuh",{"$f":"+(C52-B52)/(C51-B51)","v":-7.3333333333333306E-2},{"$f":"+(D52-C52)/(D51-C51)","v":-3.6000000000000011E-2},-0.01]
[]
["AKh-Bedarfswerte/Tier+Jahr mit Potenzfunktion:",{"$f":"$E$53*B51^$H$53","v":13.993243679411448},{"$f":"$E$53*C51^$H$53","v":11.690717971453838},10.20417861162092,8.9066609417926959]
["Plausikontrolle: AKh-Bedarfswerte/Kalbin mit 30 Monaten EKA",{"$f":"+B56/12*30","v":34.983109198528616},{"$f":"+C56/12*30","v":29.226794928634593},25.510446529052299,22.266652354481739]
[]
["3. Berechnung des Arbeitszeitbedarfs je Kuh in Abhängigkeit von Nachzuchtbestand, Erstkalbealter und Bestandsergänzungsrate:"]
["Herdengröße",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
["MAXIMAL = 100 % Erstkalbungen"]
["Nachzucht-Gesamt-AKh - 26 Monate EKA",{"$f":"B18*($E$53*B18^$H$53)","v":331.15578421375574},458.74768630696485,578.0949944459793,691.66394985938621,800.83076850787711,906.46772892826948,1009.1740459764403,1109.3850075687633,1207.4301169214993,1303.5668287911053,1398.0014263434991,1490.9026086966428,1582.4107012486847,1672.6441116835472,1761.7039843918365,1849.6776373780431,1936.6411530802336,2022.6613668455389,2107.7974174387014]
["Nachzucht-Gesamt-AKh - 29 Monate EKA",{"$f":"B19*($E$53*B19^$H$53)","v":361.5364704709695},500.83382882144525,631.1302228501205,755.11815014156957,874.30008259799934,989.62832278666588,1101.7570583569311,1211.1615111361841,1318.2014134180899,1423.1578392119,1526.2559963843601,1627.6800607421044,1727.5832313279495,1826.0947787092896,1923.3251264019802,2019.3696030841118,2114.3112711010658,2208.2230973664732,2301.1696461165384]
["Nachzucht-Gesamt-AKh - 32 Monate EKA",{"$f":"B20*($E$53*B20^$H$53)","v":391.30554947099307},542.07271627489524,683.0977752214003,817.29492538261991,946.29035288714022,1071.1147733329119,1192.4762404807568,1310.8891061415575,1426.7427231312324,1540.3413092220264,1651.9286159998517,1761.7039843918365,1869.8332279203332,1976.4562613506173,2081.6926005215469,2185.6454235183437,2288.4046320780517,2390.0492012434752,2490.6490114996777]
["Umgerechnet je Kuh:"]
["Nachzucht-AKh/Kuh - 26 Monate EKA",{"$f":"+B62/B$60","v":16.557789210687787},15.291589543565495,14.452374861149483,13.833278997187724,13.347179475131286,{"$f":"+G62/G$60","v":12.949538984689564},12.614675574705505,12.32650008409737,12.074301169214994,11.850607534464594,11.650011886195825,11.468481605358791,11.302933580347748,11.150960744556981,11.010649902448979,10.880456690459077,10.75911751711241,10.645586141292309,10.538987087193506]
["Nachzucht-AKh/Kuh - 29 Monate EKA",18.076823523548477,16.694460960714842,15.778255571253013,15.102363002831391,14.571668043299988,{"$f":"+G63/G$60","v":14.137547468380941},13.771963229461639,13.457350123735379,13.1820141341809,12.93779853829,12.718799969869668,12.520615851862342,12.339880223771068,12.173965191395263,12.020782040012376,11.878644724024188,11.746173728339254,11.622226828244596,11.505848230582693]
["Nachzucht-AKh/Kuh - 32 Monate EKA",19.565277473549653,18.069090542496507,17.077444380535006,16.345898507652397,15.771505881452336,{"$f":"+G64/G$60","v":15.301639619041598},14.90595300600946,14.565434512683971,14.267427231312324,14.003102811109331,13.766071799998764,13.551569110706435,13.35595162800238,13.176375075670782,13.010578753259669,12.856737785402022,12.713359067100287,12.57920632233408,12.453245057498389]
[]
["NORMAL = 70 % Erstkalbungen"]
["Nachzucht-Gesamt-AKh - 26 Monate EKA",{"$f":"B29*($E$53*B29^$H$53)","v":248.61234404443755},344.40086223624337,433.99982274445517,519.26073486483722,601.21678084033738,680.52281624659531,757.62869645986405,832.86121012277863,906.46772892826948,978.64153481051812,1049.5374930741955,1119.2822531246691,1187.9811630422855,1255.7231163727899,1322.5840463936147,1388.6295063422624,1453.9166144518142,1518.4955467817174,1582.4107012486847]
["Nachzucht-Gesamt-AKh - 29 Monate EKA",{"$f":"B30*($E$53*B30^$H$53)","v":271.42038178418966},375.99667013419463,473.81556228163578,566.89842752683853,656.37323367007968,742.95491363649955,827.13459315213413,909.26904089831146,989.62832278666588,1068.4234527013591,1145.8235035027135,1221.9667435864103,1296.9681858103099,1370.9248789360779,1443.9197224642598,1516.024283576359,1587.3009206105717,1657.8044128469214,1727.5832313279495]
["Nachzucht-Gesamt-AKh - 32 Monate EKA",{"$f":"B31*($E$53*B31^$H$53)","v":293.76926065946458},406.95640861476772,512.82975326111875,613.57710437526634,710.41930714413741,804.13016239823321,895.241235381401,984.13867127202218,1071.1147733329119,1156.3979304283544,1240.1711369556297,1322.5840463936147,1403.7611418117008,1483.8074630111553,1562.8127354754654,1640.8544192607274,1718.0000073193373,1794.3087894823916,1869.8332279203332]
["Umgerechnet je Kuh:"]
["Nachzucht-AKh/Kuh - 26 Monate EKA",{"$f":"+B71/B$3","v":12.430617202221878},{"$f":"+C71/C$3","v":11.480028741208113},10.84999556861138,10.385214697296744,10.02027968067229,9.7217545178085043,9.4703587057482999,9.2540134458086509,9.0646772892826952,8.8967412255501639,8.7461457756182952,8.6098634855743779,8.4855797360163248,8.3714874424852663,8.2661502899600912,8.1684088608368377,8.0773145247323015,7.9920818251669337,7.9120535062434234]
["Nachzucht-AKh/Kuh - 29 Monate EKA",{"$f":"+B72/B$3","v":13.571019089209482},12.533222337806487,11.845389057040894,11.33796855053677,10.939553894501328,10.613641623378564,10.339182414401677,10.102989343314572,9.8962832278666593,9.7129404791032652,9.5485291958559451,9.3997441814339258,9.2640584700736426,9.139499192907186,9.0244982654016237,8.9177899033903465,8.8183384478365099,8.7252863834048497,8.6379161566397471]
["Nachzucht-AKh/Kuh - 32 Monate EKA",{"$f":"+B73/B$3","v":14.688463032973228},13.565213620492257,12.820743831527968,12.271542087505328,11.840321785735624,11.487573748546188,11.190515442267513,10.934874125244692,10.711147733329119,10.512708458439585,10.334759474630248,10.173723433797036,10.026865298655006,9.8920497534077025,9.7675795967216583,9.6520848191807485,9.5444444851074302,9.4437304709599559,9.3491661396016656]
[]
["REDUZIERT = 45 % Erstkalbungen"]
["Nachzucht-Gesamt-AKh - 26 Monate EKA",{"$f":"B40*($E$53*B40^$H$53)","v":174.29533746314172},241.45005645951997,304.26544528564398,364.03954663831473,421.49669642445451,477.09599603737678,531.15282681872407,583.89629137788643,635.49981526565057,686.09890317738075,735.80212695669456,784.69827704934767,832.86121012277863,880.35324701875118,927.22762248820129,973.53029411902139,1019.3013059474318,1064.5758350409592,1109.3850075687633]
["Nachzucht-Gesamt-AKh - 29 Monate EKA",{"$f":"B41*($E$53*B41^$H$53)","v":190.28543099611451},263.60101610378308,332.17917493430951,397.43703440346297,460.16538198864129,520.86543767523892,579.88151632213885,637.46373872663003,693.80144073760891,749.04255843721432,803.30562419904572,856.68757422624469,909.26904089831146,961.11806245658784,1012.292757481142,1062.8432997720702,1112.813407060449,1162.2414836062703,1211.1615111361841]
["Nachzucht-Gesamt-AKh - 32 Monate EKA",{"$f":"B42*($E$53*B42^$H$53)","v":205.95362076545544},285.30604481819631,359.53096073865794,430.16218232361405,498.05561085448926,563.75373700044122,627.62922666394604,689.95279570360026,750.92936996904314,810.71906666735083,869.45017818219594,927.22762248820129,984.13867127202218,1040.256965075037,1095.6454079878843,1150.3583051444014,1204.442974013717,1257.9409810802267,1310.8891061415575]
["Umgerechnet je Kuh:"]
["Nachzucht-AKh/Kuh - 26 Monate EKA",{"$f":"+B80/B$3","v":8.7147668731570853},{"$f":"+C80/C$3","v":8.0483352153173318},7.6066361321410998,7.280790932766295,7.0249449404075754,6.8156570862482395,6.639410335234051,6.4877365708654047,6.3549981526565054,6.2372627561580067,6.1316843913057877,6.03614059268729,5.9490086437341327,5.8690216467916745,5.7951726405512582,5.7266487889354201,5.6627850330412883,5.6030307107418906,5.5469250378438169]
["Nachzucht-AKh/Kuh - 29 Monate EKA",{"$f":"+B81/B$3","v":9.5142715498057253},8.78670053679277,8.3044793733577382,7.9487406880692593,7.6694230331440219,7.4409348239319844,7.2485189540267356,7.0829304302958889,6.9380144073760892,6.8094778039746755,6.6942135349920475,6.5899044171249592,6.4947788635593673,6.4074537497105855,6.3268297342571369,6.2520194104239426,6.1822967058913836,6.1170604400330015,6.0558075556809206]
["Nachzucht-AKh/Kuh - 32 Monate EKA",{"$f":"+B82/B$3","v":10.297681038272772},9.5102014939398778,8.9882740184664485,8.603243646472281,8.3009268475748215,8.0536248142920179,7.8453653332993252,7.6661421744844471,7.5092936996904314,7.3701733333395527,7.2454181515182992,7.1325201729861636,7.0295619376573013,6.9350464338335795,6.8477837999242768,6.7668135596729488,6.6913498556317617,6.6207420056854041,6.5544455307077873]

{"sheet":"Kuhbereich Melksystem","index":7,"n_rows":101,"n_cols":11,"rows_kept":101,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Herdengröße und Melkstandgröße bei 1 bis 2,5 Stunden reiner Melkzeit"]
[]
[]
[]
[]
[]
[]
[]
[null,"Harsch, Aulendorf: Melkstände für Kleinbetriebe:"]
[null,"https://www.landwirtschaft-bw.info/pb/site/lel/get/documents/MLR.LEL/PB5Documents/lazbw_rh/pdf/m/Melkstaende%20fuer%20Kleinbetriebe.pdf?attachment=true"]
[null,"\"… . Je Melkplatz können in einem Fischgrätenmelkstand ca. 5 Kühe in der Stunde gemolken werden.\""]
[null,"Wenn unterstellt wird, dass rund 14 % der Kühe im Jahresdurchschnitt \"Trockensteher\" sind:"]
[]
[null,null,null,"Gemolkene Kühe je Platz:",null,5,"   Anteil Trockensteher:",null,0.14000000000000001]
[null,null,null,"Maximale Melkzeit (ohne Rüstzeit)",null,2.5," Stunden"]
[]
[null,null,null,null,"Melkzeuge","gemolken \n1 h Melkzeit","gemolken/\n2,5 h MZ","Herde incl. Trockene","Herde incl. Trockene","Herde gerundet","Herde gerundet"]
[null,null,null,null,null,null,null,"1 h Melkzeit","2,5 h MZ","1 h MZ","2,5 h MZ"]
[null,null,null,"2 x 2 oder 1 x 4 FGM",4,{"$f":"+E21*$F$16","v":20},{"$f":"+F21*$F$17","v":50},{"$f":"+F21/(1-$I$16)","v":23.255813953488371},{"$f":"+G21/(1-$I$16)","v":58.139534883720934},{"$f":"ROUND(H21,-1)","v":20},60]
[null,null,null,"2 x 3 FGM",6,{"$f":"+E22*$F$16","v":30},{"$f":"+F22*$F$17","v":75},{"$f":"+F22/(1-$I$16)","v":34.883720930232556},87.20930232558139,30,90]
[null,null,null,"2 x 4 FGM",8,40,100,46.511627906976742,116.27906976744187,50,120]
[null,null,null,"2 x 5 FGM",10,50,125,58.139534883720934,145.34883720930233,60,150]
[null,null,null,"2 x 6 FGM",12,60,150,69.767441860465112,174.41860465116278,70,170]
[null,null,null,"4 x 8 FGM",16,80,200,93.023255813953483,232.55813953488374,90,230]
[null,null,null,"4 x 10 FGM",20,100,250,116.27906976744187,290.69767441860466,120,290]
[null,null,null,"2 x 12 FGM",24,120,300,139.53488372093022,348.83720930232556,140,350]
[]
["http://www.aelf-co.bayern.de/tierhaltung/29344/linkurl_12.pdf"]
["Vortrag von Herrn Kühberger aus dem Jahr 2007"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Kühe/h"]
[null,null,null,null,null,null,null,null,null," 12 min = 5/h"]
[null,null,null,null,null,null,null,null,null,{"$f":"60/1.5","v":40}]
[null,null,null,null,null,null,null,null,null,{"$f":"75/1.5","v":50}]
[null,null,null,null,null,null,null,null,null,{"$f":"90/1.5","v":60}]
[null,null,null,null,null,null,null,null,null,{"$f":"120/1.5","v":80}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"150/1.5","v":100}]
[null,null,null,null,null,null,null,null,null,{"$f":"270/1.5","v":180}]
[null,null,null,null,null,null,null,null,null,{"$f":"360/1.5","v":240}]
[]
[]
[]
[]
[null,null,null,null,null,"gemolken \n1 h Melkzeit","gemolken/\n2,5 h MZ","Herde incl. Trockene","Herde incl. Trockene","Herde gerundet","Herde gerundet"]
[null,null,null,null,null,null,null,"1 h Melkzeit","2,5 h MZ","1 h MZ","2,5 h MZ"]
[null,null,null,"FGM, SbS 2 x 4",null,{"$f":"60/1.5","v":40},{"$f":"+F57*2.5","v":100},{"$f":"+F57/(1-$I$16)","v":46.511627906976742},116.27906976744187,{"$f":"ROUND(H57,-1)","v":50},{"$f":"ROUND(I57,-1)","v":120}]
[null,null,null,"FGM, SbS 2 x 5",null,{"$f":"75/1.5","v":50},{"$f":"+F58*2.5","v":125},58.139534883720934,145.34883720930233,{"$f":"ROUND(H58,-1)","v":60},150]
[null,null,null,"FGM, SbS 2 x 6",null,{"$f":"90/1.5","v":60},150,69.767441860465112,174.41860465116278,70,170]
[null,null,null,"FGM, SbS 2 x 7",null,{"$f":"120/1.5","v":80},200,93.023255813953483,232.55813953488374,90,230]
[]
[null,null,null,"Karussell 20",null,{"$f":"150/1.5","v":100},{"$f":"+F62*2.5","v":250},{"$f":"+F62/(1-$I$16)","v":116.27906976744187},290.69767441860466,120,290]
[null,null,null,"Karussell 36",null,{"$f":"270/1.5","v":180},{"$f":"+F63*2.5","v":450},209.30232558139537,523.25581395348843,210,520]
[null,null,null,"Karussell 48",null,{"$f":"360/1.5","v":240},600,279.06976744186045,697.67441860465112,280,700]
[]
["Harsch, Aulendorf: Welches Melkverfahren passt zu meinem Betrieb"]
[null,"http://www.lazbw.de/pb/site/lel/get/documents/MLR.LEL/PB5Documents/lazbw_rh/pdf/w/Welches%20Melkverfahren%20passt%20zu%20meinem%20Betrieb.pdf?attachment=true"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["AMS = Melkroboter:"]
["Zielwert je Box ist lt. Bonsels bei 55 - 70 melkende Kühe => 70 / 0,86 = 81,4 => 80 Kühe/Box"]
[null,"Melkroboter\\AllgBB 2014 Bonsels - Optimierungspotential bei AMS nutzen.pdf"]

{"sheet":"Tabelle für INFO","index":8,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Spannen der Produktivität in kg Milch je Arbeitskraft in den jeweiligen Herdengrößenklassen"]
[null,"Kühe Durchschnittsbestand"]
["Herdengrößenklasse (Kuhbestand)","<40","40-60","60-80","80-100",">100","Gesamt"]
["Anzahl Betriebe je Gruppe",17,37,52,36,33,175]
["Kuhbestand (Ø Kühe)",32.218823529411758,52.552972972972967,68.231730769230751,89.086944444444441,133.50848484848487,78.017942857142828]
["AKh/Kuh - Mittelwert",85.401764705882343,63.124054054054042,59.148461538461547,53.980000000000004,48.216666666666661,59.414685714285746]
["AKh/Kuh - Minimum",63.76,41.99,38.229999999999997,26.44,33.020000000000003,26.44]
["AKh/Kuh - Maximum",114.27,105.37,94.72,79.05,69.09,114.27]
["Kühe je AK[Kühe/AK] - Mittelwert",30.159411764705883,40.015945945945937,43.377499999999984,46.819166666666668,50.619393939393952,43.456342857142843]
["Kühe je AK[Kühe/AK] - Minimum",22.93,26.94,25.11,31.53,33.24,22.93]
["Kühe je AK[Kühe/AK] - Maximum",39.78,57.06,69.72,91.12,80.38,91.12]
["kg ECM/AK - Mittelwert",239107.80117647059,318126.28729729727,345791.41173076921,378457.99055555568,442487.34121212119,354532.73474285722]
["kg ECM/AK - Minimum",166338.46,177610.4,219850.82,234535.44,263998.34000000003,166338.46]
["kg ECM/AK - Maximum",344142.73,460213.54,580485.05000000005,770827.1,703392.12,770827.1]
["kg ECM/AKh - Mittelwert",95.948235294117652,130.17729729729729,139.37519230769232,156.53916666666666,186.39757575757574,145.60982857142858]
["kg ECM/AKh - Minimum",63.98,62.39,79.33,97.72,114.81,62.39]
["kg ECM/AKh - Maximum",145.80000000000001,191.76,225.27,321.18,264.72000000000003,321.18]
["Herdengrößenklasse (Kuhbestand)","<40","40-60","60-80","80-100",">100","Gesamt"]
["Summe Personalkosten - Kuh mit Färse (ct/kg ECM)",16.683594797804883,12.180291512630925,11.14671273568128,9.8349846773053535,7.5761308150680415,10.959958428946807]
["Faktorkostendeckung - Kuh mit Färse (%)",57.111878465913655,57.28514870775502,61.860275343301979,95.128226013809979,114.95902108338021,77.288289064045046]
["Lohnansatz für Familienarbeit (€/Fam-AKh)",15,15,15,15,15,15]
["Erreichte Stundenentlohnung (€/Familien-AKh)",{"$f":"+B21*B20/100","v":8.566781769887049},{"$f":"+C21*C20/100","v":8.592772306163253},9.2790413014952975,14.269233902071496,17.24385316250703,11.593243359606756]
["Datengrundlage: Milchreport Bayern 2013, 175 konventionell wirtschaftende Milchviehbetriebe, Kuh mit Nachzucht ohne Außenwirtschaft"]
[]
[]
["Spannen der Produktivität in kg Milch je Arbeitskraft in den jeweiligen Herdengrößenklassen"]
["Herdengrößenklasse (Kuhbestand)","<40","40-60","60-80","80-100",">100","Gesamt"]
["Anzahl Betriebe je Gruppe",17,37,52,36,33,175]
["Kuhbestand (Ø Kühe)",32.218823529411758,52.552972972972967,68.231730769230751,89.086944444444441,133.50848484848487,78.017942857142828]
["kg ECM/AK - Mittelwert",239107.80117647059,318126.28729729727,345791.41173076921,378457.99055555568,442487.34121212119,354532.73474285722]
["kg ECM/AK - Minimum",166338.46,177610.4,219850.82,234535.44,263998.34000000003,166338.46]
["kg ECM/AK - Maximum",344142.73,460213.54,580485.05000000005,770827.1,703392.12,770827.1]
["Minimum in % vom Mittelwert",{"$f":"+B31/B30","v":0.69566304061002149},{"$f":"+C31/C30","v":0.55830155221979016},0.63579028437864826,0.61971327294666123,0.59662348594384662,0.46917659132560879]
["Maximum in % vom Mittelwert",{"$f":"+B32/B30","v":1.4392785526307845},{"$f":"+C32/C30","v":1.4466378868273733},1.6787144801964071,2.0367573660380849,1.5896321871562995,2.1742057205495602]
["Maximum / Minimum",{"$f":"+B32/B31","v":2.0689306008965094},{"$f":"+C32/C31","v":2.5911407214892823},2.6403588123983348,3.2866124624918092,2.6643808442128836,4.6340882319098062]
["Personalstückkosten und erreichte Arbeitsentlohnung in den jeweiligen Herdengrößenklassen"]
["Herdengrößenklasse (Kuhbestand)","<40","40-60","60-80","80-100",">100","Gesamt"]
["Personalkosten (ct/kg ECM)*",16.683594797804883,12.180291512630925,11.14671273568128,9.8349846773053535,7.5761308150680415,10.959958428946807]
["Erreichte Arbeitsentlohnung (€/Familien-Akh) **",8.566781769887049,8.592772306163253,9.2790413014952975,14.269233902071496,17.24385316250703,11.593243359606756]
["Datengrundlage: Milchreport Bayern 2013, 175 konventionell wirtschaftende Milchviehbetriebe mit 92 % Laufstallbetriebe, 89 % mit Fleckvieh, "]
["94 % mit Teil- oder Vollmischration und 13 % AMS-Betriebe."]

{"sheet":"Grafik_1","index":9,"n_rows":30,"n_cols":23,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["1.  Jahresarbeitszeitbedarf je Milchkuh in Abhängigkeit von Herdengröße, Nachzuchtintensität sowie Melk- und Fütterungsystem"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C14=\"\",#N/A,'Tabelle System 1 - 3'!C14)","v":117.76632343174104},{"$f":"IF('Tabelle System 1 - 3'!D14=\"\",#N/A,'Tabelle System 1 - 3'!D14)","v":105.57197266495702},{"$f":"IF('Tabelle System 1 - 3'!E14=\"\",#N/A,'Tabelle System 1 - 3'!E14)","v":97.589423271011981},{"$f":"IF('Tabelle System 1 - 3'!F14=\"\",#N/A,'Tabelle System 1 - 3'!F14)","v":92.102821096868112},{"$f":"IF('Tabelle System 1 - 3'!G14=\"\",#N/A,'Tabelle System 1 - 3'!G14)","v":87.406485091956029},{"$f":"IF('Tabelle System 1 - 3'!H14=\"\",#N/A,'Tabelle System 1 - 3'!H14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I14=\"\",#N/A,'Tabelle System 1 - 3'!I14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J14=\"\",#N/A,'Tabelle System 1 - 3'!J14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K14=\"\",#N/A,'Tabelle System 1 - 3'!K14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L14=\"\",#N/A,'Tabelle System 1 - 3'!L14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M14=\"\",#N/A,'Tabelle System 1 - 3'!M14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N14=\"\",#N/A,'Tabelle System 1 - 3'!N14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O14=\"\",#N/A,'Tabelle System 1 - 3'!O14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P14=\"\",#N/A,'Tabelle System 1 - 3'!P14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q14=\"\",#N/A,'Tabelle System 1 - 3'!Q14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R14=\"\",#N/A,'Tabelle System 1 - 3'!R14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S14=\"\",#N/A,'Tabelle System 1 - 3'!S14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T14=\"\",#N/A,'Tabelle System 1 - 3'!T14)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U14=\"\",#N/A,'Tabelle System 1 - 3'!U14)","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C62=\"\",#N/A,'Tabelle System 1 - 3'!C62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D62=\"\",#N/A,'Tabelle System 1 - 3'!D62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E62=\"\",#N/A,'Tabelle System 1 - 3'!E62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F62=\"\",#N/A,'Tabelle System 1 - 3'!F62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G62=\"\",#N/A,'Tabelle System 1 - 3'!G62)","v":64.201867612248549},{"$f":"IF('Tabelle System 1 - 3'!H62=\"\",#N/A,'Tabelle System 1 - 3'!H62)","v":61.272116723787043},{"$f":"IF('Tabelle System 1 - 3'!I62=\"\",#N/A,'Tabelle System 1 - 3'!I62)","v":58.851777804105922},{"$f":"IF('Tabelle System 1 - 3'!J62=\"\",#N/A,'Tabelle System 1 - 3'!J62)","v":56.803166249226138},{"$f":"IF('Tabelle System 1 - 3'!K62=\"\",#N/A,'Tabelle System 1 - 3'!K62)","v":55.036300467781722},{"$f":"IF('Tabelle System 1 - 3'!L62=\"\",#N/A,'Tabelle System 1 - 3'!L62)","v":53.489426355060324},{"$f":"IF('Tabelle System 1 - 3'!M62=\"\",#N/A,'Tabelle System 1 - 3'!M62)","v":52.118489205190528},{"$f":"IF('Tabelle System 1 - 3'!N62=\"\",#N/A,'Tabelle System 1 - 3'!N62)","v":50.891057313854475},{"$f":"IF('Tabelle System 1 - 3'!O62=\"\",#N/A,'Tabelle System 1 - 3'!O62)","v":49.782625543545755},{"$f":"IF('Tabelle System 1 - 3'!P62=\"\",#N/A,'Tabelle System 1 - 3'!P62)","v":48.774267336852567},{"$f":"IF('Tabelle System 1 - 3'!Q62=\"\",#N/A,'Tabelle System 1 - 3'!Q62)","v":47.85108828247715},{"$f":"IF('Tabelle System 1 - 3'!R62=\"\",#N/A,'Tabelle System 1 - 3'!R62)","v":47.001175761629227},{"$f":"IF('Tabelle System 1 - 3'!S62=\"\",#N/A,'Tabelle System 1 - 3'!S62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T62=\"\",#N/A,'Tabelle System 1 - 3'!T62)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U62=\"\",#N/A,'Tabelle System 1 - 3'!U62)","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C110=\"\",#N/A,'Tabelle System 1 - 3'!C110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D110=\"\",#N/A,'Tabelle System 1 - 3'!D110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E110=\"\",#N/A,'Tabelle System 1 - 3'!E110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F110=\"\",#N/A,'Tabelle System 1 - 3'!F110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G110=\"\",#N/A,'Tabelle System 1 - 3'!G110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H110=\"\",#N/A,'Tabelle System 1 - 3'!H110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I110=\"\",#N/A,'Tabelle System 1 - 3'!I110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J110=\"\",#N/A,'Tabelle System 1 - 3'!J110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K110=\"\",#N/A,'Tabelle System 1 - 3'!K110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L110=\"\",#N/A,'Tabelle System 1 - 3'!L110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M110=\"\",#N/A,'Tabelle System 1 - 3'!M110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N110=\"\",#N/A,'Tabelle System 1 - 3'!N110)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O110=\"\",#N/A,'Tabelle System 1 - 3'!O110)","v":30.223321711745367},{"$f":"IF('Tabelle System 1 - 3'!P110=\"\",#N/A,'Tabelle System 1 - 3'!P110)","v":29.028351835464974},{"$f":"IF('Tabelle System 1 - 3'!Q110=\"\",#N/A,'Tabelle System 1 - 3'!Q110)","v":27.950222837783279},{"$f":"IF('Tabelle System 1 - 3'!R110=\"\",#N/A,'Tabelle System 1 - 3'!R110)","v":26.970770358478202},{"$f":"IF('Tabelle System 1 - 3'!S110=\"\",#N/A,'Tabelle System 1 - 3'!S110)","v":26.075540605830508},{"$f":"IF('Tabelle System 1 - 3'!T110=\"\",#N/A,'Tabelle System 1 - 3'!T110)","v":25.252872564123845},{"$f":"IF('Tabelle System 1 - 3'!U110=\"\",#N/A,'Tabelle System 1 - 3'!U110)","v":24.493242531742325},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D27*$B28/1000","v":120},{"$f":"+E27*$B28/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V27*$B28/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D27*$B29/1000","v":160},{"$f":"+E27*$B29/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V27*$B29/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D27*$B30/1000","v":200},{"$f":"+E27*$B30/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_2","index":10,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[11,23,12,23],[11,24,12,24]]}
["2.  Jahresarbeitszeitbedarf für die Herde in Abhängigkeit von Herdengröße, Nachzuchtintensität sowie Melk- und Fütterungsystem"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C16=\"\",#N/A,'Tabelle System 1 - 3'!C16)","v":2355.3264686348207},{"$f":"IF('Tabelle System 1 - 3'!D16=\"\",#N/A,'Tabelle System 1 - 3'!D16)","v":3167.1591799487105},{"$f":"IF('Tabelle System 1 - 3'!E16=\"\",#N/A,'Tabelle System 1 - 3'!E16)","v":3903.5769308404792},{"$f":"IF('Tabelle System 1 - 3'!F16=\"\",#N/A,'Tabelle System 1 - 3'!F16)","v":4605.141054843406},{"$f":"IF('Tabelle System 1 - 3'!G16=\"\",#N/A,'Tabelle System 1 - 3'!G16)","v":5244.3891055173617},{"$f":"IF('Tabelle System 1 - 3'!H16=\"\",#N/A,'Tabelle System 1 - 3'!H16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I16=\"\",#N/A,'Tabelle System 1 - 3'!I16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J16=\"\",#N/A,'Tabelle System 1 - 3'!J16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K16=\"\",#N/A,'Tabelle System 1 - 3'!K16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L16=\"\",#N/A,'Tabelle System 1 - 3'!L16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M16=\"\",#N/A,'Tabelle System 1 - 3'!M16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N16=\"\",#N/A,'Tabelle System 1 - 3'!N16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O16=\"\",#N/A,'Tabelle System 1 - 3'!O16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P16=\"\",#N/A,'Tabelle System 1 - 3'!P16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q16=\"\",#N/A,'Tabelle System 1 - 3'!Q16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R16=\"\",#N/A,'Tabelle System 1 - 3'!R16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S16=\"\",#N/A,'Tabelle System 1 - 3'!S16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T16=\"\",#N/A,'Tabelle System 1 - 3'!T16)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U16=\"\",#N/A,'Tabelle System 1 - 3'!U16)","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C64=\"\",#N/A,'Tabelle System 1 - 3'!C64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D64=\"\",#N/A,'Tabelle System 1 - 3'!D64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E64=\"\",#N/A,'Tabelle System 1 - 3'!E64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F64=\"\",#N/A,'Tabelle System 1 - 3'!F64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G64=\"\",#N/A,'Tabelle System 1 - 3'!G64)","v":3852.112056734913},{"$f":"IF('Tabelle System 1 - 3'!H64=\"\",#N/A,'Tabelle System 1 - 3'!H64)","v":4289.0481706650926},{"$f":"IF('Tabelle System 1 - 3'!I64=\"\",#N/A,'Tabelle System 1 - 3'!I64)","v":4708.1422243284742},{"$f":"IF('Tabelle System 1 - 3'!J64=\"\",#N/A,'Tabelle System 1 - 3'!J64)","v":5112.2849624303526},{"$f":"IF('Tabelle System 1 - 3'!K64=\"\",#N/A,'Tabelle System 1 - 3'!K64)","v":5503.6300467781721},{"$f":"IF('Tabelle System 1 - 3'!L64=\"\",#N/A,'Tabelle System 1 - 3'!L64)","v":5883.836899056636},{"$f":"IF('Tabelle System 1 - 3'!M64=\"\",#N/A,'Tabelle System 1 - 3'!M64)","v":6254.2187046228637},{"$f":"IF('Tabelle System 1 - 3'!N64=\"\",#N/A,'Tabelle System 1 - 3'!N64)","v":6615.837450801082},{"$f":"IF('Tabelle System 1 - 3'!O64=\"\",#N/A,'Tabelle System 1 - 3'!O64)","v":6969.5675760964059},{"$f":"IF('Tabelle System 1 - 3'!P64=\"\",#N/A,'Tabelle System 1 - 3'!P64)","v":7316.1401005278849},{"$f":"IF('Tabelle System 1 - 3'!Q64=\"\",#N/A,'Tabelle System 1 - 3'!Q64)","v":7656.174125196344},{"$f":"IF('Tabelle System 1 - 3'!R64=\"\",#N/A,'Tabelle System 1 - 3'!R64)","v":7990.1998794769688},{"$f":"IF('Tabelle System 1 - 3'!S64=\"\",#N/A,'Tabelle System 1 - 3'!S64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T64=\"\",#N/A,'Tabelle System 1 - 3'!T64)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U64=\"\",#N/A,'Tabelle System 1 - 3'!U64)","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C112=\"\",#N/A,'Tabelle System 1 - 3'!C112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D112=\"\",#N/A,'Tabelle System 1 - 3'!D112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E112=\"\",#N/A,'Tabelle System 1 - 3'!E112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F112=\"\",#N/A,'Tabelle System 1 - 3'!F112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G112=\"\",#N/A,'Tabelle System 1 - 3'!G112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H112=\"\",#N/A,'Tabelle System 1 - 3'!H112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I112=\"\",#N/A,'Tabelle System 1 - 3'!I112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J112=\"\",#N/A,'Tabelle System 1 - 3'!J112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K112=\"\",#N/A,'Tabelle System 1 - 3'!K112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L112=\"\",#N/A,'Tabelle System 1 - 3'!L112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M112=\"\",#N/A,'Tabelle System 1 - 3'!M112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N112=\"\",#N/A,'Tabelle System 1 - 3'!N112)","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O112=\"\",#N/A,'Tabelle System 1 - 3'!O112)","v":4231.2650396443514},{"$f":"IF('Tabelle System 1 - 3'!P112=\"\",#N/A,'Tabelle System 1 - 3'!P112)","v":4354.2527753197464},{"$f":"IF('Tabelle System 1 - 3'!Q112=\"\",#N/A,'Tabelle System 1 - 3'!Q112)","v":4472.0356540453249},{"$f":"IF('Tabelle System 1 - 3'!R112=\"\",#N/A,'Tabelle System 1 - 3'!R112)","v":4585.0309609412943},{"$f":"IF('Tabelle System 1 - 3'!S112=\"\",#N/A,'Tabelle System 1 - 3'!S112)","v":4693.5973090494917},{"$f":"IF('Tabelle System 1 - 3'!T112=\"\",#N/A,'Tabelle System 1 - 3'!T112)","v":4798.0457871835306},{"$f":"IF('Tabelle System 1 - 3'!U112=\"\",#N/A,'Tabelle System 1 - 3'!U112)","v":4898.6485063484652},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AKh/ Jahr","AKh/ Tag","AK","Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"(\",Grunddaten!$D$5,\" AKh)\")","v":"(2600 AKh)"},"Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,{"$f":"+X14/365","v":19.17808219178082},{"$f":"+X14/Grunddaten!$D$5","v":2.6923076923076925}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6500,17.80821917808219,{"$f":"+X15/Grunddaten!$D$5","v":2.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,{"$f":"+X16/365","v":16.438356164383563},{"$f":"+X16/Grunddaten!$D$5","v":2.3076923076923075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5500,{"$f":"+X17/365","v":15.068493150684931},{"$f":"+X17/Grunddaten!$D$5","v":2.1153846153846154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,13.698630136986301,{"$f":"+X18/Grunddaten!$D$5","v":1.9230769230769231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4500,12.328767123287671,{"$f":"+X19/Grunddaten!$D$5","v":1.7307692307692308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,10.95890410958904,{"$f":"+X20/Grunddaten!$D$5","v":1.5384615384615385}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3500,9.5890410958904102,{"$f":"+X21/Grunddaten!$D$5","v":1.3461538461538463}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,8.2191780821917817,{"$f":"+X22/Grunddaten!$D$5","v":1.1538461538461537}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,6.8493150684931505,{"$f":"+X23/Grunddaten!$D$5","v":0.96153846153846156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,5.4794520547945202,{"$f":"+X24/Grunddaten!$D$5","v":0.76923076923076927}]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D28*$B29/1000","v":120},180,240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,1200]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D28*$B30/1000","v":160},240,320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,1600]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D28*$B31/1000","v":200},300,400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_3","index":11,"n_rows":34,"n_cols":27,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["3.  Jahresmilchproduktion (Tsd kg Milch) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Auswahl der Milchleistung",null,null,null,null,{"$f":"+Grafiken!F73","v":8000},"kg/Kuh"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,I3,FALSE))","v":160},{"$f":"IF('Tabelle System 1 - 3'!D19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,J3,FALSE))","v":240},{"$f":"IF('Tabelle System 1 - 3'!E19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,K3,FALSE))","v":320},{"$f":"IF('Tabelle System 1 - 3'!F19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,L3,FALSE))","v":400},{"$f":"IF('Tabelle System 1 - 3'!G19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,M3,FALSE))","v":480},{"$f":"IF('Tabelle System 1 - 3'!H19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U19=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$19:$U$21,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,M3,FALSE))","v":480},{"$f":"IF('Tabelle System 1 - 3'!H67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,N3,FALSE))","v":560},{"$f":"IF('Tabelle System 1 - 3'!I67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,O3,FALSE))","v":640},{"$f":"IF('Tabelle System 1 - 3'!J67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,P3,FALSE))","v":720},{"$f":"IF('Tabelle System 1 - 3'!K67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,Q3,FALSE))","v":800},{"$f":"IF('Tabelle System 1 - 3'!L67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,R3,FALSE))","v":880},{"$f":"IF('Tabelle System 1 - 3'!M67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,S3,FALSE))","v":960},{"$f":"IF('Tabelle System 1 - 3'!N67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,T3,FALSE))","v":1040},{"$f":"IF('Tabelle System 1 - 3'!O67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,U3,FALSE))","v":1120},{"$f":"IF('Tabelle System 1 - 3'!P67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,V3,FALSE))","v":1200},{"$f":"IF('Tabelle System 1 - 3'!Q67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,W3,FALSE))","v":1280},{"$f":"IF('Tabelle System 1 - 3'!R67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,X3,FALSE))","v":1360},{"$f":"IF('Tabelle System 1 - 3'!S67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U67=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$67:$U$69,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,U3,FALSE))","v":1120},{"$f":"IF('Tabelle System 1 - 3'!P115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,V3,FALSE))","v":1200},{"$f":"IF('Tabelle System 1 - 3'!Q115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,W3,FALSE))","v":1280},{"$f":"IF('Tabelle System 1 - 3'!R115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,X3,FALSE))","v":1360},{"$f":"IF('Tabelle System 1 - 3'!S115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,Y3,FALSE))","v":1440},{"$f":"IF('Tabelle System 1 - 3'!T115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,Z3,FALSE))","v":1520},{"$f":"IF('Tabelle System 1 - 3'!U115=\"\",#N/A,VLOOKUP($F$4,'Tabelle System 1 - 3'!$B$115:$U$117,AA3,FALSE))","v":1600},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D31*$B32/1000","v":120},{"$f":"+E31*$B32/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V31*$B32/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D31*$B33/1000","v":160},{"$f":"+E31*$B33/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V31*$B33/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D31*$B34/1000","v":200},{"$f":"+E31*$B34/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_4","index":12,"n_rows":35,"n_cols":27,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["4.  Arbeitseffizienz (kg Milch je AKh) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Ausgewählte Milchleistung",null,null,null,{"$f":"Grafik_3!F4","v":8000},"kg/Kuh","(Die Änderung erfolgt zentral in Grafik 3)"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C72=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,I3,FALSE))","v":67.931134868423641},{"$f":"IF('Tabelle System 1 - 3'!D24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,J3,FALSE))","v":75.777687941749306},{"$f":"IF('Tabelle System 1 - 3'!E24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,K3,FALSE))","v":81.976096710639382},{"$f":"IF('Tabelle System 1 - 3'!F24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,L3,FALSE))","v":86.859445831589554},{"$f":"IF('Tabelle System 1 - 3'!G24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,M3,FALSE))","v":91.526389507410087},{"$f":"IF('Tabelle System 1 - 3'!H24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U24=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$24:$U$26,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,M3,FALSE))","v":124.60696701716735},{"$f":"IF('Tabelle System 1 - 3'!H25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,N3,FALSE))","v":130.56509922880213},{"$f":"IF('Tabelle System 1 - 3'!I25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,O3,FALSE))","v":135.93472106533139},{"$f":"IF('Tabelle System 1 - 3'!J25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,P3,FALSE))","v":140.83721961729535},{"$f":"IF('Tabelle System 1 - 3'!K25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,Q3,FALSE))","v":145.35860753727812},{"$f":"IF('Tabelle System 1 - 3'!L25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,R3,FALSE))","v":149.56226950157162},{"$f":"IF('Tabelle System 1 - 3'!M25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,S3,FALSE))","v":153.4963910504772},{"$f":"IF('Tabelle System 1 - 3'!N25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,T3,FALSE))","v":157.19854179217646},{"$f":"IF('Tabelle System 1 - 3'!O25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,U3,FALSE))","v":160.69863557120459},{"$f":"IF('Tabelle System 1 - 3'!P25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,V3,FALSE))","v":164.02091588068629},{"$f":"IF('Tabelle System 1 - 3'!Q25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,W3,FALSE))","v":167.18533030584308},{"$f":"IF('Tabelle System 1 - 3'!R25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,X3,FALSE))","v":170.20850798653919},{"$f":"IF('Tabelle System 1 - 3'!S25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U25=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$72:$U$74,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,U3,FALSE))","v":264.69625265878852},{"$f":"IF('Tabelle System 1 - 3'!P120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,V3,FALSE))","v":275.59263596309705},{"$f":"IF('Tabelle System 1 - 3'!Q120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,W3,FALSE))","v":286.22312052501962},{"$f":"IF('Tabelle System 1 - 3'!R120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,X3,FALSE))","v":296.61740816703139},{"$f":"IF('Tabelle System 1 - 3'!S120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,Y3,FALSE))","v":306.80092585352554},{"$f":"IF('Tabelle System 1 - 3'!T120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,Z3,FALSE))","v":316.79564293867344},{"$f":"IF('Tabelle System 1 - 3'!U120=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$120:$U$122,AA3,FALSE))","v":326.62069914313304},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erzeugte Jahresmilchmenge (kg) /"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Arbeitszeitbedarf Herde und Jahr (AKh)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D32*$B33/1000","v":120},{"$f":"+E32*$B33/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V32*$B33/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D32*$B34/1000","v":160},{"$f":"+E32*$B34/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V32*$B34/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D32*$B35/1000","v":200},{"$f":"+E32*$B35/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_5","index":13,"n_rows":34,"n_cols":27,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,14,3,15],[3,4,3,5]]}
["5.  Arbeitseffizienz (Tsd kg Milch je AK) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,null,null,null,13,14,15,16,17,18,19,20]
["Ausgewählte Milchleistung",null,null,null,{"$f":"Grafik_3!F4","v":8000},null,"kg/Kuh (Die Änderung erfolgt zentral in Grafik 3) bei",null,null,null,null,null,null,null,{"$f":"+Grunddaten!D5","v":2600},null,"Arbeitsstunden je Arbeitskraft"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,F3,FALSE))","v":176.62095065790146},{"$f":"IF('Tabelle System 1 - 3'!D30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,G3,FALSE))","v":197.02198864854819},{"$f":"IF('Tabelle System 1 - 3'!E30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,H3,FALSE))","v":213.1378514476624},{"$f":"IF('Tabelle System 1 - 3'!F30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,I3,FALSE))","v":225.83455916213285},{"$f":"IF('Tabelle System 1 - 3'!G30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,J3,FALSE))","v":237.96861271926625},{"$f":"IF('Tabelle System 1 - 3'!H30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U30=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$30:$U$32,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,F3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,G3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,H3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,J3,FALSE))","v":323.97811424463509},{"$f":"IF('Tabelle System 1 - 3'!H78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,K3,FALSE))","v":339.46925799488548},{"$f":"IF('Tabelle System 1 - 3'!I78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,L3,FALSE))","v":353.43027476986163},{"$f":"IF('Tabelle System 1 - 3'!J78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,M3,FALSE))","v":366.17677100496792},{"$f":"IF('Tabelle System 1 - 3'!K78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,N3,FALSE))","v":377.93237959692311},{"$f":"IF('Tabelle System 1 - 3'!L78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,O3,FALSE))","v":388.86190070408622},{"$f":"IF('Tabelle System 1 - 3'!M78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,P3,FALSE))","v":399.09061673124069},{"$f":"IF('Tabelle System 1 - 3'!N78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,T3,FALSE))","v":408.71620865965878},{"$f":"IF('Tabelle System 1 - 3'!O78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,U3,FALSE))","v":417.81645248513189},{"$f":"IF('Tabelle System 1 - 3'!P78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,V3,FALSE))","v":426.45438128978435},{"$f":"IF('Tabelle System 1 - 3'!Q78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,W3,FALSE))","v":434.68185879519206},{"$f":"IF('Tabelle System 1 - 3'!R78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,X3,FALSE))","v":442.54212076500187},{"$f":"IF('Tabelle System 1 - 3'!S78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U78=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$78:$U$80,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,F3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,G3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,H3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,U3,FALSE))","v":688.21025691285024},{"$f":"IF('Tabelle System 1 - 3'!P126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,V3,FALSE))","v":716.54085350405239},{"$f":"IF('Tabelle System 1 - 3'!Q126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,W3,FALSE))","v":744.18011336505094},{"$f":"IF('Tabelle System 1 - 3'!R126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,X3,FALSE))","v":771.20526123428158},{"$f":"IF('Tabelle System 1 - 3'!S126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,Y3,FALSE))","v":797.68240721916641},{"$f":"IF('Tabelle System 1 - 3'!T126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,Z3,FALSE))","v":823.668671640551},{"$f":"IF('Tabelle System 1 - 3'!U126=\"\",#N/A,VLOOKUP($E$4,'Tabelle System 1 - 3'!$B$126:$U$128,AA3,FALSE))","v":849.21381777214583},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D31*$B32/1000","v":120},{"$f":"+E31*$B32/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V31*$B32/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D31*$B33/1000","v":160},{"$f":"+E31*$B33/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V31*$B33/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D31*$B34/1000","v":200},{"$f":"+E31*$B34/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_6","index":14,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["6.  Personalkosten (ct/kg Milch) in Abhängigkeit von Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Der Stundenlohn (Brutto incl. Arbeitgeberanteile) wurde festgelegt auf  ",null,null,null,null,null,null,null,null,null,{"$f":"+Grunddaten!E16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) und der nachfolgend ausgwählten "]
[null,"Milchleistung entstehen  diese Personalstückosten."]
[" "]
["Ausgewählte Milchleistung",null,null,null,{"$f":"Grafik_3!F4","v":8000},"kg/Kuh","(Die Änderung erfolgt zentral in Grafik 3)"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,I3,FALSE))","v":25.761383250693353},{"$f":"IF('Tabelle System 1 - 3'!D36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,J3,FALSE))","v":23.093869020459344},{"$f":"IF('Tabelle System 1 - 3'!E36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,K3,FALSE))","v":21.347686340533873},{"$f":"IF('Tabelle System 1 - 3'!F36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,L3,FALSE))","v":20.147492114939901},{"$f":"IF('Tabelle System 1 - 3'!G36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,M3,FALSE))","v":19.120168613865381},{"$f":"IF('Tabelle System 1 - 3'!H36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U36=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$36:$U$38,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,M3,FALSE))","v":14.044158540179371},{"$f":"IF('Tabelle System 1 - 3'!H84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,N3,FALSE))","v":13.403275533328413},{"$f":"IF('Tabelle System 1 - 3'!I84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,O3,FALSE))","v":12.873826394648171},{"$f":"IF('Tabelle System 1 - 3'!J84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,P3,FALSE))","v":12.425692617018218},{"$f":"IF('Tabelle System 1 - 3'!K84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,Q3,FALSE))","v":12.039190727327252},{"$f":"IF('Tabelle System 1 - 3'!L84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,R3,FALSE))","v":11.700812015169445},{"$f":"IF('Tabelle System 1 - 3'!M84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,S3,FALSE))","v":11.400919513635428},{"$f":"IF('Tabelle System 1 - 3'!N84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,T3,FALSE))","v":11.132418787405667},{"$f":"IF('Tabelle System 1 - 3'!O84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,U3,FALSE))","v":10.889949337650634},{"$f":"IF('Tabelle System 1 - 3'!P84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,V3,FALSE))","v":10.669370979936499},{"$f":"IF('Tabelle System 1 - 3'!Q84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,W3,FALSE))","v":10.467425561791877},{"$f":"IF('Tabelle System 1 - 3'!R84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,X3,FALSE))","v":10.281507197856392},{"$f":"IF('Tabelle System 1 - 3'!S84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U84=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$84:$U$86,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,U3,FALSE))","v":6.6113516244442989},{"$f":"IF('Tabelle System 1 - 3'!P132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,V3,FALSE))","v":6.349951964007964},{"$f":"IF('Tabelle System 1 - 3'!Q132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,W3,FALSE))","v":6.114111245765093},{"$f":"IF('Tabelle System 1 - 3'!R132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,X3,FALSE))","v":5.8998560159171065},{"$f":"IF('Tabelle System 1 - 3'!S132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,Y3,FALSE))","v":5.7040245075254239},{"$f":"IF('Tabelle System 1 - 3'!T132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,Z3,FALSE))","v":5.5240658734020904},{"$f":"IF('Tabelle System 1 - 3'!U132=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$132:$U$134,AA3,FALSE))","v":5.3578968038186332},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg Milch/AKh)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D34*$B35/1000","v":120},{"$f":"+E34*$B35/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V34*$B35/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D34*$B36/1000","v":160},{"$f":"+E34*$B36/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V34*$B36/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D34*$B37/1000","v":200},{"$f":"+E34*$B37/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_7","index":15,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,14,6,15],[6,4,6,5]]}
["7.  Jahresbruttoeinkommen in Abhängigkeit von Personalstückkosten, Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Mit dem Stallpersonal wurde ein umsatzabhängiger \"Lohn\" (Personalkosten incl. Arbeitgeberanteile) in Höhe von",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Grunddaten!E10","v":10},"ct/kg Milch vereinbart.Welches Jahresbruttoeinkommen "]
[null,"(incl. Arbeitgeberanteile) kann der Stallarbeiter in den gewählten Stallsystemen und Nachzuchtintensitäten erzielen bei nachfolgend noch auszuwählender Milchleistung?"]
[]
["Ausgewählte Milchleistung",null,null,null,{"$f":"Grafik_3!F4","v":8000},null,"kg/Kuh (Die Änderung erfolgt zentral in Grafik 3) bei",null,null,null,null,null,null,null,{"$f":"Grunddaten!D5","v":2600},null,"Arbeitsstunden je Arbeitskraft"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,I3,FALSE))","v":17662.095065790149},{"$f":"IF('Tabelle System 1 - 3'!D43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,J3,FALSE))","v":19702.198864854821},{"$f":"IF('Tabelle System 1 - 3'!E43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,K3,FALSE))","v":21313.78514476624},{"$f":"IF('Tabelle System 1 - 3'!F43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,L3,FALSE))","v":22583.455916213286},{"$f":"IF('Tabelle System 1 - 3'!G43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,M3,FALSE))","v":23796.861271926624},{"$f":"IF('Tabelle System 1 - 3'!H43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U43=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$43:$U$45,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,M3,FALSE))","v":32397.811424463511},{"$f":"IF('Tabelle System 1 - 3'!H91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,N3,FALSE))","v":33946.925799488548},{"$f":"IF('Tabelle System 1 - 3'!I91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,O3,FALSE))","v":35343.027476986164},{"$f":"IF('Tabelle System 1 - 3'!J91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,P3,FALSE))","v":36617.677100496789},{"$f":"IF('Tabelle System 1 - 3'!K91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,Q3,FALSE))","v":37793.237959692313},{"$f":"IF('Tabelle System 1 - 3'!L91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,R3,FALSE))","v":38886.190070408622},{"$f":"IF('Tabelle System 1 - 3'!M91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,S3,FALSE))","v":39909.061673124066},{"$f":"IF('Tabelle System 1 - 3'!N91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,T3,FALSE))","v":40871.620865965873},{"$f":"IF('Tabelle System 1 - 3'!O91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,U3,FALSE))","v":41781.645248513196},{"$f":"IF('Tabelle System 1 - 3'!P91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,V3,FALSE))","v":42645.438128978436},{"$f":"IF('Tabelle System 1 - 3'!Q91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,W3,FALSE))","v":43468.185879519202},{"$f":"IF('Tabelle System 1 - 3'!R91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,X3,FALSE))","v":44254.212076500189},{"$f":"IF('Tabelle System 1 - 3'!S91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U91=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$91:$U$93,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,U3,FALSE))","v":68821.025691285016},{"$f":"IF('Tabelle System 1 - 3'!P139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,V3,FALSE))","v":71654.085350405236},{"$f":"IF('Tabelle System 1 - 3'!Q139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,W3,FALSE))","v":74418.011336505093},{"$f":"IF('Tabelle System 1 - 3'!R139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,X3,FALSE))","v":77120.526123428164},{"$f":"IF('Tabelle System 1 - 3'!S139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,Y3,FALSE))","v":79768.240721916634},{"$f":"IF('Tabelle System 1 - 3'!T139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,Z3,FALSE))","v":82366.867164055089},{"$f":"IF('Tabelle System 1 - 3'!U139=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$139:$U$141,AA3,FALSE))","v":84921.381777214599},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalstückkosten (ct/kg) / 100"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D34*$B35/1000","v":120},{"$f":"+E34*$B35/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V34*$B35/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D34*$B36/1000","v":160},{"$f":"+E34*$B36/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V34*$B36/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D34*$B37/1000","v":200},{"$f":"+E34*$B37/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Grafik_8","index":16,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
["8.  Stundenlohn in Abhängigkeit von Personalstückkosten, Herdengröße, Nachzuchtintensität, Melk- und Fütterungsystem sowie der Milchleistung"]
[]
[null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Mit dem Stallpersonal wurde ein umsatzabhängiger \"Lohn\" (Personalkosten incl. Arbeitgeberanteile) in Höhe von",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Grunddaten!E10","v":10},"ct/kg Milch vereinbart. Welchen Stundenlohn "]
[null,"(Brutto incl. Arbeitgeberanteile) kann der Stallarbeiter in den gewählten Stallsystemen und Nachzuchtintensitäten erzielen bei nachfolgend noch auszuwählender Milchleistung?"]
[]
["Ausgewählte Milchleistung",null,null,null,{"$f":"Grafik_3!F4","v":8000},null,"kg/Kuh (Die Änderung erfolgt zentral in Grafik 3)"]
[]
[null,null,null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200,"Anzahl Kühe"]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,I3,FALSE))","v":6.7931134868423646},{"$f":"IF('Tabelle System 1 - 3'!D50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,J3,FALSE))","v":7.577768794174931},{"$f":"IF('Tabelle System 1 - 3'!E50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,K3,FALSE))","v":8.1976096710639368},{"$f":"IF('Tabelle System 1 - 3'!F50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,L3,FALSE))","v":8.685944583158955},{"$f":"IF('Tabelle System 1 - 3'!G50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,M3,FALSE))","v":9.1526389507410091},{"$f":"IF('Tabelle System 1 - 3'!H50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,U3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!P50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,V3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!Q50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,W3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!R50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,X3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!S50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U50=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$50:$U$52,AA3,FALSE))","v":"  "},{"$f":"'Tabelle System 1 - 3'!$B$7","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,M3,FALSE))","v":12.460696701716735},{"$f":"IF('Tabelle System 1 - 3'!H98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,N3,FALSE))","v":13.056509922880212},{"$f":"IF('Tabelle System 1 - 3'!I98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,O3,FALSE))","v":13.59347210653314},{"$f":"IF('Tabelle System 1 - 3'!J98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,P3,FALSE))","v":14.083721961729534},{"$f":"IF('Tabelle System 1 - 3'!K98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,Q3,FALSE))","v":14.535860753727812},{"$f":"IF('Tabelle System 1 - 3'!L98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,R3,FALSE))","v":14.956226950157163},{"$f":"IF('Tabelle System 1 - 3'!M98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,S3,FALSE))","v":15.349639105047718},{"$f":"IF('Tabelle System 1 - 3'!N98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,T3,FALSE))","v":15.719854179217643},{"$f":"IF('Tabelle System 1 - 3'!O98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,U3,FALSE))","v":16.06986355712046},{"$f":"IF('Tabelle System 1 - 3'!P98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,V3,FALSE))","v":16.402091588068629},{"$f":"IF('Tabelle System 1 - 3'!Q98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,W3,FALSE))","v":16.718533030584307},{"$f":"IF('Tabelle System 1 - 3'!R98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,X3,FALSE))","v":17.020850798653917},{"$f":"IF('Tabelle System 1 - 3'!S98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,Y3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!T98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,Z3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!U98=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$98:$U$100,AA3,FALSE))","v":"  "},{"$f":"+'Tabelle System 1 - 3'!$B$55","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,null,null,{"$f":"IF('Tabelle System 1 - 3'!C146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,I3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!D146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,J3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!E146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,K3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!F146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,L3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!G146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,M3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!H146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,N3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!I146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,O3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!J146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,P3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!K146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,Q3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!L146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,R3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!M146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,S3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!N146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,T3,FALSE))","v":"  "},{"$f":"IF('Tabelle System 1 - 3'!O146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,U3,FALSE))","v":26.469625265878854},{"$f":"IF('Tabelle System 1 - 3'!P146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,V3,FALSE))","v":27.559263596309705},{"$f":"IF('Tabelle System 1 - 3'!Q146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,W3,FALSE))","v":28.622312052501957},{"$f":"IF('Tabelle System 1 - 3'!R146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,X3,FALSE))","v":29.661740816703141},{"$f":"IF('Tabelle System 1 - 3'!S146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,Y3,FALSE))","v":30.680092585352551},{"$f":"IF('Tabelle System 1 - 3'!T146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,Z3,FALSE))","v":31.67956429386734},{"$f":"IF('Tabelle System 1 - 3'!U146=\"\",#N/A,VLOOKUP($E$7,'Tabelle System 1 - 3'!$B$146:$U$148,AA3,FALSE))","v":32.662069914313307},{"$f":"+'Tabelle System 1 - 3'!$B$103","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personalstückkosten (ct/kg) / 100"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Erzeugte Jahremilchmenge (Tsd kg) bei einer Milchleistung je Kuh (kg) von:"]
[null,"Herdengröße",null,20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,{"$f":"+Grunddaten!$D$31","v":6000},"kg/Kuh",{"$f":"+D34*$B35/1000","v":120},{"$f":"+E34*$B35/1000","v":180},240,300,360,420,480,540,600,660,720,780,840,900,960,1020,1080,1140,{"$f":"+V34*$B35/1000","v":1200}]
[null,{"$f":"+Grunddaten!$D$32","v":8000},"kg/Kuh",{"$f":"+D34*$B36/1000","v":160},{"$f":"+E34*$B36/1000","v":240},320,400,480,560,640,720,800,880,960,1040,1120,1200,1280,1360,1440,1520,{"$f":"+V34*$B36/1000","v":1600}]
[null,{"$f":"+Grunddaten!$D$33","v":10000},"kg/Kuh",{"$f":"+D34*$B37/1000","v":200},{"$f":"+E34*$B37/1000","v":300},400,500,600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,1800,1900,2000]

{"sheet":"Tab_1","index":17,"n_rows":47,"n_cols":23,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[1,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["System 1:",{"$f":"CONCATENATE(A5,\"  -  \",A6,\"  -  \",A8)","v":"Anbindestall-Rohr-MA  -  Siloblock  -  JV maximal - 32 Monate EKA"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$G39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Anbindestall-Rohr-MA"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":55.29489650683891},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":49.232259802092919},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":45.338314517121319},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":42.531317291216823},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":40.367336233640472},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$G40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Siloblock"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.835545642776037},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.213350306336569},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.0320743725858},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.454592244850419},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.546947742148234},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":25.07060380857644},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":22.057272014031014},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.141590000769849},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.771013053148479},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.720695234714981},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$G41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"JV maximal - 32 Monate EKA"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.565277473549653},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.069090542496507},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.077444380535006},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.345898507652397},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.771505881452336},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C5),SUM(C5:C8),\"  \")","v":117.76632343174104},{"$f":"IF(ISNUMBER(D5),SUM(D5:D8),\"  \")","v":105.57197266495702},97.589423271011981,92.102821096868112,87.406485091956029,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C9),C9*C3,\"  \")","v":2355.3264686348207},{"$f":"IF(ISNUMBER(D9),D9*D3,\"  \")","v":3167.1591799487105},3903.5769308404792,4605.141054843406,5244.3891055173617,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Rechengang:","Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
[]
["Erzeugte Jahresmilchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C3*$B14/1000,\"  \")","v":120},{"$f":"IF(ISNUMBER(D5),+D3*$B14/1000,\"  \")","v":180},240,300,360,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C3*$B15/1000,\"  \")","v":160},{"$f":"IF(ISNUMBER(D5),+D3*$B15/1000,\"  \")","v":240},320,400,480,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C3*$B16/1000,\"  \")","v":200},{"$f":"IF(ISNUMBER(D5),+D3*$B16/1000,\"  \")","v":300},400,500,600,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C14*1000/C11,\"  \")","v":50.948351151317738},{"$f":"IF(ISNUMBER(D5),+D14*1000/D11,\"  \")","v":56.833265956311976},61.482072532979537,65.144584373692169,68.644792130557562,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C15*1000/C11,\"  \")","v":67.931134868423641},{"$f":"IF(ISNUMBER(D5),+D15*1000/D11,\"  \")","v":75.777687941749306},81.976096710639382,86.859445831589554,91.526389507410087,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C16*1000/C11,\"  \")","v":84.913918585529558},{"$f":"IF(ISNUMBER(D5),+D16*1000/D11,\"  \")","v":94.722109927186622},102.47012088829923,108.57430728948694,114.4079868842626,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C11),C19*$C24/1000,\"  \")","v":132.46571299342614},{"$f":"IF(ISNUMBER(D11),D19*$C24/1000,\"  \")","v":147.76649148641113},159.85338858574679,169.37591937159965,178.47645953944965,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C11),C20*$C24/1000,\"  \")","v":176.62095065790146},{"$f":"IF(ISNUMBER(D11),D20*$C24/1000,\"  \")","v":197.02198864854819},213.1378514476624,225.83455916213285,237.96861271926625,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C11),C21*$C24/1000,\"  \")","v":220.77618832237684},{"$f":"IF(ISNUMBER(D11),D21*$C24/1000,\"  \")","v":246.27748581068519},266.42231430957798,282.29319895266605,297.46076589908279,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C19,\"  \")","v":34.348511000924468},{"$f":"IF(ISNUMBER(D5),+$B30*100/D19,\"  \")","v":30.791825360612464},28.463581787378494,26.863322819919865,25.493558151820508,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C20,\"  \")","v":25.761383250693353},{"$f":"IF(ISNUMBER(D5),+$B30*100/D20,\"  \")","v":23.093869020459344},21.347686340533873,20.147492114939901,19.120168613865381,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C21,\"  \")","v":20.609106600554682},{"$f":"IF(ISNUMBER(D5),+$B30*100/D21,\"  \")","v":18.475095216367478},17.078149072427095,16.11799369195192,15.296134891092306,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),C25*1000*$D36/100,\"  \")","v":13246.571299342613},{"$f":"IF(ISNUMBER(D5),D25*1000*$D36/100,\"  \")","v":14776.649148641112},15985.338858574678,16937.591937159967,17847.645953944964,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),C26*1000*$D36/100,\"  \")","v":17662.095065790149},19702.198864854821,21313.78514476624,22583.455916213286,23796.861271926624,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),C27*1000*$D36/100,\"  \")","v":22077.618832237684},24627.748581068521,26642.231430957796,28229.319895266603,29746.076589908273,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C38),C19*$D$43/100,\"  \")","v":5.0948351151317741},{"$f":"IF(ISNUMBER(D38),D19*$D$43/100,\"  \")","v":5.6833265956311969},6.1482072532979535,6.5144584373692167,6.8644792130557564,{"$f":"IF(ISNUMBER(H38),H38/$K$43,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C39),C20*$D$43/100,\"  \")","v":6.7931134868423646},7.577768794174931,8.1976096710639368,8.685944583158955,9.1526389507410091,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},8.4913918585529569,9.4722109927186633,10.247012088829925,10.857430728948692,11.440798688426259,"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  "]

{"sheet":"Tab_2","index":18,"n_rows":47,"n_cols":23,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[1,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["System 2:",{"$f":"CONCATENATE(A5,\"  -  \",A6,\"  -  \",A8)","v":"Laufstall-FGM 2x6  -  FMW  -  JV normal - 29 Monate EKA"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$I39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Laufstall-FGM 2x6"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":23.122823869129878},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":22.230748106837073},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":21.4858640856981},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.84957435290648},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":20.296377568873382},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.808605391611103},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":19.373547250397444},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.981775494025261},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.626118128871017},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.301001452588281},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":18.002014175942154},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.725609539129199},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$I40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"FMW"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.418794613902358},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":11.549078176710728},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.845084828450132},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.259825479812362},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.7631074388551333},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.3345201838212084},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.9597002859760817},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.6282045763385025},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.33223209334645},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.0658213278748967},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.8243269705195795},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.6040679268789955},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":17.720695234714981},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.878648816860682},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":16.181646475556015},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.590777073192715},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":15.080532232186544},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.633360300524746},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":14.236712472961058},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.881333062056788},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.560216851254644},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.267945363482204},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.000248870613794},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.753708392230687},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
[{"$f":"VLOOKUP(Grunddaten!$I41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"JV normal - 29 Monate EKA"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.939553894501328},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.613641623378564},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.339182414401677},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":10.102989343314572},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.8962832278666593},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.7129404791032652},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.5485291958559451},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.3997441814339258},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.2640584700736426},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.139499192907186},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.0244982654016237},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.9177899033903465},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C5),SUM(C5:C8),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),SUM(D5:D8),\"  \")","v":"  "},"  ","  ",64.201867612248549,61.272116723787043,58.851777804105922,56.803166249226138,55.036300467781722,53.489426355060324,52.118489205190528,50.891057313854475,49.782625543545755,48.774267336852567,47.85108828247715,47.001175761629227,"  ","  ","  "]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C9),C9*C3,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D9),D9*D3,\"  \")","v":"  "},"  ","  ",3852.112056734913,4289.0481706650926,4708.1422243284742,5112.2849624303526,5503.6300467781721,5883.836899056636,6254.2187046228637,6615.837450801082,6969.5675760964059,7316.1401005278849,7656.174125196344,7990.1998794769688,"  ","  ","  ","Rechengang:","Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
[]
["Erzeugte Milchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C3*$B14/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B14/1000,\"  \")","v":"  "},"  ","  ",360,420,480,540,600,660,720,780,840,900,960,1020,"  ","  ","  ","Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C3*$B15/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B15/1000,\"  \")","v":"  "},"  ","  ",480,560,640,720,800,880,960,1040,1120,1200,1280,1360,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C3*$B16/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B16/1000,\"  \")","v":"  "},"  ","  ",600,700,800,900,1000,1100,1200,1300,1400,1500,1600,1700,"  ","  ","  "]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C14*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D14*1000/D11,\"  \")","v":"  "},"  ","  ",93.455225262875516,97.92382442160158,101.95104079899853,105.6279147129715,109.0189556529586,112.17170212617872,115.1222932878579,117.89890634413234,120.52397667840344,123.01568691051472,125.38899772938231,127.65638098990438,"  ","  ","  ","Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C15*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D15*1000/D11,\"  \")","v":"  "},"  ","  ",124.60696701716735,130.56509922880213,135.93472106533139,140.83721961729535,145.35860753727812,149.56226950157162,153.4963910504772,157.19854179217646,160.69863557120459,164.02091588068629,167.18533030584308,170.20850798653919,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C16*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D16*1000/D11,\"  \")","v":"  "},"  ","  ",155.7587087714592,163.20637403600264,169.91840133166423,176.04652452161918,181.69825942159767,186.95283687696451,191.8704888130965,196.49817724022057,200.87329446400574,205.02614485085786,208.98166288230385,212.76063498317396,"  ","  ","  "]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C11),C19*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D19*$C24/1000,\"  \")","v":"  "},"  ","  ",242.98358568347635,254.6019434961641,265.07270607739616,274.63257825372591,283.44928469769235,291.64642552806464,299.31796254843056,306.53715649474407,313.36233936384895,319.84078596733826,326.01139409639399,331.90659057375137,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C11),C20*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D20*$C24/1000,\"  \")","v":"  "},"  ","  ",323.97811424463509,339.46925799488548,353.43027476986163,366.17677100496792,377.93237959692311,388.86190070408622,399.09061673124069,408.71620865965878,417.81645248513189,426.45438128978435,434.68185879519206,442.54212076500187,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C11),C21*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D21*$C24/1000,\"  \")","v":"  "},"  ","  ",404.9726428057939,424.33657249360687,441.78784346232698,457.72096375620987,472.41547449615393,486.07737588010775,498.86327091405093,510.89526082457348,522.27056560641495,533.06797661223038,543.35232349398996,553.17765095625225,"  ","  ","  "]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C19,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D19,\"  \")","v":"  "},"  ","  ",18.72554472023916,17.871034044437888,17.165101859530896,16.567590156024291,16.052254303103002,15.601082686892594,15.20122601818057,14.843225049874222,14.519932450200844,14.225827973248666,13.956567415722503,13.708676263808526,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C20,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D20,\"  \")","v":"  "},"  ","  ",14.044158540179371,13.403275533328413,12.873826394648171,12.425692617018218,12.039190727327252,11.700812015169445,11.400919513635428,11.132418787405667,10.889949337650634,10.669370979936499,10.467425561791877,10.281507197856392,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C21,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D21,\"  \")","v":"  "},"  ","  ",11.235326832143496,10.722620426662731,10.299061115718537,9.9405540936145744,9.6313525818618011,9.3606496121355569,9.1207356109083424,8.9059350299245335,8.7119594701205063,8.5354967839491991,8.3739404494335012,8.2252057582851155,"  ","  ","  "]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),C25*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D25*1000*$D36/100,\"  \")","v":"  "},"  ","  ",24298.358568347638,25460.194349616413,26507.270607739618,27463.257825372591,28344.928469769238,29164.642552806465,29931.796254843055,30653.715649474409,31336.233936384899,31984.078596733827,32601.139409639403,33190.659057375138,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),C26*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D26*1000*$D36/100,\"  \")","v":"  "},"  ","  ",32397.811424463511,33946.925799488548,35343.027476986164,36617.677100496789,37793.237959692313,38886.190070408622,39909.061673124066,40871.620865965873,41781.645248513196,42645.438128978436,43468.185879519202,44254.212076500189,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),C27*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D27*1000*$D36/100,\"  \")","v":"  "},"  ","  ",40497.264280579388,42433.657249360687,44178.784346232693,45772.096375620989,47241.547449615391,48607.737588010772,49886.327091405095,51089.526082457342,52227.056560641489,53306.797661223041,54335.232349399004,55317.765095625218,"  ","  ","  "]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C38),C38/$K$43,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D38),D38/$K$43,\"  \")","v":"  "},"  ","  ",9.345522526287553,9.7923824421601591,10.195104079899853,10.562791471297151,10.901895565295861,11.217170212617871,11.512229328785791,11.789890634413235,12.052397667840346,12.301568691051472,12.538899772938231,12.765638098990438,"  ","  ","  "]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C39),C39/$K$43,\"  \")","v":"  "},"  ","  ","  ",12.460696701716735,13.056509922880212,13.59347210653314,14.083721961729534,14.535860753727812,14.956226950157163,15.349639105047718,15.719854179217643,16.06986355712046,16.402091588068629,16.718533030584307,17.020850798653917,"  ","  ","  "]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C40),C40/$K$43,\"  \")","v":"  "},"  ","  ","  ",15.575870877145919,16.320637403600266,16.99184013316642,17.604652452161918,18.169825942159765,18.695283687696453,19.187048881309654,19.649817724022054,20.087329446400574,20.502614485085786,20.898166288230385,21.276063498317392,"  ","  ","  "]

{"sheet":"Tab_3","index":19,"n_rows":47,"n_cols":23,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[1,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["System 3:",{"$f":"CONCATENATE(A5,\"  -  \",A6,\"  -  \",A8)","v":"Laufstall-AMS 3 Boxen  -  AFS  -  keine eigene Nachzucht"}]
[null,"Kühe Ø",20,30,40,50,60,70,80,90,100,110,120,130,140,150,160,170,180,190,200]
[null,null,null,null,null,null,null,null,"AKh/Kuh"]
[{"$f":"VLOOKUP(Grunddaten!$K39,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"Laufstall-AMS 3 Boxen"},null,{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":9.0887208983433592},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.5745020368964191},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":8.1198514253474396},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.7147552724949406},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.3513481502907707},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":7.023362865617587},{"$f":"IF(ISNUMBER(VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)),VLOOKUP($A5,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":6.72574175553153}]
[{"$f":"VLOOKUP(Grunddaten!$K40,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"AFS"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":6.1888851651332937},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.854006387894982},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.5464859159280673},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":5.2624106330635385},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.9986225816934464},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.7525401347713725},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A6,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":4.5220285105583766}]
[{"$f":"+'Rohdaten KUH'!B26","v":"Sonstige Arbeiten (Milchkuh)"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.560216851254644},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.267945363482204},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":13.000248870613794},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.753708392230687},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.525547529662036},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.313483680906858},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A7,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":12.115619533271358}]
[{"$f":"VLOOKUP(Grunddaten!$K41,'Rohdaten KUH'!$B$12:$U$36,A$1,FALSE)","v":"keine eigene Nachzucht"},null,{"$f":"IF(ISNUMBER(C$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,C$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,D$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(E$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,E$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(F$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,F$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(G$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,G$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(H$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,H$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(I$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,I$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(J$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,J$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(K$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,K$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(L$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,L$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(M$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,M$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(N$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,N$1,FALSE)*Grunddaten!$D$28,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(O$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,O$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.3854987970140693},{"$f":"IF(ISNUMBER(P$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,P$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.3318980471913693},{"$f":"IF(ISNUMBER(Q$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,Q$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2836366258939764},{"$f":"IF(ISNUMBER(R$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,R$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2398960606890379},{"$f":"IF(ISNUMBER(S$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,S$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.2000223441842519},{"$f":"IF(ISNUMBER(T$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,T$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.1634858828280277},{"$f":"IF(ISNUMBER(U$5),VLOOKUP($A8,'Rohdaten KUH'!$B$12:$U$36,U$1,FALSE)*Grunddaten!$D$28,\"  \")","v":1.1298527323810605}]
["Arbeitszeitbedarf je Kuh und Jahr","AKh/Kuh",{"$f":"IF(ISNUMBER(C5),SUM(C5:C8),\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),SUM(D5:D8),\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",30.223321711745367,29.028351835464974,27.950222837783279,26.970770358478202,26.075540605830508,25.252872564123845,24.493242531742325]
[]
["Arbeitszeitbedarf Herde und Jahr",null,{"$f":"IF(ISNUMBER(C9),C9*C3,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D9),D9*D3,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",4231.2650396443514,4354.2527753197464,4472.0356540453249,4585.0309609412943,4693.5973090494917,4798.0457871835306,4898.6485063484652,"Rechengang:","Kühe Ø x Arbeitszeitbedarf (AKh/Kuh)"]
[]
["Erzeugte Milchmenge (Tsd kg) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C3*$B14/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B14/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",840,900,960,1020,1080,1140,1200,"Kühe Ø x Milchleistung (kg/Kuh) / 1.000"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C3*$B15/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B15/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",1120,1200,1280,1360,1440,1520,1600]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C3*$B16/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D3*$B16/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",1400,1500,1600,1700,1800,1900,2000]
[]
["Arbeitseffizienz (kg/AKh) in Abhängigkeit von Herdengröße und Milchleistung ",null,null,null,null,null,null,null,"kg Milch/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+C14*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D14*1000/D11,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",198.52218949409138,206.6944769723228,214.66734039376473,222.46305612527354,230.10069439014413,237.59673220400506,244.96552435734978,"Erzeugte Jahresmilchmenge (kg) / Arbeitszeitbedarf Herde und Jahr (AKh)"]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+C15*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D15*1000/D11,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",264.69625265878852,275.59263596309705,286.22312052501962,296.61740816703139,306.80092585352554,316.79564293867344,326.62069914313304]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+C16*1000/C11,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+D16*1000/D11,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",330.87031582348561,344.49079495387133,357.77890065627452,370.7717602087892,383.50115731690687,395.99455367334178,408.27587392891627]
[]
["Arbeitseffizienz (Tsd kg/AK) in Abhängigkeit von Herdengröße und Milchleistung",null,null,null,null,null,null,null,"Tsd kg Milch/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Jahresarbeitsstunden je Arbeitskraft im Kuhstall",null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x AKh/AK / 1.000"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C11),C19*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D19*$C24/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",516.1576926846376,537.40564012803929,558.13508502378829,578.40394592571124,598.26180541437463,617.75150373041311,636.91036332910937]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C11),C20*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D20*$C24/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",688.21025691285024,716.54085350405239,744.18011336505094,771.20526123428158,797.68240721916641,823.668671640551,849.21381777214583]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C11),C21*$C24/1000,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D11),D21*$C24/1000,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",860.26282114106255,895.67606688006549,930.22514170631371,964.00657654285203,997.10300902395784,1029.5858395506887,1061.5172722151822]
[]
["Personalstückkosten (ct/kg Milch)",null,null,null,null,null,null,null,"ct/kg Milch",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Der Stundenlohn wurde festgelegt auf",{"$f":"+Grunddaten!$E$16","v":"17,5"},"€/AKh. Mit der erreichten Arbeitseffizienz (kg/AKh) entstehen dadurch folgende Personalkosten (ct/kg Milch):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stundenlohn (€/AKh) x 100 / Arbeitseffizienz (kg Milch/AKh)"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C19,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D19,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",8.8151354992590658,8.4666026186772854,8.1521483276867901,7.8664746878894753,7.6053660100338991,7.3654211645361212,7.1438624050915109]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C20,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D20,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",6.6113516244442989,6.349951964007964,6.114111245765093,5.8998560159171065,5.7040245075254239,5.5240658734020904,5.3578968038186332]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),+$B30*100/C21,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),+$B30*100/D21,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",5.2890812995554395,5.079961571206371,4.8912889966120741,4.7198848127336852,4.5632196060203398,4.4192526987216727,4.2863174430549069]
[]
["Bruttojahreseinkommen (€/AK)",null,null,null,null,null,null,null,"€/AK",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (Tsd kg Milch/AK) x 1.000 x Personalstückkosten (ct/kg) / 100"]
["   welcher Jahreslohn (€/AK; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C5),C25*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D25*1000*$D36/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",51615.769268463759,53740.56401280393,55813.508502378827,57840.394592571116,59826.180541437476,61775.15037304131,63691.036332910939]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C5),C26*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D26*1000*$D36/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",68821.025691285016,71654.085350405236,74418.011336505093,77120.526123428164,79768.240721916634,82366.867164055089,84921.381777214599]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C5),C27*1000*$D36/100,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D5),D27*1000*$D36/100,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",86026.282114106245,89567.606688006563,93022.514170631373,96400.657654285213,99710.300902395786,102958.58395506887,106151.72722151822]
[]
["Bruttostundenlohn (€/AKh)",null,null,null,null,null,null,null,"€/AKh",null,null,null,null,null,null,null,null,null,null,null,null,"Rechengang:"]
["Wenn mit dem Stallpersonal ein fester Stücklohn von",null,null,{"$f":"+Grunddaten!$E$10","v":10},"ct/kg bei einer Jahresarbeitsstundenzahl von ",null,null,null,null,null,{"$f":"+Grunddaten!$D$5","v":2600},"AKh/AK vereinbart wird,",null,null,null,null,null,null,null,null,null,"Arbeitseffizienz (kg/AKh) x Personalstückkosten (ct/kg) / 100"]
["   welcher Stundenlohn (€/Akh; incl. Arbeitgeberanteile und Sozialversicherungsbeiträge) kann dann in Abhängigkeit von der Milchleistung erzielt werden?"]
["  Milchleistungsklasse niedrig (kg/Kuh)",{"$f":"+Grunddaten!$D$31","v":6000},{"$f":"IF(ISNUMBER(C38),C38/$K$43,\"  \")","v":"  "},{"$f":"IF(ISNUMBER(D38),D38/$K$43,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",19.852218949409139,20.669447697232282,21.466734039376473,22.246305612527351,23.010069439014412,23.759673220400504,24.496552435734976]
["  Milchleistungsklasse mittel (kg/Kuh)",{"$f":"+Grunddaten!$D$32","v":8000},{"$f":"IF(ISNUMBER(C39),C39/$K$43,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",26.469625265878854,27.559263596309705,28.622312052501957,29.661740816703141,30.680092585352551,31.67956429386734,32.662069914313307]
["  Milchleistungsklasse hoch (kg/Kuh)",{"$f":"+Grunddaten!$D$33","v":10000},{"$f":"IF(ISNUMBER(C40),C40/$K$43,\"  \")","v":"  "},"  ","  ","  ","  ","  ","  ","  ","  ","  ","  ","  ",33.087031582348558,34.449079495387139,35.777890065627453,37.07717602087893,38.350115731690686,39.59945536733418,40.827587392891623]

{"sheet":"System","index":20,"n_rows":4,"n_cols":8,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Open adress","C:\\Users\\mafj\\Desktop"]
["Daten für Button \"Groß\""]
[null,"Höhe",537.75]
[null,"Breite",544.5]