{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["Kalkulationstabelle","Eingabemaske Urkalkulation","Beispiel Kalkulationstabelle","Formular Urkalkulation","Beispiel Urkalkulation"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":76,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kalkulationstabelle","index":0,"n_rows":67,"n_cols":14,"rows_kept":67,"cut":false,"hidden":false,"merged":[[4,0,4,1],[34,10,34,11],[31,10,31,11],[30,10,30,11],[32,10,32,11],[33,10,33,11],[29,10,29,11],[27,10,27,11],[15,0,15,1],[14,0,14,1],[28,0,28,1],[27,0,27,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[13,0,13,1],[21,0,21,1],[20,0,20,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[36,0,36,1],[35,0,35,1],[34,0,34,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[43,0,43,1],[42,0,42,1],[41,0,41,1],[40,0,40,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[51,0,51,1],[50,0,50,1],[48,0,48,1],[47,0,47,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[64,0,64,1],[66,0,66,1],[55,0,55,1],[54,0,54,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[3,0,3,1],[3,2,3,4],[10,0,10,1],[11,0,11,1],[12,0,12,1],[22,0,22,1],[53,0,53,1],[52,0,52,1],[21,8,21,9],[22,8,22,9],[3,5,3,6],[14,12,22,14],[15,5,15,6],[16,5,16,6],[17,5,17,6],[18,5,18,6],[19,5,19,6],[20,5,20,6]],"flags":["formulas_cached_only"]}
["Kalkulationstabelle"]
[]
["Spalte       A","B","C","D","E","F","G",null,"I","J","K","L","M","N"]
["Angebot der Firma:",null,"Rechnerische Prüfung",null,null,"Realisierung",null,null,"Eigene Vergleichskalkulation"]
[null,null,"Urkalkulation","rechnerisch richtig","Differenz","reell","Differenz"]
[null,"Menge [FM]","[€/FM]","[€/FM]",{"$nulls":4},"mittlerer BHD des ausscheidenden Bestandes:",{"$nulls":4},"cm"]
["40 m- Gassen -------------",null,null,0,0]
["20 m- Gassen -------------",null,null,0,0]
[null,0,null,0,0,{"$nulls":5},"Rückeentfernung"]
[{"$nulls":8},"Leistung Forwarder",null,500,750,1000]
["Allgemeine Geschäftskosten",null,null,0,{"$nulls":4},"Faktor Harvesterleistung",null,1,0.75,0.5]
["Wagnis und Gewinn",null,null,0,{"$nulls":4},"Faktor Harvesterleistung"]
["Umsetzung ",null,null,0]
[]
["Angebotssumme",null,"€/MAS",{"$nulls":5},"Mindest-Kostensätze",null,"€/MAS",null,"Mindestkostensätze; liegt der Wert der Kalkulation darunter, ist Begründung des Bieters erforderlich!"]
["Harvester incl. Fahrer",null,null,0,null,"",null,null,"Harvester incl. Fahrer groß",null,120]
["Abstocker/zufäller",null,null,0,null,"",null,null,"Harvester incl. Fahrer mittel",null,100]
["Forwarder incl. Fahrer",null,null,0,null,"",null,null,"Abstocker/zufäller",null,20]
["Seilschlepper",null,null,0,null,"",null,null,"Forwarder incl. Fahrer groß",null,85]
["Seilschlepper mit Kran",null,null,0,null,"",null,null,"Forwarder incl. Fahrer mittel",null,75]
["Pferd",null,null,0,null,"",null,null,"Seilschlepper",null,55]
["MAS Gesamt",null,"MAS",{"$nulls":5},"Seilschlepper mit Kran",null,75]
["Harvester incl. Fahrer",null,null,0,0,0,0,null,"Pferd",null,35]
["Abstocker/zufäller",null,null,0,0,0,0]
["Forwarder incl. Fahrer",null,null,0,0,0,0]
["Seilschlepper",null,null,0,0,0,0,null,"Plausibilität der Holzmengen"]
["Seilschlepper mit Kran",null,null,0,0,0,0]
["Pferd",null,null,0,0,0,0,null,null,null,"Arbeitsmenge"]
["Arbeitsmenge",null,"FM"]
["Harvester incl. Fahrer",null,null,0,null,null,0,null,"Harvester incl. Fahrer",null,0,null,""]
["Abstocker/zufäller",null,null,0,null,null,0,null,"Abstocker/zufäller",null,0,null,""]
["Forwarder incl. Fahrer",null,null,0,null,null,0,null,"Forwarder incl. Fahrer",null,0,null,""]
["Seilschlepper",null,null,0,null,null,0,null,"Seilschlepper",null,0,null,""]
["Seilschlepper mit Kran",null,null,0,null,null,0,null,"Seilschlepper mit Kran",null,0,null,""]
["Pferd",null,null,0,null,null,0,null,"Pferd",null,0,null,""]
["Arbeitsleistung",null,"FM/MAS",null,null,null,""]
["Harvester incl. Fahrer",null,null,0,null,-8.811842860132998,0]
["Abstocker/zufäller",null,null,0,null,null,0]
["Forwarder incl. Fahrer",null,null,0,null,0,0]
["Seilschlepper",null,null,0,null,null,0]
["Seilschlepper mit Kran",null,null,0,null,null,0]
["Pferd",null,null,0,null,null,0]
["€ Gesamt",null,"€"]
["Harvester incl. Fahrer",null,null,0,0]
["Abstocker/zufäller",null,null,0,0]
["Forwarder incl. Fahrer",null,null,0,0]
["Seilschlepper",null,null,0,0]
["Seilschlepper mit Kran",null,null,0,0]
["Pferd",null,null,0,0]
["Summe direkte Kosten",null,0,0]
["Allgemeine Geschäftskosten",null,null,0,0]
["Wagnis und Gewinn",null,null,0,0]
["Umsetzung ",null,null,0,0]
["Summe indirekte Kosten",null,0,0]
["Angebotssumme gesamt",null,0,0,0]
["Kostensätze €/FM",null,"","€/FM"]
["Harvester incl. Fahrer",null,null,0,0]
["Abstocker/zufäller",null,null,0,1e-06,null,null,null,""]
["Forwarder incl. Fahrer",null,null,0,0]
["Seilschlepper",null,null,0,1e-06,null,null,null,""]
["Seilschlepper mit Kran",null,null,0,1e-06,null,null,null,""]
["Pferd",null,null,0,1e-06,null,null,null,""]
["Allgemeine Geschäftskosten",null,null,0,0]
["Wagnis und Gewinn",null,null,0,0]
["Umsetzung ",null,null,0,0]
["Durchschnitt (ohne indirekte Kosten)",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Durchschnitt (unter Berücksichtigung Indirekter Kosten)",null,null,0,0]

{"sheet":"Eingabemaske Urkalkulation","index":1,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":true,"merged":[[13,6,13,7],[14,6,14,7],[17,6,17,7],[18,6,18,7],[15,6,15,7],[16,6,16,7],[27,1,28,6],[2,5,2,8],[13,0,13,1],[22,5,22,7],[23,5,23,7],[24,5,24,7],[21,5,21,7],[20,5,20,7],[19,6,19,7],[10,0,10,2],[19,0,19,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1]],"flags":["formulas_cached_only"]}
["Urkalkulation "]
[]
["Vergabe- Nr.:",null,"LOS:",null,"Bieter:","Waldwirtschaft Axt"]
[]
["mechanisierte und teilmechanisierte Holzernte"]
[]
["Angebotspreis","EP (€/FM)","Menge FM","Menge%","GP (€)"]
["Durchschnitt",14.455,10000,100,144550]
["40 m",15.72,5000,50,78600]
["20 m",13.19,5000,50,65950]
[null,null,null,"Netto",144550]
[]
[]
[" ",null,"€/MAS","MAS Gesamt","€ Gesamt","Arbeits-menge FM","FM/MAS",null,"EP(€/FM)"]
["Harvester incl. Fahrer",null,120,555.5555555555555,66666.66666666667,10000,18,null,6.666666666666667]
["Forwarder incl. Fahrer",null,80,666.6666666666666,53333.33333333333,10000,15,15,5.333333333333333]
["Abstocker/Zufäller",null,22,208.33333333333334,4583.333333333334,2500,12,12,1.8333333333333333]
["Seilschlepper",null,null,0,0,null,null,0,0]
["Seilschlepper mit Kran",null,75,107.14285714285714,8035.714285714285,1500,14,14,5.357142857142857]
["Pferd",null,null,0,0,null,null,null,0,0]
[null,"Summe direkte Kosten",null,null,132619.0476190476,null,null,null,13.261904761904761,14.523809523809524,14.52380952380952]
[{"$nulls":5},"% der direkten Kosten"]
[null,"Allgemeine Geschäftskosten",null,null,2652.3809523809523,0.02,null,null,0.2652380952380952]
[null,"Wagnis und Gewinn",null,null,6630.952380952381,0.05,null,null,0.6630952380952381]
[null,"Hiebsortgemeinkosten/Umsetzung",null,null,2652.3809523809523,0.02,null,null,0.2652380952380952]
[null,"Summe indirekte Kosten",null,null,11935.714285714284]
[null,"Gesamtsumme ohne Umsatzsteuer (GP)",null,null,144554.76190476186]
[null,"Kalkulationssumme (EP) unter Berücksichtigung der indirekten Kosten",{"$nulls":5},"40 m",15.717380952380951,""]
[{"$nulls":7},"20 m",13.193571428571428,""]
[]
["EP = Einzelpreis"]
["GP = Gesamtpreis"]

{"sheet":"Beispiel Kalkulationstabelle","index":2,"n_rows":67,"n_cols":14,"rows_kept":67,"cut":false,"hidden":false,"merged":[[21,8,21,9],[22,8,22,9],[3,5,3,6],[14,12,22,14],[15,5,15,6],[16,5,16,6],[17,5,17,6],[18,5,18,6],[19,5,19,6],[20,5,20,6],[58,0,58,1],[59,0,59,1],[3,0,3,1],[3,2,3,4],[10,0,10,1],[11,0,11,1],[12,0,12,1],[22,0,22,1],[53,0,53,1],[52,0,52,1],[64,0,64,1],[66,0,66,1],[55,0,55,1],[54,0,54,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[56,0,56,1],[57,0,57,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[43,0,43,1],[51,0,51,1],[50,0,50,1],[48,0,48,1],[47,0,47,1],[42,0,42,1],[41,0,41,1],[40,0,40,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[36,0,36,1],[35,0,35,1],[34,0,34,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[13,0,13,1],[21,0,21,1],[20,0,20,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[28,0,28,1],[27,0,27,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[4,0,4,1],[34,10,34,11],[31,10,31,11],[30,10,30,11],[32,10,32,11],[33,10,33,11],[29,10,29,11],[27,10,27,11],[15,0,15,1],[14,0,14,1]],"flags":["formulas_cached_only"]}
["Kalkulationstabelle - Beispiel"]
[]
["Spalte       A","B","C","D","E","F","G",null,"I","J","K","L","M","N"]
["Angebot der Firma:",null,"Rechnerische Prüfung",null,null,"Realisierung",null,null,"Eigene Vergleichskalkulation"]
["Waldwirtschaft Axt",null,"Urkalkulation","rechnerisch richtig","Differenz","reell","Differenz"]
[null,"Menge [FM]","[€/FM]","[€/FM]",{"$nulls":4},"mittlerer BHD des ausscheidenden Bestandes:",null,null,null,30,"cm"]
["40 m- Gassen -------------",2532,10.25,10.249073852548342]
["20 m- Gassen -------------",null,null,0]
[null,2532,25953,25950.654994652403,-2.34500534759718,{"$nulls":5},"Rückeentfernung"]
[{"$nulls":8},"Leistung Forwarder",null,500,750,1000]
["Allgemeine Geschäftskosten",null,0.03,0.03,{"$nulls":4},"Faktor Harvesterleistung",null,1,0.75,0.5]
["Wagnis und Gewinn",null,0.07,0.07,{"$nulls":4},"Faktor Harvesterleistung",null,0.75]
["Umsetzung ",null,0.05,0.05]
[]
["Angebotssumme",null,"€/MAS",{"$nulls":5},"Mindest-Kostensätze",null,"€/MAS",null,"Mindestkostensätze; liegt der Wert der Kalkulation darunter, ist Begründung des Bieters erforderlich!"]
["Harvester incl. Fahrer",null,80,80,null,"Mindest-Kostensatz!",null,null,"Harvester incl. Fahrer groß",null,120]
["Abstocker/zufäller",null,30,30,null,"",null,null,"Harvester incl. Fahrer mittel",null,100]
["Forwarder incl. Fahrer",null,48.3,48.3,null,"Mindest-Kostensatz!",null,null,"Abstocker/zufäller",null,20]
["Seilschlepper",null,54.54,54.54,null,"Mindest-Kostensatz!",null,null,"Forwarder incl. Fahrer groß",null,85]
["Seilschlepper mit Kran",null,null,0,null,"",null,null,"Forwarder incl. Fahrer mittel",null,75]
["Pferd",null,null,0,null,"",null,null,"Seilschlepper",null,55]
["MAS Gesamt",null,"MAS",{"$nulls":5},"Seilschlepper mit Kran",null,75]
["Harvester incl. Fahrer",null,123,123.09188138065143,0.09188138065142937,125.71782590771562,-2.625944527064192,null,"Pferd",null,35]
["Abstocker/zufäller",null,123,123.09188138065143,0.09188138065142937,361.7142857142857,-238.62240433363428]
["Forwarder incl. Fahrer",null,169,168.8,-0.19999999999998863,167.62376787695416,1.1762321230458497]
["Seilschlepper",null,16,16,0,16,0,null,"Plausibilität der Holzmengen"]
["Seilschlepper mit Kran",null,null,0,0,0,0]
["Pferd",null,null,0,0,0,0,null,null,null,"Arbeitsmenge"]
["Arbeitsmenge",null,"FM"]
["Harvester incl. Fahrer",null,2532,2532,null,2532,0,null,"Harvester incl. Fahrer",null,2532,null,""]
["Abstocker/zufäller",null,2532,2532,null,2532,0,null,"Abstocker/zufäller",null,2532,null,"mehr als 70 % der Gesamtmenge von 2532 FM (Flächen mit 40 m-Gassen)"]
["Forwarder incl. Fahrer",null,2532,2532,null,2532,0,null,"Forwarder incl. Fahrer",null,2532,null,""]
["Seilschlepper",null,200,200,null,200,0,null,"Seilschlepper",null,200,null,""]
["Seilschlepper mit Kran",null,null,0,null,null,0,null,"Seilschlepper mit Kran",null,0,null,""]
["Pferd",null,null,0,null,0,0,null,"Pferd",null,0,null,""]
["Arbeitsleistung",null,"FM/MAS",null,null,null,""]
["Harvester incl. Fahrer",null,20.57,20.57,null,20.140341926200975,0.42965807379902543]
["Abstocker/zufäller",null,20.57,20.57,null,7,13.57]
["Forwarder incl. Fahrer",null,15,15,null,15.105256444650731,-0.10525644465073114]
["Seilschlepper",null,12.5,12.5,null,12.5,0]
["Seilschlepper mit Kran",null,null,0,null,0,0]
["Pferd",null,null,0,null,0,0]
["€ Gesamt",null,"€"]
["Harvester incl. Fahrer",null,9847,9847.350510452114,0.35051045211366727]
["Abstocker/zufäller",null,3693,3692.756441419543,-0.24355858045692003]
["Forwarder incl. Fahrer",null,8153,8153.04,0.03999999999996362]
["Seilschlepper",null,872.6,872.64,0.03999999999996362]
["Seilschlepper mit Kran",null,null,0,0]
["Pferd",null,null,0,0]
["Summe direkte Kosten",null,22565.6,22565.786951871658]
["Allgemeine Geschäftskosten",null,677,676.9736085561497,-0.02639144385034342]
["Wagnis und Gewinn",null,1580,1579.6050866310163,-0.3949133689836799]
["Umsetzung ",null,1128,1128.289347593583,0.28934759358298834]
["Summe indirekte Kosten",null,3385,3384.868042780749]
["Angebotssumme gesamt",null,25950.6,25950.654994652406,0.054994652407913236]
["Kostensätze €/FM",null,"","€/FM"]
["Harvester incl. Fahrer",null,3.89,3.889158969372873,-0.0008410306271269263]
["Abstocker/zufäller",null,1.46,1.4584346135148274,1e-06,null,null,null,""]
["Forwarder incl. Fahrer",null,3.22,3.2199999999999998,0]
["Seilschlepper",null,0.34,4.3632,"Diff. Ist OK",null,null,null,"Bieter kalkulierte Kostensatz anders: € Gesamt/Gesamtmenge"]
["Seilschlepper mit Kran",null,null,0,1e-06,null,null,null,""]
["Pferd",null,null,0,1e-06,null,null,null,""]
["Allgemeine Geschäftskosten",null,0.27,0.267367143979522,-0.002632856020478025]
["Wagnis und Gewinn",null,0.62,0.6238566692855515,0.003856669285551506]
["Umsetzung ",null,0.45,0.44561190663253675,-0.004388093367463264]
["Durchschnitt (ohne indirekte Kosten)",null,13.26,8.912238132650732,-4.347761867349268]
["Durchschnitt (unter Berücksichtigung Indirekter Kosten)",null,10.25,10.249073852548342,-0.000926147451657755]

{"sheet":"Formular Urkalkulation","index":3,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[22,5,22,9],[25,0,25,1],[2,5,2,9],[21,8,21,9],[16,8,16,9],[18,8,18,9],[17,8,17,9],[19,8,19,9],[20,8,20,9],[13,6,13,7],[32,0,33,2],[33,4,33,6],[32,4,32,6],[30,5,30,9],[31,5,31,9],[29,8,29,9],[13,0,13,1],[14,6,14,7],[7,8,8,9],[15,8,15,9],[14,8,14,9],[28,8,28,9],[13,8,13,9],[25,8,25,9],[24,8,24,9],[27,8,27,9],[26,8,26,9],[23,0,23,9],[24,5,24,7],[24,0,24,1],[21,0,21,1],[16,0,16,1],[18,0,18,1],[17,0,17,1],[19,0,19,1],[20,0,20,1],[18,6,18,7],[17,6,17,7],[15,0,15,1],[27,5,27,7],[28,5,28,7],[29,5,29,7],[26,5,26,7],[21,6,21,7],[15,6,15,7],[16,6,16,7],[19,6,19,7],[20,6,20,7]],"flags":["formulas_cached_only"]}
["Urkalkulation","(Zwingend zu verwenden! Bieterspezifische Formulare werden nicht anerkannt.)"]
[]
["Vergabe- Nr.:",null,"LOS:",null,"Bieter:"]
[]
["mechanisierte und teilmechanisierte Holzernte"]
[]
["Angebotspreis","EP (€/FM)",null,"Menge FM","Menge%","GP (€)"]
["Durchschnitt>",null,"Gesamt>",{"$nulls":4},"  ","entsprechend gekennzeichnete Felder sind vom Bieter auszufüllen"]
["40 m",null,"40 m"]
["20 m",null,"20 m"]
[{"$nulls":4},"Netto"]
[]
[]
["Spalte:",null,1,2,3,4,5,null,6]
["Erläuterung:",null,null,"S4 / S5","S1 * S2","Eintrag der  tatsächlich bearbeiteten Holzmenge",null,null,"S1 / S5"]
[" ",null,"€/MAS","MAS Gesamt","€ Gesamt","Arbeits-menge FM","FM/MAS",null,"EP(€/FM)"]
["Harvester incl. Fahrer"]
["Abstocker/Zufäller"]
["Forwarder incl. Fahrer"]
["Seilschlepper"]
["Seilschlepper mit Kran"]
["Pferd"]
["Summe direkte Kosten (Summe Spalte 3)",{"$nulls":4},"€"]
[]
["Spalte:",null,null,null,7,8,null,null,9]
["Erläuterung",null,null,null,"S8 * direkte Kosten",null,null,null,"S7 / Gesamtmenge"]
[{"$nulls":4},"€","% der direkten Kosten",null,null,"€/FM"]
["Allgemeine Geschäftskosten"]
["Wagnis und Gewinn"]
["Hiebsortgemeinkosten/Umsetzung"]
["Summe indirekte Kosten (Summe Spalte 7)",{"$nulls":4},"€"]
["Gesamtsumme ohne Umsatzsteuer (GP) = direkte + indirekte Kosten",{"$nulls":4},"€"]
["Kalkulationssumme (EP ohne Umsatzsteuer) unter Berücksichtigung der indirekten Kosten",null,null,null,"EPHarvester + EPForwarder  + indirekte Kosten + (direkte Kosten - Spalte3 Harvester - Spalte3 Forwarder) / Holzmenge 40m-Gassen",null,null,"40 m",null,"€/FM"]
[{"$nulls":4},"EP Harvester + EP Forwarder + indirekte Kosten",null,null,"20 m",null,"€/FM"]
[]
["EP = Einzelpreis"]
["GP = Gesamtpreis"]

{"sheet":"Beispiel Urkalkulation","index":4,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[15,0,15,1],[27,5,27,7],[28,5,28,7],[29,5,29,7],[26,5,26,7],[21,6,21,7],[15,6,15,7],[16,6,16,7],[19,6,19,7],[20,6,20,7],[13,0,13,1],[14,6,14,7],[24,5,24,7],[24,0,24,1],[21,0,21,1],[16,0,16,1],[18,0,18,1],[17,0,17,1],[19,0,19,1],[20,0,20,1],[7,8,8,9],[15,8,15,9],[14,8,14,9],[28,8,28,9],[13,8,13,9],[25,8,25,9],[24,8,24,9],[27,8,27,9],[29,8,29,9],[26,8,26,9],[23,0,23,9],[22,5,22,9],[25,0,25,1],[32,0,33,2],[33,4,33,6],[32,4,32,6],[30,5,30,9],[31,5,31,9],[2,5,2,9],[21,8,21,9],[16,8,16,9],[18,8,18,9],[17,8,17,9],[19,8,19,9],[20,8,20,9],[13,6,13,7],[18,6,18,7],[17,6,17,7]],"flags":["formulas_cached_only"]}
["Urkalkulation - Beispiel"]
[]
["Vergabe- Nr.:","002","LOS:",1,"Bieter:","Waldwirtschaft Axt"]
[]
["mechanisierte und teilmechanisierte Holzernte"]
[]
["Angebotspreis","EP (€/FM)",null,"Menge FM","Menge%","GP (€)"]
["Durchschnitt>",10.25,"Gesamt>",2532,100,25953,null,"  ","entsprechend gekennzeichnete Felder sind vom Bieter auszufüllen"]
["40 m",10.25,"40 m",2532,100,25953]
["20 m",null,"20 m"]
[{"$nulls":4},"Netto",25953]
[]
[]
["Spalte:",null,1,2,3,4,5,null,6]
["Erläuterung:",null,null,"S4 / S5","S1 * S2","Eintrag der  tatsächlich bearbeiteten Holzmenge",null,null,"S1 / S5"]
[" ",null,"€/MAS","MAS Gesamt","€ Gesamt","Arbeits-menge FM","FM/MAS",null,"EP(€/FM)"]
["Harvester incl. Fahrer",null,80,123,9847,2532,20.6,null,3.89]
["Abstocker/Zufäller",null,30,123,3693,2532,20.6,null,1.46]
["Forwarder incl. Fahrer",null,48.3,169,8153,2532,15,null,3.22]
["Seilschlepper",null,54.54,16,873,200,12.5,null,0.34]
["Seilschlepper mit Kran"]
["Pferd"]
["Summe direkte Kosten (Summe Spalte 3)",null,null,null,22566,"€"]
[]
["Spalte:",null,null,null,7,8,null,null,9]
["Erläuterung",null,null,null,"S8 * direkte Kosten",null,null,null,"S7 / Gesamtmenge"]
[{"$nulls":4},"€","% der direkten Kosten",null,null,"€/FM"]
["Allgemeine Geschäftskosten",null,null,null,677,0.030000886289107506,null,null,0.2673775671406003]
["Wagnis und Gewinn",null,null,null,1580,0.07001683949304263,null,null,0.6240126382306477]
["Hiebsortgemeinkosten/Umsetzung",null,null,null,1128,0.0499867056633874,null,null,0.44549763033175355]
["Summe indirekte Kosten (Summe Spalte 7)",null,null,null,3385,"€"]
["Gesamtsumme ohne Umsatzsteuer (GP) = direkte + indirekte Kosten",null,null,null,25951,"€"]
["Kalkulationssumme (EP ohne Umsatzsteuer) unter Berücksichtigung der indirekten Kosten",null,null,null,"EPHarvester + EPForwarder  + Summe Sp.9 + (direkte Kosten - Spalte3 Harvester - Spalte3 Forwarder) / Holzmenge 40m-Gassen",null,null,"40 m",10.250205371248025,"€/FM"]
[{"$nulls":4},"EP Harvester + EP Forwarder + Summe Sp.9",null,null,"20 m",null,"€/FM"]
[]
["EP = Einzelpreis"]
["GP = Gesamtpreis"]