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

{"sheet":"Maschine","index":0,"n_rows":42,"n_cols":5,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,null,"Capristo","60 L Kochanlage","Ersparnis"]
[]
[null,"Liter",60,60]
[null,"Temperatur",80,80]
[]
["Wasser zum Kochen","in Litern",1.5,450]
["Jahresmenge","Eis",12000,{"$f":"C7","v":12000}]
[null,"Wasser",{"$f":"C7*C6/C3","v":300},{"$f":"D7*D6/D3","v":90000}]
[null,"preis je Kbm",5,{"$f":"C9","v":5}]
[null,"p.a",{"$f":"C8/1000*C9","v":1.5},{"$f":"D8/1000*D9","v":450},{"$f":"D10-C10","v":448.5}]
[]
[]
["Strom Kochen","Dauer in min",5,60]
[null,"KW pro Std.",12.7,9]
[null,"Strombedarf in KWh",{"$f":"C14*C13/60","v":1.0583333333333333},{"$f":"D14*D13/60","v":9}]
[null,"€ pro KW",0.33,{"$f":"C16","v":0.33}]
[]
[null,"Kosten Strom p.a.",{"$f":"C7/C3*C15*C16","v":69.849999999999994},{"$f":"$D$7/$D$3*D15*D16","v":594},{"$f":"D18-C18","v":524.15}]
[]
[]
["Strom Kühlen","Dauer in h",0,1]
[null,"KW pro Std.",12.7,0.5]
[null,"Menge",{"$f":"C22*C21","v":0},{"$f":"D22*D21","v":0.5}]
[null,"€ pro KW",0.27,0.27]
[null,"Kosten Strom",{"$f":"C35/C9*C23*C24","v":0},{"$f":"$D$7/$D$3*D23*D24","v":27},{"$f":"D25-C25","v":27}]
[]
[]
["Arbeitszeit inkl. Reinigung","Dauer in h",8.3333333333333329E-2,{"$f":"45/60","v":0.75}]
[null,"Lohn inkl. SV € pro Std.",11.5,{"$f":"C29","v":11.5}]
[null,"Kosten Lohn",{"$f":"$D$7/$D$3*C29*C28","v":191.66666666666666},{"$f":"$D$7/$D$3*D29*D28","v":1725},{"$f":"D30-C30","v":1533.3333333333333}]
["Kosten je L",null,{"$f":"(C10+C18+C25+C30)/C7","v":2.1918055555555555E-2},{"$f":"(D10+D18+D25+D30)/D7","v":0.23300000000000001}]
["Kostenvorteil ",null,null,null,{"$f":"SUM(E10:E30)","v":2532.9833333333331}]
[]
["Kondens im Eis","Wasser",{"$f":"C8","v":300}]
[null,"VK Kugel Eis",1]
[null,"Material Einsatz",0.16]
[null,"HK Kugel Eis",{"$f":"C36*C35","v":0.16}]
[null,"40 er Portionierer",{"$f":"C34*40","v":12000}]
[null,"Ersparte HK",null,{"$f":"C38*C37","v":1920}]
[null,"Ersparte Kosten v.o.",null,{"$f":"C34*D31","v":69.900000000000006},{"$f":"SUM(D39:D40)","v":1989.9}]
[]
["Kostenvorteil gesamt",null,null,null,{"$f":"E40+E32","v":4522.8833333333332}]