Anschaffungsausgaben "Kφrner"                
   
Projektjahr   1 2 3 4 5 6 7 8 9 10
   
Kauf                      
. Soja t 105,000 127,500 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000
. Sonnenblume t 77,000 93,500 110,000 110,000 110,000 110,000 110,000 110,000 110,000 110,000
. Mais t 210,000 255,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000
                       
. Soja 1,000 € 26,925 32,694 38,464 38,464 38,464 38,464 38,464 38,464 38,464 38,464
. Sonnenblume 1,000 € 19,745 23,976 28,207 28,207 28,207 28,207 28,207 28,207 28,207 28,207
. Mais 1,000 € 23,933 29,062 34,190 34,190 34,190 34,190 34,190 34,190 34,190 34,190
Total 1,000 € 24,139 29,312 34,484 34,484 34,484 34,484 34,484 34,484 34,484 34,484
   
Brutto-Einnahmen des Traders durch den lokalen Verkauf der Presskuchen      
.Soja t 80,850 98,175 115,500 115,500 115,500 115,500 115,500 115,500 115,500 115,500
. Sonnenblume t 32,340 39,270 46,200 46,200 46,200 46,200 46,200 46,200 46,200 46,200
   
.Soja 1,000 € 19,350 23,496 27,643 27,643 27,643 27,643 27,643 27,643 27,643 27,643
. Sonnenblume 1,000 € 6,081 7,385 8,688 8,688 8,688 8,688 8,688 8,688 8,688 8,688
Total 1,000 € 25,431 30,881 36,330 36,330 36,330 36,330 36,330 36,330 36,330 36,330
   
Kalkulationsbasis € 1.00  
. Wechselkurs: 12.02.2009 0.3419  
. Soja: Sack (60kg) 15.39  
. Sonnenblume: Sack (60kg) 15.39  
. Mais: Sack (60kg) 6.84  
. Verkauf: Schrot Sonnenblume (Tonne) 188.05  
. Verkauf: Schrot Soja (Tonne)   239.33  
   
Logistik-, Transport-, Lager- und Verschiffungskosten nicht berόcksichtigt.