{ "K\u00e4rger 2020": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Kevin K\u00e4rger", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2020", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, "Wilster den 05.02.2021", null, null, null ], [ "Kevin K\u00e4rger", null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2020", null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 393.9, 2, 1, "Einheiten", "=B13/2", 365, "*", 31, "=", "=F13/G13*I13" ], [ "Grundsteuer", 59.84, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B14/100*30", 365, "*", 31, "=", "=F14/G14*I14" ], [ "Niederschlagwasser", 112.27, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B15/100*30", 365, "*", 31, "=", "=F15/G15*I15" ], [ "M\u00fcllabfuhr", 85.32, 2, 1, "Einheiten", "=B16/C16", 183, "*", 31, "=", "=F16/G16*I16" ], [ "Summe", "=B13+B14+B15+B16", null, null, null, "=F13+F15+F16+F14", null, null, null, null, "=K13+K15+K16+K14" ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 1, "=H21*J21" ] ] }, "KrohnWelling 2020": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Johanna Krohn /Tobias Welling", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2020", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, "Wilster den 05.02.2021", null, null, null ], [ "Johanna Krohn /Tobias Welling", null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2020", null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 393.9, 2, 1, "Einheiten", "=B13/2", 365, "*", 31, "=", "=F13/G13*I13" ], [ "Grundsteuer", 59.84, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B14/100*D14", 365, "*", 31, "=", "=F14/G14*I14" ], [ "Niederschlagwasser", 112.27, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B15/100*D15", 365, "*", 31, "=", "=F15/G15*I15" ], [ "M\u00fcllabfuhr", 85.32, 2, 1, "Einheiten", "=B16/C16", 183, "*", 31, "=", "=F16/G16*I16" ], [ "Summe", "=B13+B14+B15+B16", null, null, null, "=F13+F15+F16+F14", null, null, null, null, "=K13+K15+K16+K14" ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 1, "=H21*J21" ] ] }, "K\u00e4rger 2021": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Kevin K\u00e4rger", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2021", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Kevin K\u00e4rger", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2021", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 428.7, 2, 1, "Einheiten", "=B13/2", 365, "*", 365, "=", "=F13/G13*I13", null, null ], [ "Grundsteuer", 59.84, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B14/100*30", 365, "*", 365, "=", "=F14/G14*I14", null, "=B14/12" ], [ "Niederschlagwasser", 112.27, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B15/100*30", 365, "*", 365, "=", "=F15/G15*I15", null, null ], [ "Wartung Heizung", 250.97, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 365, "=", "=F16/G16*I16", null, null ], [ "M\u00fcllabfuhr", "=69.39+63.96+63.96+63.96", 2, 1, "Einheiten", "=B17/C17", 365, "*", 365, "=", "=F17/G17*I17", null, null ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16", null, null ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 12, "=H22*J22", null, null ] ] }, "KrohnWelling 2021": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Johanna Krohn /Tobias Welling", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2021", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Johanna Krohn /Tobias Welling", null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2021", null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 407.4, 2, 1, "Einheiten", "=B13/2", 365, "*", 365, "=", "=F13/G13*I13" ], [ "Grundsteuer", 59.84, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B14/100*D14", 365, "*", 365, "=", "=F14/G14*I14" ], [ "Niederschlagwasser", 112.27, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B15/100*D15", 365, "*", 365, "=", "=F15/G15*I15" ], [ "Wartung Heizung", 250.97, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 365, "=", "=F16/G16*I16" ], [ "M\u00fcllabfuhr", 261.27, 2, 1, "Einheiten", "=B17/C17", 365, "*", 365, "=", "=F17/G17*I17" ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16" ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 12, "=H22*J22" ] ] }, "K\u00e4rger 2022": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Kevin K\u00e4rger", "Ahornweg 6", "25524 Itzehoe", "Nebenkostenabrechnung 2022", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Kevin K\u00e4rger", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Ahornweg 6", null, null, null, null, null, null, null, null, null, null, null, null ], [ "25524 Itzehoe", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2022", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 460, 2, 1, "Einheiten", "=B13/2", 365, "*", 365, "=", "=F13/G13*I13", null, null ], [ "Grundsteuer", "=4*14.96", 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B14/100*30", 365, "*", 365, "=", "=F14/G14*I14", null, null ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B15/100*30", 365, "*", 365, "=", "=F15/G15*I15", null, null ], [ "Wartung Heizung", 175.76, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 365, "=", "=F16/G16*I16", null, null ], [ "M\u00fcllabfuhr", "=76.68*4", 2, 1, "Einheiten", "=B17/C17", 365, "*", 365, "=", "=F17/G17*I17", null, null ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16", null, null ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 12, "=H22*J22", null, null ] ] }, "KrohnWelling 2022": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Johanna Krohn /Tobias Welling", "Ahornweg 6", "25524 Itzehoe", "Nebenkostenabrechnung 2022", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Johanna Krohn /Tobias Welling", null, null, null, null, null, null, null, null, null, null ], [ "Ahornweg 6", null, null, null, null, null, null, null, null, null, null ], [ "25524 Itzehoe", null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2022", null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 460, 2, 1, "Einheiten", "=B13/2", 365, "*", 365, "=", "=F13/G13*I13" ], [ "Grundsteuer", "=4*14.96", 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B14/100*D14", 365, "*", 365, "=", "=F14/G14*I14" ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B15/100*D15", 365, "*", 365, "=", "=F15/G15*I15" ], [ "Wartung Heizung", 175.76, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 365, "=", "=F16/G16*I16" ], [ "M\u00fcllabfuhr", "=76.68*4", 2, 1, "Einheiten", "=B17/C17", 365, "*", 365, "=", "=F17/G17*I17" ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16" ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 12, "=H22*J22" ] ] }, "KrohnWelling 2023": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Johanna Krohn /Tobias Welling", "Ahornweg 6", "25524 Itzehoe", "Nebenkostenabrechnung 2023", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null ], [ "Johanna Krohn /Tobias Welling", null, null, null, null, null, null, null, null, null, null ], [ "Ahornweg 6", null, null, null, null, null, null, null, null, null, null ], [ "25524 Itzehoe", null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2023", null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 386.1, 2, 1, "Einheiten", "=B13/2", 365, "*", 120, "=", "=F13/G13*I13" ], [ "Grundsteuer", "=4*14.96", 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B14/100*D14", 365, "*", 120, "=", "=F14/G14*I14" ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B15/100*D15", 365, "*", 120, "=", "=F15/G15*I15" ], [ "Wartung Heizung", 175.76, 100, 70, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 120, "=", "=F16/G16*I16" ], [ "M\u00fcllabfuhr", "=76.68*4", 2, 1, "Einheiten", "=B17/C17", 365, "*", 120, "=", "=F17/G17*I17" ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16" ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 4, "=H22*J22" ] ] }, "K\u00e4rger 2023)": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Kevin K\u00e4rger", "Ahornweg 6", "25524 Itzehoe", "Nebenkostenabrechnung 2023", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Kevin K\u00e4rger", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Ahornweg 6", null, null, null, null, null, null, null, null, null, null, null, null ], [ "25524 Itzehoe", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2023", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 386.1, 2, 1, "Einheiten", "=B13/2", 365, "*", 120, "=", "=F13/G13*I13", null, null ], [ "Grundsteuer", "=4*14.96", 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B14/100*30", 365, "*", 120, "=", "=F14/G14*I14", null, null ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B15/100*30", 365, "*", 120, "=", "=F15/G15*I15", null, null ], [ "Wartung Heizung", 175.76, 100, 30, "m\u00b2 Wohnfl\u00e4che", "=B16/100*30", 365, "*", 120, "=", "=F16/G16*I16", null, null ], [ "M\u00fcllabfuhr", "=76.68*4", 2, 1, "Einheiten", "=B17/C17", 365, "*", 120, "=", "=F17/G17*I17", null, null ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16", null, null ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -30, " *", 4, "=H22*J22", null, null ] ] }, "Brandt 2023": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Yvonne Brandt", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2023 Korrektur", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Yvonne Brandt", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2023 Korrektur", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 386.1, 1, 1, "Einheiten", "=B13/2", 365, "*", "=365-120", "=", "=F13/G13*I13", null, null ], [ "Grundsteuer", "=4*14.96", 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B14/100*100", 365, "*", 245, "=", "=F14/G14*I14", null, null ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B15/100*100", 365, "*", 245, "=", "=F15/G15*I15", null, null ], [ "Wartung Heizung", 175.76, 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B16/100*100", 12, "*", 7, "=", "=F16/G16*I16", null, null ], [ "M\u00fcllabfuhr", 271.04, 1, 1, "Einheiten", "=B17/C17", "\u00c4nderung der Tonne ergibt", null, null, "=", 153.85, null, null ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16", null, null ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -70, " *", 8, "=H22*J22", null, null ] ] }, "Brandt 2024": { "headers": [], "mieter": [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", "Yvonne Brandt", "Zingelstr. 14", "25554 Wilster", "Nebenkostenabrechnung 2024", "Abrechnung der Nebenkosten", "Geb. Vers./Haftpflichtv.", "Grundsteuer", "Niederschlagwasser", "Wartung Heizung", "M\u00fcllabfuhr", "Summe", "Geleistete Vorrauszahlung" ], "rows": [ [ "Ren\u00e9 T\u00e4ger, Zingelstr.7, 25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Yvonne Brandt", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Zingelstr. 14", null, null, null, null, null, null, null, null, null, null, null, null ], [ "25554 Wilster", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Nebenkostenabrechnung 2024", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Abrechnung der Nebenkosten", null, null, null, null, null, null, null, null, null, null, null, null ], [ "Geb. Vers./Haftpflichtv.", 230.82, 1, 1, "Einheiten", "=B13/2", 365, "*", 365, "=", "=F13/G13*I13", null, null ], [ "Grundsteuer", "=4*14.96", 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B14/100*100", 365, "*", 365, "=", "=F14/G14*I14", null, null ], [ "Niederschlagwasser", "=3*28.06+28.09", 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B15/100*100", 365, "*", 365, "=", "=F15/G15*I15", null, null ], [ "Wartung Heizung", 175.76, 100, 100, "m\u00b2 Wohnfl\u00e4che", "=B16/100*100", 365, "*", 365, "=", "=F16/G16*I16", null, null ], [ "M\u00fcllabfuhr", 212.28, 1, 1, "Einheiten", "=B17/C17", 365, "*", 365, "=", "=F17/G17*I17", null, null ], [ "Summe", "=B13+B14+B15+B17", null, null, null, "=F13+F15+F17+F14+F16", null, null, null, null, "=K13+K15+K17+K14+K16", null, null ], [ "Geleistete Vorrauszahlung", null, null, null, null, null, null, -70, " *", 12, "=H22*J22", null, null ] ] } }