Peter/buchhaltung
2
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity
Files
f2ad447bc60ce0a0e281db03ee45dcca55bf2a74
buchhaltung/excel_analysis.json
T
OpenClaw b29c467187 Initial commit - Stand 26.04.2026
2026-04-26 07:51:39 +02:00

1994 lines
32 KiB
JSON
Raw Blame History

{
"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
]
]
}
}
Reference in New Issue View Git Blame Copy Permalink