{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NAVI","LANG","DATA","OVERVIEW","O1","BEO1","BO1M1","BO1M2","BO1M3","BO1M4","BO1W1","BO1W2","SET-O1","VBR-O1","DATA5","BKA OI - W6","BKA OI - W7","BKA OI - W8"],"not_rendered":{"charts":13,"images":9,"macros":1,"external_links":0,"defined_names":523,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"NAVI","index":0,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[15,5,15,6],[21,2,21,3],[27,2,27,3],[1,8,1,9]]}
[]
[]
[]
[]
[]
[null,{"$f":"NameOBJNAVI","v":"Objektnavigation"}]
[]
[]
[]
[]
[]
[null,{"$f":"NameOBJLANG","v":"Einstellungen"}]
[]
[null,null,"Sprachwahl",null,null,"Abrechnungsjahr",null,null,"Sonstiges"]
[]
[null,null,null,null,null,2020]
[]
[]
[]
[null,{"$f":"LANG!C240","v":"PDF Speicherordner wählen"}]
[]
[null,null,"c:\\easy4\\bka\\"]
[]
[]
[]
[null,{"$f":"LANG!C85","v":"Mehr von Prixus Software"}]

{"sheet":"LANG","index":1,"n_rows":1176,"n_cols":7,"rows_kept":1176,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"C27","v":"Einstellungen Objekte"}]
[]
[null,null,1,"Standard","Benutzer"]
[null,null,{"$f":"INDEX(D8:I8,1,$C$7)","v":"Objekt 1"},"Objekt 1","O1 LS14"]
[null,null,"Nur in Vollversion","Nur in Vollversion","Nur in Vollversion"]
[null,null,"Nur in Vollversion","Nur in Vollversion","Nur in Vollversion"]
[null,null,"Nur in Vollversion","Nur in Vollversion","Nur in Vollversion"]
[null,null,"Nur in Vollversion","Nur in Vollversion","Nur in Vollversion"]
[null,null,"Nur in Vollversion","Nur in Vollversion","Nur in Vollversion"]
[]
[]
[]
[]
[null,{"$f":"NameSprachtabele","v":"Sprachtabelle"}]
[]
[null,null,{"$f":"INDEX(D20:I20,1,$C$7)","v":"Objektnavigation"},"Objektnavigation",{"$f":"D20","v":"Objektnavigation"}]
[null,null,"Einstellungen","Einstellungen",{"$f":"D21","v":"Einstellungen"}]
[null,null,"Navigation","Navigation","Navigation"]
[null,null,"Sprachtabelle","Sprachtabelle","Sprachtabelle"]
[null,null,"Setup","Setup","Setup"]
[null,null,"Overview","Overview","Uebersicht"]
[null,null,"BKA","BKA","BKA"]
[null,null,{"$f":"INDEX(D27:I27,1,$C$7)","v":"Einstellungen Objekte"},"Einstellungen Objekte","Einstellungen Objekte"]
[null,null,"Mieterwechsel","Mieterwechsel","Mieterwechsel"]
[null,null,"Aktuelle Mieter","Aktuelle Mieter","Aktuelle Mieter"]
[null,null,"Mieteinnahmen ","Mieteinnahmen ","Mieteinnahmen "]
[null,null,"Januar","Januar","Januar"]
[null,null,"Februar","Februar","Februar"]
[null,null,"März","März","März"]
[null,null,"April","April","April"]
[null,null,"Mai","Mai","Mai"]
[null,null,"Juni","Juni","Juni"]
[null,null,"Juli","Juli","Juli"]
[null,null,"August","August","August"]
[null,null,"September","September","September"]
[null,null,"Oktober","Oktober","Oktober"]
[null,null,"November","November","November"]
[null,null,"Dezember","Dezember","Dezember"]
[null,null,"Warmmiete","Warmmiete","Warmmiete"]
[null,null,"Kaltmiete","Kaltmiete","Kaltmiete"]
[null,null,"Personen","Personen","Personen"]
[null,null,"Soll Warmmiete","Soll Warmmiete","Soll Warmmiete"]
[null,null,"Soll Kaltmiete","Soll Kaltmiete","Soll Kaltmiete"]
[null,null,"Wohnfläche","Wohnfläche","Wohnfläche"]
[null,null,"Lage","Lage","Lage"]
[null,null,"EG","EG","EG"]
[null,null,"OG","OG","OG"]
[null,null,"DG","DG","DG"]
[null,null,"Rechts","Rechts","Rechts"]
[null,null,"Mitte","Mitte","Mitte"]
[null,null,"Links","Links","Links"]
[null,null,"Jahressumme","Jahressumme","Jahressumme"]
[null,null,"Jahr ","Jahr ","Jahr "]
[null,null,"Quartal","Quartal","Quartal"]
[null,null,{"$f":"INDEX(D59:I59,1,$C$7)","v":"Quartal 1"},"Quartal 1","Quartal 1"]
[null,null,"Quartal 2","Quartal 2","Quartal 2"]
[null,null,"Quartal 3","Quartal 3","Quartal 3"]
[null,null,"Quartal 4","Quartal 4","Quartal 4"]
[null,null,"Hausverwaltung","Hausverwaltung","Hausverwaltung"]
[null,null,"Name / Firmenname","Name / Firmenname","Name / Firmenname"]
[null,null,"Strasse","Strasse","Strasse"]
[null,null,"Postleitzahl","Postleitzahl","Postleitzahl"]
[null,null,"Ort","Ort","Ort"]
[null,null,"Lage Objekt","Lage Objekt","Lage Objekt"]
[null,null,"Name Objekt","Name Objekt","Name Objekt"]
[null,null,"Eigentümer","Eigentümer","Eigentümer"]
[null,null,"Mieter ","Mieter ","Mieter "]
[null,null,"Mieteraufstellung","Mieteraufstellung","Mieteraufstellung"]
[null,null,"Herr","Herr","Herr"]
[null,null,"Frau","Frau","Frau"]
[null,null,"Familie","Familie","Familie"]
[null,null,"Diverse","Diverse","Diverse"]
[null,null,"Setup Objekt","Setup Objekt","Setup Objekt"]
[null,null,"Setup Objekt 2","Setup Objekt 2","Setup Objekt 2"]
[null,null,"NameSetupO3","Setup Objekt 3","Setup Objekt 3"]
[null,null,"Setup Objekt 4","Setup Objekt 4","Setup Objekt 4"]
[null,null,"Setup Objekt 5","Setup Objekt 5","Setup Objekt 5"]
[null,null,"Setup Objekt 6","Setup Objekt 6","Setup Objekt 6"]
[null,null,"Fehler 01","Fehler 01","Fehler 01"]
[null,null,"Es worden nicht alle abgefragten Zellen ausgefüllt. ","Es worden nicht alle abgefragten Zellen ausgefüllt. ","Es worden nicht alle abgefragten Zellen ausgefüllt. "]
[null,null,"Mehr von Prixus Software","Mehr von Prixus Software","Mehr von Prixus Software"]
[null,null,"Betriebskostenabrechnung","Betriebskostenabrechnung",{"$f":"D86","v":"Betriebskostenabrechnung"}]
[null,null,"Grundsteuer   ","Grundsteuer   ","Grundsteuer   "]
[null,null,"Straßenreinigung   ","Straßenreinigung   ","Straßenreinigung   "]
[null,null,"Müllabfuhr  ","Müllabfuhr  ","Müllabfuhr  "]
[null,null,"Trinkwasser  ","Trinkwasser  ","Trinkwasser  "]
[null,null,"Abwasser  ","Abwasser  ","Abwasser  "]
[null,null,"Hauslicht   ","Hauslicht   ","Hauslicht   "]
[null,null,"Wartung Zentralheizung","Wartung Zentralheizung","Wartung Zentralheizung"]
[null,null,"Wartung Heizung Dezentral","Wartung Heizung Dezentral","Wartung Heizung Dezentral"]
[null,null,"Warmwasser ","Warmwasser ","Warmwasser "]
[null,null,"Schornsteinfeger","Schornsteinfeger","Schornsteinfeger"]
[null,null,"Haftpflichtversicherung","Haftpflichtversicherung","Haftpflichtversicherung"]
[null,null,"Gebäudeversicherung","Gebäudeversicherung","Gebäudeversicherung"]
[null,null,{"$f":"INDEX(D99:I99,1,$C$7)","v":"Hausmeisterdienst"},"Hausmeisterdienst","Hausmeisterdienst"]
[null,null,"Treppenreinigung  ","Treppenreinigung  ","Treppenreinigung  "]
[null,null,"Gasversorgung  ","Gasversorgung  ","Gasversorgung  "]
[null,null,"Fahrstuhl   ","Fahrstuhl   ","Fahrstuhl   "]
[null,null,"Gemeinschaftsantenne  ","Gemeinschaftsantenne  ","Gemeinschaftsantenne  "]
[null,null,"Externer Abrechnungsdienst","Externer Abrechnungsdienst","Externer Abrechnungsdienst"]
[null,null,{"$f":"INDEX(D105:I105,1,$C$7)","v":"FREI"},"FREI","FREI"]
[null,null,"FREI","FREI","FREI"]
[null,null,"FREI","FREI","FREI"]
[null,null,"FREI","FREI","FREI"]
[null,null,"FREI","FREI","FREI"]
[null,null,{"$f":"INDEX(D110:I110,1,$C$7)","v":"FREI"},"FREI","FREI"]
[null,null,{"$f":"INDEX(D111:I111,1,$C$7)","v":"FREI"},"FREI","FREI"]
[null,null,"Position","Position","Position"]
[null,null,"Ausgaben","Ausgaben","Ausgaben"]
[null,null,"Abrechnungsschlüssel","Abrechnungsschlüssel","Abrechnungsschlüssel"]
[null,null,"Extern / Intern","Extern / Intern","Extern / Intern"]
[null,null,"Extern","Extern","Extern"]
[null,null,"Intern","Intern","Intern"]
[null,null,"Gesamt in Euro","Gesamt in Euro","Gesamt in Euro"]
[null,null,"Vorrauszahlung Warmmiete","Vorrauszahlung Warmmiete","Vorrauszahlung Warmmiete"]
[null,null,"Vorrauszahlung Kaltmiete","Vorrauszahlung Kaltmiete","Vorrauszahlung Kaltmiete"]
[null,null,"Abrechnung- Datum","Abrechnung- Datum","Abrechnung- Datum"]
[null,null,"Abrechnung- Datum","Abrechnung- Datum","Abrechnung- Datum"]
[null,null,"Monate für Abrechnung","Monate für Abrechnung","Monate für Abrechnung"]
[null,null,"Externe Abrechnungsdaten","Externe Abrechnungsdaten","Externe Abrechnungsdaten"]
[null,null,"Ergebnis","Ergebnis","Ergebnis"]
[null,null,"Absender","Absender","Absender"]
[null,null,"Empänger","Empänger","Empänger"]
[null,null,"1. Nach Kopf","1. Nach Kopf","1. Nach Kopf",{"$f":"C128","v":"1. Nach Kopf"},1]
[null,null,"2. Nach Wohneinheit","2. Nach Wohneinheit","2. Nach Wohneinheit",{"$f":"C129","v":"2. Nach Wohneinheit"},2]
[null,null,"3. Nach ext. Verbrauch","3. Nach ext. Verbrauch","3. Nach ext. Verbrauch",{"$f":"C130","v":"3. Nach ext. Verbrauch"},3]
[null,null,"4. Nach Wohnfläche","4. Nach Wohnfläche","4. Nach Wohnfläche","4. Nach Wohnfläche",4]
[null,null,"5. Externe Abrechnung ","5. Externe Abrechnung ","5. Externe Abrechnung ","5. Externe Abrechnung ",5]
[null,null,"6. Verbrauch TW","6. Verbrauch TW","6. Verbrauch TW",{"$f":"C133","v":"6. Verbrauch TW"},6]
[null,null,"7. Verbrauch AW","7. Verbrauch AW","7. Verbrauch AW","7. Verbrauch AW",7]
[null,null,"8. Verbrauch Strom","8. Verbrauch Strom","8. Verbrauch Strom","8. Verbrauch Strom",8]
[null,null,"9. Frei","9. Frei","9. Frei","9. Frei",9]
[null,null,"10. Frei","10. Frei","10. Frei","10. Frei",10]
[null,null,"11. Frei","11. Frei","11. Frei","11. Frei",11]
[null,null,"12. Frei","12. Frei","12. Frei",{"$f":"C139","v":"12. Frei"},12]
[null,null,"Gemäß externer Abrechnung","Gemäß externer Abrechnung","Gemäß externer Abrechnung"]
[null,null,"Gemäß Verbrauch","Gemäß Verbrauch","Gemäß Verbrauch"]
[null,null,"Wohneinheit","Wohneinheit","Wohneinheit"]
[null,null,"Verbrauch","Verbrauch","Verbrauch"]
[null,null,"Externe Abrechnung ","Externe Abrechnung ","Externe Abrechnung "]
[null,null,"Eigene Formel","Eigene Formel","Eigene Formel"]
[null,null,"Die Abrechnung ist kalkulatorisch korrekt!","Die Abrechnung ist kalkulatorisch korrekt!","Die Abrechnung ist kalkulatorisch korrekt!"]
[null,null,"Bitte prüfen Sie Ihre Eingaben noch einmal!","Bitte prüfen Sie Ihre Eingaben noch einmal!","Bitte prüfen Sie Ihre Eingaben noch einmal!"]
[null,null,"Prüfung","Prüfung","Prüfung"]
[null,null,"OK","OK","OK"]
[null,null,"Fehler","Fehler","Fehler"]
[null,null,"Gesamtausgaben sind größer als die in Rechnung gestellten Betriebskosten!","Gesamtausgaben sind größer als die in Rechnung gestellten Betriebskosten!","Gesamtausgaben sind größer als die in Rechnung gestellten Betriebskosten!"]
[null,null,"Gesamtausgaben sind kleiner als die in Rechnung gestellten Betriebskosten!","Gesamtausgaben sind kleiner als die in Rechnung gestellten Betriebskosten!","Gesamtausgaben sind kleiner als die in Rechnung gestellten Betriebskosten!"]
[null,null,"Beginn","Beginn",{"$f":"D153","v":"Beginn"}]
[null,null,"Ende","Ende","Ende"]
[null,null,"Gesamtausgaben für das Objekt","Gesamtausgaben für das Objekt","Gesamtausgaben für das Objekt"]
[null,null,"Gesamtsumme der Abrechnungen","Gesamtsumme der Abrechnungen","Gesamtsumme der Abrechnungen"]
[null,null,"Enddatum ist kleiner als Startdatum!","Enddatum ist kleiner als Startdatum!","Enddatum ist kleiner als Startdatum!"]
[null,null,"Abrechnungszeitraum größer als 12 Monate!","Abrechnungszeitraum größer als 12 Monate!","Abrechnungszeitraum größer als 12 Monate!"]
[null,null,"An","An","An"]
[null,null,"Datum","Datum","Datum"]
[null,null,"Objekt","Objekt","Objekt"]
[null,null,"Monate  ","Monate  ","Monate  "]
[null,null,"Von","Von","Von"]
[null,null,"Bis","Bis","Bis"]
[null,null,"Vorrauszahlung pro Monat","Vorrauszahlung pro Monat","Vorrauszahlung pro Monat"]
[null,null,"Vorrauszahlung pro Jahr","Vorrauszahlung pro Jahr","Vorrauszahlung pro Jahr"]
[null,null,"Ausgaben insgesamt","Ausgaben insgesamt","Ausgaben insgesamt"]
[null,null,"Ihr Anteil","Ihr Anteil","Ihr Anteil"]
[null,null,"Ihre Vorrauszahlung","Ihre Vorrauszahlung","Ihre Vorrauszahlung"]
[null,null,"Guthaben","Guthaben","Guthaben"]
[null,null,"Forderung","Forderung","Forderung"]
[null,null,"Ergebnis ","Ergebnis ","Ergebnis "]
[null,null,"in Euro","in Euro","in Euro"]
[null,null,"in GBP","in GBP","in GBP"]
[null,null,"in Dollar","in Dollar","in Dollar"]
[null,null,"Frei Währung 1","Frei Währung 1","Frei Währung 1"]
[null,null,"Frei Währung 2","Frei Währung 2","Frei Währung 2"]
[null,null,"Neue Vorrauszahlung","Neue Vorrauszahlung","Neue Vorrauszahlung"]
[null,null,"Zu zahlen ab dem","Zu zahlen ab dem","Zu zahlen ab dem"]
[null,null,"Neue Gesamtmiete","Neue Gesamtmiete","Neue Gesamtmiete"]
[null,null,"Zu zahlen bis zum","Zu zahlen bis zum","Zu zahlen bis zum"]
[null,null,"Unterschrift des Mieters","Unterschrift des Mieters","Unterschrift des Mieters"]
[null,null,"Unterschrift des Vermieters","Unterschrift des Vermieters","Unterschrift des Vermieters"]
[null,null,"Betriebskosten","Betriebskosten","Betriebskosten"]
[null,null,"Gesamte Ausgaben","Gesamte Ausgaben","Gesamte Ausgaben"]
[null,null,"verteilt nach","verteilt nach","verteilt nach"]
[null,null,"Berechnungsformel","Berechnungsformel","Berechnungsformel"]
[null,null,"Verteilungsschlüssel","Verteilungsschlüssel","Verteilungsschlüssel"]
[null,null,"Personen / Wohneinheit","Personen / Wohneinheit","Personen / Wohneinheit"]
[null,null,"Anteil in m² oder m³","Anteil in m² oder m³","Anteil in m² oder m³"]
[null,null,"Gesamt- Einheiten","Gesamt- Einheiten","Gesamt- Einheiten"]
[null,null,"Gesamt Personen / Wohneinheiten","Gesamt Personen / Wohneinheiten","Gesamt Personen / Wohneinheiten"]
[null,null,"Ihr Anteil","Ihr Anteil","Ihr Anteil"]
[null,null,"Gesamt","Gesamt","Gesamt"]
[null,null,"Guthaben (-)","Guthaben (-)","Guthaben (-)"]
[null,null,"Forderung (+)","Forderung (+)","Forderung (+)"]
[null,null,"Gesamtübersicht","Gesamtübersicht","Gesamtübersicht"]
[null,null,"Niederschlag","Niederschlag","Niederschlag"]
[null,null,"Trinkwasser  ","Trinkwasser  ","Trinkwasser  "]
[null,null,"Warmwasser ","Warmwasser ","Warmwasser "]
[null,null,"Abwasser  ","Abwasser  ","Abwasser  "]
[null,null,"Hauslicht   ","Hauslicht   ","Hauslicht   "]
[null,null,"Heizung","Heizung","Heizung"]
[null,null,"Gas ","Gas ","Gas "]
[null,null,"Öl","Öl","Öl"]
[null,null,"Datum Einzug","Datum Einzug","Datum Einzug"]
[null,null,"Datum Auszug","Datum Auszug","Datum Auszug"]
[null,null,"Abrechnung Start","Abrechnung Start","Abrechnung Start"]
[null,null,"Abrechnung Ende","Abrechnung Ende","Abrechnung Ende"]
[null,null,"Auszugsdatum < als Abrechnungsdatum >>> Mieterwechsel!","Auszugsdatum < als Abrechnungsdatum >>> Mieterwechsel!","Auszugsdatum < als Abrechnungsdatum >>> Mieterwechsel!"]
[null,null,"Fehler 02","Fehler 02","Fehler 02"]
[null,null,"Hauptzähler","Hauptzähler","Hauptzähler"]
[null,null,"Verbrauch","Verbrauch","Verbrauch"]
[null,null,"Hauptzählernummer","Hauptzählernummer","Hauptzählernummer"]
[null,null,"Zählernummer ","Zählernummer ","Zählernummer "]
[null,null,"Zählerart","Zählerart","Zählerart"]
[null,null,"Abrechnung von","Abrechnung von","Abrechnung von"]
[null,null,"Abrechnung bis","Abrechnung bis","Abrechnung bis"]
[null,null,"Berechnungstage","Berechnungstage",{"$f":"D219","v":"Berechnungstage"}]
[null,null,"Zählerstand Alt","Zählerstand Alt","Zählerstand Alt"]
[null,null,"Zählerstand Neu","Zählerstand Neu","Zählerstand Neu"]
[null,null,"Differenz","Differenz","Differenz"]
[null,null,"Summe Abrechnung","Summe Abrechnung","Summe Abrechnung"]
[null,null,"Hochrechnung Summe","Hochrechnung Summe","Hochrechnung Summe"]
[null,null,"Hochrechnung Verbrauch","Hochrechnung Verbrauch","Hochrechnung Verbrauch"]
[null,null,"Hochrechnung System","Hochrechnung System","Hochrechnung System"]
[null,null,"Fehler 03","Fehler 03","Fehler 03"]
[null,null,"Medium doppelt vorhanden!","Medium doppelt vorhanden!","Medium doppelt vorhanden!"]
[null,null,"Verbrauch Berechnung","Verbrauch Berechnung","Verbrauch Berechnung"]
[null,null,"Heizung","Heizung","Heizung"]
[null,null,"Erdgas in KWh","Erdgas in KWh","Erdgas in KWh"]
[null,null,"Kaltwasserzähler","Kaltwasserzähler","Kaltwasserzähler"]
[null,null,"Warmwasserzähler","Warmwasserzähler","Warmwasserzähler"]
[null,null,"Stromzähler","Stromzähler","Stromzähler"]
[null,null,"Zwischenzähler","Zwischenzähler","Zwischenzähler"]
[null,null,"Summe Brutto","Summe Brutto","Summe Brutto"]
[null,null,"Summe Netto","Summe Netto",{"$f":"D237","v":"Summe Netto"}]
[null,null,"-","-","-"]
[null,null,"-","-","-"]
[null,null,"PDF Speicherordner wählen","PDF Speicherordner wählen","PDF Speicherordner wählen"]
[null,null,"Ist","Ist","Ist"]
[null,null,"Soll","Soll","Soll"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Preis in EUR / Einh.","Preis in EUR / Einh.","Preis in EUR / Einh."]
[null,null,{"$f":"INDEX(D245:I245,1,$C$7)","v":"Trinkwasser  "},"Trinkwasser  ","Trinkwasser  ",null,1]
[null,null,"Abwasser  ","Abwasser  ","Abwasser  ",null,2]
[null,null,{"$f":"INDEX(D247:I247,1,$C$7)","v":"Stromversorgung"},"Stromversorgung","Stromversorgung",null,3]
[null,null,"Eigene 10","Eigene 10","Eigene 10"]
[null,null,"Eigene 3","Eigene 3","-"]
[null,null,"Eigene 4","Eigene 4","-"]
[null,null,"Gaszähler","Gaszähler","-"]
[null,null,"Öl- Meter","Öl- Meter","-"]
[null,null,"Wärmemengenzähler","Wärmemengenzähler","-"]
[null,null,"Heizkostenverteiler","Heizkostenverteiler","-"]
[null,null,"Eigene 1","Eigene 1","-"]
[null,null,"Eigene 2","Eigene 2","-",null,9]
[null,null,"-","-","-",null,10]
[null,null,"Verbrauch Gesamtobjekt","Verbrauch Gesamtobjekt",{"$f":"D258","v":"Verbrauch Gesamtobjekt"}]
[null,null,"Verbrauch Nutzereinheiten","Verbrauch Nutzereinheiten","Verbrauch Nutzereinheiten"]
[null,null,"Heizung Gesamtobjekt","Heizung Gesamtobjekt","Heizung Gesamtobjekt"]
[null,null,"Rechnungsnummer","Rechnungsnummer","Rechnungsnummer"]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,"ZÄHLERNUMMERN","ZÄHLERNUMMERN","ZÄHLERNUMMERN"]
[null,null,{"$f":"INDEX(D270:I270,1,$C$7)","v":"GAS:"},"GAS:",{"$f":"D270","v":"GAS:"}]
[null,null,"Zähler 01","Zähler 01",3004220295]
[null,null,{"$f":"INDEX(D272:I272,1,$C$7)","v":"Zähler 02"},"Zähler 02",{"$f":"D272","v":"Zähler 02"}]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D275:I275,1,$C$7)","v":"Zähler 05"},"Zähler 05",{"$f":"D275","v":"Zähler 05"}]
[null,null,"Zähler 06","Zähler 06","Zähler 06"]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 09"]
[null,null,"Zähler 10","Zähler 10","Zähler 10"]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 13"]
[null,null,"Zähler 14","Zähler 14","Zähler 14"]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 17"]
[null,null,"Zähler 18","Zähler 18","Zähler 18"]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 21"]
[null,null,"Zähler 22","Zähler 22","Zähler 22"]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 25"]
[null,null,"Zähler 26","Zähler 26","Zähler 26"]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 29"]
[null,null,"Zähler 30","Zähler 30","Zähler 30"]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 33"]
[null,null,"Zähler 34","Zähler 34","Zähler 34"]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 37"]
[null,null,"Zähler 38","Zähler 38","Zähler 38"]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 41"]
[null,null,"Zähler 42","Zähler 42","Zähler 42"]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 45"]
[null,null,"Zähler 46","Zähler 46","Zähler 46"]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 49"]
[null,null,"Zähler 50","Zähler 50","Zähler 50"]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 53"]
[null,null,"Zähler 54","Zähler 54","Zähler 54"]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 57"]
[null,null,"Zähler 58","Zähler 58","Zähler 58"]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 61"]
[null,null,"Zähler 62","Zähler 62","Zähler 62"]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 65"]
[null,null,"Zähler 66","Zähler 66","Zähler 66"]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D339:I339,1,$C$7)","v":"Zähler 69"},"Zähler 69",{"$f":"D339","v":"Zähler 69"}]
[null,null,"Zähler 70","Zähler 70","Zähler 70"]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 73"]
[null,null,"Zähler 74","Zähler 74","Zähler 74"]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 77"]
[null,null,"Zähler 78","Zähler 78","Zähler 78"]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 81"]
[null,null,"Zähler 82","Zähler 82","Zähler 82"]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 85"]
[null,null,"Zähler 86","Zähler 86","Zähler 86"]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 89"]
[null,null,"Zähler 90","Zähler 90","Zähler 90"]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 93"]
[null,null,"Zähler 94","Zähler 94","Zähler 94"]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 97"]
[null,null,"Zähler 98","Zähler 98","Zähler 98"]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D380:I380,1,$C$7)","v":"Frei"},"Frei",{"$f":"D380","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D388:I388,1,$C$7)","v":"Frei"},"Frei",{"$f":"D388","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D390:I390,1,$C$7)","v":"STROM:"},"STROM:",{"$f":"D390","v":"STROM:"}]
[null,null,{"$f":"INDEX(D391:I391,1,$C$7)","v":"Zähler 01"},"Zähler 01","444000-7228266"]
[null,null,"Zähler 02","Zähler 02",{"$f":"D392","v":"Zähler 02"}]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D395:I395,1,$C$7)","v":"Zähler 05"},"Zähler 05",{"$f":"D395","v":"Zähler 05"}]
[null,null,"Zähler 06","Zähler 06","Zähler 06"]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 09"]
[null,null,"Zähler 10","Zähler 10","Zähler 10"]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 13"]
[null,null,"Zähler 14","Zähler 14","Zähler 14"]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 17"]
[null,null,"Zähler 18","Zähler 18","Zähler 18"]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 21"]
[null,null,"Zähler 22","Zähler 22","Zähler 22"]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 25"]
[null,null,"Zähler 26","Zähler 26","Zähler 26"]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 29"]
[null,null,"Zähler 30","Zähler 30","Zähler 30"]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 33"]
[null,null,"Zähler 34","Zähler 34","Zähler 34"]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 37"]
[null,null,"Zähler 38","Zähler 38","Zähler 38"]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 41"]
[null,null,"Zähler 42","Zähler 42","Zähler 42"]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 45"]
[null,null,"Zähler 46","Zähler 46","Zähler 46"]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 49"]
[null,null,"Zähler 50","Zähler 50","Zähler 50"]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 53"]
[null,null,"Zähler 54","Zähler 54","Zähler 54"]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 57"]
[null,null,"Zähler 58","Zähler 58","Zähler 58"]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 61"]
[null,null,"Zähler 62","Zähler 62","Zähler 62"]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 65"]
[null,null,"Zähler 66","Zähler 66","Zähler 66"]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D459:I459,1,$C$7)","v":"Zähler 69"},"Zähler 69",{"$f":"D459","v":"Zähler 69"}]
[null,null,"Zähler 70","Zähler 70","Zähler 70"]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 73"]
[null,null,"Zähler 74","Zähler 74","Zähler 74"]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 77"]
[null,null,"Zähler 78","Zähler 78","Zähler 78"]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 81"]
[null,null,"Zähler 82","Zähler 82","Zähler 82"]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 85"]
[null,null,"Zähler 86","Zähler 86","Zähler 86"]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 89"]
[null,null,"Zähler 90","Zähler 90","Zähler 90"]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 93"]
[null,null,"Zähler 94","Zähler 94","Zähler 94"]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 97"]
[null,null,"Zähler 98","Zähler 98","Zähler 98"]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,{"$f":"INDEX(D491:I491,1,$C$7)","v":"Frei"},"Frei",{"$f":"D491","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D499:I499,1,$C$7)","v":"Kaltwasserzähler"},"Kaltwasserzähler",{"$f":"D499","v":"Kaltwasserzähler"}]
[null,null,{"$f":"INDEX(D500:I500,1,$C$7)","v":"Zähler 01"},"Zähler 01","Zähler 01"]
[null,null,"Zähler 02","Zähler 02","Zähler 02"]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D504:I504,1,$C$7)","v":"Zähler 05"},"Zähler 05","Zähler 05"]
[null,null,"Zähler 06","Zähler 06","Zähler 06"]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 09"]
[null,null,"Zähler 10","Zähler 10","Zähler 10"]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 13"]
[null,null,"Zähler 14","Zähler 14","Zähler 14"]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 17"]
[null,null,"Zähler 18","Zähler 18","Zähler 18"]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 21"]
[null,null,"Zähler 22","Zähler 22","Zähler 22"]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 25"]
[null,null,"Zähler 26","Zähler 26","Zähler 26"]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 29"]
[null,null,"Zähler 30","Zähler 30","Zähler 30"]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 33"]
[null,null,"Zähler 34","Zähler 34","Zähler 34"]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 37"]
[null,null,"Zähler 38","Zähler 38","Zähler 38"]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 41"]
[null,null,"Zähler 42","Zähler 42","Zähler 42"]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 45"]
[null,null,"Zähler 46","Zähler 46","Zähler 46"]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 49"]
[null,null,"Zähler 50","Zähler 50","Zähler 50"]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 53"]
[null,null,"Zähler 54","Zähler 54","Zähler 54"]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 57"]
[null,null,"Zähler 58","Zähler 58","Zähler 58"]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 61"]
[null,null,"Zähler 62","Zähler 62","Zähler 62"]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 65"]
[null,null,"Zähler 66","Zähler 66","Zähler 66"]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D568:I568,1,$C$7)","v":"Zähler 69"},"Zähler 69","Zähler 69"]
[null,null,"Zähler 70","Zähler 70","Zähler 70"]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 73"]
[null,null,"Zähler 74","Zähler 74","Zähler 74"]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 77"]
[null,null,"Zähler 78","Zähler 78","Zähler 78"]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 81"]
[null,null,"Zähler 82","Zähler 82","Zähler 82"]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 85"]
[null,null,"Zähler 86","Zähler 86","Zähler 86"]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 89"]
[null,null,"Zähler 90","Zähler 90","Zähler 90"]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 93"]
[null,null,"Zähler 94","Zähler 94","Zähler 94"]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 97"]
[null,null,"Zähler 98","Zähler 98","Zähler 98"]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,"Zähler 101","Zähler 101","Zähler 101"]
[null,null,"Zähler 102","Zähler 102","Zähler 102"]
[null,null,"Zähler 103","Zähler 103","Zähler 103"]
[null,null,"Zähler 104","Zähler 104","Zähler 104"]
[null,null,"Zähler 105","Zähler 105","Zähler 105"]
[null,null,"Zähler 106","Zähler 106","Zähler 106"]
[null,null,"Zähler 107","Zähler 107","Zähler 107"]
[null,null,"Zähler 108","Zähler 108","Zähler 108"]
[null,null,"Zähler 109","Zähler 109","Zähler 109"]
[null,null,"Zähler 110","Zähler 110","Zähler 110"]
[null,null,"Zähler 111","Zähler 111","Zähler 111"]
[null,null,"Zähler 112","Zähler 112","Zähler 112"]
[null,null,"Zähler 113","Zähler 113","Zähler 113"]
[null,null,"Zähler 114","Zähler 114","Zähler 114"]
[null,null,"Zähler 115","Zähler 115","Zähler 115"]
[null,null,"Zähler 116","Zähler 116","Zähler 116"]
[null,null,"Zähler 117","Zähler 117","Zähler 117"]
[null,null,"Zähler 118","Zähler 118","Zähler 118"]
[null,null,"Zähler 119","Zähler 119","Zähler 119"]
[null,null,"Zähler 120","Zähler 120","Zähler 120"]
[null,null,"Zähler 121","Zähler 121","Zähler 121"]
[null,null,"Zähler 122","Zähler 122","Zähler 122"]
[null,null,"Zähler 123","Zähler 123","Zähler 123"]
[null,null,"Zähler 124","Zähler 124","Zähler 124"]
[null,null,"Zähler 125","Zähler 125","Zähler 125"]
[null,null,"Zähler 126","Zähler 126","Zähler 126"]
[null,null,"Zähler 127","Zähler 127","Zähler 127"]
[null,null,"Zähler 128","Zähler 128","Zähler 128"]
[null,null,"Zähler 129","Zähler 129","Zähler 129"]
[null,null,"Zähler 130","Zähler 130","Zähler 130"]
[null,null,"Zähler 131","Zähler 131","Zähler 131"]
[null,null,"Zähler 132","Zähler 132","Zähler 132"]
[null,null,{"$f":"INDEX(D632:I632,1,$C$7)","v":"Zähler 133"},"Zähler 133","Zähler 133"]
[null,null,"Zähler 134","Zähler 134","Zähler 134"]
[null,null,"Zähler 135","Zähler 135","Zähler 135"]
[null,null,"Zähler 136","Zähler 136","Zähler 136"]
[null,null,"Zähler 137","Zähler 137","Zähler 137"]
[null,null,"Zähler 138","Zähler 138","Zähler 138"]
[null,null,"Zähler 139","Zähler 139","Zähler 139"]
[null,null,"Zähler 140","Zähler 140","Zähler 140"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D642:I642,1,$C$7)","v":"Frei"},"Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Warmwasserzähler","Warmwasserzähler",{"$f":"D652","v":"Warmwasserzähler"}]
[null,null,{"$f":"INDEX(D653:I653,1,$C$7)","v":"Zähler 01"},"Zähler 01","Zähler 01"]
[null,null,"Zähler 02","Zähler 02",{"$f":"D654","v":"Zähler 02"}]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D657:I657,1,$C$7)","v":"Zähler 05"},"Zähler 05","Zähler 01"]
[null,null,"Zähler 06","Zähler 06",{"$f":"D658","v":"Zähler 06"}]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 01"]
[null,null,"Zähler 10","Zähler 10",{"$f":"D662","v":"Zähler 10"}]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 01"]
[null,null,"Zähler 14","Zähler 14",{"$f":"D666","v":"Zähler 14"}]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 01"]
[null,null,"Zähler 18","Zähler 18",{"$f":"D670","v":"Zähler 18"}]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 01"]
[null,null,"Zähler 22","Zähler 22",{"$f":"D674","v":"Zähler 22"}]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 01"]
[null,null,"Zähler 26","Zähler 26",{"$f":"D678","v":"Zähler 26"}]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 01"]
[null,null,"Zähler 30","Zähler 30",{"$f":"D682","v":"Zähler 30"}]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 01"]
[null,null,"Zähler 34","Zähler 34",{"$f":"D686","v":"Zähler 34"}]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 01"]
[null,null,"Zähler 38","Zähler 38",{"$f":"D690","v":"Zähler 38"}]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 01"]
[null,null,"Zähler 42","Zähler 42",{"$f":"D694","v":"Zähler 42"}]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 01"]
[null,null,"Zähler 46","Zähler 46",{"$f":"D698","v":"Zähler 46"}]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 01"]
[null,null,"Zähler 50","Zähler 50",{"$f":"D702","v":"Zähler 50"}]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 01"]
[null,null,"Zähler 54","Zähler 54",{"$f":"D706","v":"Zähler 54"}]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 01"]
[null,null,"Zähler 58","Zähler 58",{"$f":"D710","v":"Zähler 58"}]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 01"]
[null,null,"Zähler 62","Zähler 62",{"$f":"D714","v":"Zähler 62"}]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 01"]
[null,null,"Zähler 66","Zähler 66",{"$f":"D718","v":"Zähler 66"}]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D721:I721,1,$C$7)","v":"Zähler 69"},"Zähler 69","Zähler 01"]
[null,null,"Zähler 70","Zähler 70",{"$f":"D722","v":"Zähler 70"}]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 01"]
[null,null,"Zähler 74","Zähler 74",{"$f":"D726","v":"Zähler 74"}]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 01"]
[null,null,"Zähler 78","Zähler 78",{"$f":"D730","v":"Zähler 78"}]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 01"]
[null,null,"Zähler 82","Zähler 82",{"$f":"D734","v":"Zähler 82"}]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 01"]
[null,null,"Zähler 86","Zähler 86",{"$f":"D738","v":"Zähler 86"}]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 01"]
[null,null,"Zähler 90","Zähler 90",{"$f":"D742","v":"Zähler 90"}]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 01"]
[null,null,"Zähler 94","Zähler 94",{"$f":"D746","v":"Zähler 94"}]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 01"]
[null,null,"Zähler 98","Zähler 98",{"$f":"D750","v":"Zähler 98"}]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,"Zähler 101","Zähler 101","Zähler 01"]
[null,null,"Zähler 102","Zähler 102",{"$f":"D754","v":"Zähler 102"}]
[null,null,"Zähler 103","Zähler 103","Zähler 103"]
[null,null,"Zähler 104","Zähler 104","Zähler 104"]
[null,null,"Zähler 105","Zähler 105","Zähler 01"]
[null,null,"Zähler 106","Zähler 106",{"$f":"D758","v":"Zähler 106"}]
[null,null,"Zähler 107","Zähler 107","Zähler 107"]
[null,null,"Zähler 108","Zähler 108","Zähler 108"]
[null,null,"Zähler 109","Zähler 109","Zähler 01"]
[null,null,"Zähler 110","Zähler 110",{"$f":"D762","v":"Zähler 110"}]
[null,null,"Zähler 111","Zähler 111","Zähler 111"]
[null,null,"Zähler 112","Zähler 112","Zähler 112"]
[null,null,"Zähler 113","Zähler 113","Zähler 01"]
[null,null,"Zähler 114","Zähler 114",{"$f":"D766","v":"Zähler 114"}]
[null,null,"Zähler 115","Zähler 115","Zähler 115"]
[null,null,"Zähler 116","Zähler 116","Zähler 116"]
[null,null,"Zähler 117","Zähler 117","Zähler 01"]
[null,null,"Zähler 118","Zähler 118",{"$f":"D770","v":"Zähler 118"}]
[null,null,"Zähler 119","Zähler 119","Zähler 119"]
[null,null,"Zähler 120","Zähler 120","Zähler 120"]
[null,null,"Zähler 121","Zähler 121","Zähler 01"]
[null,null,"Zähler 122","Zähler 122",{"$f":"D774","v":"Zähler 122"}]
[null,null,"Zähler 123","Zähler 123","Zähler 123"]
[null,null,"Zähler 124","Zähler 124","Zähler 124"]
[null,null,"Zähler 125","Zähler 125","Zähler 01"]
[null,null,"Zähler 126","Zähler 126",{"$f":"D778","v":"Zähler 126"}]
[null,null,"Zähler 127","Zähler 127","Zähler 127"]
[null,null,"Zähler 128","Zähler 128","Zähler 128"]
[null,null,"Zähler 129","Zähler 129","Zähler 01"]
[null,null,"Zähler 130","Zähler 130",{"$f":"D782","v":"Zähler 130"}]
[null,null,"Zähler 131","Zähler 131","Zähler 131"]
[null,null,"Zähler 132","Zähler 132","Zähler 132"]
[null,null,{"$f":"INDEX(D785:I785,1,$C$7)","v":"Zähler 133"},"Zähler 133","Zähler 01"]
[null,null,"Zähler 134","Zähler 134",{"$f":"D786","v":"Zähler 134"}]
[null,null,"Zähler 135","Zähler 135","Zähler 135"]
[null,null,"Zähler 136","Zähler 136","Zähler 136"]
[null,null,"Zähler 137","Zähler 137","Zähler 01"]
[null,null,"Zähler 138","Zähler 138",{"$f":"D790","v":"Zähler 138"}]
[null,null,"Zähler 139","Zähler 139","Zähler 139"]
[null,null,"Zähler 140","Zähler 140","Zähler 140"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D795:I795,1,$C$7)","v":"Frei"},"Frei","Zähler 01"]
[null,null,"Frei","Frei",{"$f":"D796","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D805:I805,1,$C$7)","v":"Wärmemengenzähler"},"Wärmemengenzähler",{"$f":"D805","v":"Wärmemengenzähler"}]
[null,null,{"$f":"INDEX(D806:I806,1,$C$7)","v":"Zähler 01"},"Zähler 01","Zähler 01"]
[null,null,"Zähler 02","Zähler 02",{"$f":"D807","v":"Zähler 02"}]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D810:I810,1,$C$7)","v":"Zähler 05"},"Zähler 05","Zähler 01"]
[null,null,"Zähler 06","Zähler 06",{"$f":"D811","v":"Zähler 06"}]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 01"]
[null,null,"Zähler 10","Zähler 10",{"$f":"D815","v":"Zähler 10"}]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 01"]
[null,null,"Zähler 14","Zähler 14",{"$f":"D819","v":"Zähler 14"}]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 01"]
[null,null,"Zähler 18","Zähler 18",{"$f":"D823","v":"Zähler 18"}]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 01"]
[null,null,"Zähler 22","Zähler 22",{"$f":"D827","v":"Zähler 22"}]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 01"]
[null,null,"Zähler 26","Zähler 26",{"$f":"D831","v":"Zähler 26"}]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 01"]
[null,null,"Zähler 30","Zähler 30",{"$f":"D835","v":"Zähler 30"}]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 01"]
[null,null,"Zähler 34","Zähler 34",{"$f":"D839","v":"Zähler 34"}]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 01"]
[null,null,"Zähler 38","Zähler 38",{"$f":"D843","v":"Zähler 38"}]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 01"]
[null,null,"Zähler 42","Zähler 42",{"$f":"D847","v":"Zähler 42"}]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 01"]
[null,null,"Zähler 46","Zähler 46",{"$f":"D851","v":"Zähler 46"}]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 01"]
[null,null,"Zähler 50","Zähler 50",{"$f":"D855","v":"Zähler 50"}]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 01"]
[null,null,"Zähler 54","Zähler 54",{"$f":"D859","v":"Zähler 54"}]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 01"]
[null,null,"Zähler 58","Zähler 58",{"$f":"D863","v":"Zähler 58"}]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 01"]
[null,null,"Zähler 62","Zähler 62",{"$f":"D867","v":"Zähler 62"}]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 01"]
[null,null,"Zähler 66","Zähler 66",{"$f":"D871","v":"Zähler 66"}]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D874:I874,1,$C$7)","v":"Zähler 69"},"Zähler 69","Zähler 01"]
[null,null,"Zähler 70","Zähler 70",{"$f":"D875","v":"Zähler 70"}]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 01"]
[null,null,"Zähler 74","Zähler 74",{"$f":"D879","v":"Zähler 74"}]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 01"]
[null,null,"Zähler 78","Zähler 78",{"$f":"D883","v":"Zähler 78"}]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 01"]
[null,null,"Zähler 82","Zähler 82",{"$f":"D887","v":"Zähler 82"}]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 01"]
[null,null,"Zähler 86","Zähler 86",{"$f":"D891","v":"Zähler 86"}]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 01"]
[null,null,"Zähler 90","Zähler 90",{"$f":"D895","v":"Zähler 90"}]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 01"]
[null,null,"Zähler 94","Zähler 94",{"$f":"D899","v":"Zähler 94"}]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 01"]
[null,null,"Zähler 98","Zähler 98",{"$f":"D903","v":"Zähler 98"}]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,{"$f":"INDEX(D906:I906,1,$C$7)","v":"Frei"},"Frei",{"$f":"D906","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D914:I914,1,$C$7)","v":"Heizkostenverteiler"},"Heizkostenverteiler",{"$f":"D914","v":"Heizkostenverteiler"}]
[null,null,"Zähler 01","Zähler 01","Zähler 01"]
[null,null,"Zähler 02","Zähler 02",{"$f":"D916","v":"Zähler 02"}]
[null,null,"Zähler 03","Zähler 03","Zähler 03"]
[null,null,"Zähler 04","Zähler 04","Zähler 04"]
[null,null,{"$f":"INDEX(D919:I919,1,$C$7)","v":"Zähler 05"},"Zähler 05","Zähler 01"]
[null,null,"Zähler 06","Zähler 06",{"$f":"D920","v":"Zähler 06"}]
[null,null,"Zähler 07","Zähler 07","Zähler 07"]
[null,null,"Zähler 08","Zähler 08","Zähler 08"]
[null,null,"Zähler 09","Zähler 09","Zähler 01"]
[null,null,"Zähler 10","Zähler 10",{"$f":"D924","v":"Zähler 10"}]
[null,null,"Zähler 11","Zähler 11","Zähler 11"]
[null,null,"Zähler 12","Zähler 12","Zähler 12"]
[null,null,"Zähler 13","Zähler 13","Zähler 01"]
[null,null,"Zähler 14","Zähler 14",{"$f":"D928","v":"Zähler 14"}]
[null,null,"Zähler 15","Zähler 15","Zähler 15"]
[null,null,"Zähler 16","Zähler 16","Zähler 16"]
[null,null,"Zähler 17","Zähler 17","Zähler 01"]
[null,null,"Zähler 18","Zähler 18",{"$f":"D932","v":"Zähler 18"}]
[null,null,"Zähler 19","Zähler 19","Zähler 19"]
[null,null,"Zähler 20","Zähler 20","Zähler 20"]
[null,null,"Zähler 21","Zähler 21","Zähler 01"]
[null,null,"Zähler 22","Zähler 22",{"$f":"D936","v":"Zähler 22"}]
[null,null,"Zähler 23","Zähler 23","Zähler 23"]
[null,null,"Zähler 24","Zähler 24","Zähler 24"]
[null,null,"Zähler 25","Zähler 25","Zähler 01"]
[null,null,"Zähler 26","Zähler 26",{"$f":"D940","v":"Zähler 26"}]
[null,null,"Zähler 27","Zähler 27","Zähler 27"]
[null,null,"Zähler 28","Zähler 28","Zähler 28"]
[null,null,"Zähler 29","Zähler 29","Zähler 01"]
[null,null,"Zähler 30","Zähler 30",{"$f":"D944","v":"Zähler 30"}]
[null,null,"Zähler 31","Zähler 31","Zähler 31"]
[null,null,"Zähler 32","Zähler 32","Zähler 32"]
[null,null,"Zähler 33","Zähler 33","Zähler 01"]
[null,null,"Zähler 34","Zähler 34",{"$f":"D948","v":"Zähler 34"}]
[null,null,"Zähler 35","Zähler 35","Zähler 35"]
[null,null,"Zähler 36","Zähler 36","Zähler 36"]
[null,null,"Zähler 37","Zähler 37","Zähler 01"]
[null,null,"Zähler 38","Zähler 38",{"$f":"D952","v":"Zähler 38"}]
[null,null,"Zähler 39","Zähler 39","Zähler 39"]
[null,null,"Zähler 40","Zähler 40","Zähler 40"]
[null,null,"Zähler 41","Zähler 41","Zähler 01"]
[null,null,"Zähler 42","Zähler 42",{"$f":"D956","v":"Zähler 42"}]
[null,null,"Zähler 43","Zähler 43","Zähler 43"]
[null,null,"Zähler 44","Zähler 44","Zähler 44"]
[null,null,"Zähler 45","Zähler 45","Zähler 01"]
[null,null,"Zähler 46","Zähler 46",{"$f":"D960","v":"Zähler 46"}]
[null,null,"Zähler 47","Zähler 47","Zähler 47"]
[null,null,"Zähler 48","Zähler 48","Zähler 48"]
[null,null,"Zähler 49","Zähler 49","Zähler 01"]
[null,null,"Zähler 50","Zähler 50",{"$f":"D964","v":"Zähler 50"}]
[null,null,"Zähler 51","Zähler 51","Zähler 51"]
[null,null,"Zähler 52","Zähler 52","Zähler 52"]
[null,null,"Zähler 53","Zähler 53","Zähler 01"]
[null,null,"Zähler 54","Zähler 54",{"$f":"D968","v":"Zähler 54"}]
[null,null,"Zähler 55","Zähler 55","Zähler 55"]
[null,null,"Zähler 56","Zähler 56","Zähler 56"]
[null,null,"Zähler 57","Zähler 57","Zähler 01"]
[null,null,"Zähler 58","Zähler 58",{"$f":"D972","v":"Zähler 58"}]
[null,null,"Zähler 59","Zähler 59","Zähler 59"]
[null,null,"Zähler 60","Zähler 60","Zähler 60"]
[null,null,"Zähler 61","Zähler 61","Zähler 01"]
[null,null,"Zähler 62","Zähler 62",{"$f":"D976","v":"Zähler 62"}]
[null,null,"Zähler 63","Zähler 63","Zähler 63"]
[null,null,"Zähler 64","Zähler 64","Zähler 64"]
[null,null,"Zähler 65","Zähler 65","Zähler 01"]
[null,null,"Zähler 66","Zähler 66",{"$f":"D980","v":"Zähler 66"}]
[null,null,"Zähler 67","Zähler 67","Zähler 67"]
[null,null,"Zähler 68","Zähler 68","Zähler 68"]
[null,null,{"$f":"INDEX(D983:I983,1,$C$7)","v":"Zähler 69"},"Zähler 69","Zähler 01"]
[null,null,"Zähler 70","Zähler 70",{"$f":"D984","v":"Zähler 70"}]
[null,null,"Zähler 71","Zähler 71","Zähler 71"]
[null,null,"Zähler 72","Zähler 72","Zähler 72"]
[null,null,"Zähler 73","Zähler 73","Zähler 01"]
[null,null,"Zähler 74","Zähler 74",{"$f":"D988","v":"Zähler 74"}]
[null,null,"Zähler 75","Zähler 75","Zähler 75"]
[null,null,"Zähler 76","Zähler 76","Zähler 76"]
[null,null,"Zähler 77","Zähler 77","Zähler 01"]
[null,null,"Zähler 78","Zähler 78",{"$f":"D992","v":"Zähler 78"}]
[null,null,"Zähler 79","Zähler 79","Zähler 79"]
[null,null,"Zähler 80","Zähler 80","Zähler 80"]
[null,null,"Zähler 81","Zähler 81","Zähler 01"]
[null,null,"Zähler 82","Zähler 82",{"$f":"D996","v":"Zähler 82"}]
[null,null,"Zähler 83","Zähler 83","Zähler 83"]
[null,null,"Zähler 84","Zähler 84","Zähler 84"]
[null,null,"Zähler 85","Zähler 85","Zähler 01"]
[null,null,"Zähler 86","Zähler 86",{"$f":"D1000","v":"Zähler 86"}]
[null,null,"Zähler 87","Zähler 87","Zähler 87"]
[null,null,"Zähler 88","Zähler 88","Zähler 88"]
[null,null,"Zähler 89","Zähler 89","Zähler 01"]
[null,null,"Zähler 90","Zähler 90",{"$f":"D1004","v":"Zähler 90"}]
[null,null,"Zähler 91","Zähler 91","Zähler 91"]
[null,null,"Zähler 92","Zähler 92","Zähler 92"]
[null,null,"Zähler 93","Zähler 93","Zähler 01"]
[null,null,"Zähler 94","Zähler 94",{"$f":"D1008","v":"Zähler 94"}]
[null,null,"Zähler 95","Zähler 95","Zähler 95"]
[null,null,"Zähler 96","Zähler 96","Zähler 96"]
[null,null,"Zähler 97","Zähler 97","Zähler 01"]
[null,null,"Zähler 98","Zähler 98",{"$f":"D1012","v":"Zähler 98"}]
[null,null,"Zähler 99","Zähler 99","Zähler 99"]
[null,null,"Zähler 100","Zähler 100","Zähler 100"]
[null,null,{"$f":"INDEX(D1015:I1015,1,$C$7)","v":"Frei"},"Frei",{"$f":"D1015","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,{"$f":"INDEX(D1027:I1027,1,$C$7)","v":"Frei"},"Frei",{"$f":"D1027","v":"Frei"}]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"Frei","Frei","Frei"]
[null,null,"ANBIETER / LIEFERANTEN","ANBIETER / LIEFERANTEN","ANBIETER / LIEFERANTEN"]
[null,null,"Abwasserzweckverband","Abwasserzweckverband","Abwasserzweckverband"]
[null,null,"Trinkwasserzweckverband","Trinkwasserzweckverband","Trinkwasserzweckverband"]
[null,null,"Prixus Bau- u. Immobilien Fa.","Prixus Bau- u. Immobilien Fa.","Prixus Bau- u. Immobilien Fa."]
[null,null,"Prixus Software Fa.","Prixus Software Fa.","Prixus Software Fa."]
[null,null,"Eigene 01","Eigene 01","Eigene 01"]
[null,null,"Eigene 02","Eigene 02","Eigene 02"]
[null,null,"Eigene 03","Eigene 03","Eigene 03"]
[null,null,"Eigene 04","Eigene 04","Eigene 04"]
[null,null,"Eigene 05","Eigene 05","Eigene 05"]
[null,null,"Eigene 06","Eigene 06","Eigene 06"]
[null,null,"Eigene 07","Eigene 07","Eigene 07"]
[null,null,"Eigene 08","Eigene 08","Eigene"]
[null,null,"Eigene 09","Eigene 09","Eigene"]
[null,null,"Eigene 10","Eigene 10","Eigene 10"]
[null,null,"Eigene 11","Eigene 11","Eigene 11"]
[null,null,{"$f":"INDEX(D1063:I1063,1,$C$7)","v":"Eigene 12"},"Eigene 12",{"$f":"D1063","v":"Eigene 12"}]
[null,null,"Eigene 13","Eigene 13","Eigene 13"]
[null,null,"Eigene 14","Eigene 14","Eigene 14"]
[null,null,"Eigene 15","Eigene 15","Eigene 15"]
[null,null,{"$f":"INDEX(D1067:I1067,1,$C$7)","v":"Eigene 16"},"Eigene 16",{"$f":"D1067","v":"Eigene 16"}]
[null,null,"Eigene 17","Eigene 17","Eigene 17"]
[null,null,"Eigene 18","Eigene 18","Eigene 18"]
[null,null,"Eigene 19","Eigene 19","Eigene 19"]
[null,null,"Eigene 20","Eigene 20","Eigene 20"]
[null,null,"Eigene 21","Eigene 21","Eigene 21"]
[null,null,"Eigene 22","Eigene 22","Eigene 22"]
[null,null,"Eigene 23","Eigene 23","Eigene 23"]
[null,null,"Eigene 24","Eigene 24","Eigene 24"]
[null,null,"Eigene 25","Eigene 25","Eigene 25"]
[null,null,"Eigene 26","Eigene 26","Eigene 26"]
[null,null,"Eigene 27","Eigene 27","Eigene 27"]
[null,null,"Eigene 28","Eigene 28","Eigene 28"]
[null,null,"Eigene 29","Eigene 29","Eigene 29"]
[null,null,"Eigene 30","Eigene 30","Eigene 30"]
[null,null,"Eigene 31","Eigene 31","Eigene 31"]
[null,null,"Eigene 32","Eigene 32","Eigene 32"]
[null,null,"Eigene 33","Eigene 33","Eigene 33"]
[null,null,"Eigene 34","Eigene 34","Eigene 34"]
[null,null,"Eigene 35","Eigene 35","Eigene 35"]
[null,null,"Eigene 36","Eigene 36","Eigene 36"]
[null,null,"Eigene 37","Eigene 37","Eigene 37"]
[null,null,"Eigene 38","Eigene 38","Eigene 38"]
[null,null,"Eigene 39","Eigene 39","Eigene 39"]
[null,null,"Eigene 40","Eigene 40","Eigene 40"]
[null,null,"Eigene 41","Eigene 41","Eigene 41"]
[null,null,"Eigene 42","Eigene 42","Eigene 42"]
[null,null,"Eigene 43","Eigene 43","Eigene 43"]
[null,null,"Eigene 44","Eigene 44","Eigene 44"]
[null,null,"Eigene 45","Eigene 45","Eigene 45"]
[null,null,"Eigene 46","Eigene 46","Eigene 46"]
[null,null,"Eigene 47","Eigene 47","Eigene 47"]
[null,null,"Eigene 48","Eigene 48","Eigene 48"]
[null,null,"Eigene 49","Eigene 49","Eigene 49"]
[null,null,"Eigene 50","Eigene 50","Eigene 50"]
[null,null,"Eigene 51","Eigene 51","Eigene 51"]
[null,null,"Eigene 52","Eigene 52","Eigene 52"]
[null,null,"Eigene 53","Eigene 53","Eigene 53"]
[null,null,"Eigene 54","Eigene 54","Eigene 54"]
[null,null,"Eigene 55","Eigene 55","Eigene 55"]
[null,null,"Eigene 56","Eigene 56","Eigene 56"]
[null,null,"Eigene 57","Eigene 57","Eigene 57"]
[null,null,"Eigene 58","Eigene 58","Eigene 58"]
[null,null,"Eigene 59","Eigene 59","Eigene 59"]
[null,null,"Eigene 60","Eigene 60","Eigene 60"]
[null,null,"Eigene 61","Eigene 61","Eigene 61"]
[null,null,"Eigene 62","Eigene 62","Eigene 62"]
[null,null,"Eigene 63","Eigene 63","Eigene 63"]
[null,null,"Eigene 64","Eigene 64","Eigene 64"]
[null,null,"Eigene 65","Eigene 65","Eigene 65"]
[null,null,"Eigene 66","Eigene 66","Eigene 66"]
[null,null,"Eigene 67","Eigene 67","Eigene 67"]
[null,null,"Eigene 68","Eigene 68","Eigene 68"]
[null,null,"Eigene 69","Eigene 69","Eigene 69"]
[null,null,"Eigene 70","Eigene 70","Eigene 70"]
[null,null,"Eigene 71","Eigene 71","Eigene 71"]
[null,null,"Eigene 72","Eigene 72","Eigene 72"]
[null,null,"Eigene 73","Eigene 73","Eigene 73"]
[null,null,"Eigene 74","Eigene 74","Eigene 74"]
[null,null,"Eigene 75","Eigene 75","Eigene 75"]
[null,null,"Eigene 76","Eigene 76","Eigene 76"]
[null,null,"Eigene 77","Eigene 77","Eigene 77"]
[null,null,"Eigene 78","Eigene 78","Eigene 78"]
[null,null,"Eigene 79","Eigene 79","Eigene 79"]
[null,null,"Eigene 80","Eigene 80","Eigene 80"]
[null,null,"Eigene 81","Eigene 81","Eigene 81"]
[null,null,"Eigene 82","Eigene 82","Eigene 82"]
[null,null,"RÄUME","RÄUME","RÄUME"]
[null,null,"Standort","Standort","Standort"]
[null,null,"Wohnen","Wohnen","Wohnen"]
[null,null,"Bad","Bad","Bad"]
[null,null,"Küche","Küche","Küche"]
[null,null,"Schlafen","Schlafen","Schlafen"]
[null,null,"Kind","Kind","Kind"]
[null,null,"Flur","Flur","Flur"]
[null,null,"Abstell","Abstell","Abstell"]
[null,null,"Keller","Keller","Keller"]
[null,null,{"$f":"INDEX(D1144:I1144,1,$C$7)","v":"FEHLERTABELLE"},"FEHLERTABELLE",{"$f":"D1144","v":"FEHLERTABELLE"}]
[null,null,"Verbrauch Nutzer > als Gesamtverbrauch. Respekt! Aber wie geht'n das?","Verbrauch Nutzer > als Gesamtverbrauch. Respekt! Aber wie geht'n das?","Verbrauch Nutzer > als Gesamtverbrauch. Respekt! Aber wie geht'n das?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]
[null,null,0,null,0]

{"sheet":"DATA","index":2,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"DATA","Listen"]
[]
[null,null,{"$f":"LANG!C45","v":"Personen"},{"$f":"LANG!C57","v":"Jahr "},"Steuersätze",null,"Startdatum","Enddatum"]
[null,null,1,2018,0,2018,"2018-01-01","2018-12-31"]
[null,null,2,2019,7.0000000000000007E-2,2019,"2019-01-01","2019-12-31"]
[null,null,3,2020,0.08,2020,"2020-01-01","2020-12-31"]
[null,null,4,2021,0.09,2021,"2021-01-01","2021-12-31"]
[null,null,5,2022,0.1,2022,"2022-01-01","2022-12-31"]
[null,null,6,2023,0.11,2023,"2023-01-01","2023-12-31"]
[null,null,7,2024,0.12,2024,"2024-01-01","2024-12-31"]
[null,null,8,2025,0.13,2025,"2025-01-01","2025-12-31"]
[null,null,9,2026,0.14000000000000001,2026,"2026-01-01","2026-12-31"]
[null,null,10,2027,0.15,2027,"2027-01-01","2027-12-31"]
[null,null,11,2028,0.16,2028,"2028-01-01","2028-12-31"]
[null,null,12,2029,0.17,2029,"2029-01-01","2029-12-31"]
[null,null,13,2030,0.18,2030,"2030-01-01","2030-12-31"]
[null,null,14,2031,0.19,2031,"2031-01-01","2031-12-31"]
[null,null,15,2032,0.2,2032,"2032-01-01","2032-12-31"]
[null,null,16,2033,0.21,2033,"2033-01-01","2033-12-31"]
[null,null,17,2034,0.22,2034,"2034-01-01","2034-12-31"]
[null,null,18,2035,0.23,2035,"2035-01-01","2035-12-31"]
[null,null,19,2036,0.24,2036,"2036-01-01","2036-12-31"]
[null,null,20,2037,0.25,2037,"2037-01-01","2037-12-31"]
[null,null,21,2038,0.26,2038,"2038-01-01","2038-12-31"]
[null,null,22,2039,0.27,2039,"2039-01-01","2039-12-31"]
[null,null,23,2040,0.28000000000000003,2040,"2040-01-01","2040-12-31"]
[null,null,24,2041,0.28999999999999998,2041,"2041-01-01","2041-12-31"]
[null,null,25,2042,0.3,2042,"2042-01-01","2042-12-31"]
[null,null,26,2043,0.31,2043,"2043-01-01","2043-12-31"]
[null,null,27,2044,0.32,2044,"2044-01-01","2044-12-31"]
[null,null,28,2045,0.33,2045,"2045-01-01","2045-12-31"]
[]
[]
[]
[null,"DATA","Abrechnungsschlüssel"]
[]
[null,null,"Schlüssel","Nr.","Formel"]
[null,null,{"$f":"LANG!C128","v":"1. Nach Kopf"},{"$f":"LANG!G128","v":1},"(((C/H)xE)/12)xM"]
[null,null,{"$f":"LANG!C129","v":"2. Nach Wohneinheit"},{"$f":"LANG!G129","v":2},"(((C/H)xE)/12)xM"]
[null,null,{"$f":"LANG!C130","v":"3. Nach ext. Verbrauch"},{"$f":"LANG!G130","v":3},"Gemäß ext. Verbauchsber."]
[null,null,{"$f":"LANG!C131","v":"4. Nach Wohnfläche"},{"$f":"LANG!G131","v":4},"((C/G)xF)/12)xM"]
[null,null,{"$f":"LANG!C132","v":"5. Externe Abrechnung "},{"$f":"LANG!G132","v":5},"Gemäß externer Abrechnung"]
[null,null,{"$f":"LANG!C133","v":"6. Verbrauch TW"},{"$f":"LANG!G133","v":6},"Gem. Abr. Verbrauch TW"]
[null,null,{"$f":"LANG!C134","v":"7. Verbrauch AW"},{"$f":"LANG!G134","v":7},"Gem. Abr. Verbrauch AW"]
[null,null,{"$f":"LANG!C135","v":"8. Verbrauch Strom"},{"$f":"LANG!G135","v":8},"Gem. Abr. Verbrauch Strom"]
[null,null,{"$f":"LANG!C136","v":"9. Frei"},{"$f":"LANG!G136","v":9},"In Data eingeben"]
[null,null,{"$f":"LANG!C137","v":"10. Frei"},{"$f":"LANG!G137","v":10},"In Data eingeben"]
[null,null,{"$f":"LANG!C138","v":"11. Frei"},{"$f":"LANG!G138","v":11},"In Data eingeben"]
[null,null,{"$f":"LANG!C139","v":"12. Frei"},{"$f":"LANG!G139","v":12},{"$f":"E52","v":"In Data eingeben"}]

{"sheet":"OVERVIEW","index":3,"n_rows":24,"n_cols":34,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,4,23,5],[4,3,4,5],[4,6,4,7],[4,32,4,33],[4,20,4,21],[4,22,4,23],[4,24,4,25],[4,26,4,27],[4,28,4,29],[4,30,4,31],[4,18,4,19],[4,8,4,9],[4,10,4,11],[4,12,4,13],[4,14,4,15],[4,16,4,17]]}
[]
[]
[]
[]
[null,null,{"$f":"LANG!C197","v":"Gesamtübersicht"},null,null,null,{"$f":"NAVI!F16","v":2020},null,"Januar",null,"Februar",null,"März",null,"April",null,"Mai",null,"Juni",null,"Juli",null,"August",null,"September",null,"Oktober",null,"November",null,"Dezember",null,"JAHRESSUMME"]
[null,null,null,{"$f":"LANG!C45","v":"Personen"},"WM SOLL","KM SOLL","m²",null,"Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete","Warmiete","Kaltmiete"]
[null,1,{"$f":"'O1'!$G$5","v":""},{"$f":"'O1'!D19","v":0},{"$f":"'O1'!E19","v":0},{"$f":"'O1'!F19","v":0},{"$f":"'O1'!G19","v":0},null,{"$f":"'O1'!J19+'O1'!J29","v":200},{"$f":"'O1'!K19+'O1'!K29","v":200},{"$f":"'O1'!L19+'O1'!L29","v":0},{"$f":"'O1'!M19+'O1'!M29","v":0},{"$f":"'O1'!N19+'O1'!N29","v":0},{"$f":"'O1'!O19+'O1'!O29","v":0},{"$f":"'O1'!P19+'O1'!P29","v":0},{"$f":"'O1'!Q19+'O1'!Q29","v":0},{"$f":"'O1'!R19+'O1'!R29","v":0},{"$f":"'O1'!S19+'O1'!S29","v":0},{"$f":"'O1'!T19+'O1'!T29","v":0},{"$f":"'O1'!U19+'O1'!U29","v":0},{"$f":"'O1'!V19+'O1'!V29","v":0},{"$f":"'O1'!W19+'O1'!W29","v":0},{"$f":"'O1'!X19+'O1'!X29","v":0},{"$f":"'O1'!Y19+'O1'!Y29","v":0},{"$f":"'O1'!Z19+'O1'!Z29","v":0},{"$f":"'O1'!AA19+'O1'!AA29","v":0},{"$f":"'O1'!AB19+'O1'!AB29","v":0},{"$f":"'O1'!AC19+'O1'!AC29","v":0},{"$f":"'O1'!AD19+'O1'!AD29","v":0},{"$f":"'O1'!AE19+'O1'!AE29","v":0},{"$f":"'O1'!AF19+'O1'!AF29","v":0},{"$f":"'O1'!AG19+'O1'!AG29","v":0},{"$f":"AE7+AC7+AA7+Y7+W7+U7+S7+Q7+O7+M7+K7+I7","v":200},200]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE11+AC11+AA11+Y11+W11+U11+S11+Q11+O11+M11+K11+I11","v":0},{"$f":"AF11+AD11+AB11+Z11+X11+V11+T11+R11+P11+N11+L11+J11","v":0}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE12+AC12+AA12+Y12+W12+U12+S12+Q12+O12+M12+K12+I12","v":0},{"$f":"AF12+AD12+AB12+Z12+X12+V12+T12+R12+P12+N12+L12+J12","v":0}]
[null,null,"∑",{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0},null,{"$f":"SUM(I7:I12)","v":200},200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200]
[]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":200},200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"C13","v":"∑"},{"$f":"M15+K15+I15","v":200},{"$f":"N15+L15+J15","v":200},null,null,null,"Ƹ",{"$f":"S15+Q15+O15","v":0},{"$f":"T15+R15+P15","v":0},null,null,null,"Ƹ",{"$f":"Y15+W15+U15","v":0},{"$f":"Z15+X15+V15","v":0},null,null,null,"Ƹ",{"$f":"AE15+AC15+AA15","v":0},{"$f":"AF15+AD15+AB15","v":0}]
[null,null,"SUMME",null,null,null,null,null,null,null,null,null,"Gesamt QI:",{"$f":"M16+N16","v":400},null,null,null,null,"Gesamt QII:",{"$f":"S16+T16","v":0},null,null,null,null,"Gesamt QIII:",{"$f":"Y16+Z16","v":0},null,null,null,null,"Gesamt QIV:",{"$f":"AE16+AF16","v":0},"Gesamt QI-IV:",{"$f":"AF17+Z17+T17+N17","v":400}]
[null,null,null,null,null,null,null,{"$f":"LANG!C241","v":"Ist"}]
[null,null,null,null,null,null,null,{"$f":"LANG!C242","v":"Soll"}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E13+F13","v":0},null,null,null,{"$f":"I13+J13","v":400},null,{"$f":"K13+L13","v":0},null,{"$f":"M13+N13","v":0},null,{"$f":"O13+P13","v":0},null,{"$f":"Q13+R13","v":0},null,{"$f":"S13+T13","v":0},null,{"$f":"U13+V13","v":0},null,{"$f":"W13+X13","v":0},null,{"$f":"Y13+Z13","v":0},null,{"$f":"AA13+AB13","v":0},null,{"$f":"AC13+AD13","v":0},null,{"$f":"AE13+AF13","v":0}]

{"sheet":"O1","index":4,"n_rows":29,"n_cols":48,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,25,4,26],[4,27,4,28],[4,29,4,30],[4,31,4,32],[4,15,4,16],[4,17,4,18],[30,31,30,34],[4,3,4,5],[4,6,4,8],[23,3,23,5],[23,6,23,8],[5,7,5,8],[4,19,4,20],[4,9,4,10],[4,11,4,12],[4,13,4,14],[4,33,4,34],[4,21,4,22],[4,23,4,24]]}
[null,null,null,null,{"$f":"C6","v":2020}]
[]
[]
[]
[null,null,{"$f":"LANG!C29","v":"Aktuelle Mieter"},{"$f":"IF('SET-O1'!F14=0,\"\",'SET-O1'!F14)","v":""},null,null,{"$f":"IF('SET-O1'!F15=0,\"\",'SET-O1'!F15)","v":""},null,null,{"$f":"LANG!C31","v":"Januar"},null,{"$f":"LANG!C32","v":"Februar"},null,{"$f":"LANG!C33","v":"März"},null,{"$f":"LANG!C34","v":"April"},null,{"$f":"LANG!C35","v":"Mai"},null,{"$f":"LANG!C36","v":"Juni"},null,{"$f":"LANG!C37","v":"Juli"},null,{"$f":"LANG!C38","v":"August"},null,{"$f":"LANG!C39","v":"September"},null,{"$f":"LANG!C40","v":"Oktober"},null,{"$f":"LANG!C41","v":"November"},null,{"$f":"LANG!C42","v":"Dezember"},null,{"$f":"LANG!C56","v":"Jahressumme"}]
[null,null,{"$f":"NAVI!F16","v":2020},{"$f":"LANG!C45","v":"Personen"},{"$f":"LANG!C46","v":"Soll Warmmiete"},{"$f":"LANG!C47","v":"Soll Kaltmiete"},{"$f":"LANG!C48","v":"Wohnfläche"},{"$f":"LANG!C49","v":"Lage"},null,{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},{"$f":"LANG!$C$43","v":"Warmmiete"},{"$f":"LANG!$C$44","v":"Kaltmiete"},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},"_",{"$f":"TODAY()","v":"2021-02-10"},"_","EASY4_Mieteingang","_",{"$f":"AH5","v":"Jahressumme"},"_",{"$f":"C6","v":2020},"_",{"$f":"D5","v":""}]
[null,1,{"$f":"IF('SET-O1'!F31=0,\"\",'SET-O1'!F31)","v":""},{"$f":"IF('SET-O1'!K31>0,'SET-O1'!K31,\"\")","v":""},{"$f":"IF('SET-O1'!H31>0,'SET-O1'!H31,\"\")","v":""},{"$f":"IF('SET-O1'!I31>0,'SET-O1'!I31,\"\")","v":""},{"$f":"IF('SET-O1'!J31>0,'SET-O1'!J31,\"\")","v":""},{"$f":"IF('SET-O1'!L31=0,\"\",'SET-O1'!L31)","v":""},{"$f":"IF('SET-O1'!M31=0,\"\",'SET-O1'!M31)","v":""},100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF7+AD7+AB7+Z7+X7+V7+T7+R7+P7+N7+L7+J7","v":100},{"$f":"AG7+AE7+AC7+AA7+Y7+W7+U7+S7+Q7+O7+M7+K7","v":100}]
[null,2,{"$f":"IF('SET-O1'!F32=0,\"\",'SET-O1'!F32)","v":""},{"$f":"IF('SET-O1'!K32>0,'SET-O1'!K32,\"\")","v":""},{"$f":"IF('SET-O1'!H32>0,'SET-O1'!H32,\"\")","v":""},{"$f":"IF('SET-O1'!I32>0,'SET-O1'!I32,\"\")","v":""},{"$f":"IF('SET-O1'!J32>0,'SET-O1'!J32,\"\")","v":""},{"$f":"IF('SET-O1'!L32=0,\"\",'SET-O1'!L32)","v":""},{"$f":"IF('SET-O1'!M32=0,\"\",'SET-O1'!M32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF8+AD8+AB8+Z8+X8+V8+T8+R8+P8+N8+L8+J8","v":0},0]
[null,3,{"$f":"IF('SET-O1'!F33=0,\"\",'SET-O1'!F33)","v":""},{"$f":"IF('SET-O1'!K33>0,'SET-O1'!K33,\"\")","v":""},{"$f":"IF('SET-O1'!H33>0,'SET-O1'!H33,\"\")","v":""},{"$f":"IF('SET-O1'!I33>0,'SET-O1'!I33,\"\")","v":""},{"$f":"IF('SET-O1'!J33>0,'SET-O1'!J33,\"\")","v":""},{"$f":"IF('SET-O1'!L33=0,\"\",'SET-O1'!L33)","v":""},{"$f":"IF('SET-O1'!M33=0,\"\",'SET-O1'!M33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,4,{"$f":"IF('SET-O1'!F34=0,\"\",'SET-O1'!F34)","v":""},{"$f":"IF('SET-O1'!K34>0,'SET-O1'!K34,\"\")","v":""},{"$f":"IF('SET-O1'!H34>0,'SET-O1'!H34,\"\")","v":""},{"$f":"IF('SET-O1'!I34>0,'SET-O1'!I34,\"\")","v":""},{"$f":"IF('SET-O1'!J34>0,'SET-O1'!J34,\"\")","v":""},{"$f":"IF('SET-O1'!L34=0,\"\",'SET-O1'!L34)","v":""},{"$f":"IF('SET-O1'!M34=0,\"\",'SET-O1'!M34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"∑",{"$f":"SUM(D7:D18)","v":0},{"$f":"SUM(E7:E18)","v":0},{"$f":"SUM(F7:F18)","v":0},{"$f":"SUM(G7:G18)","v":0},null,null,{"$f":"SUM(J7:J18)","v":100},100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100]
[null,null,null,null,null,null,null,null,null,{"$f":"J19","v":100},100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N20+L20+J20","v":100},{"$f":"O20+M20+K20","v":100},null,null,null,null,{"$f":"T20+R20+P20","v":0},{"$f":"U20+S20+Q20","v":0},null,null,null,null,{"$f":"Z20+X20+V20","v":0},{"$f":"AA20+Y20+W20","v":0},null,null,null,null,{"$f":"AF20+AD20+AB20","v":0},{"$f":"AG20+AE20+AC20","v":0},{"$f":"AH20+AF20+AD20","v":100},{"$f":"AI20+AG20+AE20","v":100}]
[null,null,"∑",null,null,null,null,null,null,null,null,null,null,{"$f":"LANG!C59","v":"Quartal 1"},{"$f":"N21+O21","v":200},null,null,null,null,{"$f":"LANG!C60","v":"Quartal 2"},{"$f":"T21+U21","v":0},null,null,null,null,{"$f":"LANG!C61","v":"Quartal 3"},{"$f":"Z21+AA21","v":0},null,null,null,null,{"$f":"LANG!C62","v":"Quartal 4"},{"$f":"AF21+AG21","v":0},{"$f":"LANG!C56","v":"Jahressumme"},{"$f":"AH21+AI21","v":200}]
[]
[null,null,{"$f":"LANG!C28","v":"Mieterwechsel"},{"$f":"IF('SET-O1'!F14=0,\"\",'SET-O1'!F14)","v":""},null,null,{"$f":"IF('SET-O1'!F15=0,\"\",'SET-O1'!F15)","v":""}]
[null,1,{"$f":"IF('SET-O1'!F46=0,\"\",'SET-O1'!F46)","v":""},{"$f":"IF('SET-O1'!K46>0,'SET-O1'!K46,\"\")","v":""},{"$f":"IF('SET-O1'!H46>0,'SET-O1'!H46,\"\")","v":""},{"$f":"IF('SET-O1'!I46>0,'SET-O1'!I46,\"\")","v":""},{"$f":"IF('SET-O1'!J46>0,'SET-O1'!J46,\"\")","v":""},{"$f":"IF('SET-O1'!L46=0,\"\",'SET-O1'!L46)","v":""},{"$f":"IF('SET-O1'!M46=0,\"\",'SET-O1'!M46)","v":""},100,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF25+AD25+AB25+Z25+X25+V25+T25+R25+P25+N25+L25+J25","v":100},{"$f":"AG25+AE25+AC25+AA25+Y25+W25+U25+S25+Q25+O25+M25+K25","v":100}]
[null,2,{"$f":"IF('SET-O1'!F47=0,\"\",'SET-O1'!F47)","v":""},{"$f":"IF('SET-O1'!K47>0,'SET-O1'!K47,\"\")","v":""},{"$f":"IF('SET-O1'!H47>0,'SET-O1'!H47,\"\")","v":""},{"$f":"IF('SET-O1'!I47>0,'SET-O1'!I47,\"\")","v":""},{"$f":"IF('SET-O1'!J47>0,'SET-O1'!J47,\"\")","v":""},{"$f":"IF('SET-O1'!L47=0,\"\",'SET-O1'!L47)","v":""},{"$f":"IF('SET-O1'!M47=0,\"\",'SET-O1'!M47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF26+AD26+AB26+Z26+X26+V26+T26+R26+P26+N26+L26+J26","v":0},0]
[null,3,{"$f":"IF('SET-O1'!F48=0,\"\",'SET-O1'!F48)","v":""},{"$f":"IF('SET-O1'!K48>0,'SET-O1'!K48,\"\")","v":""},{"$f":"IF('SET-O1'!H48>0,'SET-O1'!H48,\"\")","v":""},{"$f":"IF('SET-O1'!I48>0,'SET-O1'!I48,\"\")","v":""},{"$f":"IF('SET-O1'!J48>0,'SET-O1'!J48,\"\")","v":""},{"$f":"IF('SET-O1'!L48=0,\"\",'SET-O1'!L48)","v":""},{"$f":"IF('SET-O1'!M48=0,\"\",'SET-O1'!M48)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,4,{"$f":"IF('SET-O1'!F49=0,\"\",'SET-O1'!F49)","v":""},{"$f":"IF('SET-O1'!K49>0,'SET-O1'!K49,\"\")","v":""},{"$f":"IF('SET-O1'!H49>0,'SET-O1'!H49,\"\")","v":""},{"$f":"IF('SET-O1'!I49>0,'SET-O1'!I49,\"\")","v":""},{"$f":"IF('SET-O1'!J49>0,'SET-O1'!J49,\"\")","v":""},{"$f":"IF('SET-O1'!L49=0,\"\",'SET-O1'!L49)","v":""},{"$f":"IF('SET-O1'!M49=0,\"\",'SET-O1'!M49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,{"$f":"SUM(D25:D28)","v":0},{"$f":"SUM(E25:E28)","v":0},{"$f":"SUM(F25:F28)","v":0},{"$f":"SUM(G25:G28)","v":0},null,null,{"$f":"SUM(J25:J28)","v":100},100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,100]

{"sheet":"BEO1","index":5,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,18,5,19],[28,9,28,13],[8,13,8,16],[20,18,20,19],[27,9,27,13],[22,18,22,19],[23,18,23,19],[24,18,24,19],[25,18,25,19],[28,14,28,19],[6,4,6,5],[27,7,27,8],[26,9,26,19],[27,14,27,16],[6,18,6,19],[9,18,9,19],[10,18,10,19],[11,18,11,19],[12,18,12,19],[13,18,13,19],[14,18,14,19],[15,18,15,19],[16,18,16,19],[17,18,17,19],[18,18,18,19],[19,18,19,19],[0,2,0,3],[2,2,2,3],[2,9,2,10],[2,12,2,13],[5,2,5,6],[5,7,5,9],[3,2,3,3],[2,15,2,16],[9,7,20,7],[22,7,25,7],[8,7,8,12],[21,7,21,12],[5,10,5,17]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRINTING:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2021-02-10"},"_",{"$f":"C6","v":"Betriebskostenabrechnung"},"_",{"$f":"LANG!C194","v":"Gesamt"},"_",{"$f":"H6","v":0},"_",{"$f":"S6","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C:\\easy4\\bka\\"]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,null,null,null,{"$f":"'SET-O1'!F15","v":0},null,null,{"$f":"IF(AB28>0,\"Bei gewählter  Verbrauchsabrechnung (Schlüssel 6,7 und 8) sind die Summen aus VBR-O1 anzugeben !\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"'O1'!$E$1","v":2020}]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C113","v":"Ausgaben"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C118","v":"Gesamt in Euro"},null,null,{"$f":"LANG!C71","v":"Mieter "},{"$f":"LANG!C48","v":"Wohnfläche"},{"$f":"LANG!C45","v":"Personen"},{"$f":"LANG!C119","v":"Vorrauszahlung Warmmiete"},{"$f":"LANG!C120","v":"Vorrauszahlung Kaltmiete"},{"$f":"LANG!C121","v":"Abrechnung- Datum"},{"$f":"LANG!C122","v":"Abrechnung- Datum"},{"$f":"LANG!C123","v":"Monate für Abrechnung"},{"$f":"LANG!C124","v":"Externe Abrechnungsdaten"},{"$f":"LANG!D125","v":"Ergebnis"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LANG!C153","v":"Beginn"},{"$f":"LANG!C154","v":"Ende"},null,null,{"$f":"LANG!C195","v":"Guthaben (-)"},{"$f":"LANG!C196","v":"Forderung (+)"}]
[null,null,null,null,null,null,null,{"$f":"LANG!C29","v":"Aktuelle Mieter"},null,null,null,null,null,{"$f":"IF(Y28>0,LANG!C157,IF(Z28>0,LANG!C158,\"\"))","v":""},null,null,null,null,null,null,null,"Summenprüfung","FREI","Monatsberechnung","Datumsprüfung1","Datumsprüfung2","Prüfung / Wertfrei","Prüfung / Ausrufezeichen"]
[null,{"$f":"IF(G10=BO1M1!G13,\"\",\"!\")","v":""},1,"Grundsteuer   ","4. Nach Wohnfläche",{"$f":"VLOOKUP(E10,LANG!$F$128:$G$139,2,FALSE)","v":4},100,null,1,{"$f":"'O1'!$C7","v":""},{"$f":"'O1'!$G7","v":""},{"$f":"IF('SET-O1'!K31>0,'SET-O1'!K31,0)","v":0},{"$f":"'O1'!AH7","v":100},{"$f":"'O1'!AI7","v":100},{"$f":"'SET-O1'!P31","v":""},{"$f":"'SET-O1'!Q31","v":""},{"$f":"IF(L10>0,ROUND((P10-O10)/30.33,0),0)","v":0},null,{"$f":"BO1M1!$G$35","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Q10>0,S10,0)","v":0},null,{"$f":"IF(AA10=1,(ROUND((P10-O10)/30.33,0)),0)","v":0},{"$f":"IF(P10<O10,1,0)","v":0},{"$f":"IF(Q10>12,1,0)","v":0},{"$f":"IF(R10>0,1,0)","v":0},{"$f":"IF(B10=\"!\",1,0)","v":0},null,null,1,"Grundsteuer   ","4. Nach Wohnfläche"]
[null,{"$f":"IF(G11=BO1M1!G14,\"\",\"!\")","v":""},2,"Straßenreinigung   ","2. Nach Wohneinheit",{"$f":"VLOOKUP(E11,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,2,{"$f":"'O1'!$C8","v":""},{"$f":"'O1'!$G8","v":""},{"$f":"IF('SET-O1'!K32>0,'SET-O1'!K32,0)","v":0},{"$f":"'O1'!AH8","v":0},{"$f":"'O1'!AI8","v":0},{"$f":"'SET-O1'!P32","v":""},{"$f":"'SET-O1'!Q32","v":""},{"$f":"IF(L11>0,ROUND((P11-O11)/30.33,0),0)","v":0},null,{"$f":"BO1M2!$G$35","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Q11>0,S11+M11,0)","v":0},null,{"$f":"IF(AA11=1,(ROUND((P11-O11)/30.33,0)),0)","v":0},{"$f":"IF(P11<O11,1,0)","v":0},{"$f":"IF(Q11>12,1,0)","v":0},{"$f":"IF(R11>0,1,0)","v":0},{"$f":"IF(B11=\"!\",1,0)","v":0},null,null,2,"Straßenreinigung   ","2. Nach Wohneinheit"]
[null,{"$f":"IF(G12=BO1M1!G15,\"\",\"!\")","v":""},3,"Müllabfuhr  ","1. Nach Kopf",{"$f":"VLOOKUP(E12,LANG!$F$128:$G$139,2,FALSE)","v":1},null,null,3,{"$f":"'O1'!$C9","v":""},{"$f":"'O1'!$G9","v":""},{"$f":"IF('SET-O1'!K33>0,'SET-O1'!K33,0)","v":0},{"$f":"'O1'!AH9","v":0},{"$f":"'O1'!AI9","v":0},{"$f":"'SET-O1'!P33","v":""},{"$f":"'SET-O1'!Q33","v":""},0,null,{"$f":"BO1M3!$G$35","v":{"$error":"#DIV/0!"}},null,null,0,null,0,0,0,0,0,null,null,3,"Müllabfuhr  ","1. Nach Kopf"]
[null,{"$f":"IF(G13=BO1M1!G16,\"\",\"!\")","v":""},4,"Trinkwasser  ","3. Nach ext. Verbrauch",{"$f":"VLOOKUP(E13,LANG!$F$128:$G$139,2,FALSE)","v":3},null,null,4,{"$f":"'O1'!$C10","v":""},{"$f":"'O1'!$G10","v":""},{"$f":"IF('SET-O1'!K34>0,'SET-O1'!K34,0)","v":0},{"$f":"'O1'!AH10","v":0},{"$f":"'O1'!AI10","v":0},{"$f":"'SET-O1'!P34","v":""},{"$f":"'SET-O1'!Q34","v":""},0,null,{"$f":"BO1M4!$G$35","v":{"$error":"#DIV/0!"}},null,null,0,null,0,0,0,0,0,null,null,4,"Trinkwasser  ","3. Nach ext. Verbrauch"]
[null,{"$f":"IF(G14=BO1M1!G17,\"\",\"!\")","v":""},5,"Abwasser  ","3. Nach ext. Verbrauch",{"$f":"VLOOKUP(E14,LANG!$F$128:$G$139,2,FALSE)","v":3},null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,5,"Abwasser  ","3. Nach ext. Verbrauch"]
[null,{"$f":"IF(G15=BO1M1!G18,\"\",\"!\")","v":""},6,"Hauslicht   ","2. Nach Wohneinheit",{"$f":"VLOOKUP(E15,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,6,"Hauslicht   ","2. Nach Wohneinheit"]
[null,{"$f":"IF(G16=BO1M1!G19,\"\",\"!\")","v":""},7,"Wartung Zentralheizung","2. Nach Wohneinheit",{"$f":"VLOOKUP(E16,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,7,"Wartung Zentralheizung","2. Nach Wohneinheit"]
[null,{"$f":"IF(G17=BO1M1!G20,\"\",\"!\")","v":""},8,"Gasversorgung  ","3. Nach ext. Verbrauch",{"$f":"VLOOKUP(E17,LANG!$F$128:$G$139,2,FALSE)","v":3},null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,8,"Gasversorgung  ","3. Nach ext. Verbrauch"]
[null,{"$f":"IF(G18=BO1M1!G21,\"\",\"!\")","v":""},9,"Schornsteinfeger","2. Nach Wohneinheit",{"$f":"VLOOKUP(E18,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,9,"Schornsteinfeger","2. Nach Wohneinheit"]
[null,{"$f":"IF(G19=BO1M1!G22,\"\",\"!\")","v":""},10,"Haftpflichtversicherung","4. Nach Wohnfläche",{"$f":"VLOOKUP(E19,LANG!$F$128:$G$139,2,FALSE)","v":4},null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,10,"Haftpflichtversicherung","4. Nach Wohnfläche"]
[null,{"$f":"IF(G20=BO1M1!G23,\"\",\"!\")","v":""},11,"Gebäudeversicherung","4. Nach Wohnfläche",{"$f":"VLOOKUP(E20,LANG!$F$128:$G$139,2,FALSE)","v":4},null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,11,"Gebäudeversicherung","4. Nach Wohnfläche"]
[null,{"$f":"IF(G21=BO1M1!G24,\"\",\"!\")","v":""},12,"Hausmeisterdienst","2. Nach Wohneinheit",{"$f":"VLOOKUP(E21,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,12,"Hausmeisterdienst","2. Nach Wohneinheit"]
[null,{"$f":"IF(G22=BO1M1!G25,\"\",\"!\")","v":""},13,"Treppenreinigung  ","2. Nach Wohneinheit",{"$f":"VLOOKUP(E22,LANG!$F$128:$G$139,2,FALSE)","v":2},null,{"$f":"LANG!C28","v":"Mieterwechsel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,13,"Treppenreinigung  ","2. Nach Wohneinheit"]
[null,{"$f":"IF(G23=BO1M1!G26,\"\",\"!\")","v":""},14,"Gemeinschaftsantenne  ","2. Nach Wohneinheit",{"$f":"VLOOKUP(E23,LANG!$F$128:$G$139,2,FALSE)","v":2},null,null,1,{"$f":"'O1'!C25","v":""},{"$f":"'O1'!G25","v":""},{"$f":"IF('SET-O1'!K46>0,'SET-O1'!K46,0)","v":0},{"$f":"'O1'!AH25","v":100},{"$f":"'O1'!AI25","v":100},{"$f":"'SET-O1'!P46","v":""},{"$f":"'SET-O1'!Q46","v":""},{"$f":"IF(L23>0,ROUND((P23-O23)/30.33,0),0)","v":0},null,{"$f":"BO1W1!$G$35","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(Q23>0,S23,0)","v":0},null,0,0,0,{"$f":"IF(R23>0,1,0)","v":0},0,null,null,14,"Gemeinschaftsantenne  ","2. Nach Wohneinheit"]
[null,{"$f":"IF(G24=BO1M1!G27,\"\",\"!\")","v":""},15,"FREI","12. Frei",{"$f":"VLOOKUP(E24,LANG!$F$128:$G$139,2,FALSE)","v":12},null,null,2,{"$f":"IF('O1'!C26>0,'O1'!C26,\"\")","v":""},{"$f":"IF('O1'!G26>0,'O1'!G26,\"\")","v":""},{"$f":"IF('SET-O1'!K47>0,'SET-O1'!K47,0)","v":0},{"$f":"'O1'!AH26","v":0},{"$f":"'O1'!AI26","v":0},{"$f":"'SET-O1'!P47","v":""},{"$f":"'SET-O1'!Q47","v":""},{"$f":"IF(L24>0,ROUND((P24-O24)/30.33,0),0)","v":0},null,{"$f":"BO1W2!$G$35","v":{"$error":"#DIV/0!"}},null,null,0,null,0,0,0,{"$f":"IF(R24>0,1,0)","v":0},0,null,null,15,"FREI","12. Frei"]
[null,{"$f":"IF(G25=BO1M1!G28,\"\",\"!\")","v":""},16,"FREI","12. Frei",{"$f":"VLOOKUP(E25,LANG!$F$128:$G$139,2,FALSE)","v":12},null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,16,"FREI","12. Frei"]
[null,{"$f":"IF(G26=BO1M1!G29,\"\",\"!\")","v":""},17,"Externer Abrechnungsdienst","5. Externe Abrechnung ",{"$f":"VLOOKUP(E26,LANG!$F$128:$G$139,2,FALSE)","v":5},null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0,null,null,17,"Externer Abrechnungsdienst","5. Externe Abrechnung "]
[]
[null,null,18,{"$f":"LANG!C155","v":"Gesamtausgaben für das Objekt"},null,null,{"$f":"ROUND(SUM(G10:G26),2)","v":100},{"$f":"IF(X32=1,LANG!C149,LANG!C150)","v":"Fehler"},null,{"$f":"IF(X33=1,LANG!C151,IF(X34=1,LANG!C152,\"\"))","v":"Gesamtausgaben sind kleiner als die in Rechnung gestellten Betriebskosten!"},null,null,null,null,{"$f":"LANG!C156","v":"Gesamtsumme der Abrechnungen"},null,null,{"$f":"X28","v":200},null,null,null,{"$f":"ROUND(SUM(V10+V11+V12+V13+V14+V15+V16+V17+V18+V19+V20+V21+V23+V24+V25+V26),0)","v":0},{"$f":"M10+M11+M12+M13+M14+M15+M16+M17+M18+M19+M20+M21+M23+M24+M25+M26","v":200},{"$f":"ROUND(SUM(V28:W28),0)","v":200},{"$f":"SUM(Y10:Y26)","v":0},{"$f":"SUM(Z10:Z26)","v":0},{"$f":"IF(M28>0,1,0)","v":0},{"$f":"SUM(AB10:AB26)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G28=X28,1,2)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">",{"$f":"IF(X28<G28,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<",{"$f":"IF(X28>G28,1,0)","v":1}]

{"sheet":"BO1M1","index":6,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,9,36,10],[34,11,34,13],[3,2,3,3],[5,8,5,9],[11,4,11,5],[10,7,10,11],[30,11,30,13],[31,11,31,13],[32,11,32,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F31","v":0},null,null,{"$f":"'SET-O1'!L31","v":0},{"$f":"'SET-O1'!M31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E31","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$10","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M10","v":100},"M",{"$f":"'BEO1'!O10","v":""},{"$f":"'BEO1'!P10","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K31","v":0},{"$f":"'SET-O1'!J31","v":0},{"$f":"'VBR-O1'!AK25","v":0},{"$f":"'VBR-O1'!AL25","v":0},{"$f":"'VBR-O1'!AM25","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1M1!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$10,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1M1VTW,IF(BO1M1!F13=7,O1M1VAW,IF(F13=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1M1!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1M1!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$10,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1M1VTW,IF(BO1M1!F14=7,O1M1VAW,IF(F14=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1M1!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1M1!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$10,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1M1VTW,IF(BO1M1!F15=7,O1M1VAW,IF(F15=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1M1!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1M1!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$10,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1M1VTW,IF(BO1M1!F16=7,O1M1VAW,IF(F16=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1M1!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1M1!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$10,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1M1VTW,IF(BO1M1!F17=7,O1M1VAW,IF(F17=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1M1!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1M1!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$10,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1M1VTW,IF(BO1M1!F18=7,O1M1VAW,IF(F18=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1M1!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1M1!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$10,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1M1VTW,IF(BO1M1!F19=7,O1M1VAW,IF(F19=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1M1!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1M1!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$10,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1M1VTW,IF(BO1M1!F20=7,O1M1VAW,IF(F20=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1M1!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1M1!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$10,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1M1VTW,IF(BO1M1!F21=7,O1M1VAW,IF(F21=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1M1!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1M1!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$10,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1M1VTW,IF(BO1M1!F22=7,O1M1VAW,IF(F22=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1M1!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1M1!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$10,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1M1VTW,IF(BO1M1!F23=7,O1M1VAW,IF(F23=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1M1!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1M1!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$10,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1M1VTW,IF(BO1M1!F24=7,O1M1VAW,IF(F24=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1M1!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1M1!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$10,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1M1VTW,IF(BO1M1!F25=7,O1M1VAW,IF(F25=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1M1!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1M1!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$10,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1M1VTW,IF(BO1M1!F26=7,O1M1VAW,IF(F26=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1M1!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1M1!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$10,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1M1VTW,IF(BO1M1!F27=7,O1M1VAW,IF(F27=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1M1!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1M1!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$10,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1M1VTW,IF(BO1M1!F28=7,O1M1VAW,IF(F28=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1M1!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1M1!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$10,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R10","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1M1VTW,IF(BO1M1!F29=7,O1M1VAW,IF(F29=8,O1M1VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1M1!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30=4,\"m²\",IF(F30=6,\"m³\",IF(F30=7,\"m³\",IF(F30=8,\"kWh\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"},null,{"$f":"ROUND((G35-G33)/12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"},null,{"$f":"J8+1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":100},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"},null,{"$f":"'SET-O1'!I31+BO1M1!L31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"BO1M2","index":7,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,11,32,13],[34,11,34,13],[36,9,36,10],[3,2,3,3],[5,8,5,9],[10,7,10,11],[11,4,11,5],[30,11,30,13],[31,11,31,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F32","v":0},null,null,{"$f":"'SET-O1'!L32","v":0},{"$f":"'SET-O1'!M32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E32","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$11","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M11","v":0},"M",{"$f":"'BEO1'!O11","v":""},{"$f":"'BEO1'!P11","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K32","v":0},{"$f":"'SET-O1'!J32","v":0},{"$f":"'VBR-O1'!AK38","v":0},{"$f":"'VBR-O1'!AL38","v":0},{"$f":"'VBR-O1'!AM38","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1M2!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$11,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1M2VTW,IF(BO1M2!F13=7,O1M2VAW,IF(F13=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1M2!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1M2!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$11,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1M2VTW,IF(BO1M2!F14=7,O1M2VAW,IF(F14=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1M2!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1M2!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$11,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1M2VTW,IF(BO1M2!F15=7,O1M2VAW,IF(F15=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1M2!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1M2!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$11,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1M2VTW,IF(BO1M2!F16=7,O1M2VAW,IF(F16=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1M2!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1M2!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$11,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1M2VTW,IF(BO1M2!F17=7,O1M2VAW,IF(F17=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1M2!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1M2!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$11,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1M2VTW,IF(BO1M2!F18=7,O1M2VAW,IF(F18=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1M2!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1M2!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$11,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1M2VTW,IF(BO1M2!F19=7,O1M2VAW,IF(F19=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1M2!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1M2!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$11,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1M2VTW,IF(BO1M2!F20=7,O1M2VAW,IF(F20=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1M2!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1M2!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$11,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1M2VTW,IF(BO1M2!F21=7,O1M2VAW,IF(F21=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1M2!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1M2!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$11,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1M2VTW,IF(BO1M2!F22=7,O1M2VAW,IF(F22=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1M2!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1M2!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$11,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1M2VTW,IF(BO1M2!F23=7,O1M2VAW,IF(F23=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1M2!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1M2!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$11,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1M2VTW,IF(BO1M2!F24=7,O1M2VAW,IF(F24=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1M2!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1M2!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$11,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1M2VTW,IF(BO1M2!F25=7,O1M2VAW,IF(F25=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1M2!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1M2!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$11,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1M2VTW,IF(BO1M2!F26=7,O1M2VAW,IF(F26=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1M2!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1M2!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$11,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1M2VTW,IF(BO1M2!F27=7,O1M2VAW,IF(F27=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1M2!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1M2!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$11,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1M2VTW,IF(BO1M2!F28=7,O1M2VAW,IF(F28=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1M2!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1M2!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$11,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R11","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1M2VTW,IF(BO1M2!F29=7,O1M2VAW,IF(F29=8,O1M2VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1M2!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30=4,\"m²\",IF(F30=6,\"m³\",IF(F30=7,\"m³\",IF(F30=8,\"kWh\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"},null,{"$f":"ROUND((G35-G33)/12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"},null,{"$f":"J8+1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":0},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"},null,{"$f":"'SET-O1'!I32+BO1M2!L31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"BO1M3","index":8,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,11,32,13],[34,11,34,13],[36,9,36,10],[3,2,3,3],[5,8,5,9],[10,7,10,11],[11,4,11,5],[30,11,30,13],[31,11,31,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F33","v":0},null,null,{"$f":"'SET-O1'!L33","v":0},{"$f":"'SET-O1'!M33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E33","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$12","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M12","v":0},"M",{"$f":"'BEO1'!O12","v":""},{"$f":"'BEO1'!P12","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K33","v":0},{"$f":"'SET-O1'!J33","v":0},{"$f":"'VBR-O1'!AK51","v":0},{"$f":"'VBR-O1'!AL51","v":0},{"$f":"'VBR-O1'!AM51","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1M3!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$12,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1M3VTW,IF(BO1M3!F13=7,O1M3VAW,IF(F13=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1M3!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1M3!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$12,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1M3VTW,IF(BO1M3!F14=7,O1M3VAW,IF(F14=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1M3!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1M3!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$12,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1M3VTW,IF(BO1M3!F15=7,O1M3VAW,IF(F15=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1M3!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1M3!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$12,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1M3VTW,IF(BO1M3!F16=7,O1M3VAW,IF(F16=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1M3!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1M3!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$12,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1M3VTW,IF(BO1M3!F17=7,O1M3VAW,IF(F17=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1M3!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1M3!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$12,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1M3VTW,IF(BO1M3!F18=7,O1M3VAW,IF(F18=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1M3!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1M3!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$12,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1M3VTW,IF(BO1M3!F19=7,O1M3VAW,IF(F19=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1M3!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1M3!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$12,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1M3VTW,IF(BO1M3!F20=7,O1M3VAW,IF(F20=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1M3!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1M3!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$12,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1M3VTW,IF(BO1M3!F21=7,O1M3VAW,IF(F21=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1M3!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1M3!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$12,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1M3VTW,IF(BO1M3!F22=7,O1M3VAW,IF(F22=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1M3!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1M3!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$12,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1M3VTW,IF(BO1M3!F23=7,O1M3VAW,IF(F23=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1M3!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1M3!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$12,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1M3VTW,IF(BO1M3!F24=7,O1M3VAW,IF(F24=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1M3!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1M3!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$12,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1M3VTW,IF(BO1M3!F25=7,O1M3VAW,IF(F25=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1M3!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1M3!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$12,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1M3VTW,IF(BO1M3!F26=7,O1M3VAW,IF(F26=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1M3!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1M3!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$12,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1M3VTW,IF(BO1M3!F27=7,O1M3VAW,IF(F27=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1M3!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1M3!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$12,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1M3VTW,IF(BO1M3!F28=7,O1M3VAW,IF(F28=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1M3!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1M3!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$12,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R12","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1M3VTW,IF(BO1M3!F29=7,O1M3VAW,IF(F29=8,O1M3VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1M3!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"},null,{"$f":"ROUND((G35-G33)/12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"},null,{"$f":"J8+1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":0},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"},null,{"$f":"'SET-O1'!I33+BO1M3!L31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"BO1M4","index":9,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,11,32,13],[34,11,34,13],[36,9,36,10],[3,2,3,3],[5,8,5,9],[10,7,10,11],[11,4,11,5],[30,11,30,13],[31,11,31,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F34","v":0},null,null,{"$f":"'SET-O1'!L34","v":0},{"$f":"'SET-O1'!M34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E34","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$13","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M13","v":0},"M",{"$f":"'BEO1'!O13","v":""},{"$f":"'BEO1'!P13","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K34","v":0},{"$f":"'SET-O1'!J34","v":0},{"$f":"'VBR-O1'!AK64","v":0},{"$f":"'VBR-O1'!AL64","v":0},{"$f":"'VBR-O1'!AM64","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1M4!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$13,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1M4VTW,IF(BO1M4!F13=7,O1M4VAW,IF(F13=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1M4!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1M4!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$13,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1M4VTW,IF(BO1M4!F14=7,O1M4VAW,IF(F14=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1M4!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1M4!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$13,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1M4VTW,IF(BO1M4!F15=7,O1M4VAW,IF(F15=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1M4!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1M4!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$13,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1M4VTW,IF(BO1M4!F16=7,O1M4VAW,IF(F16=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1M4!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1M4!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$13,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1M4VTW,IF(BO1M4!F17=7,O1M4VAW,IF(F17=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1M4!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1M4!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$13,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1M4VTW,IF(BO1M4!F18=7,O1M4VAW,IF(F18=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1M4!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1M4!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$13,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1M4VTW,IF(BO1M4!F19=7,O1M4VAW,IF(F19=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1M4!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1M4!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$13,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1M4VTW,IF(BO1M4!F20=7,O1M4VAW,IF(F20=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1M4!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1M4!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$13,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1M4VTW,IF(BO1M4!F21=7,O1M4VAW,IF(F21=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1M4!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1M4!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$13,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1M4VTW,IF(BO1M4!F22=7,O1M4VAW,IF(F22=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1M4!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1M4!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$13,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1M4VTW,IF(BO1M4!F23=7,O1M4VAW,IF(F23=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1M4!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1M4!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$13,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1M4VTW,IF(BO1M4!F24=7,O1M4VAW,IF(F24=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1M4!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1M4!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$13,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1M4VTW,IF(BO1M4!F25=7,O1M4VAW,IF(F25=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1M4!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1M4!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$13,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1M4VTW,IF(BO1M4!F26=7,O1M4VAW,IF(F26=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1M4!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1M4!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$13,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1M4VTW,IF(BO1M4!F27=7,O1M4VAW,IF(F27=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1M4!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1M4!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$13,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1M4VTW,IF(BO1M4!F28=7,O1M4VAW,IF(F28=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1M4!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1M4!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$13,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R13","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1M4VTW,IF(BO1M4!F29=7,O1M4VAW,IF(F29=8,O1M4VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1M4!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30=4,\"m²\",IF(F30=6,\"m³\",IF(F30=7,\"m³\",IF(F30=8,\"kWh\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"},null,{"$f":"ROUND((G35-G33)/12,0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"},null,{"$f":"J8+1","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":0},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"},null,{"$f":"'SET-O1'!I34+BO1M4!L31","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"BO1W1","index":10,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,11,32,13],[34,11,34,13],[36,9,36,10],[3,2,3,3],[5,8,5,9],[10,7,10,11],[11,4,11,5],[30,11,30,13],[31,11,31,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F46","v":0},null,null,{"$f":"'SET-O1'!L46","v":0},{"$f":"'SET-O1'!M46","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E46","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$23","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M23","v":100},"M",{"$f":"'BEO1'!O23","v":""},{"$f":"'BEO1'!P23","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K46","v":0},{"$f":"'SET-O1'!J46","v":0},{"$f":"'VBR-O1'!AK181","v":0},{"$f":"'VBR-O1'!AL181","v":0},{"$f":"'VBR-O1'!AM181","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1W1!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$23,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1W1VTW,IF(BO1W1!F13=7,O1W1VAW,IF(F13=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1W1!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1W1!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$23,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1W1VTW,IF(BO1W1!F14=7,O1W1VAW,IF(F14=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1W1!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1W1!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$23,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1W1VTW,IF(BO1W1!F15=7,O1W1VAW,IF(F15=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1W1!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1W1!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$23,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1W1VTW,IF(BO1W1!F16=7,O1W1VAW,IF(F16=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1W1!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1W1!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$23,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1W1VTW,IF(BO1W1!F17=7,O1W1VAW,IF(F17=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1W1!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1W1!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$23,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1W1VTW,IF(BO1W1!F18=7,O1W1VAW,IF(F18=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1W1!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1W1!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$23,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1W1VTW,IF(BO1W1!F19=7,O1W1VAW,IF(F19=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1W1!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1W1!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$23,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1W1VTW,IF(BO1W1!F20=7,O1W1VAW,IF(F20=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1W1!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1W1!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$23,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1W1VTW,IF(BO1W1!F21=7,O1W1VAW,IF(F21=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1W1!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1W1!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$23,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1W1VTW,IF(BO1W1!F22=7,O1W1VAW,IF(F22=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1W1!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1W1!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$23,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1W1VTW,IF(BO1W1!F23=7,O1W1VAW,IF(F23=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1W1!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1W1!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$23,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1W1VTW,IF(BO1W1!F24=7,O1W1VAW,IF(F24=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1W1!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1W1!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$23,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1W1VTW,IF(BO1W1!F25=7,O1W1VAW,IF(F25=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1W1!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1W1!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$23,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1W1VTW,IF(BO1W1!F26=7,O1W1VAW,IF(F26=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1W1!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1W1!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$23,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1W1VTW,IF(BO1W1!F27=7,O1W1VAW,IF(F27=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1W1!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1W1!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$23,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1W1VTW,IF(BO1W1!F28=7,O1W1VAW,IF(F28=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1W1!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1W1!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$23,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R23","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1W1VTW,IF(BO1W1!F29=7,O1W1VAW,IF(F29=8,O1W1VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1W1!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30=4,\"m²\",IF(F30=6,\"m³\",IF(F30=7,\"m³\",IF(F30=8,\"kWh\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":100},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"BO1W2","index":11,"n_rows":37,"n_cols":37,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,11,32,13],[34,11,34,13],[36,9,36,10],[3,2,3,3],[5,8,5,9],[10,7,10,11],[11,4,11,5],[30,11,30,13],[31,11,31,13]]}
[]
[]
[]
[null,null,{"$f":"LANG!C86","v":"Betriebskostenabrechnung"},null,{"$f":"'SET-O1'!F47","v":0},null,null,{"$f":"'SET-O1'!L47","v":0},{"$f":"'SET-O1'!M47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Gesamt m²","TW Gesamt","AW Gesamt","STR Gesamt"]
[null,null,null,null,null,null,null,{"$f":"LANG!C162","v":"Monate  "},{"$f":"'O1'!E1","v":2020},null,{"$f":"LANG!C159","v":"An"},{"$f":"'SET-O1'!E47","v":"00:00:00"},{"$f":"E4","v":0},{"$f":"LANG!C160","v":"Datum"},null,"PRINT:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SET-O1'!AH43","v":0},{"$f":"'SET-O1'!AJ43","v":0},{"$f":"'SET-O1'!AK43","v":0},{"$f":"'VBR-O1'!AK6","v":0},{"$f":"'VBR-O1'!AL6","v":0},{"$f":"'VBR-O1'!AM6","v":0}]
[null,null,null,{"$f":"LANG!C165","v":"Vorrauszahlung pro Monat"},null,"ø",{"$f":"G8/H7","v":{"$error":"#DIV/0!"}},{"$f":"'BEO1'!$Q$24","v":0},{"$f":"LANG!D163","v":"Von"},{"$f":"LANG!D164","v":"Bis"},{"$f":"LANG!C161","v":"Objekt"},{"$f":"'SET-O1'!F15","v":"00:00:00"},null,{"$f":"TODAY()","v":"2021-02-10"},null,{"$f":"C4","v":"Betriebskostenabrechnung"},"_",{"$f":"M6","v":0},"_",{"$f":"I6","v":2020},"_",{"$f":"I8","v":""},"_",{"$f":"J8","v":""},null,null,null,null,null,"Prüfung Wohneinheiten","Prüfung Personen","Prüfung Wohn m²","TW VER","AW VER","STR VER"]
[null,null,null,{"$f":"LANG!C166","v":"Vorrauszahlung pro Jahr"},null,null,{"$f":"'BEO1'!M24","v":0},"M",{"$f":"'BEO1'!O24","v":""},{"$f":"'BEO1'!P24","v":""},null,{"$f":"'SET-O1'!F16","v":0},{"$f":"'SET-O1'!F17","v":0},null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SET-O1'!K47","v":0},{"$f":"'SET-O1'!J47","v":0},{"$f":"'VBR-O1'!AK194","v":0},{"$f":"'VBR-O1'!AL194","v":0},{"$f":"'VBR-O1'!AM194","v":0}]
[]
[null,null,null,null,null,null,"C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,{"$f":"LANG!C188","v":"Verteilungsschlüssel"},null,null,null,null,null,{"$f":"LANG!C187","v":"Berechnungsformel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logik Verbrauch"]
[null,null,{"$f":"LANG!C112","v":"Position"},{"$f":"LANG!C184","v":"Betriebskosten"},{"$f":"LANG!C114","v":"Abrechnungsschlüssel"},null,{"$f":"LANG!C185","v":"Gesamte Ausgaben"},"C",{"$f":"LANG!C189","v":"Personen / Wohneinheit"},{"$f":"LANG!C190","v":"Anteil in m² oder m³"},{"$f":"LANG!C191","v":"Gesamt- Einheiten"},{"$f":"LANG!C192","v":"Gesamt Personen / Wohneinheiten"},{"$f":"LANG!C193","v":"Ihr Anteil"},null,null,null,null,null,null,null,null,null,null,null,null,"Einheiten",null,"TW / AW Verbauch","TW / AW Gesamt"]
[null,null,1,{"$f":"'BEO1'!D10","v":"Grundsteuer   "},{"$f":"'BEO1'!E10","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F10","v":4},{"$f":"IF(AC13=\"\",'BEO1'!G10,BO1W2!AC13)","v":100},{"$f":"IF(AK13=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F13=1,'BEO1'!$L$24,IF(F13=2,1,\"\"))","v":""},{"$f":"IF(F13=4,$AF$8,IF(F13=6,$AG$8,IF(F13=7,$AH$8,IF(F13=8,$AI$8,\"\"))))","v":0},{"$f":"IF(F13=4,$AF$6,IF(F13=6,$AG$6,IF(F13=7,$AH$6,IF(F13=8,$AI$6,\"\"))))","v":0},{"$f":"IF(F13=1,$AE$6,IF(F13=2,$AD$6,\"\"))","v":""},{"$f":"IF(F13=1,(((G13/L13)*I13)/12)*$H$7,IF(F13=4,(((G13/K13)*J13)/12)*$H$7,IF(F13=2,(((G13/L13)*I13)/12)*$H$7,IF(F13=3,\"\",IF(AB13>0,AB13,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E13,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=6,\"m³\",IF(F13=7,\"m³\",IF(F13=8,\"kWh\",\"\")))","v":""},null,{"$f":"IF(F13=6,O1W2VTW,IF(BO1W2!F13=7,O1W2VAW,IF(F13=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F13=6,O1VTW,IF(BO1W2!F13=7,O1VAW,IF(F13=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J13>K13,1,0)","v":0}]
[null,null,2,{"$f":"'BEO1'!D11","v":"Straßenreinigung   "},{"$f":"'BEO1'!E11","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F11","v":2},{"$f":"IF(AC14=\"\",'BEO1'!G11,BO1W2!AC14)","v":0},{"$f":"IF(AK14=1,\"! Anteil > = Verbrauch !\",\"\")","v":""},{"$f":"IF(F14=1,'BEO1'!$L$24,IF(F14=2,1,\"\"))","v":1},{"$f":"IF(F14=4,$AF$8,IF(F14=6,$AG$8,IF(F14=7,$AH$8,IF(F14=8,$AI$8,\"\"))))","v":""},{"$f":"IF(F14=4,$AF$6,IF(F14=6,$AG$6,IF(F14=7,$AH$6,IF(F14=8,$AI$6,\"\"))))","v":""},{"$f":"IF(F14=1,$AE$6,IF(F14=2,$AD$6,\"\"))","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E14,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F14=6,O1W2VTW,IF(BO1W2!F14=7,O1W2VAW,IF(F14=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F14=6,O1VTW,IF(BO1W2!F14=7,O1VAW,IF(F14=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,{"$f":"IF(J14>K14,1,0)","v":0}]
[null,null,3,{"$f":"'BEO1'!D12","v":"Müllabfuhr  "},{"$f":"'BEO1'!E12","v":"1. Nach Kopf"},{"$f":"'BEO1'!F12","v":1},{"$f":"IF(AC15=\"\",'BEO1'!G12,BO1W2!AC15)","v":0},"",{"$f":"IF(F15=1,'BEO1'!$L$24,IF(F15=2,1,\"\"))","v":0},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E15,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F15=6,O1W2VTW,IF(BO1W2!F15=7,O1W2VAW,IF(F15=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F15=6,O1VTW,IF(BO1W2!F15=7,O1VAW,IF(F15=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,4,{"$f":"'BEO1'!D13","v":"Trinkwasser  "},{"$f":"'BEO1'!E13","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F13","v":3},{"$f":"IF(AC16=\"\",'BEO1'!G13,BO1W2!AC16)","v":0},"",{"$f":"IF(F16=1,'BEO1'!$L$24,IF(F16=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E16,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F16=6,O1W2VTW,IF(BO1W2!F16=7,O1W2VAW,IF(F16=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F16=6,O1VTW,IF(BO1W2!F16=7,O1VAW,IF(F16=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,5,{"$f":"'BEO1'!D14","v":"Abwasser  "},{"$f":"'BEO1'!E14","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F14","v":3},{"$f":"IF(AC17=\"\",'BEO1'!G14,BO1W2!AC17)","v":0},"",{"$f":"IF(F17=1,'BEO1'!$L$24,IF(F17=2,1,\"\"))","v":""},"","","",{"$f":"IF(F17=1,(((G17/L17)*I17)/12)*$H$7,IF(F17=4,(((G17/K17)*J17)/12)*$H$7,IF(F17=2,(((G17/L17)*I17)/12)*$H$7,IF(F17=3,\"\",IF(AB17>0,AB17,\"\")))))","v":""},{"$f":"VLOOKUP(E17,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F17=6,O1W2VTW,IF(BO1W2!F17=7,O1W2VAW,IF(F17=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F17=6,O1VTW,IF(BO1W2!F17=7,O1VAW,IF(F17=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,6,{"$f":"'BEO1'!D15","v":"Hauslicht   "},{"$f":"'BEO1'!E15","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F15","v":2},{"$f":"IF(AC18=\"\",'BEO1'!G15,BO1W2!AC18)","v":0},"",{"$f":"IF(F18=1,'BEO1'!$L$24,IF(F18=2,1,\"\"))","v":1},"","",0,{"$f":"IF(F18=1,(((G18/L18)*I18)/12)*$H$7,IF(F18=4,(((G18/K18)*J18)/12)*$H$7,IF(F18=2,(((G18/L18)*I18)/12)*$H$7,IF(F18=3,\"\",IF(AB18>0,AB18,\"\")))))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E18,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F18=6,O1W2VTW,IF(BO1W2!F18=7,O1W2VAW,IF(F18=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F18=6,O1VTW,IF(BO1W2!F18=7,O1VAW,IF(F18=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,7,{"$f":"'BEO1'!D16","v":"Wartung Zentralheizung"},{"$f":"'BEO1'!E16","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F16","v":2},{"$f":"IF(AC19=\"\",'BEO1'!G16,BO1W2!AC19)","v":0},"",{"$f":"IF(F19=1,'BEO1'!$L$24,IF(F19=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E19,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F19=6,O1W2VTW,IF(BO1W2!F19=7,O1W2VAW,IF(F19=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F19=6,O1VTW,IF(BO1W2!F19=7,O1VAW,IF(F19=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,8,{"$f":"'BEO1'!D17","v":"Gasversorgung  "},{"$f":"'BEO1'!E17","v":"3. Nach ext. Verbrauch"},{"$f":"'BEO1'!F17","v":3},{"$f":"IF(AC20=\"\",'BEO1'!G17,BO1W2!AC20)","v":0},"",{"$f":"IF(F20=1,'BEO1'!$L$24,IF(F20=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E20,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß ext. Verbauchsber."},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F20=6,O1W2VTW,IF(BO1W2!F20=7,O1W2VAW,IF(F20=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F20=6,O1VTW,IF(BO1W2!F20=7,O1VAW,IF(F20=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,9,{"$f":"'BEO1'!D18","v":"Schornsteinfeger"},{"$f":"'BEO1'!E18","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F18","v":2},{"$f":"IF(AC21=\"\",'BEO1'!G18,BO1W2!AC21)","v":0},"",{"$f":"IF(F21=1,'BEO1'!$L$24,IF(F21=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E21,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F21=6,O1W2VTW,IF(BO1W2!F21=7,O1W2VAW,IF(F21=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F21=6,O1VTW,IF(BO1W2!F21=7,O1VAW,IF(F21=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,10,{"$f":"'BEO1'!D19","v":"Haftpflichtversicherung"},{"$f":"'BEO1'!E19","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F19","v":4},{"$f":"IF(AC22=\"\",'BEO1'!G19,BO1W2!AC22)","v":0},"",{"$f":"IF(F22=1,'BEO1'!$L$24,IF(F22=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E22,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F22=6,O1W2VTW,IF(BO1W2!F22=7,O1W2VAW,IF(F22=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F22=6,O1VTW,IF(BO1W2!F22=7,O1VAW,IF(F22=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,11,{"$f":"'BEO1'!D20","v":"Gebäudeversicherung"},{"$f":"'BEO1'!E20","v":"4. Nach Wohnfläche"},{"$f":"'BEO1'!F20","v":4},{"$f":"IF(AC23=\"\",'BEO1'!G20,BO1W2!AC23)","v":0},"",{"$f":"IF(F23=1,'BEO1'!$L$24,IF(F23=2,1,\"\"))","v":""},0,0,"",{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E23,DATA!$C$42:$E$53,3,FALSE)","v":"((C/G)xF)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F23=6,O1W2VTW,IF(BO1W2!F23=7,O1W2VAW,IF(F23=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F23=6,O1VTW,IF(BO1W2!F23=7,O1VAW,IF(F23=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,12,{"$f":"'BEO1'!D21","v":"Hausmeisterdienst"},{"$f":"'BEO1'!E21","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F21","v":2},{"$f":"IF(AC24=\"\",'BEO1'!G21,BO1W2!AC24)","v":0},"",{"$f":"IF(F24=1,'BEO1'!$L$24,IF(F24=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E24,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F24=6,O1W2VTW,IF(BO1W2!F24=7,O1W2VAW,IF(F24=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F24=6,O1VTW,IF(BO1W2!F24=7,O1VAW,IF(F24=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,13,{"$f":"'BEO1'!D22","v":"Treppenreinigung  "},{"$f":"'BEO1'!E22","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F22","v":2},{"$f":"IF(AC25=\"\",'BEO1'!G22,BO1W2!AC25)","v":0},"",{"$f":"IF(F25=1,'BEO1'!$L$24,IF(F25=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E25,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F25=6,O1W2VTW,IF(BO1W2!F25=7,O1W2VAW,IF(F25=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F25=6,O1VTW,IF(BO1W2!F25=7,O1VAW,IF(F25=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,14,{"$f":"'BEO1'!D23","v":"Gemeinschaftsantenne  "},{"$f":"'BEO1'!E23","v":"2. Nach Wohneinheit"},{"$f":"'BEO1'!F23","v":2},{"$f":"IF(AC26=\"\",'BEO1'!G23,BO1W2!AC26)","v":0},"",{"$f":"IF(F26=1,'BEO1'!$L$24,IF(F26=2,1,\"\"))","v":1},"","",0,{"$error":"#DIV/0!"},{"$f":"VLOOKUP(E26,DATA!$C$42:$E$53,3,FALSE)","v":"(((C/H)xE)/12)xM"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F26=6,O1W2VTW,IF(BO1W2!F26=7,O1W2VAW,IF(F26=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F26=6,O1VTW,IF(BO1W2!F26=7,O1VAW,IF(F26=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,15,{"$f":"'BEO1'!D24","v":"FREI"},{"$f":"'BEO1'!E24","v":"12. Frei"},{"$f":"'BEO1'!F24","v":12},{"$f":"IF(AC27=\"\",'BEO1'!G24,BO1W2!AC27)","v":0},"",{"$f":"IF(F27=1,'BEO1'!$L$24,IF(F27=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E27,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F27=6,O1W2VTW,IF(BO1W2!F27=7,O1W2VAW,IF(F27=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F27=6,O1VTW,IF(BO1W2!F27=7,O1VAW,IF(F27=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,16,{"$f":"'BEO1'!D25","v":"FREI"},{"$f":"'BEO1'!E25","v":"12. Frei"},{"$f":"'BEO1'!F25","v":12},{"$f":"IF(AC28=\"\",'BEO1'!G25,BO1W2!AC28)","v":0},"",{"$f":"IF(F28=1,'BEO1'!$L$24,IF(F28=2,1,\"\"))","v":""},"","","","",{"$f":"VLOOKUP(E28,DATA!$C$42:$E$53,3,FALSE)","v":"In Data eingeben"},null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(F28=6,O1W2VTW,IF(BO1W2!F28=7,O1W2VAW,IF(F28=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F28=6,O1VTW,IF(BO1W2!F28=7,O1VAW,IF(F28=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,17,{"$f":"'BEO1'!D26","v":"Externer Abrechnungsdienst"},{"$f":"'BEO1'!E26","v":"5. Externe Abrechnung "},{"$f":"'BEO1'!F26","v":5},{"$f":"IF(AC29=\"\",'BEO1'!G26,BO1W2!AC29)","v":0},"",{"$f":"IF(F29=1,'BEO1'!$L$24,IF(F29=2,1,\"\"))","v":""},"","","",{"$f":"'BEO1'!R24","v":0},{"$f":"VLOOKUP(E29,DATA!$C$42:$E$53,3,FALSE)","v":"Gemäß externer Abrechnung"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=4,\"m²\",IF(F29=6,\"m³\",IF(F29=7,\"m³\",IF(F29=8,\"kWh\",\"\"))))","v":""},null,{"$f":"IF(F29=6,O1W2VTW,IF(BO1W2!F29=7,O1W2VAW,IF(F29=8,O1W2VSTR,\"\")))","v":""},{"$f":"IF(F29=6,O1VTW,IF(BO1W2!F29=7,O1VAW,IF(F29=8,O1VSTR,\"\")))","v":""},null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F30=4,\"m²\",IF(F30=6,\"m³\",IF(F30=7,\"m³\",IF(F30=8,\"kWh\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK13:AK29)","v":0}]
[null,null,null,{"$f":"LANG!C167","v":"Ausgaben insgesamt"},null,null,{"$f":"'BEO1'!G28","v":100},null,null,{"$f":"LANG!C178","v":"Neue Vorrauszahlung"}]
[null,null,null,{"$f":"LANG!C168","v":"Ihr Anteil"},null,null,{"$f":"SUM(M13:M29)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C179","v":"Zu zahlen ab dem"}]
[null,null,null,{"$f":"LANG!C169","v":"Ihre Vorrauszahlung"},{"$f":"I6","v":2020},null,{"$f":"G8","v":0},null,null,{"$f":"LANG!C180","v":"Neue Gesamtmiete"}]
[]
[null,null,null,{"$f":"IF(G35>0,LANG!C171,IF(G35<0,LANG!C170,LANG!C172))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"G32-G33","v":{"$error":"#DIV/0!"}},null,null,{"$f":"LANG!C181","v":"Zu zahlen bis zum"},null,{"$f":"N7+45","v":"2021-03-27"}]
[]
[null,null,null,{"$f":"LANG!C182","v":"Unterschrift des Mieters"},null,null,null,null,null,{"$f":"LANG!C183","v":"Unterschrift des Vermieters"}]

{"sheet":"SET-O1","index":12,"n_rows":50,"n_cols":47,"rows_kept":50,"cut":false,"hidden":false,"merged":[[49,4,49,16],[40,5,40,6],[41,5,41,6],[39,5,39,6],[34,5,34,6],[35,5,35,6],[36,5,36,6],[37,5,37,6],[38,5,38,6],[44,2,44,4],[44,11,44,12],[45,5,45,6],[46,5,46,6],[42,4,42,14],[22,2,22,4],[18,2,18,4],[19,2,19,4],[19,5,19,16],[20,2,20,4],[20,5,20,16],[21,2,21,4],[21,5,21,16],[22,5,22,16],[15,2,15,4],[15,5,15,16],[16,2,16,4],[7,5,7,16],[8,5,8,16],[9,5,9,16],[10,2,10,4],[12,2,12,4],[13,2,13,4],[13,5,13,16],[14,2,14,4],[14,5,14,16],[10,5,10,16],[16,5,16,16],[4,1,4,4],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[27,1,27,4],[29,2,29,4],[32,5,32,6],[33,5,33,6],[30,5,30,6],[31,5,31,6],[28,4,28,12],[4,5,4,7],[27,5,27,7],[47,5,47,6],[48,5,48,6],[29,11,29,12]]}
[]
[]
[]
[]
[null,{"$f":"LANG!C24","v":"Setup"},null,null,null,{"$f":"NameOBJ1","v":"Objekt 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},"_",{"$f":"TODAY()","v":"2021-02-10"},"_","EASY4_Objektuebersicht","_",{"$f":"F5","v":"Objekt 1"},"_",{"$f":"B28","v":"Mieteraufstellung"},"_"]
[null,null,{"$f":"LANG!C63","v":"Hausverwaltung"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datumsprüfung"]
[null,null,{"$f":"LANG!C64","v":"Name / Firmenname"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F8","v":0},null,null,{"$f":"'O1'!E1","v":2020},{"$f":"VLOOKUP(AB8,DATA!F8:H35,2,FALSE)","v":"2020-01-01"},{"$f":"IF(AN39>0,ROUND((AC8+365.2425),0),ROUND((AC8+364.2425),0))","v":"2020-12-31"}]
[null,null,{"$f":"LANG!C65","v":"Strasse"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F14","v":0}]
[null,null,{"$f":"LANG!C66","v":"Postleitzahl"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F20","v":0}]
[null,null,{"$f":"LANG!C67","v":"Ort"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F9","v":0}]
[null,null,{"$f":"LANG!C68","v":"Lage Objekt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15","v":0}]
[null,null,{"$f":"LANG!C69","v":"Name Objekt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F21","v":0}]
[null,null,{"$f":"C9","v":"Strasse"}]
[null,null,{"$f":"C10","v":"Postleitzahl"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":0}]
[null,null,{"$f":"C11","v":"Ort"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F22","v":0}]
[null,null,{"$f":"LANG!C70","v":"Eigentümer"}]
[null,null,{"$f":"C8","v":"Name / Firmenname"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11","v":0}]
[null,null,{"$f":"C15","v":"Strasse"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F17","v":0}]
[null,null,{"$f":"C16","v":"Postleitzahl"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F23","v":0}]
[null,null,{"$f":"C17","v":"Ort"}]
[]
[]
[]
[]
[null,{"$f":"LANG!C72","v":"Mieteraufstellung"},null,null,null,{"$f":"F5","v":"Objekt 1"}]
[null,null,{"$f":"IF(AF43>0,LANG!C211,\"\")","v":""},null,{"$f":"IF(AF43>0,LANG!C210,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Z43>0,\"?\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prüfung Wohneinheiten",null,"Prüfung Personen","Prüfung Wohnfläche",null,"Schaltjahre"]
[null,null,{"$f":"LANG!C71","v":"Mieter "},null,null,null,null,{"$f":"LANG!C46","v":"Soll Warmmiete"},{"$f":"LANG!C47","v":"Soll Kaltmiete"},{"$f":"LANG!C48","v":"Wohnfläche"},{"$f":"LANG!C45","v":"Personen"},{"$f":"LANG!C49","v":"Lage"},null,{"$f":"LANG!C206","v":"Datum Einzug"},{"$f":"LANG!C207","v":"Datum Auszug"},{"$f":"LANG!C208","v":"Abrechnung Start"},{"$f":"LANG!C209","v":"Abrechnung Ende"},null,null,null,null,null,null,null,null,null,null,"Datumsberechnung","Tage Einzug","Tage Auszug",null,"Prüfung","Prüfung Wohneinheiten"]
[null,null,{"$f":"IF(AF31>0,LANG!$C$211,\"\")","v":""},1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N31>AA31,N31,AA31)","v":""},{"$f":"IF(N31>0,IF(O31=0,$AD$8,P31+AD31),\"\")","v":""},{"$f":"IF(OR(V31=2,V31=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F31>0,H31>0,I31>0,J31>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F31=0,H31=0,I31=0,J31=0),\"0\",\"1\")","v":"0"},{"$f":"T31+U31","v":0},{"$f":"IF(R31=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F31>0,1,\"\")","v":""},{"$f":"IF(AND(F31>0,N31<1),1,0)","v":0},{"$f":"IF(N31>0,N31+AC31,\"\")","v":""},{"$f":"$AC$8","v":43831},{"$f":"AB31-N31","v":43831},{"$f":"(O31-P31)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(Q31<$AD$8,1,0)","v":0},{"$f":"IF(J31>0,1,0)","v":0},{"$f":"IF(F31>0,1,0)","v":0},null,{"$f":"K31","v":0},{"$f":"J31","v":0},null,2020,{"$f":"IF($AB$8=AM31,1,0)","v":1}]
[null,null,{"$f":"IF(AF32>0,LANG!$C$211,\"\")","v":""},2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N32>AA32,N32,AA32)","v":""},{"$f":"IF(N32>0,IF(O32=0,$AD$8,P32+AD32),\"\")","v":""},{"$f":"IF(OR(V32=2,V32=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F32>0,H32>0,I32>0,J32>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F32=0,H32=0,I32=0,J32=0),\"0\",\"1\")","v":"0"},{"$f":"T32+U32","v":0},{"$f":"IF(R32=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F32>0,1,\"\")","v":""},{"$f":"IF(AND(F32>0,N32<1),1,0)","v":0},{"$f":"IF(N32>0,N32+AC32,\"\")","v":""},{"$f":"$AC$8","v":43831},{"$f":"AB32-N32","v":43831},{"$f":"(O32-P32)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(Q32<$AD$8,1,0)","v":0},{"$f":"IF(J32>0,1,0)","v":0},{"$f":"IF(F32>0,1,0)","v":0},null,{"$f":"K32","v":0},{"$f":"J32","v":0},null,2024,{"$f":"IF($AB$8=AM32,1,0)","v":0}]
[null,null,{"$f":"IF(AF33>0,LANG!$C$211,\"\")","v":""},3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N33>AA33,N33,AA33)","v":""},"",{"$f":"IF(OR(V33=2,V33=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R33=LANG!$C$83,1,0)","v":0},null,"",0,{"$f":"IF(N33>0,N33+AC33,\"\")","v":""},43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2028,0]
[null,null,{"$f":"IF(AF34>0,LANG!$C$211,\"\")","v":""},4,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V34=2,V34=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R34=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2032,0]
[null,null,{"$f":"IF(AF35>0,LANG!$C$211,\"\")","v":""},5,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V35=2,V35=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R35=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2036,0]
[null,null,{"$f":"IF(AF36>0,LANG!$C$211,\"\")","v":""},6,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V36=2,V36=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R36=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2040,0]
[null,null,{"$f":"IF(AF37>0,LANG!$C$211,\"\")","v":""},7,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V37=2,V37=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R37=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2044,0]
[null,null,{"$f":"IF(AF38>0,LANG!$C$211,\"\")","v":""},8,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V38=2,V38=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R38=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,2048,0]
[null,null,{"$f":"IF(AF39>0,LANG!$C$211,\"\")","v":""},9,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V39=2,V39=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R39=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0,null,null,{"$f":"SUM(AN31:AN38)","v":1}]
[null,null,{"$f":"IF(AF40>0,LANG!$C$211,\"\")","v":""},10,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V40=2,V40=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R40=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0]
[null,null,{"$f":"IF(AF41>0,LANG!$C$211,\"\")","v":""},11,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V41=2,V41=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R41=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0]
[null,null,{"$f":"IF(AF42>0,LANG!$C$211,\"\")","v":""},12,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(OR(V42=2,V42=0),\"\",LANG!$C$83)","v":""},null,"0","0",0,{"$f":"IF(R42=LANG!$C$83,1,0)","v":0},null,"",0,"",43831,43831,{"$error":"#VALUE!"},null,0,0,0,null,0,0]
[null,null,{"$f":"IF(W43>0,LANG!$C$83,\"\")","v":""},null,{"$f":"IF(W43>0,LANG!$C$84,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V31:V42)","v":0},{"$f":"SUM(W31:W42)","v":0},null,null,{"$f":"SUM(Z31:Z42)","v":0},null,null,null,null,null,{"$f":"SUM(AF31:AF42)","v":0},{"$f":"SUM(AG31:AG42)","v":0},{"$f":"SUM(AH31:AH42)","v":0},null,{"$f":"SUM(AJ31:AJ42)","v":0},{"$f":"SUM(AK31:AK42)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z50>0,\"?\",\"\")","v":""}]
[null,null,{"$f":"LANG!C28","v":"Mieterwechsel"},null,null,null,null,{"$f":"H30","v":"Soll Warmmiete"},{"$f":"I30","v":"Soll Kaltmiete"},{"$f":"J30","v":"Wohnfläche"},{"$f":"K30","v":"Personen"},{"$f":"L30","v":"Lage"},null,{"$f":"N30","v":"Datum Einzug"},{"$f":"O30","v":"Datum Auszug"},{"$f":"P30","v":"Abrechnung Start"},{"$f":"Q30","v":"Abrechnung Ende"}]
[null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N46>AA46,N46,AA46)","v":""},{"$f":"IF(N46>0,IF(O46=0,$AD$8,P46+AD46),\"\")","v":""},{"$f":"IF(OR(V46=2,V46=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F46>0,H46>0,I46>0,J46>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F46=0,H46=0,I46=0,J46=0),\"0\",\"1\")","v":"0"},{"$f":"T46+U46","v":0},{"$f":"IF(R46=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F46>0,1,\"\")","v":""},{"$f":"IF(AND(F46>0,N46<1),1,0)","v":0},"",43831,{"$f":"AB46-N46","v":43831},{"$f":"(O46-P46)","v":{"$error":"#VALUE!"}}]
[null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N47>AA47,N47,AA47)","v":""},{"$f":"IF(N47>0,IF(O47=0,$AD$8,P47+AD47),\"\")","v":""},{"$f":"IF(OR(V47=2,V47=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F47>0,H47>0,I47>0,J47>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F47=0,H47=0,I47=0,J47=0),\"0\",\"1\")","v":"0"},{"$f":"T47+U47","v":0},{"$f":"IF(R47=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F47>0,1,\"\")","v":""},{"$f":"IF(AND(F47>0,N47<1),1,0)","v":0},"",43831,{"$f":"AB47-N47","v":43831},{"$f":"(O47-P47)","v":{"$error":"#VALUE!"}}]
[null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(N48>0,IF(O48=0,$AD$8,P48+AD48),\"\")","v":""},{"$f":"IF(OR(V48=2,V48=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F48>0,H48>0,I48>0,J48>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F48=0,H48=0,I48=0,J48=0),\"0\",\"1\")","v":"0"},{"$f":"T48+U48","v":0},{"$f":"IF(R48=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F48>0,1,\"\")","v":""},{"$f":"IF(AND(F48>0,N48<1),1,0)","v":0},"",43831,{"$f":"AB48-N48","v":43831},{"$f":"(O48-P48)","v":{"$error":"#VALUE!"}}]
[null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(N49>0,IF(O49=0,$AD$8,P49+AD49),\"\")","v":""},{"$f":"IF(OR(V49=2,V49=0),\"\",LANG!$C$83)","v":""},null,{"$f":"IF(AND(F49>0,H49>0,I49>0,J49>0),\"1\",\"0\")","v":"0"},{"$f":"IF(AND(F49=0,H49=0,I49=0,J49=0),\"0\",\"1\")","v":"0"},{"$f":"T49+U49","v":0},{"$f":"IF(R49=LANG!$C$83,1,0)","v":0},null,{"$f":"IF(F49>0,1,\"\")","v":""},{"$f":"IF(AND(F49>0,N49<1),1,0)","v":0},"",43831,{"$f":"AB49-N49","v":43831},{"$f":"(O49-P49)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(W50>0,LANG!C83,\"\")","v":""},null,{"$f":"IF(W50>0,LANG!C84,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V46:V49)","v":0},{"$f":"SUM(W46:W49)","v":0},null,{"$f":"SUM(Y46:Y49)","v":0},{"$f":"SUM(Z46:Z49)","v":0}]

{"sheet":"VBR-O1","index":13,"n_rows":230,"n_cols":43,"rows_kept":230,"cut":false,"hidden":false,"merged":[[204,2,204,4],[205,4,207,5],[205,15,207,15],[208,4,210,5],[208,15,210,15],[195,4,197,5],[195,15,197,15],[198,4,200,5],[198,15,200,15],[221,4,223,5],[221,15,223,15],[224,4,226,5],[224,15,226,15],[211,4,213,5],[211,15,213,15],[217,2,217,4],[218,4,220,5],[218,15,220,15],[185,4,187,5],[185,15,187,15],[191,2,191,4],[192,4,194,5],[192,15,194,15],[178,2,178,4],[179,4,181,5],[179,15,181,15],[182,4,184,5],[182,15,184,15],[169,4,171,5],[169,15,171,15],[172,4,174,5],[172,15,174,15],[176,2,176,5],[159,4,161,5],[159,15,161,15],[165,2,165,4],[166,4,168,5],[166,15,168,15],[152,2,152,4],[153,4,155,5],[153,15,155,15],[156,4,158,5],[156,15,158,15],[143,4,145,5],[143,15,145,15],[146,4,148,5],[146,15,148,15],[133,4,135,5],[133,15,135,15],[139,2,139,4],[140,4,142,5],[140,15,142,15],[126,2,126,4],[127,4,129,5],[127,15,129,15],[130,4,132,5],[130,15,132,15],[117,4,119,5],[117,15,119,15],[120,4,122,5],[120,15,122,15],[107,4,109,5],[107,15,109,15],[113,2,113,4],[114,4,116,5],[114,15,116,15],[100,2,100,4],[101,4,103,5],[101,15,103,15],[104,4,106,5],[104,15,106,15],[4,1,4,4],[4,5,4,7],[7,3,9,3],[10,3,12,3],[42,4,44,5],[42,15,44,15],[29,4,31,5],[29,15,31,15],[26,15,28,15],[35,2,35,4],[36,4,38,5],[36,15,38,15],[39,4,41,5],[39,15,41,15],[26,4,28,5],[23,4,25,5],[6,2,6,4],[20,1,20,4],[20,5,20,7],[22,2,22,4],[16,4,16,15],[23,15,25,15],[7,15,9,15],[10,15,12,15],[13,3,15,3],[13,4,15,5],[13,15,15,15],[7,4,9,5],[10,4,12,5],[48,2,48,4],[49,4,51,5],[229,4,229,15],[49,15,51,15],[52,4,54,5],[52,15,54,15],[55,4,57,5],[55,15,57,15],[61,2,61,4],[62,4,64,5],[62,15,64,15],[65,4,67,5],[65,15,67,15],[68,15,70,15],[74,2,74,4],[75,4,77,5],[75,15,77,15],[78,15,80,15],[81,4,83,5],[81,15,83,15],[88,15,90,15],[91,4,93,5],[91,15,93,15],[94,4,96,5],[94,15,96,15],[68,4,70,5],[87,2,87,4],[88,4,90,5],[78,4,80,5]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dateipfad","Dateiname 1","Dateiname 2","Dateiname 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_",{"$f":"NAVI!C22","v":"c:\\easy4\\bka\\"},{"$f":"B5","v":"Verbrauch Gesamtobjekt"},{"$f":"F5","v":"Objekt 1"},{"$f":"NAVI!F16","v":2020}]
[null,{"$f":"LANG!C258","v":"Verbrauch Gesamtobjekt"},null,null,null,{"$f":"NameOBJ1","v":"Objekt 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TW Gesamt","AW Gesamt","Ener. Gesamt",null,"Prüfung EP TW","Prüfung EP AW","Prüfung EP STR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L8:L10)","v":0},{"$f":"SUM(L11:L13)","v":0},{"$f":"SUM(L14:L16)","v":0},null,{"$f":"SUM(K8:K10)/AP10","v":0},{"$f":"SUM(K11:K13)/AP13","v":0},{"$f":"SUM(K14:K16)/AP16","v":0}]
[null,null,{"$f":"LANG!C258","v":"Verbrauch Gesamtobjekt"},null,null,null,{"$f":"LANG!C214","v":"Hauptzählernummer"},{"$f":"LANG!C220","v":"Zählerstand Alt"},{"$f":"LANG!C221","v":"Zählerstand Neu"},{"$f":"LANG!C216","v":"Zählerart"},{"$f":"LANG!C244","v":"Preis in EUR / Einh."},{"$f":"LANG!C222","v":"Differenz"},{"$f":"LANG!C236","v":"Summe Brutto"},{"$f":"LANG!C261","v":"Rechnungsnummer"},"Anbieter","Objektkosten Gesamt"]
[null,null,null,1,{"$f":"LANG!C245","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I8>0,I8-H8,\"\")","v":""},null,null,null,{"$f":"IF(I8>0,SUM(M8:M10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K8>0,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I9>0,I9-H9,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K9>0,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(AO8:AO10)","v":3}]
[null,null,null,2,{"$f":"LANG!C246","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},"",null,null,null,{"$f":"IF(I11>0,SUM(M11:M13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(AO11:AO13)","v":3}]
[null,null,null,3,{"$f":"LANG!C247","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I14>0,I14-H14,\"\")","v":""},null,null,null,{"$f":"IF(I14>0,SUM(M14:M16),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(AO14:AO16)","v":3}]
[]
[]
[]
[]
[null,{"$f":"LANG!C259","v":"Verbrauch Nutzereinheiten"},null,null,null,{"$f":"NameOBJ1","v":"Objekt 1"}]
[]
[null,1,{"$f":"'SET-O1'!F31","v":0},null,null,null,{"$f":"LANG!C215","v":"Zählernummer "},{"$f":"H7","v":"Zählerstand Alt"},"Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"LANG!D1135","v":"Standort"},null,"Verbrauchsanteil Gesamt"]
[null,null,null,"A",{"$f":"E8","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I24>0,I24-H24,\"\")","v":""},{"$f":"IF(I24>0,L24*K24,\"\")","v":""},null,null,{"$f":"IF(I24>0,SUM(M24:M26),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I25>0,I25-H25,\"\")","v":""},{"$f":"IF(I25>0,L25*K24,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L26)","v":0},{"$f":"SUM(L27:L29)","v":0},{"$f":"SUM(L30:L32)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I26>0,L26*K24,\"\")","v":""}]
[null,null,null,"D",{"$f":"E11","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I27>0,I27-H27,\"\")","v":""},{"$f":"IF(I27>0,L27*K27,\"\")","v":""},null,null,{"$f":"IF(I27>0,SUM(M27:M29),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I28>0,I28-H28,\"\")","v":""},{"$f":"IF(I28>0,L28*K27,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I29>0,L29*K27,\"\")","v":""}]
[null,null,null,"G",{"$f":"E14","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I30>0,I30-H30,\"\")","v":""},{"$f":"IF(I30>0,L30*K30,\"\")","v":""},null,null,{"$f":"IF(I30>0,SUM(M30:M32),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I31>0,I31-H31,\"\")","v":""},{"$f":"IF(I31>0,L31*K30,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I32>0,L32*K30,\"\")","v":""}]
[]
[]
[]
[null,2,{"$f":"'SET-O1'!F32","v":0},null,null,null,{"$f":"G23","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N23","v":"Standort"},null,{"$f":"P23","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E24","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I37>0,I37-H37,\"\")","v":""},{"$f":"IF(I37>0,L37*K37,\"\")","v":""},null,null,{"$f":"IF(I37>0,SUM(M37:M39),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I38>0,I38-H38,\"\")","v":""},{"$f":"IF(I38>0,L38*K37,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(L40:L42)","v":0},{"$f":"SUM(L43:L45)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I39>0,L39*K37,\"\")","v":""}]
[null,null,null,"D",{"$f":"E27","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I40>0,I40-H40,\"\")","v":""},{"$f":"IF(I40>0,L40*K40,\"\")","v":""},null,null,{"$f":"IF(I40>0,SUM(M40:M42),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I41>0,I41-H41,\"\")","v":""},{"$f":"IF(I41>0,L41*K40,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I42>0,L42*K40,\"\")","v":""}]
[null,null,null,"G",{"$f":"E30","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I43>0,I43-H43,\"\")","v":""},{"$f":"IF(I43>0,L43*K43,\"\")","v":""},null,null,{"$f":"IF(I43>0,SUM(M43:M45),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I44>0,I44-H44,\"\")","v":""},{"$f":"IF(I44>0,L44*K43,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I45>0,L45*K43,\"\")","v":""}]
[]
[]
[]
[null,3,{"$f":"'SET-O1'!F33","v":0},null,null,null,{"$f":"G36","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N36","v":"Standort"},null,{"$f":"P36","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E37","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I50>0,I50-H50,\"\")","v":""},{"$f":"IF(I50>0,L50*K50,\"\")","v":""},null,null,{"$f":"IF(I50>0,SUM(M50:M52),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I51>0,I51-H51,\"\")","v":""},{"$f":"IF(I51>0,L51*K50,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L52)","v":0},{"$f":"SUM(L53:L55)","v":0},{"$f":"SUM(L56:L58)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I52>0,L52*K50,\"\")","v":""}]
[null,null,null,"D",{"$f":"E40","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I53>0,I53-H53,\"\")","v":""},{"$f":"IF(I53>0,L53*K53,\"\")","v":""},null,null,{"$f":"IF(I53>0,SUM(M53:M55),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I54>0,I54-H54,\"\")","v":""},{"$f":"IF(I54>0,L54*K53,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I55>0,L55*K53,\"\")","v":""}]
[null,null,null,"G",{"$f":"E43","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I56>0,I56-H56,\"\")","v":""},{"$f":"IF(I56>0,L56*K56,\"\")","v":""},null,null,{"$f":"IF(I56>0,SUM(M56:M58),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I57>0,I57-H57,\"\")","v":""},{"$f":"IF(I57>0,L57*K56,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I58>0,L58*K56,\"\")","v":""}]
[]
[]
[]
[null,4,{"$f":"'SET-O1'!F34","v":0},null,null,null,{"$f":"G49","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N49","v":"Standort"},null,{"$f":"P49","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E50","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I63>0,I63-H63,\"\")","v":""},{"$f":"IF(I63>0,L63*K63,\"\")","v":""},null,null,{"$f":"IF(I63>0,SUM(M63:M65),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I64>0,I64-H64,\"\")","v":""},{"$f":"IF(I64>0,L64*K63,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L63:L65)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(L69:L71)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I65>0,L65*K63,\"\")","v":""}]
[null,null,null,"D",{"$f":"E53","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I66>0,I66-H66,\"\")","v":""},{"$f":"IF(I66>0,L66*K66,\"\")","v":""},null,null,{"$f":"IF(I66>0,SUM(M66:M68),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I67>0,I67-H67,\"\")","v":""},{"$f":"IF(I67>0,L67*K66,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I68>0,L68*K66,\"\")","v":""}]
[null,null,null,"G",{"$f":"E56","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I69>0,I69-H69,\"\")","v":""},{"$f":"IF(I69>0,L69*K69,\"\")","v":""},null,null,{"$f":"IF(I69>0,SUM(M69:M71),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I70>0,I70-H70,\"\")","v":""},{"$f":"IF(I70>0,L70*K69,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I71>0,L71*K69,\"\")","v":""}]
[]
[]
[]
[null,5,{"$f":"'SET-O1'!F35","v":0},null,null,null,{"$f":"G62","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N62","v":"Standort"},null,{"$f":"P62","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E63","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I76>0,I76-H76,\"\")","v":""},{"$f":"IF(I76>0,L76*K76,\"\")","v":""},null,null,{"$f":"IF(I76>0,SUM(M76:M78),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I77>0,I77-H77,\"\")","v":""},{"$f":"IF(I77>0,L77*K76,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L76:L78)","v":0},{"$f":"SUM(L79:L81)","v":0},{"$f":"SUM(L82:L84)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I78>0,L78*K76,\"\")","v":""}]
[null,null,null,"D",{"$f":"E66","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I79>0,I79-H79,\"\")","v":""},{"$f":"IF(I79>0,L79*K79,\"\")","v":""},null,null,{"$f":"IF(I79>0,SUM(M79:M81),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I80>0,I80-H80,\"\")","v":""},{"$f":"IF(I80>0,L80*K79,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I81>0,L81*K79,\"\")","v":""}]
[null,null,null,"G",{"$f":"E69","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I82>0,I82-H82,\"\")","v":""},{"$f":"IF(I82>0,L82*K82,\"\")","v":""},null,null,{"$f":"IF(I82>0,SUM(M82:M84),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I83>0,I83-H83,\"\")","v":""},{"$f":"IF(I83>0,L83*K82,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I84>0,L84*K82,\"\")","v":""}]
[]
[]
[]
[null,6,{"$f":"'SET-O1'!F36","v":0},null,null,null,{"$f":"G75","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N75","v":"Standort"},null,{"$f":"P75","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E76","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I89>0,I89-H89,\"\")","v":""},{"$f":"IF(I89>0,L89*K89,\"\")","v":""},null,null,{"$f":"IF(I89>0,SUM(M89:M91),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I90>0,I90-H90,\"\")","v":""},{"$f":"IF(I90>0,L90*K89,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L89:L91)","v":0},{"$f":"SUM(L92:L94)","v":0},{"$f":"SUM(L95:L97)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I91>0,L91*K89,\"\")","v":""}]
[null,null,null,"D",{"$f":"E79","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I92>0,I92-H92,\"\")","v":""},{"$f":"IF(I92>0,L92*K92,\"\")","v":""},null,null,{"$f":"IF(I92>0,SUM(M92:M94),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I93>0,I93-H93,\"\")","v":""},{"$f":"IF(I93>0,L93*K92,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I94>0,L94*K92,\"\")","v":""}]
[null,null,null,"G",{"$f":"E82","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I95>0,I95-H95,\"\")","v":""},{"$f":"IF(I95>0,L95*K95,\"\")","v":""},null,null,{"$f":"IF(I95>0,SUM(M95:M97),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I96>0,I96-H96,\"\")","v":""},{"$f":"IF(I96>0,L96*K95,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I97>0,L97*K95,\"\")","v":""}]
[]
[]
[]
[null,7,{"$f":"'SET-O1'!F37","v":0},null,null,null,{"$f":"G88","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N88","v":"Standort"},null,{"$f":"P88","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E89","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I102>0,I102-H102,\"\")","v":""},{"$f":"IF(I102>0,L102*K102,\"\")","v":""},null,null,{"$f":"IF(I102>0,SUM(M102:M104),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I103>0,I103-H103,\"\")","v":""},{"$f":"IF(I103>0,L103*K102,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L102:L104)","v":0},{"$f":"SUM(L105:L107)","v":0},{"$f":"SUM(L108:L110)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I104>0,L104*K102,\"\")","v":""}]
[null,null,null,"D",{"$f":"E92","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I105>0,I105-H105,\"\")","v":""},{"$f":"IF(I105>0,L105*K105,\"\")","v":""},null,null,{"$f":"IF(I105>0,SUM(M105:M107),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I106>0,I106-H106,\"\")","v":""},{"$f":"IF(I106>0,L106*K105,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I107>0,L107*K105,\"\")","v":""}]
[null,null,null,"G",{"$f":"E95","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I108>0,I108-H108,\"\")","v":""},{"$f":"IF(I108>0,L108*K108,\"\")","v":""},null,null,{"$f":"IF(I108>0,SUM(M108:M110),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I109>0,I109-H109,\"\")","v":""},{"$f":"IF(I109>0,L109*K108,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I110>0,L110*K108,\"\")","v":""}]
[]
[]
[]
[null,8,{"$f":"'SET-O1'!F38","v":0},null,null,null,{"$f":"G101","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N101","v":"Standort"},null,{"$f":"P101","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E102","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I115>0,I115-H115,\"\")","v":""},{"$f":"IF(I115>0,L115*K115,\"\")","v":""},null,null,{"$f":"IF(I115>0,SUM(M115:M117),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I116>0,I116-H116,\"\")","v":""},{"$f":"IF(I116>0,L116*K115,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L115:L117)","v":0},{"$f":"SUM(L118:L120)","v":0},{"$f":"SUM(L121:L123)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I117>0,L117*K115,\"\")","v":""}]
[null,null,null,"D",{"$f":"E105","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I118>0,I118-H118,\"\")","v":""},{"$f":"IF(I118>0,L118*K118,\"\")","v":""},null,null,{"$f":"IF(I118>0,SUM(M118:M120),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I119>0,I119-H119,\"\")","v":""},{"$f":"IF(I119>0,L119*K118,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I120>0,L120*K118,\"\")","v":""}]
[null,null,null,"G",{"$f":"E108","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I121>0,I121-H121,\"\")","v":""},{"$f":"IF(I121>0,L121*K121,\"\")","v":""},null,null,{"$f":"IF(I121>0,SUM(M121:M123),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I122>0,I122-H122,\"\")","v":""},{"$f":"IF(I122>0,L122*K121,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I123>0,L123*K121,\"\")","v":""}]
[]
[]
[]
[null,9,{"$f":"'SET-O1'!F39","v":0},null,null,null,{"$f":"G114","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N114","v":"Standort"},null,{"$f":"P114","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E115","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I128>0,I128-H128,\"\")","v":""},{"$f":"IF(I128>0,L128*K128,\"\")","v":""},null,null,{"$f":"IF(I128>0,SUM(M128:M130),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I129>0,I129-H129,\"\")","v":""},{"$f":"IF(I129>0,L129*K128,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L128:L130)","v":0},{"$f":"SUM(L131:L133)","v":0},{"$f":"SUM(L134:L136)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I130>0,L130*K128,\"\")","v":""}]
[null,null,null,"D",{"$f":"E118","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I131>0,I131-H131,\"\")","v":""},{"$f":"IF(I131>0,L131*K131,\"\")","v":""},null,null,{"$f":"IF(I131>0,SUM(M131:M133),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I132>0,I132-H132,\"\")","v":""},{"$f":"IF(I132>0,L132*K131,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I133>0,L133*K131,\"\")","v":""}]
[null,null,null,"G",{"$f":"E121","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I134>0,I134-H134,\"\")","v":""},{"$f":"IF(I134>0,L134*K134,\"\")","v":""},null,null,{"$f":"IF(I134>0,SUM(M134:M136),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I135>0,I135-H135,\"\")","v":""},{"$f":"IF(I135>0,L135*K134,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I136>0,L136*K134,\"\")","v":""}]
[]
[]
[]
[null,10,{"$f":"'SET-O1'!F40","v":0},null,null,null,{"$f":"G127","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N127","v":"Standort"},null,{"$f":"P127","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E128","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I141>0,I141-H141,\"\")","v":""},{"$f":"IF(I141>0,L141*K141,\"\")","v":""},null,null,{"$f":"IF(I141>0,SUM(M141:M143),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I142>0,I142-H142,\"\")","v":""},{"$f":"IF(I142>0,L142*K141,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L141:L143)","v":0},{"$f":"SUM(L144:L146)","v":0},{"$f":"SUM(L147:L149)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I143>0,L143*K141,\"\")","v":""}]
[null,null,null,"D",{"$f":"E131","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I144>0,I144-H144,\"\")","v":""},{"$f":"IF(I144>0,L144*K144,\"\")","v":""},null,null,{"$f":"IF(I144>0,SUM(M144:M146),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I145>0,I145-H145,\"\")","v":""},{"$f":"IF(I145>0,L145*K144,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I146>0,L146*K144,\"\")","v":""}]
[null,null,null,"G",{"$f":"E134","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I147>0,I147-H147,\"\")","v":""},{"$f":"IF(I147>0,L147*K147,\"\")","v":""},null,null,{"$f":"IF(I147>0,SUM(M147:M149),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I148>0,I148-H148,\"\")","v":""},{"$f":"IF(I148>0,L148*K147,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I149>0,L149*K147,\"\")","v":""}]
[]
[]
[]
[null,11,{"$f":"'SET-O1'!F41","v":0},null,null,null,{"$f":"G140","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N140","v":"Standort"},null,{"$f":"P140","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E141","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I154>0,I154-H154,\"\")","v":""},{"$f":"IF(I154>0,L154*K154,\"\")","v":""},null,null,{"$f":"IF(I154>0,SUM(M154:M156),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I155>0,I155-H155,\"\")","v":""},{"$f":"IF(I155>0,L155*K154,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L154:L156)","v":0},{"$f":"SUM(L157:L159)","v":0},{"$f":"SUM(L160:L162)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I156>0,L156*K154,\"\")","v":""}]
[null,null,null,"D",{"$f":"E144","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I157>0,I157-H157,\"\")","v":""},{"$f":"IF(I157>0,L157*K157,\"\")","v":""},null,null,{"$f":"IF(I157>0,SUM(M157:M159),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I158>0,I158-H158,\"\")","v":""},{"$f":"IF(I158>0,L158*K157,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I159>0,L159*K157,\"\")","v":""}]
[null,null,null,"G",{"$f":"E147","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I160>0,I160-H160,\"\")","v":""},{"$f":"IF(I160>0,L160*K160,\"\")","v":""},null,null,{"$f":"IF(I160>0,SUM(M160:M162),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I161>0,I161-H161,\"\")","v":""},{"$f":"IF(I161>0,L161*K160,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I162>0,L162*K160,\"\")","v":""}]
[]
[]
[]
[null,12,{"$f":"'SET-O1'!F42","v":0},null,null,null,{"$f":"G153","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N153","v":"Standort"},null,{"$f":"P153","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E154","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I167>0,I167-H167,\"\")","v":""},{"$f":"IF(I167>0,L167*K167,\"\")","v":""},null,null,{"$f":"IF(I167>0,SUM(M167:M169),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I168>0,I168-H168,\"\")","v":""},{"$f":"IF(I168>0,L168*K167,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L167:L169)","v":0},{"$f":"SUM(L170:L172)","v":0},{"$f":"SUM(L173:L175)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I169>0,L169*K167,\"\")","v":""}]
[null,null,null,"D",{"$f":"E157","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I170>0,I170-H170,\"\")","v":""},{"$f":"IF(I170>0,L170*K170,\"\")","v":""},null,null,{"$f":"IF(I170>0,SUM(M170:M172),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I171>0,I171-H171,\"\")","v":""},{"$f":"IF(I171>0,L171*K170,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I172>0,L172*K170,\"\")","v":""}]
[null,null,null,"G",{"$f":"E160","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I173>0,I173-H173,\"\")","v":""},{"$f":"IF(I173>0,L173*K173,\"\")","v":""},null,null,{"$f":"IF(I173>0,SUM(M173:M175),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I174>0,I174-H174,\"\")","v":""},{"$f":"IF(I174>0,L174*K173,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I175>0,L175*K173,\"\")","v":""}]
[]
[null,null,{"$f":"LANG!C28","v":"Mieterwechsel"}]
[]
[null,"W1",{"$f":"'SET-O1'!F46","v":0},null,null,null,{"$f":"G166","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N166","v":"Standort"},null,{"$f":"P166","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E167","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I180>0,I180-H180,\"\")","v":""},{"$f":"IF(I180>0,L180*K180,\"\")","v":""},null,null,{"$f":"IF(I180>0,SUM(M180:M182),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I181>0,I181-H181,\"\")","v":""},{"$f":"IF(I181>0,L181*K180,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L180:L182)","v":0},{"$f":"SUM(L183:L185)","v":0},{"$f":"SUM(L186:L188)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I182>0,L182*K180,\"\")","v":""}]
[null,null,null,"D",{"$f":"E170","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I183>0,I183-H183,\"\")","v":""},{"$f":"IF(I183>0,L183*K183,\"\")","v":""},null,null,{"$f":"IF(I183>0,SUM(M183:M185),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I184>0,I184-H184,\"\")","v":""},{"$f":"IF(I184>0,L184*K183,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I185>0,L185*K183,\"\")","v":""}]
[null,null,null,"G",{"$f":"E173","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I186>0,I186-H186,\"\")","v":""},{"$f":"IF(I186>0,L186*K186,\"\")","v":""},null,null,{"$f":"IF(I186>0,SUM(M186:M188),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I187>0,I187-H187,\"\")","v":""},{"$f":"IF(I187>0,L187*K186,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I188>0,L188*K186,\"\")","v":""}]
[]
[]
[]
[null,"W2",{"$f":"'SET-O1'!F47","v":0},null,null,null,{"$f":"G179","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N179","v":"Standort"},null,{"$f":"P179","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E180","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I193>0,I193-H193,\"\")","v":""},{"$f":"IF(I193>0,L193*K193,\"\")","v":""},null,null,{"$f":"IF(I193>0,SUM(M193:M195),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I194>0,I194-H194,\"\")","v":""},{"$f":"IF(I194>0,L194*K193,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L193:L195)","v":0},{"$f":"SUM(L196:L198)","v":0},{"$f":"SUM(L199:L201)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I195>0,L195*K193,\"\")","v":""}]
[null,null,null,"D",{"$f":"E183","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I196>0,I196-H196,\"\")","v":""},{"$f":"IF(I196>0,L196*K196,\"\")","v":""},null,null,{"$f":"IF(I196>0,SUM(M196:M198),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I197>0,I197-H197,\"\")","v":""},{"$f":"IF(I197>0,L197*K196,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I198>0,L198*K196,\"\")","v":""}]
[null,null,null,"G",{"$f":"E186","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I199>0,I199-H199,\"\")","v":""},{"$f":"IF(I199>0,L199*K199,\"\")","v":""},null,null,{"$f":"IF(I199>0,SUM(M199:M201),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I200>0,I200-H200,\"\")","v":""},{"$f":"IF(I200>0,L200*K199,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I201>0,L201*K199,\"\")","v":""}]
[]
[]
[]
[null,"W3",{"$f":"'SET-O1'!F48","v":0},null,null,null,{"$f":"G192","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N192","v":"Standort"},null,{"$f":"P192","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E193","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I206>0,I206-H206,\"\")","v":""},{"$f":"IF(I206>0,L206*K206,\"\")","v":""},null,null,{"$f":"IF(I206>0,SUM(M206:M208),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I207>0,I207-H207,\"\")","v":""},{"$f":"IF(I207>0,L207*K206,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L206:L208)","v":0},{"$f":"SUM(L209:L211)","v":0},{"$f":"SUM(L212:L214)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I208>0,L208*K206,\"\")","v":""}]
[null,null,null,"D",{"$f":"E196","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I209>0,I209-H209,\"\")","v":""},{"$f":"IF(I209>0,L209*K209,\"\")","v":""},null,null,{"$f":"IF(I209>0,SUM(M209:M211),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I210>0,I210-H210,\"\")","v":""},{"$f":"IF(I210>0,L210*K209,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I211>0,L211*K209,\"\")","v":""}]
[null,null,null,"G",{"$f":"E199","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I212>0,I212-H212,\"\")","v":""},{"$f":"IF(I212>0,L212*K212,\"\")","v":""},null,null,{"$f":"IF(I212>0,SUM(M212:M214),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I213>0,I213-H213,\"\")","v":""},{"$f":"IF(I213>0,L213*K212,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I214>0,L214*K212,\"\")","v":""}]
[]
[]
[]
[null,"W4",{"$f":"'SET-O1'!F49","v":0},null,null,null,{"$f":"G205","v":"Zählernummer "},"Zählerstand Alt","Zählerstand Neu","Zählerart","Preis in EUR / Einh.","Differenz","Summe Brutto",{"$f":"N205","v":"Standort"},null,{"$f":"P205","v":"Verbrauchsanteil Gesamt"}]
[null,null,null,"A",{"$f":"E206","v":"Trinkwasser  "},null,null,null,null,null,{"$f":"IF($I$8>0,$M$8/$L$8,\"\")","v":""},{"$f":"IF(I219>0,I219-H219,\"\")","v":""},{"$f":"IF(I219>0,L219*K219,\"\")","v":""},null,null,{"$f":"IF(I219>0,SUM(M219:M221),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TWV O1M1","AWV O1M1","STRV O1M1"]
[null,null,"Zu 1","B",null,null,null,null,null,null,{"$f":"IF($I$9>0,$M$9/$L$9,\"\")","v":""},{"$f":"IF(I220>0,I220-H220,\"\")","v":""},{"$f":"IF(I220>0,L220*K219,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L219:L221)","v":0},{"$f":"SUM(L222:L224)","v":0},{"$f":"SUM(L225:L227)","v":0}]
[null,null,null,"C",null,null,null,null,null,null,{"$f":"IF($I$10>0,$M$10/$L$10,\"\")","v":""},"",{"$f":"IF(I221>0,L221*K219,\"\")","v":""}]
[null,null,null,"D",{"$f":"E209","v":"Abwasser  "},null,null,null,null,null,{"$f":"IF($I$11>0,$M$11/$L$11,\"\")","v":""},{"$f":"IF(I222>0,I222-H222,\"\")","v":""},{"$f":"IF(I222>0,L222*K222,\"\")","v":""},null,null,{"$f":"IF(I222>0,SUM(M222:M224),\"\")","v":""}]
[null,null,"Zu 2","E",null,null,null,null,null,null,{"$f":"IF($I$12>0,$M$12/$L$12,\"\")","v":""},{"$f":"IF(I223>0,I223-H223,\"\")","v":""},{"$f":"IF(I223>0,L223*K222,\"\")","v":""}]
[null,null,null,"F",null,null,null,null,null,null,{"$f":"IF($I$13>0,$M$13/$L$13,\"\")","v":""},"",{"$f":"IF(I224>0,L224*K222,\"\")","v":""}]
[null,null,null,"G",{"$f":"E212","v":"Stromversorgung"},null,null,null,null,null,{"$f":"IF($I$14>0,$M$14/$L$14,\"\")","v":""},{"$f":"IF(I225>0,I225-H225,\"\")","v":""},{"$f":"IF(I225>0,L225*K225,\"\")","v":""},null,null,{"$f":"IF(I225>0,SUM(M225:M227),\"\")","v":""}]
[null,null,"Zu 3","H",null,null,null,null,null,null,{"$f":"IF($I$15>0,$M$15/$L$15,\"\")","v":""},{"$f":"IF(I226>0,I226-H226,\"\")","v":""},{"$f":"IF(I226>0,L226*K225,\"\")","v":""}]
[null,null,null,"I",null,null,null,null,null,null,{"$f":"IF($I$16>0,$M$16/$L$16,\"\")","v":""},"",{"$f":"IF(I227>0,L227*K225,\"\")","v":""}]
[]
[]
[null,null,{"$f":"IF(V230>0,LANG!C119,\"\")","v":""},null,{"$f":"IF(V230>0,LANG!C120,\"\")","v":""}]

{"sheet":"DATA5","index":14,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["E / A",null,"Was","Firmenliste"]
["Einnahme",null,"Material Allg.","Klaus Berger, Sanitär"]
["Ausgabe",null,"Material BAU","Raifeisen Köthen"]
[null,null,"Sanitär","Raifeisen Zörbig"]
[null,null,"Fliesen","Toom Baumarkt"]
[null,null,"Dach","OBI Baumarkt"]
[null,null,"Werkzeuge","Aral Zörbig"]
[null,null,"Arbeitsleistungen","Tankstelle Sonstige"]
[null,null,"Heizung","Malerbedarf Wyclik Brehna"]
[null,null,"Trockenbau","Wolfener Recycling"]
[null,null,"Schrauben / Dübel","Chinese Dessau"]
[null,null,"Elektro","Grieche Wolfen"]
[null,null,"Sonstiges","Grieche Sandersdorf"]
[null,null,"Rechtskosten","Restaurant Sonst."]
[null,null,"Entsorgung","Deutsche Bank"]
[null,null,"Steuerkosten","DSL Bank"]
[null,null,"IT Kosten","Volksbank"]
[null,null,"Mietzahlungen","EasyCredit"]
[null,null,"Leasingraten","Audi Bank"]
[null,null,"Benzin / Diesel"]
[null,null,"Reperaturen Auto","Knauth"]
[null,null,"Kredite","Lutter"]
[null,null,"Geschäftsessen","Jödicke"]
[null,null,"Nachzahlung Allg.","Trohjahn"]
[null,null,"BKA Nachzahlung","Riegel, M."]
[null,null,"Rückerstattung","Rehfeld, Kübler"]
[null,null,"Steuererstattung","Landkreis"]
[null,null,"Gutschriften","Günther, Sparing"]
[null,null,"Vorleistungen","Tichy, N"]
[null,null,"Solareinnahmen","Tichy, V"]
[null,null,"Solarausgaben","Burgowski"]
[null,null,null,"Krause"]
[null,null,null,"Landkreis"]
[null,null,null,"Raupach"]

{"sheet":"BKA OI - W6","index":15,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":true,"merged":[[26,7,26,9],[27,7,27,9],[28,7,28,9],[30,7,30,9],[0,0,0,1],[1,4,1,5],[1,7,1,8],[2,7,2,8],[3,7,3,8],[6,3,6,7]]}
[]
[null,null,null,"Monate (M)",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Objekt:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Monat (EUR)",{"$f":"C4/D3","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Von","Bis","Datum:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Gesamt (EUR)",{"$f":"#REF!","v":{"$error":"#REF!"}},"Zeitraum",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Für:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Verbrauchsabhänge Abrechnung gem. § 6 Betr.Ko.VO","C","D","E","F","G","H","I"]
[null,null,null,"Verteilungs- und Berechnungsschlüssel"]
["POS.","Einnahmen / Ausgaben\nBK - Art","Gesamt\nEUR","verteilt\nnach","Person \nWE","Einzel \n(m²) / (m³)","Gesamt\n(m²) / (m³)","Gesamt\n(Personen / WE)","Ihr Anteil\nEUR / Jahr","Berechnungs-\nFormel"]
[1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"((C9/G9*F9)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[2,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F9","v":{"$error":"#REF!"}},{"$f":"G9","v":{"$error":"#REF!"}},null,{"$f":"((C10/G10*F10)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[3,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Personen",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(((C11/H11)*E11)/12)*$D$3","v":{"$error":"#REF!"}},"(((C/H)xE)/12)xM"]
[4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C12/4","v":{"$error":"#REF!"}}]
[5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C13/4","v":{"$error":"#REF!"}}]
[6,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F10","v":{"$error":"#REF!"}},{"$f":"G10","v":{"$error":"#REF!"}},null,{"$f":"((C14/G14*F14)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F14","v":{"$error":"#REF!"}},{"$f":"G14","v":{"$error":"#REF!"}},null,{"$f":"((C15/G15*F15)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[8,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Monate",{"$f":"D3","v":{"$error":"#REF!"}},null,null,null,{"$f":"(C16/12)*E16","v":{"$error":"#REF!"}},"(C/12)xM"]
[9,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,0]
[10,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G15","v":{"$error":"#REF!"}},null,{"$f":"((C18/G18*F18)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[11,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F18","v":{"$error":"#REF!"}},{"$f":"G18","v":{"$error":"#REF!"}},null,{"$f":"((C19/G19*F19)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[12,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G19","v":{"$error":"#REF!"}},null,{"$f":"((C20/G20*F20)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[13,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F20","v":{"$error":"#REF!"}},{"$f":"G20","v":{"$error":"#REF!"}},null,{"$f":"((C21/G21*F21)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[14,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F21","v":{"$error":"#REF!"}},{"$f":"G21","v":{"$error":"#REF!"}},null,{"$f":"((C22/G22*F22)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[15,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[16,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F22","v":{"$error":"#REF!"}},{"$f":"G22","v":{"$error":"#REF!"}},null,{"$f":"((C24/G24*F24)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[17,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Ausgaben gesamt in EUR",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Neue Vorrauszahlung ",null,{"$f":"(C29+C31)/12","v":{"$error":"#REF!"}}]
[null,"Ihr Anteil in EUR",{"$f":"SUM(I9:I25)","v":{"$error":"#REF!"}},null,null,"Zu zahlen ab dem",null,"2015-01-01"]
[null,"Vorrauszahlung BK in EUR",{"$f":"C4","v":{"$error":"#REF!"}},null,null,"Neue Gesamtmiete",null,{"$f":"H27+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Nachforderung (+) || Guthaben (-)",{"$f":"C28-C29","v":{"$error":"#REF!"}},null,null,"Zu zahlen bis",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Unterschrift + Datum Mieter",null,null,null,"Unterschrift + Datum Vermieter"]

{"sheet":"BKA OI - W7","index":16,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":true,"merged":[[26,7,26,9],[27,7,27,9],[28,7,28,9],[30,7,30,9],[0,0,0,1],[1,4,1,5],[1,7,1,8],[2,7,2,8],[3,7,3,8],[6,3,6,7]]}
[]
[null,null,null,"Monate (M)",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Objekt:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Monat (EUR)",{"$f":"C4/D3","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Von","Bis","Datum:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Gesamt (EUR)",{"$f":"#REF!","v":{"$error":"#REF!"}},"Zeitraum",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Für:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Verbrauchsabhänge Abrechnung gem. § 6 Betr.Ko.VO","C","D","E","F","G","H","I"]
[null,null,null,"Verteilungs- und Berechnungsschlüssel"]
["POS.","Einnahmen / Ausgaben\nBK - Art","Gesamt\nEUR","verteilt\nnach","Person \nWE","Einzel \n(m²) / (m³)","Gesamt\n(m²) / (m³)","Gesamt\n(Personen / WE)","Ihr Anteil\nEUR / Jahr","Berechnungs-\nFormel"]
[1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"((C9/G9*F9)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[2,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F9","v":{"$error":"#REF!"}},{"$f":"G9","v":{"$error":"#REF!"}},null,{"$f":"((C10/G10*F10)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[3,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Personen",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(((C11/H11)*E11)/12)*$D$3","v":{"$error":"#REF!"}},"(((C/H)xE)/12)xM"]
[4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C12/4","v":{"$error":"#REF!"}}]
[5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C13/4","v":{"$error":"#REF!"}}]
[6,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F10","v":{"$error":"#REF!"}},{"$f":"G10","v":{"$error":"#REF!"}},null,{"$f":"((C14/G14*F14)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F14","v":{"$error":"#REF!"}},{"$f":"G14","v":{"$error":"#REF!"}},null,{"$f":"((C15/G15*F15)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[8,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Monate",{"$f":"D3","v":{"$error":"#REF!"}},null,null,null,{"$f":"(C16/12)*E16","v":{"$error":"#REF!"}},"(C/12)xM"]
[9,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,0]
[10,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G15","v":{"$error":"#REF!"}},null,{"$f":"((C18/G18*F18)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[11,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F18","v":{"$error":"#REF!"}},{"$f":"G18","v":{"$error":"#REF!"}},null,{"$f":"((C19/G19*F19)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[12,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G19","v":{"$error":"#REF!"}},null,{"$f":"((C20/G20*F20)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[13,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F20","v":{"$error":"#REF!"}},{"$f":"G20","v":{"$error":"#REF!"}},null,{"$f":"((C21/G21*F21)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[14,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F21","v":{"$error":"#REF!"}},{"$f":"G21","v":{"$error":"#REF!"}},null,{"$f":"((C22/G22*F22)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[15,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[16,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F22","v":{"$error":"#REF!"}},{"$f":"G22","v":{"$error":"#REF!"}},null,{"$f":"((C24/G24*F24)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[17,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Ausgaben gesamt in EUR",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Neue Vorrauszahlung ",null,{"$f":"(C29+C31)/12","v":{"$error":"#REF!"}}]
[null,"Ihr Anteil in EUR",{"$f":"SUM(I9:I25)","v":{"$error":"#REF!"}},null,null,"Zu zahlen ab dem",null,"2015-01-01"]
[null,"Vorrauszahlung BK in EUR",{"$f":"C4","v":{"$error":"#REF!"}},null,null,"Neue Gesamtmiete",null,{"$f":"H27+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Nachforderung (+) || Guthaben (-)",{"$f":"C28-C29","v":{"$error":"#REF!"}},null,null,"Zu zahlen bis",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Unterschrift + Datum Mieter",null,null,null,"Unterschrift + Datum Vermieter"]

{"sheet":"BKA OI - W8","index":17,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":true,"merged":[[26,7,26,9],[27,7,27,9],[28,7,28,9],[30,7,30,9],[0,0,0,1],[1,4,1,5],[1,7,1,8],[2,7,2,8],[3,7,3,8],[6,3,6,7]]}
[]
[null,null,null,"Monate (M)",{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Objekt:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Monat (EUR)",{"$f":"C4/D3","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Von","Bis","Datum:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vorrauszahlung BK / Gesamt (EUR)",{"$f":"#REF!","v":{"$error":"#REF!"}},"Zeitraum",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Für:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Verbrauchsabhänge Abrechnung gem. § 6 Betr.Ko.VO","C","D","E","F","G","H","I"]
[null,null,null,"Verteilungs- und Berechnungsschlüssel"]
["POS.","Einnahmen / Ausgaben\nBK - Art","Gesamt\nEUR","verteilt\nnach","Person \nWE","Einzel \n(m²) / (m³)","Gesamt\n(m²) / (m³)","Gesamt\n(Personen / WE)","Ihr Anteil\nEUR / Jahr","Berechnungs-\nFormel"]
[1,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"((C9/G9*F9)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[2,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F9","v":{"$error":"#REF!"}},{"$f":"G9","v":{"$error":"#REF!"}},null,{"$f":"((C10/G10*F10)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[3,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Personen",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(((C11/H11)*E11)/12)*$D$3","v":{"$error":"#REF!"}},"(((C/H)xE)/12)xM"]
[4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C12/4","v":{"$error":"#REF!"}}]
[5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"C13/4","v":{"$error":"#REF!"}}]
[6,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F10","v":{"$error":"#REF!"}},{"$f":"G10","v":{"$error":"#REF!"}},null,{"$f":"((C14/G14*F14)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F14","v":{"$error":"#REF!"}},{"$f":"G14","v":{"$error":"#REF!"}},null,{"$f":"((C15/G15*F15)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[8,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"Monate",{"$f":"D3","v":{"$error":"#REF!"}},null,null,null,{"$f":"(C16/12)*E16","v":{"$error":"#REF!"}},"(C/12)xM"]
[9,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,0]
[10,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G15","v":{"$error":"#REF!"}},null,{"$f":"((C18/G18*F18)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[11,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F18","v":{"$error":"#REF!"}},{"$f":"G18","v":{"$error":"#REF!"}},null,{"$f":"((C19/G19*F19)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[12,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F15","v":{"$error":"#REF!"}},{"$f":"G19","v":{"$error":"#REF!"}},null,{"$f":"((C20/G20*F20)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[13,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F20","v":{"$error":"#REF!"}},{"$f":"G20","v":{"$error":"#REF!"}},null,{"$f":"((C21/G21*F21)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[14,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F21","v":{"$error":"#REF!"}},{"$f":"G21","v":{"$error":"#REF!"}},null,{"$f":"((C22/G22*F22)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[15,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[16,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"m2",null,{"$f":"F22","v":{"$error":"#REF!"}},{"$f":"G22","v":{"$error":"#REF!"}},null,{"$f":"((C24/G24*F24)/12)*$D$3","v":{"$error":"#REF!"}},"((C/GxF)/12)xM"]
[17,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Ausgaben gesamt in EUR",{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Neue Vorrauszahlung ",null,{"$f":"(C29+C31)/12","v":{"$error":"#REF!"}}]
[null,"Ihr Anteil in EUR",{"$f":"SUM(I9:I25)","v":{"$error":"#REF!"}},null,null,"Zu zahlen ab dem",null,"2015-01-01"]
[null,"Vorrauszahlung BK in EUR",{"$f":"C4","v":{"$error":"#REF!"}},null,null,"Neue Gesamtmiete",null,{"$f":"H27+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Nachforderung (+) || Guthaben (-)",{"$f":"C28-C29","v":{"$error":"#REF!"}},null,null,"Zu zahlen bis",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Unterschrift + Datum Mieter",null,null,null,"Unterschrift + Datum Vermieter"]