Costs statements Angela

  • Moving-in date: 2016-04-09

  • Monthly rate: 350.00
  • Share of electricity bill 30%

    2016-03

    Carry Over 0.00
    Transfer 2016-03-06 300.00
    Balance 300.00


    2016-04

    Carry Over 300.00
    Costs
    22 x (350.00/30)    		 -256.00
    Share of electricity
    82018 - 81852 = 166 units @ 11.28p → 18.72 * 30% → 5.61
    51451 - 51237 = 214 units @ 6.05p → 12.94 * 30% → 3.88    		 -9.49
    Transfer 2016-04-11 440.00
    Balance 474.51


    2016-05

    Carry Over 474.51
    Costs -350.00
    Share of electricity
    82191 - 82018 = 173 units @ 11.28p → 19.51 * 30% → 5.85
    51701 - 51451 = 250 units @ 06.05p → 15.12 * 30% → 4.53    		 -10.38
    Transfer 2016-05-01 600.00
    Transfer 2016-05-31 600.00
    Balance 1314.13


    2016-06

    Carry Over 1314.13
    Costs -350.00
    Share of electricity
    82405 - 82191 = 214 units @ 11.28p → 24.13 * 30% → 7.23
    51973 - 51701 = 272 units @ 06.05p → 16.45 * 30% → 4.93    		 -12.16
    Balance 951.97


    2016-07

    Carry Over 951.97
    Costs -350.00
    Share of electricity
    82629 - 82405 = 224 units @ 11.28p → 25.26 * 30% → 7.57
    52280 - 51973 = 307 units @ 06.05p → 18.57 * 30% → 5.57    		 -13.14
    Transfer 2016-07-01 600.00
    Transfer (James) 2016-07-21 100.00
    Balance 1288.83


    2016-08

    Carry Over 1288.83
    Costs -350.00
    Share of electricity
    82844 - 82629 = 215 units @ 11.28p → 24.25 * 30% → 7.27
    52468 - 52280 = 155 units @ 06.05p → 11.37 * 30% → 3.41    		 -10.68
    Transfer (James) 2016-08-01 400.00
    Balance 1328.15


    Any questions, email me at [email protected].