Rent statements Marzi Zemlik

  • Moving-in date: 2016-03-28

  • Monthly rate: 690.-
  • No deposit
  • Share of electricity bill 30%

    2016-03

    Carry Over 0.00
    Rent
    4 x (690.00/31)    		 -89.00
    Share of electricity
    81715 - 81667 = 48 units @ 12.75p → 6.12 * 30% → 1.83
    51078 - 51022 = 56 units @ 6.50p → 3.64 * 30% → 1.09    		 -2.92
    Balance -91.92


    2016-04

    Carry Over -91.92
    Rent -690.00
    Share of electricity
    82018 - 81715 = 303 units @ 11.28p → 34.17 * 30% → 10.25
    51401 - 51078 = 323 units @ 6.05p → 19.54 * 30% → 5.86    		 -16.11
    Transfer 2016-04-02 91.92
    Transfer 2016-04-03 690.00
    Balance -16.11


    2016-05

    Carry Over -16.11
    Rent -690.00
    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 2016-05-08 690.00
    Balance -26.49


    2016-06

    Carry Over -26.49
    Rent -690.00
    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
    Transfer 2016-06-04 690.00
    Balance -38.65


    2016-07

    Carry Over -38.65
    Rent -690.00
    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 2016-07-03 690.00
    Balance -51.79


    2016-08

    Carry Over -51.79
    Rent -690.00
    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 2016-08-03 690.00
    Balance -62.47


    2016-09

    Carry Over -62.47
    Rent -690.00
    Share of electricity
    83109 - 82844 = 265 units @ 11.28p → 29.89 * 30% → 8.96
    52589 - 52468 = 121 units @ 06.05p → 7.32 * 30% → 2.19    		 -11.15
    Transfer 2016-09-04 690.00
    Balance -73.62


    2016-10

    Carry Over -73.62
    Rent -690.00
    Share of electricity old meter until 2016-10-28
    83417 - 83109 = 308 units @ 11.28p → 34.74 * 30% → 10.42
    52719 - 52589 = 130 units @ 06.05p → 7.86 * 30% → 2.35    		 -12.77
    Share of electricity new meter from 2016-10-28
    03238 - 03219 = 19 units @ 11.28p → 2.14 * 30% → 0.64
    03224 - 03150 = 74 units @ 06.05p → 4.47 * 30% → 1.34    		 -1.98
    Transfer 2016-10-03 690.00
    Balance -88.37


    Any questions, email me at [email protected].