Spreadsheet: 94987d1294716083-checkbox-formula-budget-2011-new
Sheet: Sheet1

2011 Monthly Budget
Starting Balance | 410.93
Account Balance | 410.93
Available Balance | 1410.93
Overdraft Limit | 1000
Fixed Outgoings | January | Due On | Paid | February | Due On | Paid | March | Due On | Paid | April | Due On | Paid | May | Due On | Paid | June | Due On | Paid | July | Due On | Paid | August | Due On | Paid | September | Due On | Paid | October | Due On | Paid | November | Due On | Paid | December | Due On | Paid
Mortgage | 594.08 | 28th | 0 | 594.08 | 28th | 0 | 594.08 | 28th | 0 | 594.08 | 28th | 0 | 594.08 | 28th | 0 | 594.08 | 28th | 0 | 494.08 | 28th | 0 | 494.08 | 28th | 0 | 494.08 | 28th | 0 | 494.08 | 28th | 0 | 494.08 | 28th | 0 | 494.08 | 28th | 0
Co Ownership | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th |  | 200 | 10th |  | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0 | 200 | 10th | 0
Rates | 139.66 | 15th | 0 | 139.66 | 15th | 0 | 90 | 15th | 0 | 90 | 15th | 0 | 90 | 15th | 0 | 90 | 15th |  | 90 | 15th |  | 90 | 15th | 0 | 90 | 15th | 0 | 90 | 15th | 0 | 90 | 15th | 0 | 90 | 15th | 0
Car Insurance | 88.16 | 1st | 0 | 44.08 | 1st | 0 | 44.08 | 1st | 0 | 44.08 | 1st | 0 | 44.08 | 1st | 0 | 44.08 | 1st |  | 44.08 | 1st |  | 44.08 | 1st | 0 | 40 | 1st | 0 | 40 | 1st | 0 | 40 | 1st | 0 | 40 | 1st | 0
Electricity | 145 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th |  | 50 | 5th |  | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0 | 50 | 5th | 0
Gas | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th |  | 20 | 5th |  | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0 | 20 | 5th | 0
Sky Digital | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th |  | 39.5 | 30th |  | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0 | 39.5 | 30th | 0
[NAME] | 68.86 | 10th | 0 | 35 | 10th | 0 | 35 | 10th | 0 | 35 | 10th | 0 | 0 | 10th | 0 | 0 | 10th |  | 0 | 10th |  | 0 | 10th | 0 | 0 | 10th | 0 | 0 | 10th | 0 | 0 | 10th | 0 | 0 | 10th | 0
Gym Membership | 19.95 | 1st | 0 | 19.95 | 1st | 0 | 19.95 | 1st | 0 | 19.95 | 1st | 0 | 19.95 | 1st | 0 | 0 | 1st |  | 0 | 1st |  | 0 | 1st | 0 | 0 | 1st | 0 | 0 | 1st | 0 | 0 | 1st | 0 | 0 | 1st | 0
[NAME] | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th |  | 7.04 | 5th |  | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0 | 7.04 | 5th | 0
Bank Charges | 125.19 | 5th | 0 | 25 | 5th | 0 | 0 | 5th | 0 | 0 | 5th | 0 | 0 | 5th | 0 | 0 | 5th |  | 0 | 5th |  | 0 | 5th | 0 | 0 | 5th | 0 | 0 | 5th | 0 | 0 | 5th | 0 | 0 | 5th | 0
Total Fixed Outgoings | 1447.44 |  |  | 1174.31 |  |  | 1099.65 |  |  | 1099.65 |  |  | 1064.65 |  |  | 1044.7 |  |  | 944.6999999999999 |  |  | 944.6999999999999 |  |  | 940.6199999999999 |  |  | 940.6199999999999 |  |  | 940.6199999999999 |  |  | 940.6199999999999
Still Outstanding | 1174.31 |  |  | 1174.31 |  |  | 1174.31 |  |  | 1099.65 |  |  | 1064.65 |  |  | 1044.7 |  |  | 944.7 |  |  | 944.7 |  |  | 940.62 |  |  | 940.62 |  |  | 940.62 |  |  | 940.62
Starting Balance | 410.93