April (Bill paid on unit division)

Amount paid: 2783

Units used = 173

May

Cost without FPA : 1981

Total FPA: 1185.05

FPA APR-22 @ 3.9923

FPA @April ratio 250 / 173 = 1.445

Units used = 150

FPA based on April’s units = 690.66

FPA Taxes = 186.97/ 1.44 = 129.84

FPA Payable total = 820.5

FPA paid: 598.5

Arrears = 222

June

Cost without FPA: 1469

Units used: 116

FPA MAY-22 @ 7.9040

Total FPA: 4092.83

FPA Based on May Units: 150 x 7.9040 = 1,185.6

FPA @May ratio 851/150 = 5.67

FPA Taxes = 646.69/5.67 = 114.05

FPA Total payable = 1185.6+114.05: 1,299.65

FPA paid: 916.4

Arrears: 383.25
July

Cost without FPA: 1244

FPA JUN-22 @ 9.8972

Total FPA: 12,571.86

FPA Based on June’s units: 116 x 9.8972 = 1,148.07

June unit ratio for FPA Tax: 706/116: 6.08

FPA Taxes = 2849.34 / 6.08 = 468

FPA Payable Total = 1,616.07

Arrears for previous months: 383.25 + 222 = 605.25

Total amount to be paid to you for July = 1244 + 1,616.07 + 605.25 = 3,465.32