Roomie Spreadsheet

Utilities Bill (Month Paid) August September October November December

Gas (Morgan) $11.04 $22.47 $39.45 $59.19
Maria, Kaylee, Grace owe Morg $0.00 $2.76 $5.62 $9.86 $14.80
Water/Sewer (Grace) $64.10 $66.74 $66.74 $66.74 $64.10
Maria, Kaylee, Morgan owe Gra $16.03 $16.69 $16.69 $16.69 $16.03
Trash (Grace) -- -- $69.00 -- --
Maria, Kaylee, Morgan owe Gra-- -- $17.25 -- --
Electric (Kaylee) $175.15 $146.30 $114.56 $100.75 $122.14
Maria, Morgan, Grace owe Kayl $43.79 $36.58 $28.64 $25.19 $30.54
Internet (Maria) - 28th each month $60.00 $60.00 $60.00 $60.00 $60.00
Morgan, Grace, Kaylee owe Mar $15.00 $15.00 $15.00 $15.00 $15.00
Total $299.25 $284.08 $332.77 $266.94 $305.43
Total per person (4) $74.81 $71.02 $83.19 $66.74 $76.36

Who's paid who --> August September October November December

Morgan's payment
paid in full by morgan? n/a yes yes yes yes
Grace paid (gas) n/a yes yes yes yes
Maria paid (gas) n/a yes yes yes yes
Kaylee paid (gas) n/a yes yes yes yes
Grace's payment Due Sept. 10 Due Oct. 12 Due Nov. 10/15Due Dec. 10 Due Jan. 10
paid in full by grace? yes yes yes/yes yes yes
Morgan paid (water and trash) yes yes yes/yes yes yes
Kaylee paid (water and trash) yes yes yes/yes yes yes
Maria paid (water and trash) yes yes yes/yes yes yes
Kaylee's payment Due Sept. 21 Due Oct. 21 Due Nov. 22 Due Dec. 27 Due Jan. 25
paid in full by kaylee? yes yes yes yes yes
Maria paid (electric) yes yes yes yes yes
Grace paid (electric) yes yes yes yes yes
Morgan paid (electric) yes yes yes yes yes
Maria's payment Due July 28th Due August 28tDue Sept. 28th Oct 28 Nov 28
paid in full by maria? yes yes yes yes yes
Morgan paid (internet) yes yes yes yes yes
Kaylee paid (internet) yes yes yes yes yes
Grace paid (internet) yes yes yes yes yes
January February March April May June July
$97.53 $76.49 $65.92 $42.87 $27.30 $22.76 $21.48
$24.38 $19.12 $16.48 $10.72 $6.83 $5.69 $5.37
$66.75 $70.50 $74.00 $74.00 $75.00 $75.00
$16.69 $17.63 $18.50 $18.50 $18.75 $18.75 $0.00
$69.00 -- -- $73.02 -- --
$17.25 -- -- $18.26 -- -- $0.00
$110.99 $118.14 $116.37 $118.07 $115.84 $112.42 $72.65
$27.75 $29.54 $29.09 $29.52 $28.96 $28.11 $18.16
$60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00
$404.27 $325.13 $316.29 $367.96 $278.14 $270.18 $154.13
$101.07 $81.28 $79.07 $91.99 $69.54 $67.55 $38.53

January February March April May June July

yes yes yes yes yes yes

yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes
Due Feb 10/JanDue March 10 Due April 11 Due May 10/16Due Jun 10 Due July 11 Due Aug. 18
yes/yes yes yes yes/yes yes
yes/yes yes yes yes/yes yes yes
yes/yes yes yes yes/yes yes yes yes
yes/yes yes yes yes/yes yes yes yes
Due Feb. 23 Due March 24 Due April 22 Due May 24 Due June 23 Due July 22
yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes
yes yes yes yes yes yes
Dec 28 Jan 28 Feb 28 March 28 April 28 May 28 June 28
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes
 Roomie Spreadsheet
Utilities Bill (Month Paid) August September October November
Gas (Morgan) $73.33 $21.06 $21.83 $38.05
Maria, Kaylee, Grace owe Morga $18.33 $5.27 $5.46 $9.51
Water/Sewer (Grace) $52.68 $65.03 $62.54 $67.52
Maria, Kaylee, Morgan owe Grac $13.17 $16.26 $15.64 $16.88
Trash (Grace) $60.00 -- -- $60.00
Maria, Kaylee, Morgan owe Grac $15.00 -- -- $15.00
Electric (Kaylee) $166.18 $131.77 $109.24 $97.91
Maria, Morgan, Grace owe Kayle $41.55 $32.94 $27.31 $24.48
Internet (Maria) - 28th each month $60.00 $90.00 $60.00 $60.00
Morgan, Grace, Kaylee owe Mari $15.00 $22.50 $15.00 $15.00
Total $412.19 $307.86 $253.61 $323.48
Total per person (4) $103.05 $76.97 $63.40 $80.87

Who's paid who --> August September October November

Morgan's payment Due Nov. 17 Due Dec. 18
paid in full by morgan? yes yes yes yes
Grace paid (gas) yes yes yes yes
Maria paid (gas) yes yes yes yes
Kaylee paid (gas) yes yes yes yes
Grace's payment Due Nov. 10/16Due Dec. 10
paid in full by grace? yes/yes yes/n-a yes/n-a yes/yes
Morgan paid (water and trash) yes/yes yes/n-a yes/n-a yes/yes
Kaylee paid (water and trash) yes/yes yes/n-a yes/n-a yes/yes
Maria paid (water and trash) yes/yes yes/n-a yes/n-a yes/yes
Kaylee's payment Due Sept. 29 Due Oct. 28 Due Dec. 1 Due Dec. 31
paid in full by kaylee? yes yes yes yes
Maria paid (electric) yes yes yes yes
Grace paid (electric) yes yes yes yes
Morgan paid (electric) yes yes yes yes
Maria's payment Due Sept. 28th Due Oct. 28th
paid in full by maria? yes yes yes yes
Morgan paid (internet) yes yes yes yes
Kaylee paid (internet) yes yes yes yes
Grace paid (internet) yes yes yes yes
ie Spreadsheet
December January February March April May June
$52.01 $68.36 $69.07 $34.97 $36.19 $25.96 $21.43
$13.00 $17.09 $17.27 $8.74 $9.05 $6.49 $5.36
$62.54 $59.97 $73.52 $66.74 $66.74 $69.38 $66.74
$15.64 $14.99 $18.38 $16.69 $16.69 $17.35 $16.69
-- $60.00 -- -- $60.00 -- --
-- $15.00 -- -- $15.00 -- --
$78.88 $91.03 $110.54 $109.36 $109.33 $94.86 $150.55
$19.72 $22.76 $27.64 $27.34 $27.33 $23.72 $37.64
$60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
$15.00 $15.00 $15.00 $15.00 $15.00 $15.00 $15.00
$253.43 $339.36 $313.13 $271.07 $332.26 $250.20 $298.72
$63.36 $84.84 $78.28 $67.77 $83.07 $62.55 $74.68

December January February March April May June

Due Jan. 18 Due Feb. 18 Due Mar. 18 Due Apr. 19 Due May 18 Due June 17 Due July 19
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
Due Jan. 11 Due Feb. 10 Due Mar. 10 Due April 9 Due May 10/17Due June 10 Due July 9
yes/n-a yes/yes yes/n-a yes/n-a yes/yes yes/n-a yes/n-a
yes/n-a yes/yes yes/n-a yes/n-a yes/yes yes/n-a yes/n-a
yes/n-a yes/yes yes/n-a yes/n-a yes/yes yes/n-a yes/n-a
yes/n-a yes/yes yes/n-a yes/n-a yes/yes yes/n-a yes/n-a
Due Jan. 29 Due Feb. 24 Due Mar. 25 Due April 26 Due May 24 Due June 23 Due July 22
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
Due Nov. 27th Due Dec. 28th Due Jan. 28th Due Feb. 28th Due March 28thDue April 28tDue May 28th
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
yes yes yes yes yes yes yes
July Averages
$42.02
$0.00
$66.74 $64.85
$16.69
$60.00 $24.00
$15.00
$184.45 $113.60
$46.11
$60.00 $62.73
$15.00
$371.19 $307.21
$92.80 $76.80

July

Due Aug. 10/16

yes/yes
yes/yes
yes/yes
yes/yes
Due Aug. 23
yes
yes
yes
yes
Due June 28th
yes
yes
yes
yes