I think I've ironed out all of the wrinkles.
The additional payment isn't included in the outgoings box, it's just a little bit extra I'd like us to put in for unknown household things we might need or indeed just a little breathing space.
Here's the latest:
http://dl.dropbox.com/u/111369957/test.xls