Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 17

Week 1 Week 2 Week 3 Week 4 Week 5 Expense

Monday 0
Tuesday 0
Wednesday 0
Thursday 0
Friday 0
Saturday 0
Sunday 410 410
410
Available 13700
Remaining 13290 Remaining Days 29

Required
Average
per day 458.2759 Current average 410
Total Available 75000 Savings 40000
Investment 10000
Advance 6800
House Rent 4500
Total 11300

Debt on Mates 4527


Debt on me 70000
Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider Ahmad
1 Washroom accessories 0 460 0 0 0
2 locks 360 0 0 0 0
3 Uber 27/9/2018 178 0 0 0 0
4 Dinner 27/9/2018 110 0 100 100 150
5 Uber 28/9/2018 240 0 0 0 0
6 House Accessories 28/9/2018 0 0 0 450 0
7 Transport to I10 28/9/2018 0 0 0 200 200
8 Accessories 30/9/2018 620 0 0 120 40
9 House Cleaning and accessories 30/9/2018 0 0 0 270 500
10 Locks 1/10/2018 0 0 0 300 0
6/10/2018 0 0 0 0 0

Total 1508 460 100 1440 890


Remaining 628.4 -419.6 -779.6 560.4 10.4

Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider Ahmad
1 drapes 6/10/2018 0 2400 0 0 0
2 Locks and keys 6/10/2018 0 0 0 0 0

Total 0 2400 0 0 0
Remaining -500 1900 -500 -500 -500

128.4 1480.4 -1279.6 60.4 -489.6


1100 1100 1100 1100 1100
1228.4 2580.4 -179.6 1160.4 610.4
House Rent
Hassan Zahoor A.Haseeb Haider Ahmad
7500 8500 0 9500 7500
900 1900 -6600 2900 900

2800 to be paid by haider and ahma


house rent in bangash colony
1866 1866 1866 -2800 -2800
2766 3766 -4734 100 -1900
2144 -2210 -14 0 0

Grand Total Per head 4910 1556 -4748 100 -1900

4398 879.6

Farhan
0 5600 1866.667
600 Grand Total Per head

600 3000 500


100
6600

be paid by haider and ahmad for


use rent in bangash colony
Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider
Lunch box 10/15/2018 450 0 0 150
Kitchen 2 10/14/2018 0 450 0 0
Kitchen 1 300 300 0 600
Breakfast 150 0 0 0

Total 900 750 0 750


Remaining 350 200 -550
m mates
Ahmad Farhan
150 150 Hassan Haider Zahoor Farhan Ahmed
0 0 1500 1000 1000 1000 0
300 300 583.3333 83.33333 83.33333 83.33333 -916.667
0 0

450 450
-100 0

Grand Total Per head

3300 550
Haseeb
1000 916.6667
83.33333
Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider Ahmad
1 drapes 6/10/2018 0 0 0 330 10
2 Nestle Water 23/10/2018 600 0 0 0 0
3 Kitchen things 0 400 0 0 0
4 Dinner Chicken 23/10/2018 0 0 690 0 0
5 Stamp paper 6/10/2018 50 0 0 200 0

Total 650 400 690 530 10


Remaining -3.33333 -253.333 36.66667 -123.333 -648.333

s
Farhan
0
1640
0
0
0 Grand TotaPer head

1640 3920 653.3333


986.6667
Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider Ahmad
1 Gas Bill 11/13/2018 105 105 105 105 105
4 Motor 11/13/2018 0 0 0 0 0
Electricity 266 266 266 266 266
Cleaning 50 50 50 50 50
water 150 150 150 150 150

Total 571 571 571 571 571


Remaining 0 0 0 0 -5

179 179 179 179 179


166.6667
Farhan
105 142.3333
0
266
50
150 266.6667
Grand Total Per head
571
0 3426 571 148

179
166.6667
Hassan Ahmed Farhan Haider Zahoor
Convence 1408 1408 1408 1408 1408
Icecream 350 185 185 185 145
Uber 14 14 14 14 14
Lunch 40 40 40 40 40 Ahmed 1000
10 10 10 10 10
-3150 -1200 -1700 -1000 -1400
10 10 10 10 10
-1318 467 -33 667 227 10
Ok Ok
1408

40

166.6667

173 -400 22500


-1531 1000
-2000 -250
667 23250
-3264
Room mates
S.No. Particulars Date
Hassan Zahoor A.Haseeb Haider
Soap and 0 0 0 60
1 matches 8/12/2018

Total 0 0 0 60
Remaining -10 -10 -10 50
m mates Room mates
S.No. Particulars Date
Ahmad Farhan Hassan Zahoor
0 0 150 0
1 Dinner 5/12/2018
2 Tea 5/12/2018 100 0
3 Dinner 6/12/2018 150 0

Grand TotaPer head


0 0 Total 400 0
-15 -10 60 10 Remaining 320 -80
Room mates
Haider Ahmad Farhan
0 0 0
0 0 0
0 0 0

Grand TotaPer head


0 0 0
-80 -80 -80 400 80

You might also like