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 1800
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
Soap and 0 0 0
1 matches 8/12/2018
Tissue 9/12/2018 50 0 0
50 0 0
Soap stand 8/12/2018

Total 100 0 0
Remaining 73.33333333 -26.6667 -26.6667

Room ma
S.No. Particulars Date
Hassan Zahoor
1 Dinner 5/12/2018 25 25
2 Tea 5/12/2018 16.66667 16.66667
3 Dinner 6/12/2018 25 25
4 Dinner 9/12/2018 23.33333 23.33333
5 Dinner 10/12/2018 25 25
6 Dinner 11/12/2018 25 25
7 Dinner 12/12/2018 83.33333 83.33333

Total 223.3333 223.3333

Remaining 0 0
150 150

Room
S.No. Particulars Date
Hassan Zahoor
1 Gas Bill 12/11/2018 191.667 191.667
2 Rent 5/12/2018 3214.286 3214.286
3 Electricity 132.1667 132.1667
4 water 125.7143 125.7143
5 Oven 12/21/2018 1128.571 1128.571
6 water 12/29/2018 62.85714 62.85714
7 wiring 12/29/2018 24.28571 24.28571
 Soap, scotch bright,
Lemon max, Tissue
8 paper
9 Harpic
12/27/2018 22.85714 22.85714
12/29/2018 12.14286 12.14286
5000 5000

Total 4914.548 4914.548

Remaining 85.45205 85.45205

Room
S.No. Particulars Date
Hassan Zahoor
1 Gas Bill 12/11/2018 0 0
2 Rent 5/12/2018 3214.286 3214.286
3 Internet 341.6667 0
3 Electricity 147.8571 147.8571
4 water/miscellaneous 187.8571 187.8571
4000 3214

Total 3891.667 3550

Remaining 108.3333 -336

Room
S.No. Particulars Date
Hassan Zahoor
1 Gas Bill 464.2857 464.2857
2 Rent 3214.286 3214.286
3 Motor maintenance 35.71429 35.71429
3 Water bill 85.71429 85.71429
4 water/miscellaneous 188.5714 188.5714
4000 4000

Total 3988.571 3988.571

Remaining 11.42857 11.42857

Room
S.No. Particulars Date
Hassan Zahoor
1 Electricity 161.5714 161.5714
2 Rent 3214.286 3214.286
3 Roti/Switch(haider) 20 20
4 Locks 108.5714 108.5714
5 Motor 142.8571 142.8571
6 Internet 285.7143 285.7143
7 Water 64.28571 64.28571
8 Gas Bill 202.8571 202.8571
9 Tissue Paper 24.28571 24.28571
5000 4000

Total 4224.429 4224.429

Remaining 775.5714 -224.429
Room mates
Haider Ahmad Farhan
60 0 0
0 0 0
0 0 0

Grand Total Per head

60 0 0
33.33333 -31.6667 -26.6667 160 26.66667

Room mates
Haider Ahmad Farhan Nofil
25 25 25 25
16.66667 16.66667 16.66667 16.66667
25 25 25 25
23.33333 23.33333 23.33333 23.33333
25 25 25 25
25 25 25 25
83.33333 83.33333 83.33333 83.33333

Grand TotaPer head

223.3333 223.3333 223.3333 223.3333
0 0 0 0 1116.667 223.3333
150 150 150 150
373.3333 373.3333
126.6667

Room mates
A.Haseeb Haider Ahmad Farhan Nofil Total
191.667 191.667 191.667 191.667 0 1150.002
3214.286 3214.286 3214.286 3214.286 3214.286 22500
132.1667 132.1667 132.1667 132.1667 0 793
125.7143 125.7143 125.7143 125.7143 125.7143 880
1128.571 1128.571 1128.571 1128.571 1128.571 7900
62.85714 62.85714 62.85714 62.85714 62.85714 440
24.28571 24.28571 24.28571 24.28571 24.28571 170
22.85714 22.85714 22.85714 22.85714 22.85714 160
12.14286 12.14286 12.14286 12.14286 12.14286 85
5000 5000 5000 5000 5000 Grand
Total
4914.548 4914.548 4914.548 4914.548 4590.714
85.45205 85.45205 85.45205 85.45205 409.2857 921.998

Room mates
A.Haseeb Haider Ahmad Farhan Nofil Total
0 0 0 0 0 0
3214.286 3214.286 3214.286 3214.286 3214.286 22500
341.6667 341.6667 341.6667 341.6667 341.6667 2050 341.6667
147.8571 147.8571 147.8571 147.8571 147.8571 1035 147.8571
187.8571 187.8571 187.8571 187.8571 187.8571 1315
4000 4000 4000 4000 4000 Grand
Total
3891.667 3891.667 3891.667 3891.667 3891.667
108.3333 108.3333 108.3333 108.3333 108.3333 314

Room mates
A.Haseeb Haider Ahmad Farhan Nofil Total
464.2857 464.2857 464.2857 464.2857 464.2857 3250
3214.286 3214.286 3214.286 3214.286 3214.286 22500
35.71429 35.71429 35.71429 35.71429 35.71429 250
85.71429 85.71429 85.71429 85.71429 85.71429 600
188.5714 188.5714 188.5714 188.5714 188.5714 1320
4000 4000 4000 4000 4000 Grand
Total
3988.571 3988.571 3988.571 3988.571 3988.571
11.42857 11.42857 11.42857 11.42857 11.42857 80

Room mates
A.Haseeb Haider Ahmad Farhan Nofil Total
161.5714 161.5714 161.5714 161.5714 161.5714 1131
3214.286 3214.286 3214.286 3214.286 3214.286 22500
20 20 20 20 20 140 161.5714 20
108.5714 108.5714 108.5714 108.5714 108.5714 760
142.8571 142.8571 142.8571 142.8571 142.8571 1000
285.7143 285.7143 285.7143 285.7143 285.7143 2000
64.28571 64.28571 64.28571 64.28571 64.28571 450 64.2857143
202.8571 202.8571 202.8571 202.8571 202.8571 1420
24.28571 24.28571 24.28571 24.28571 24.28571 170 7.142857
5000 5000 5000 5000 5000 Grand
Total 108.5714
4224.429 4224.429 4224.429 4224.429 4224.429
775.5714 775.5714 775.5714 775.5714 775.5714 4429
 54000 7714.286

3214.286
4500
15428.57
5000
10428.57

7666.667 7714.286
1142.857

3000
142.8571

24.28571

285.7143
202.8571
S.No. Particulars Date Amount
1 Washroom accessories 460
2 locks 360
3 House Accessories 28/9/2018 450
4 Accessories 30/9/2018 780
5 House Cleaning and accessories 30/9/2018 270
6 Locks 1/10/2018 300
7 Drapes 6/10/2018 2400
8 locks 6/10/2018 600
9 Lunch box 10/15/2018 900
10 Kitchen 2 10/14/2018 450
11 Kitchen 1 1800
12 Water 1800
13 Kitchen things 400
14 Stamp paper 6/10/2018 250
15 Refrigerator 30700
16 Advance 15000
17 Oven 7850
Total 64770