Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Expense(after

Total final discussion


Business(with and meeting,and
name like Batch mutual
Sr Month or Adhoc) SR# Date PO Date Tax consensus)

16-Mar

16-Apr

16-May

16-Jun
Amount
Any Amount Received by Hassan received by Date &
Profit Cheque Date , when and why. Reyyan Place
12000/ given to shoaib for
clearing pending issues
7000 to shoaib again

88000 online transferred to


Hassan Account as advance

50000 online transferred to


Hassan Account as advance
18000(estimated taken for 6740)
Sr Description Remaining-still to be received Amount (exclusive of PST)
1 Feb-16B
2 March(15-31 emer) 200100 200100
3 South MSC BBS delivery 130000 130000
4 April (1-30 emer) 695500
5 Transport (KHI to LHR)-1
6 May-16A-c-2 84000 84000
7 May-16A-north 191000 191000
8 May(1-31emer) 720800
9 Transport (KHI to LHR)-2 990000
10 June(16-A-North-C2) 245000 245000
11 June(1-30emer) 615000 615000
July(1-
12 30emer)/100%/reyyan 539600 539600
13 Aug(1-31) 39000 50000
14 Transport (KHI to Lhr)-3 330000 330000
loan(remaining paid,in 50000
15 previous month)

16 remaining from 1,016000 36000 dated:21-10-16/office


17 12000 given as loan 12000 for money issue/office
18 any other loan 20000 to fayyaz
fayyaz last expense plus
19 pay 25000
Invoice Amount received Paid By Warid Paid to Reyyan Dated Remarks
128000 Y/25-July-16 yes,100,000 100,000 cleared
yes stopped due to province re
yes stopped due to province re
yes Y/30-Sep-16 20-10-16 payment cleared with the
yes 880000 Y/25-June-16 yes,673,000 673,000 cleared
yes stopped due to province re
yes stopped due to province re
yes Y/30-Sep-16 20-10-16 payment cleared with the
Y/30-Aug-16 yes, and adjusted for July 100% that reyyan will get 1
no not cleared
no not cleared

no not cleared/and it was agr


no not cleare
no not cleared

for 100% adjustment

for 100% adjustment


150000 Loan
stopped due to province register
stopped due to province register
payment cleared with the may emergency cheque of 980,000

stopped due to province register


stopped due to province register
payment cleared with the may emergency cheque of amount doubtful its around 720,000/-
100% that reyyan will get 100% of the profit for the month of July
not cleared amount condused 233000
not cleared

not cleared/and it was agreed that 100% profit will be given to reyyan, as hassan took loan
2 sites its estimated price just to calculate the total volume
not cleared 231000
Sites done for hassan Payment done for site
2810 North Feb-16A
4929 North Feb-16A

5397 C-2 feb-16A clearedin the


6740 C-2 feb-16A 34000 month of June
After tax
Sr Batches Original Amount amount Ratio Expense Profit Hassan %
1 March-15-30 emer 201600 see sheet see sheet 127025 74575 30
2 may-16A 273000 see sheet see sheet 217200 55800 30
3 south bbs 130000 127400 2% 66000 61400 30
4 june-1-30 emer 615000 599660 0
5 june-16A-north-c2 245000 0
6 July-1-30 emer 539600 0
7 Transport-lhr-khi 330000 323400 2% 231000 92400 50

Remaining Loan
when pay 1 million
8 plus
9 Fayyaz Amount
10 Loan Amount

Received So Far
200000 Online transfer
1000000 Through Cheque
200000 Online transfer
200000 Online transfer
1600000

Remaining
291187.5

36000 to be check check


3000 minus
Remaining 288187.5
Reyyan Reyyan
Hassan Amount Reyyan % Amount/Profit Lump Sum
22372.5 70 52202.5 179227.5 24000
16740 70 256260 256260 see sheet for details 20000
18420 70 42980 111580 30500
179880 100
100
100 1060320
46200 50 46200 283800

36000 0
25000 0
12000 0
Grand Total 1891187.5
22565

1399600
1378000
1240200
179880
1060320
1500
4500
12000
615000 38000 577000
599660 3800 11540

539000 31000 508000


525000 3100 10400

245000 18000 227000 8c2 10north


238600 1800 4540

You might also like