MONTHLY BUDJET

Mess of the Month : January & Fabruary, 2018

Days of Month : 59
No of Persons : 6
As per the Bill Expenses : 2014.75
Mess Balance : 0
Room Balance or Etc. : 0
Total Expenses : 2014.75
Per Head Expenses : 335.7916666667
Expenses per head per day : 5.7
Last Month Income per head : 174.4
MESS
Availability Last Month Status Current Month Status

Actual Additional/ Fixed

SI.No Members No of Days Expenses Required Income Balance Income Advance

1 Riswan 59 395.62793 139.6 139.5 355.65 200

2 Rusthy 59 395.62793 -115.6 -114.7 325.4 200
3 Rihan 59 103.66592 508.4 145.5 -362.9 0
4 Aslam 59 395.62793 200.7 200.5 205.05 200
5 Irsath 59 395.62793 -72 150 450.75 200
6 Sarfan 49 328.57235 385.1 385.5 65.4 200
7
8 Balance - - 0 0 -
9 Total 344 2014.75 1046.2 906.3 1402.25
1000
Per Head for Additional/Balance : 136.47

NOTE : CHANGE ONLY HIGHLIGHTED AREA

Current Month Status
INTERNET ROOM RENT TOTAL
Actual
Advance

QAR 103.5 QAR 57.0 QAR 360.0 QAR 520.5

QAR 133.8 QAR 57.0 QAR 360.0 QAR 550.8
QAR 466.6 QAR 57.0 QAR 360.0 QAR 883.6
QAR 254.1 QAR 57.0 QAR 360.0 QAR 671.1
QAR 8.4 QAR 57.0 QAR 0.0 QAR 65.4
QAR 137.2 QAR 57.0 QAR 360.0 QAR 554.2

QAR 0.0
QAR 342.0
QAR 1,103.6