Month Remaining Savings Grand

Assest Saving
December-20 - 184,699 184,699
 Month Expense
Month Zakat Income
Month according Month Car fuel +
according BC Installments Family Support
to Sun to Moon Maintenance

Jan-19 Rabi us sani 87000 10561 10000 47222 14000

Feb-19 Jamadi ul awwal 87000 10561 10000 47222 14000
Mar-19 jamadi us sani 1 87000 10561 10000 47222 14000
Apr-19 Rajb 87000 10561 47222 10000
May-19 Shaban 87000 10561 47222 10000
Jun-19 Ramzan 87000 10561 47222 10000
Jul-19 Shawal 87000 10561 47222 10000
Aug-19 Zeqaad 87000 10561 47222 10000
Sep-19 Zilhaj 87000 10561 47222 10000
Oct-19 Muhaaraam 87000 10561 47222 10000
Nov-19 Saffar 87000 10561 47222 10000
Dec-19 Rabi ul awal 87000 10561 47222 10000
Jan-20 Rabi us sani 87000 10561 47222 10000
Feb-20 Jamadi ul awwal 87000 10561 47222 10000
Mar-20 jamadi us sani 1 87000 10561 47222 10000
Apr-20 Rajb 87000 10561 47222 10000
May-20 Shaban 87000 10561 47222 10000
Jun-20 Ramzan 87000 10561 47222 10000
Jul-20 Shawal 87000 10561 47222 10000
Aug-20 Zeqaad 87000 10561 47222 10000
Sep-20 Zilhaj 87000 10561 47222 10000
Oct-20 Muhaaraam 87000 10561 47222 10000
Nov-20 Saffar 87000 10561 47222 10000
Dec-20 Rabi ul awal 87000 10561 47222 10000
Jan-21 Rabi us sani 87000 10561 47222 10000
Feb-21 Jamadi ul awwal 87000 10561 47222 10000
Mar-21 jamadi us sani 1 87000 10561 47222 10000
Apr-21 Rajb 87000 10561 47222 10000
May-21 Shaban 87000 10561 47222 10000
Jun-21 Ramzan 87000 10561 47222 10000
Jul-21 Shawal 87000 10561 47222 10000
Aug-21 Zeqaad 87000 10561 47222 10000
Sep-21 Zilhaj 87000 10561 47222 10000
Oct-21 Muhaaraam 87000 10561 47222 10000
Nov-21 Saffar 87000 10561 47222 10000
Dec-21 Rabi ul awal 87000 10561 47222 10000
Jan-22 Rabi us sani 87000 10561 0 10000
Feb-22 Jamadi ul awwal 87000 10561 0 10000
Mar-22 jamadi us sani 1 87000 10561 0 10000
Apr-22 Rajb 87000 10561 0 10000
May-22 Shaban 87000 10561 0 10000
Jun-22 Ramzan 87000 10561 0 10000
Jul-22 Shawal 87000 10561 0 10000
Aug-22 Zeqaad 87000 10561 0 10000
Sep-22 Zilhaj 87000 10561 0 10000
Oct-22 Muhaaraam 87000 10561 0 10000
Nov-22 Saffar 87000 10561 0 10000
Dec-22 Rabi ul awal 87000 10561 0 10000
xpense Saving

Cumulative
Miscellaneous Total Zakat Saving Sno
Total

10000 91783 0 -4783 -4783 1

10000 91783 0 -4783 -9567 2
10000 91783 6883.746 -11667 -21234 3
8000 75783 0 11217 -10017 4
8000 75783 0 11217 1200
8000 75783 0 11217 12417
8000 75783 0 11217 23633
8000 75783 0 11217 34850
8000 75783 0 11217 46067
8000 75783 0 11217 57283
8000 75783 0 11217 68500
8000 75783 0 11217 79717
8000 75783 0 11217 90934
8000 75783 0 11217 102150
8000 75783 29618.73 -18402 83748
8000 75783 0 11217 94965
8000 75783 0 11217 106182
8000 75783 0 11217 117398
8000 75783 0 11217 128615
8000 75783 0 11217 139832
8000 75783 0 11217 151049
8000 75783 0 11217 162265
8000 75783 0 11217 173482
8000 75783 0 11217 184699
8000 75783 0 11217 195915
8000 75783 0 11217 207132
8000 75783 52353.72 -41137 165995
8000 75783 0 11217 177212
8000 75783 0 11217 188429
8000 75783 0 11217 199645
8000 75783 0 11217 210862
8000 75783 0 11217 222079
8000 75783 0 11217 233295
8000 75783 0 11217 244512
8000 75783 0 11217 255729
8000 75783 0 11217 266946
8000 28561 0 58439 325385
8000 28561 0 58439 383824
8000 28561 71547.03 -13108 370715
8000 28561 0 58439 429154
8000 28561 0 58439 487593
8000 28561 0 58439 546032
8000 28561 0 58439 604471
8000 28561 0 58439 662910
8000 28561 0 58439 721349
8000 28561 0 58439 779788
8000 28561 0 58439 838227
8000 28561 0 58439 896666
 Assets

Conversion
Item Quantity Unit Unit Amount Total Amount
Unit

Bank SC 152,831 Rs - - 152,831 686,781

Bank AKBL 102,000 Rs - - 102,000
Gold 50 gm 55000 per 10 gm 275000
Currency 4,300 SAR 36.5 Rs 156950
Vehicle O&M

Item Value Unit

Daily Distance Travel 30 km
Fuel Rate 104 Rs/kg
Milage 15 Km/Kg
No of days of Travelling 30 Days
Total Cost of Travelling 6,240 Rs

Vehicle Maintenance Value Unit Monthly Frequency Cost per Month Grand Total
Engine Oil cost 2,700 Rs 0.09 245 4,321
Oil Filter cost 500 Rs 0.09 45
Plug Cost 500 Rs 0.09 45
Air Filter 400 Rs 1.09 436
Tyre Air 20 Rs 4.00 80
Puncture 70 Rs 3.00 210
Denting & Painting 2,000 Rs 0.17 333
Petrol 500 Rs 0.25 125
Service 800 Rs 1.00 800
Polish 500 Rs 0.50 250
Tyre 6,000 Rs 0.08 500
Suspension 5,000 Rs 0.08 417
Engine Work 4,000 Rs 0.17 667
Electrical work 500 Rs 0.33 167
 Installment

No. of Amount
Total Amount Advance Installment
Months per month

2,200,000 500,000 36 47,222

Month No. of year Amount

Jan-19 47,222
Feb-19 47,222
Mar-19 47,222
Apr-19 47,222
May-19 47,222
Jun-19 47,222
Jul-19
1 47,222
Aug-19 47,222
Sep-19 47,222
Oct-19 47,222
Nov-19 47,222
Dec-19 47,222
Jan-20 47,222
Feb-20 47,222
Mar-20 47,222
Apr-20 47,222
May-20 47,222
Jun-20 47,222
Jul-20
2 47,222
Aug-20 47,222
Sep-20 47,222
Oct-20 47,222
Nov-20 47,222
Dec-20 47,222
Jan-21 47,222
Feb-21 47,222
Mar-21 47,222
Apr-21 47,222
May-21 47,222
Jun-21 47,222
Jul-21
3 47,222
Aug-21 47,222
Sep-21 47,222
Oct-21 47,222
Nov-21 47,222
Dec-21 47,222
Jan-22 0
Feb-22 0
Mar-22 0
Apr-22 0
May-22 0
Jun-22 0
Jul-22 0
Aug-22 0
Sep-22 0
Oct-22 0
Nov-22 0
Dec-22 0
Jan-23 0
Feb-23 0
Mar-23 0
Apr-23 0
May-23 0
Jun-23 0
Jul-23 0
Aug-23 0
Sep-23 0
Oct-23 0
Nov-23 0
Dec-23 0
Jan-24 0
Feb-24 0
Mar-24 0
Apr-24 0
May-24 0
Jun-24 0
Jul-24 0
Aug-24 0
Sep-24 0
Oct-24 0
Nov-24 0
Dec-24 0
Jan-25 0
Feb-25 0
Mar-25 0
Apr-25 0
May-25 0
Jun-25 0
Jul-25 0
Aug-25 0
Sep-25 0
Oct-25 0
Nov-25 0
Dec-25 0
Jan-26 0
Feb-26 0
Mar-26 0
Apr-26 0
May-26 0
Jun-26 0
Jul-26 0
Aug-26 0
Sep-26 0
Oct-26 0
Nov-26 0
Dec-26 0
Jan-27 0
Feb-27 0
Mar-27 0
Apr-27 0
May-27 0
Jun-27 0
Jul-27 0
Aug-27 0
Sep-27 0
Oct-27 0
Nov-27 0
Dec-27 0
Jan-28 0
Feb-28 0
Mar-28 0
Apr-28 0
May-28 0
Jun-28 0
Jul-28 0
Aug-28 0
Sep-28 0
Oct-28 0
Nov-28 0
Dec-28 0
Jan-29 0
Feb-29 0
Mar-29 0
Apr-29 0
May-29 0
Jun-29 0
Jul-29 0
Aug-29 0
Sep-29 0
Oct-29 0
Nov-29 0
Dec-29 0
Jan-30 0
Feb-30 0
Mar-30 0
Apr-30 0
May-30 0
Jun-30 0
Jul-30 0
Aug-30 0
Sep-30 0
Oct-30 0
Nov-30 0
Dec-30 0
Jan-31 0
Feb-31 0
Mar-31 0
Apr-31 0
May-31 0
Jun-31 0
Jul-31 0
Aug-31 0
Sep-31 0
Oct-31 0
Nov-31 0
Dec-31 0
Jan-32 0
Feb-32 0
Mar-32 0
Apr-32 0
May-32 0
Jun-32 0
Jul-32 0
Aug-32 0
Sep-32 0
Oct-32 0
Nov-32 0
Dec-32 0
Jan-33 0
Feb-33 0
Mar-33 0
Apr-33 0
May-33 0
Jun-33 0
Jul-33 0
Aug-33 0
Sep-33 0
Oct-33 0
Nov-33 0
Dec-33 0
Jan-34 0
Feb-34 0
Mar-34 0
Apr-34 0
May-34 0
Jun-34 0
Jul-34 0
Aug-34 0
Sep-34 0
Oct-34 0
Nov-34 0
Dec-34 0
Jan-35 0
Feb-35 0
Mar-35 0
Apr-35 0
May-35 0
Jun-35 0
Jul-35 0
Aug-35 0
Sep-35 0
Oct-35 0
Nov-35 0
Dec-35 0
Jan-36 0
Feb-36 0
Mar-36 0
Apr-36 0
May-36 0
Jun-36 0
Jul-36 0
Aug-36 0
Sep-36 0
Oct-36 0
Nov-36 0
Dec-36 0
Jan-37 0
Feb-37 0
Mar-37 0
Apr-37 0
May-37 0
Jun-37 0
Jul-37 0
Aug-37 0
Sep-37 0
Oct-37 0
Nov-37 0
Dec-37 0
Jan-38 0
Feb-38 0
Mar-38 0
Apr-38 0
May-38 0
Jun-38 0
Jul-38 0
Aug-38 0
Sep-38 0
Oct-38 0
Nov-38 0
Dec-38 0
Jan-39 0
Feb-39 0
Mar-39 0
Apr-39 0
May-39 0
Jun-39 0
Jul-39 0
Aug-39 0
Sep-39 0
Oct-39 0
Nov-39 0
Dec-39 0
Jan-40 0
Feb-40 0
Mar-40 0
Apr-40 0
May-40 0
Jun-40 0
Jul-40 0
Aug-40 0
Sep-40 0
Oct-40 0
Nov-40 0
Dec-40 0
Jan-41 0
Feb-41 0
Mar-41 0
Apr-41 0
May-41 0
Jun-41 0