## INCOME AND EXPENSES FOR M.SHUMUUS via _Somcare F_
|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG|
|---|---|---|---|---|---|---|---|---|
|INCOME|||||||||
|(Trustee) Jabir donations
$ 1,850.00 $ 400.00 $ 445.00 $ 400.00 $ 825.00 $ 325.00 $ 600.00 $ 500.00
Muuse donations
$ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00
Nuux donations
$ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00 $ 200.00
Other donations
£ - $ - $ - $ - $ 300.00 $ - $ - $ -
**TOTAL INCOME**
**$2,250.00 $ 800.00 $ 845.00 $ 800.00 $1,525.00 $ 725.00 $1,000.00 $ 900.00**|||||||||
|FIXED EXPENSES|||||||||
||||||||||
|Teacher Salaries|||||||||
|Sawda Sacad
$ 200.00 $ 200.00n/a
$ 200.00$ - $ -$ 175.00 $ 175.00
Xafsa Sacad
$ 150.00 $ 150.00 $ 200.00n/a
$ 200.00 $ 200.00 $ 200.00 $ 200.00
Cadni
$ 100.00 $ 100.00 $ 150.00 $ 150.00 $ 150.00 $ 150.00 $ 100.00 $ 100.00
Asiya
$ 175.00 $ 175.00 $ 175.00 $ 175.00 $ 175.00 $ 175.00 $ 175.00 $ 175.00
Caisha
$ 100.00 $ 100.00 $ 80.00 $ 100.00 $ 100.00$ - $ - $ -
Asma
$ 80.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00 $ 100.00
Yahya (Management)
$ - $ - $ 85.00 $ - $ 85.00 $ 35.00 $ 25.00 $ 35.00
Ruqiya
$ -
**TOTAL Teacher Salaries**
**$ 725.00 $ 725.00 $ 770.00 $ 725.00 $ 810.00 $ 660.00 $ 775.00 $ 785.00**|||||||||
|Bills|||||||||
|Electricity
$ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 20.00 $ 20.00 $ 20.00 $ 20.00
Water
$ 30.00 $ 30.00 $ 30.00 $ 30.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00
Internet
$ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00
Cleaning
$ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00 $ 15.00
**TOTAL Bills**
**$ 75.00 $ 75.00 $ 75.00 $ 75.00 $ 65.00 $ 65.00 $ 65.00 $ 65.00**|||||||||
|**TOTAL Bills**|**$ 75.00**|**$ 75.00**|**$ 75.00**|**$ 75.00**|**$ 65.00**|**$ 65.00**|**$ 65.00**|**$ 65.00**|
Budget Spreadsheets by Spreadsheet123.com
© 2011 Spreadsheet123 LTD. All rights reserved
## Other expenses
**----- Start of picture text -----**
Furniture (inc. shipping) $ 900.00 $ - $ - $ - $ - $ - $ 110.00 $ -
Celebrations $ 550.00 $ - $ - $ - $ - $ - $ - $ -
Sadaqa for orphans (26 families) $ 650.00
Gifts and rewards for students $ 50.00
Repairs $ 50.00
Cleaning equiptment $ - $ - $ - $ - $ - $ - $ - $ -
TOTAL
INCOME $ 2,250.00 $ 800.00 $ 845.00 $ 800.00 $ 1,525.00 $ 725.00 $ 1,000.00 $ 900.00
EXPENSES $ 2,250.00 $ 800.00 $ 845.00 $ 800.00 $ 1,525.00 $ 725.00 $ 1,000.00 $ 900.00
Cash reserves as of 08/12/2020 (GBP)
**----- End of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
© 2011 Spreadsheet123 LTD. All rights reserved
## _Foundation_
**----- Start of picture text -----**
SEP OCT NOV DEC YEAR
$ 400.00 $ 400.00 $ 400.00 $ - $ 6,545.00
$ 200.00 $ 200.00 $ 200.00 $ - $ 2,200.00
$ 200.00 $ 200.00 $ 200.00 $ - $ 2,200.00
$ - $ - $ - $ - $ 300.00
$ 800.00 $ 800.00 $ 800.00 $ - ###
$ 175.00 $ 175.00 $ 175.00 $ - $ 1,475.00
$ 200.00 $ 200.00 $ 200.00 $ - $ 1,900.00
$ 100.00 $ - $ - $ - $ 1,100.00
$ 175.00 $ 175.00 $ 175.00 $ - $ 1,925.00
$ - $ - $ - $ - $ 480.00
$ 100.00 $ 100.00 $ 100.00 $ - $ 880.00
$ - $ - $ - $ - $ 265.00
$ 100.00 $ 100.00
$ 750.00 $ 750.00 $ 750.00 $ - $ 8,225.00
$ 20.00 $ 20.00 $ 20.00 $ - $ 240.00
$ 15.00 $ 15.00 $ 13.00 $ - $ 263.00
$ - $ - $ - $ - $ 40.00
$ 15.00 $ 15.00 $ 17.00 $ - $ 167.00
$ 50.00 $ 50.00 $ 50.00 $ - $ 710.00
**----- End of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
© 2011 Spreadsheet123 LTD. All rights reserved
$ - $ - $ - $ - **$ 1,010.00** $ - $ - $ - $ - **$ 550.00** $ - $ - $ - $ - **$ 650.00** $ - $ - $ - $ - **$ 50.00** $ - $ - $ - $ - **$ 50.00** $ - $ - $ - $ - **$ -** $ 800.00 $ 800.00 $ 800.00 $ - $ 11,245.00 $ 800.00 $ 800.00 $ 800.00 $ - $ 11,245.00 $ 3,501.51
Budget Spreadsheets by Spreadsheet123.com
© 2011 Spreadsheet123 LTD. All rights reserved
INCOME AND EXPENSES REPORT - DASHBOARDS
## INCOME
**----- Start of picture text -----**
20%
**----- End of picture text -----**
(Trustee) Jabir donations Muuse donations Nuux donations Other donations
**----- Start of picture text -----**
3%
20%
**----- End of picture text -----**
## EXPENSES
900.00
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC 800.00 ~~Te~~ acher Sal 725.00 725.00 770.00 725.00 810.00 660.00 775.00 785.00 750.00 750.00 750.00 - Bills 75.00 75.00 75.00 75.00 65.00 65.00 65.00 65.00 50.00 50.00 50.00 - 700.00 ~~Ot~~ her expe Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 600.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 500.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 400.00 ~~Err~~ :509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 300.00 ~~Err~~ :509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 200.00 100.00
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved
- JAN Teacher Salaries
FEB MAR Bills Other expenses
**----- Start of picture text -----**
Bills
**----- End of picture text -----**
APR MAY JUN JUL AUG SEP OCT Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
**----- Start of picture text -----**
JAN FEB MAR A
MAY JUN JUL A
SEP OCT NOV D
**----- End of picture text -----**
**----- Start of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
**----- End of picture text -----**
**----- Start of picture text -----**
© 2013 Spreadsheet123 LTD. All rights reserved
**----- End of picture text -----**
## ANNUAL EXPENSE DISTRIBUTION PIE
**----- Start of picture text -----**
Teacher Salaries Bills Other expenses Err:509 Err:509 Err:509 Err:509
**----- End of picture text -----**
## INCOME-EXPENSE AND SAVINGS CHART
**----- Start of picture text -----**
$2,500.00
$2,000.00
$1,500.00
Budget Spre ad sheets by Spreadsheet123.com © 2013 Spreadsheet123 LTD. All rights reserved
**----- End of picture text -----**
© 2013 Spreadsheet123 LTD. All rights reserved
**----- Start of picture text -----**
$1,000.00
$500.00
$-
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT
$-500.00
$-1,000.00
$-1,500.00
$-2,000.00
INCOME EXPENSES Row 54
**----- End of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved
**----- Start of picture text -----**
58%
**----- End of picture text -----**
YEAR 8,225.00 710.00 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved
NOV
DEC
Err:509 Err:509
APR
AUG
**----- Start of picture text -----**
DEC
**----- End of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved
**----- Start of picture text -----**
Err:509 Err:509 Err:509 Err:509
**----- End of picture text -----**
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved
NOV DEC
Budget Spreadsheets by Spreadsheet123.com
© 2013 Spreadsheet123 LTD. All rights reserved