INCOME ₱55,000.

00

Stock market 20.00% 11000

Piggy Bank 15.00% 8250
Insurance 5.00% 2750
Daily Basis 60.00% 33000

Total 33000
Food 9000
DORM 4000
transpo 3000
car 12000
health and hydiene 2000
self reward 3000

STOCK MARKET

monthly ₱11,000.00
annual interest 10.00%
monthy interest 0.80%
target year 30
bank (18000/m) 2970000
total stock ₱22,691,276.45
total ₱25,661,276.45

bank (12000/m) ₱3,960,000.00

bank (30000/m) ₱14,400,000.00

DORM ESTEMATES

INITIAL
DOWN PAYMENT PHP 32000 2 MONTHS ADVANCE , 1 MONTHS DEPOSIT

NO. PCS PRICE/EACH TOTAL

DOUBLE DECK 9 3500 31500
ELECTRIC PAN 10 900 9000
CABINET 8 3000 24000
 BANK 104000
THS DEPOSIT SEPT 25000
OCTOBER 25000 NET
154000 PHP 57500

TOTAL EXPENSES PHP 96500

expenses
downpayment 39000 Two months advance, one month diposit