Monthly Income: P 40,000

Taxes: P 7,000

Every 15th: P18,000.00 Every 30th: P 14,000.00

Rent P 10,000.00 Internet

Meralco 1,500.00 Globe
Water/Assoc 500 Extra
Total P 12,000.00 Total
Save for Bank: P 1,000.00 Save for DP:
Amount Left: P 5,000.00 Save for Bank:
Amount Left:
very 30th: P 14,000.00

P 1,000.00
1,000.00 *Goal: Save both for DP completion + own savings
1,500.00
P 3,500.00 September P 40,000.00
ave for DP: P 5,000.00 December P 80,000.00
ave for Bank: March P 40,000.00
mount Left: P 5,500.00
n + own savings
Bank DP
P 10,000.00 P 20,000.00

P 10,000.00 P 30,000.00
October 30 2017

Php 14,000.00

750 Tshirts GH
500 Laptop GH
1000 Bra GH
1000 Globe
3,250

Php 10,000.00
2500 Gym
3000 Mama
SUNSHINE 100 CITY PLAZA
UNIT 2601
18.85 sq.m.

Contract price: P 1,871,104.53

Downpayment: P 187,110.45
Reservation Fee: P 20,000.00

DP-RF: P 167,110.45
DP/18 mos: P 9,283.91

2017
September P 20,000.00
October P 9,283.91
November P 9,283.91
December P 9,283.91

2018
January P 9,283.91
February P 9,283.91
March P 9,283.91 If you want to move in by April 2017:
April P 9,283.91 *By this time: DP = P 64,987.37
May P 9,283.91 *Remaining DP =
June P 9,283.91
July P 9,283.91
August P 9,283.91
September P 9,283.91
October P 9,283.91
November P 9,283.91
December P 9,283.91

2019
January P 9,283.91
February P 9,283.91
March P 9,283.91
Total DP: P 167,110.38
 Bank Financing

o move in by April 2017:

: DP = P 64,987.37
P 102,123.01
Extra Expenses: P 20,000.00
Meralco Connection
Water Deposit
Income Monthly Expenses:
15th 18000 Rent 12500
30th 14000 Meralco 2000
32000 Water/Asso 500
Gym 2500
Internet 1000
Globe 1000
19500

15th Bills 18000 30th Bills 14000

Rent 12500 Other expenses 2500
Meralco 2000 Internet 1000
Water/Ass 500 Globe 1000
15000 4500

Left 3000 Left 9500

17000
12500
29500