Income Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total

10,000 per month

Expenses
Personal Groceries 300 200 250 200 180 230 300 230 180 200 200 200 200
Internet 400 400 400 400 400 400 400 400 400 400 400 400 400
Installments (Spaylater, etc) 1,000 580 580 580 320 480 480 750 750 110 - - -
Dates 1,500 800 1500 1000 800 1000 500 1000 800 1200 1500 1300 1500
Travels 3,500 3500 3000 1500 3500
Public Transportation 200 per week 800 800 600 800 800 800 800 600 800 800 800 600
Bills Contribution in Home 1,500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500 1500
Food (Barrack's Canteen) 1,500 1200 1200 1300 1500 1400 1200 1400 1500 1200 1300 1500 1500
Total 8980 6230 5580 5500 5810 5180 9080 5730 6910 5700 5700 9200 79600

Year Expenses Additional Expenses Total Expenses

1 79,600 - 79,600
2 89,600 28,000 117,600
3 99,600 - 99,600
4 109,600 50,000 159,600
5 119,600 - 119,600

Year Income per Year Total Income per Year Expenses Savings
1 10,000 120,000 79,600 40,400
2 15,000 180,000 117,600 62,400
3 18,000 216,000 99,600 116,400
4 22,000 264,000 159,600 104,400
5 25,000 300,000 119,600 180,400
Total Savings for 5 years 504,000