Monthly Expeses 2017 2018 2019 2020 2021

Rent + Maintainence 9000 9650 10800 8400 0

Utilities(electricity + water) 500 350 400 600 0
Lunch 0 0 0 0 0
Transport 250 750 800 0 0
Grocery 500 850 900 2000 2500
Phone 200 250 250 300 300
Gym 0 0 0 0 0
eating out 3500 2400 2700 0 200
Movies 75 100 120 0 0
Maid + cook 600 800 800 0 0
Total 14625 15150 16770 11300 3000
Yearly Expenses
International Vacation 0 115000 10000 0 0
National Vacation 0 0 15000 0 0
Going home/flights 17000 11000 17000 5000 20000
Shopping 15000 17000 15000 10000 12000
Gifts 85000 120000 60000 50000 150000
Total 190125 444800 318240

By 2019
Net income
Net expense
Total Savings
 Yearly income 2017 2018 2019
Base 12.5 16 20
Joining Bonus 1.75 0 0
Performance Bonus 2.5 3.5 5
Retention Bonus 0 1.1 2.2
Referral Bonus 0 3 3
Tax -0.6 -2.7 -4.8
Total 9.9 20.9 25.4

Investments investment income

FD 4
MF 3
Stock 1.5
Crypto -0.3
PPF 0.3
PF 0.5
Gold 1
Total 10

2019
66.2
9.53165
56.66835