2027 2028 2029 2030

Lương 120,000,000 126,000,000 132,300,000 138,915,000

Lương phụ 0 0 0 72,000,000
Thu
Ngân hàng 0 600,000 630,000 662,000
Lãi
Đầu tư 0 720,000 756,000 794,000
Ăn 29,220,000 29,512,000 29,807,000 30,105,000
Uống 432,000 436,000 440,000 444,000
Đi lại 3,600,000 3,600,000 3,600,000 3,600,000
Tiền trọ 18,000,000 18,000,000 18,000,000 18,000,000
Điện 3,600,000 3,600,000 3,600,000 3,600,000
Định phí Nước 1,800,000 1,800,000 1,800,000 1,800,000
Mạng 1,000,000 1,000,000 1,000,000 1,000,000
Chi
Đồ dùng
3,000,000 3,000,000 3,000,000 3,000,000
cá nhân
Bảo hiểm 3,000,000 3,000,000 3,000,000 3,000,000
Giải trí 6,000,000 6,000,000 6,000,000 6,000,000
Thuốc 1,500,000 1,500,000 1,500,000 1,500,000
Biến phí Sửa chữa 1,500,000 1,515,000 1,530,000 1,545,000
Khác 2,000,000 2,000,000 2,000,000 2,000,000
 2031 2032 2033 2034 Tổng
145,861,000 153,154,000 160,812,000 168,853,000 1,145,895,000
75,600,000 79,380,000 83,349,000 87,516,000 397,845,000
1,055,000 1,107,000 1,163,000 1,221,000 7,720,000
1,265,000 1,329,000 1,395,000 1,465,000 9,262,000
30,406,000 30,710,000 31,017,000 31,327,000 242,104,000
448,000 452,000 457,000 462,000 3,571,000 Thu
3,600,000 3,600,000 3,600,000 3,600,000 28,800,000 Chi
20,400,000 20,400,000 20,400,000 20,400,000 153,600,000 Tiết kiệm
3,600,000 3,600,000 3,600,000 3,600,000 28,800,000
2,040,000 2,040,000 2,040,000 2,040,000 15,360,000
1,000,000 1,000,000 1,000,000 1,000,000 8,000,000

3,200,000 3,200,000 3,200,000 3,200,000 24,800,000

3,000,000 3,000,000 3,000,000 3,000,000 24,000,000
8,000,000 8,000,000 8,000,000 8,000,000 56,000,000
1,500,000 1,500,000 1,500,000 1,500,000 12,000,000
1,560,000 1,576,000 1,592,000 1,608,000 12,426,000
2,000,000 2,000,000 2,000,000 2,000,000 16,000,000
1,560,722,000
625,461,000
935,261,000