40% target debt ratio plan
TRANSCRIPT
2015 2016Particulars Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct
Salary 9600 9600 9600 16800 12000 12000 12000 12000 12000 12000 12000 12000 12000ChurchRent -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850MobileRemittance
Savings -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300Gasoline -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200Food -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200Parking -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248
-100Office Loan -270
-279Bank TrnsxnFGB Loan -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660EIB Car Loan -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850FGB Card -1856 -1000 -1000 -1500 -1500 -1500 -1500 -1000 -1000 -1000 -1000ENBD Card -2006.12 -2500 -2500 -2500 -2500 -2500 -2500 -2500 -2500 -2500EIB Card -1921.23 -1921.23 -1121.23 -1000 -1000 -1000 -1000 -1000 -1000 -1000 -1000
DebtErica -800 -1000 -1000Mr. George -1100Glen -500 -250ErwinCar Registration/Fines/Insurance -4000
Bank:BPI -300 -850Goals:Disney LandLouieHouse RenovatioBudget: 30 Million PhpAgriculural Land Budget: 10 Million PhpCattle and Self SBudget: 20 Million PhpVegetable FarmBudget: 20 Million PhpLand AcquisitionBudget: 20 Million Php
100 Million Php Project
Amount -3,240.35 -2,429.23 -1,579.23 5,492.00 1,692.00 1,692.00 -2,308.00 2,192.00 2,192.00 2,192.00 4,692.00 6,692.00 9,352.00 % 1.34 1.25 1.16 -0.67 -0.86 -0.86 1.19 -0.82 -0.82 -0.82 -0.61 -0.44 -0.22
failed failed failed getting there getting there getting there failed getting there getting there getting there getting there getting there getting there
PAY PAY PAY PAY PROCESSGEORGE GEORGE MOBILE MOBILE VISA LOUIE
ERICA ERICA ERICA HOUSE TO STAYGLEN GLEN PLANE TICKET
500 500 al ain stay250 250
279
500
Target Salary12,000 to 15,000
Quantity SurveyProcurementCoordinatorDocument ControlSite AdministratorContracts AdministratorFacility ManagementProject Management
2K SEND TO PINAS
2K SEND TO PINAS
2K SEND TO PINAS
2016Nov Dec January 2017 Apply for US VISA
12000 12000
-850 -850
-300 -300-200 -200-200 -200-248 -248
-850 -850
Sheep skin Foundation Public InstitutionCommunity Livelihood Program
2015 2016Particulars Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct
Salary 9600 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000ChurchRent -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850MobileRemittance
Savings -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300 -300Gasoline -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200Food -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200 -200Parking -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248 -248
-100Office Loan -270
-279Bank TrnsxnFGB Loan -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660 -2660EIB Car Loan -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850 -850FGB Card -1856 -1000 -1000 -1000 -1000 -1000 -1000 -1000 -1000 -1000 -1000ENBD Card -2006.12 -2006.12 -2006.12 -2500 -2500 -2500 -2500 -2500 -2500 -2500EIB Card -1921.23 -1921.23 -1121.23 -1000 -1000 -1000 -1000 -1000 -1000 -1000 -1000
DebtErica -800 1000 1000Mr. George -1100Glen 500Erwin
Goals:Disney LandLouieHouse RenovatioBudget: 30 Million PhpAgriculural Land Budget: 10 Million PhpCattle and Self SBudget: 20 Million PhpVegetable FarmBudget: 20 Million PhpLand AcquisitionBudget: 20 Million Php
100 Million Php Project
Amount (2,140.35) 4,764.65 5,564.65 5,192.00 5,192.00 5,192.00 5,192.00 5,192.00 5,192.00 5,192.00 7,692.00 9,692.00 12,352.00 % 142.09% 58.24% 56.24% 65.39% 65.39% 65.39% 65.39% 65.39% 65.39% 65.39% 48.72% 35.39% 17.65%
failed failed failed failed failed failed failed failed failed failed failed getting there getting there
PAY PAY PAY PAY PROCESSGEORGE GEORGE MOBILE MOBILE VISA LOUIE
ERICA ERICA ERICA HOUSE TO STAYGLEN GLEN PLANE TICKET
etisalat50 50 100 200 Fully Pay50 50 100 200 Fully PAy
279
500
2K SEND TO PINAS
2K SEND TO PINAS
2K SEND TO PINAS
2016Nov Dec January 2017 Apply for US VISA
15000 15000
-850 -850
-300 -300-200 -200-200 -200-248 -248
-850 -850
Sheep skin Foundation Public InstitutionCommunity Livelihood Program
12,352.00 12,352.00 17.65% 17.65%