YEAR 1 |
CAD |
PESO |
Remarks |
Annual Income |
|
|
Monthly living expenses X 12 months |
Annual living expenses |
|
|
Monthly remittance to the Phils x 12months |
PH Remittance |
|
|
Monthly loan payments X 12 months |
Annual loan pay back |
|
|
Annual Loan Prepayment |
Loan Pre - Payment |
|
|
Money in the bank after Year 1 |
Balance/money on the bank |
|
|
|
|
YEAR 2 |
CAD |
PESO |
2nd Year Income |
Annual Income |
|
|
Monthly living expenses X 12 months |
Annual living expenses |
|
|
Monthly remittance to the Phils x 12months |
PH Remittance |
|
|
Monthly loan payments X 12 months |
Annual loan pay back |
|
|
Annual Loan Prepayment |
Balloon Payment |
|
|
Money in the bank after Year 2 |
Balance/money on the bank |
|
|
|
|
YEAR 3 |
CAD |
PESO |
3rd Year Income |
Annual Income |
|
|
Monthly living expenses X 12 months |
Annual living expenses |
|
|
Monthly remittance to the Phils x 12months |
PH Remittance |
|
|
Monthly loan payments X 12 months |
Annual loan pay back |
|
|
Annual Loan Prepayment |
Loan Pre - Payment |
|
|
Money in the bank after Year 3 |
Balance/money on the bank |
|
|
|
|
YEAR 4 |
CAD |
PESO |
4th Year Income |
Annual Income |
|
|
Monthly living expenses X 12 months |
Annual living expenses |
|
|
Monthly remittance to the Phils x 12months |
PH Remittance |
|
|
Monthly loan payments X 12 months |
Annual loan pay back |
|
|
Annual Loan Prepayment |
Loan Pre - Payment |
|
|
Money in the bank after Year 4 |
Balance/money on the bank |
|
|
|
|
YEAR 5 |
CAD |
PESO |
5th Year Income |
Annual Income |
|
|
Monthly living expenses X 12 months |
Annual living expenses |
|
|
Monthly remittance to the Phils x 12months |
PH Remittance |
|
|
Monthly loan payments X 12 months |
Annual loan pay back |
|
|
Annual Loan Prepayment |
Loan Pre - Payment |
|
|
Money in the bank after Year 5 |
Balance/money on the bank |
|
|
|