Presentation is loading. Please wait.

Presentation is loading. Please wait.

By : Leonardo Beneditt. Apartamento Guijarros  $175,000  Tegucigalpa, Honduras Las Lomas  Bedrooms: 3  Bathrooms: 2 Picture is only similar, not exact.

Similar presentations


Presentation on theme: "By : Leonardo Beneditt. Apartamento Guijarros  $175,000  Tegucigalpa, Honduras Las Lomas  Bedrooms: 3  Bathrooms: 2 Picture is only similar, not exact."— Presentation transcript:

1 By : Leonardo Beneditt

2 Apartamento Guijarros  $175,000  Tegucigalpa, Honduras Las Lomas  Bedrooms: 3  Bathrooms: 2 Picture is only similar, not exact.

3 Mini Cooper Clubman S  $ 37,754  Gas Mileage: 34mi/g  TopSpeed: 140mi/hr

4 Volvo XC60  $32,395  Gas Mileage: 21mi/g  Seats 6 people

5 Monthly Expenses Investments and SpendingInterestTax Loan TermSale Value Monthly PaymentTotal InterestTotal TaxesTotal Payment Item Apartament Guijarros25%1.5%30 $ 175,000.00 $ 3,866.76 1138,284.54 78,750.00 $ 2609,068.14 Volvo XC6027%1.5%30 $ 32,395.00 $ 769.62 230,091.66 14,577.75 $ 521,732.61 Mini Cooper Clubman S10%1.5%10 $ 37,754.00 $ 546.11 22,116.63 5,663.10 $ 93,312.93 Amnet CuadruPlay $ 72.80 Food $ 750.00 TOTA L $ 245,149.00 $ 6,005.29 $ 3224,936.48

6 1st Month Expenses ItemQuantity Sale ValueTotal LCD TV 32" 2 $368.00$736.00 Poster Bed1 $2,090.00 Vision Sofa Collection2 $976.00$1,952.00 Huntington Dining Collection1 $2,671.00 Whirlpool Washer1 $1,195.00 LG Dryer1 $869.00 Dual-Band Wireless-N ADSL2+ Modem Gigabit Router1 $107.99 Mirus Intel Core 2 Quad 2.4GHz Desktop Package & 22" Monitor1 $1,399.99 GRAND TOTAL $11,020.98

7 Bank Savings SAVINGS PLANColumna1Columna2Columna3 Banco FicohsaInterest RateAmountSaved Year 11.00% $ 166,915.54 $ 168,584.70 Year 21.00% $ 326,363.67 $ 329,627.31

8 1st Year 1 MonthTrip MONTH 12-13Locations2PriceHotelSpendingTotal EUROTRIPMadrid$6,230.77 $ 1,556.39$1,000.00$8,787.16 London$2,462.43 $ 3,206.00$1,000.00$6,668.43 Athens$1,602.10 $ 2,099.86$1,000.00$4,701.96 GRAND TOTAL$20,157.54

9 Cash Flow TimeMoney ($) Initial Yearly Income $250,000.00 After Taxes (0%) $250,000.00 Monthly Income $20,833.33 Monthly Expenses $6,005.29 Remaining Monthly Budget $14,828.04 1st Month Expenses $11,020.98 1st Month Savings $3,807.06 Bank Savings (1yr) $168,584.70 1st year- 1Month trip $20,157.54 Total Savings (2 yrs) $329,627.31


Download ppt "By : Leonardo Beneditt. Apartamento Guijarros  $175,000  Tegucigalpa, Honduras Las Lomas  Bedrooms: 3  Bathrooms: 2 Picture is only similar, not exact."

Similar presentations


Ads by Google