PRE-SELLING STAGE BUDGET 2021-2023

NON-ST. PETERS MONTH WITH ST. PETERS MONTH

RENT 3000 RENT 3000
PALUWAGAN 1000 PALUWAGAN 1000
INTERNET 500 INTERNET 500
FOR MAMA 5000 FOR MAMA 5000
EQUITY 6,549 EQUITY 6,549
ST. PETERS 2,385
TOTAL 16,049 TOTAL 18, 434
BALANCE IF 21,372 5,823 BALANCE IF 21,372 2,938
BALANCE IF 23,000 6,951 BALANCE IF 23,000 4,566

TURN-OVER STAGE BUDGET 2023-ONWARDS

NON-ST. PETERS MONTH WITH ST. PETERS MONTH
FOR MAMA 5000 FOR MAMA 5000
EQUITY 5,989 EQUITY 5, 989
ST. PETERS 2,385
TOTAL 10, 989 TOTAL 13,374
BALANCE IF 21,372 10,383 BALANCE IF 21,372 7, 998
BALANCE IF 23,000 12,617 BALANCE IF 23,000 9,626