Windfall's 1st Year Expenses
| Month |
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
|
|
| Groceries/Household |
235.69 |
630.01 |
555.98 |
970.24 |
379.56 |
556.31 |
196.91 |
308.09 |
802.84 |
344.72 |
440.31 |
504.07 |
|
5924.73 |
| Boat Hardwares |
14 |
103.83 |
89.46 |
144.47 |
18.49 |
39.31 |
85.07 |
3.46 |
126.67 |
26.07 |
|
650.83 |
| Transportation/DD |
17.5 |
13.46 |
10.36 |
18.2 |
177 |
5.38 |
35.08 |
|
6.92 |
|
283.9 |
| Dining |
95.5 |
106.23 |
47.71 |
76.6 |
76.76 |
131.08 |
100.69 |
187.38 |
114.26 |
56.77 |
27.27 |
117 |
|
1137.25 |
| Water/Trash |
3.63 |
|
2.31 |
2.31 |
|
8.25 |
| Internet/Phone/Skype |
6.25 |
27.46 |
|
35 |
|
7.69 |
|
1.15 |
3.46 |
164.24 |
15 |
|
260.25 |
| Boat Fuel |
206 |
|
108.57 |
44 |
|
40.77 |
69.23 |
89.23 |
|
53.84 |
81.29 |
192.15 |
|
885.08 |
| Propane |
20 |
|
8.57 |
10.66 |
|
3.85 |
7.69 |
2.35 |
10.46 |
|
6.08 |
|
69.66 |
| Tourism |
0.83 |
5.54 |
82.86 |
|
30.77 |
119.23 |
29.24 |
|
3.79 |
80.62 |
|
352.88 |
| Gifts |
17.5 |
|
30 |
|
40 |
85.69 |
|
140 |
46.09 |
|
50 |
|
409.28 |
| Laundry |
14 |
30.46 |
8.57 |
20 |
22 |
|
23.46 |
21.54 |
30.77 |
|
44.23 |
|
215.03 |
| Mail |
|
20 |
|
40 |
100 |
30 |
8 |
|
198 |
| Clothing/Fabric |
|
14.23 |
|
101.22 |
|
63.49 |
7.54 |
34.49 |
45.25 |
|
3.77 |
|
269.99 |
| Tips |
|
4.08 |
3 |
3 |
|
25 |
11.58 |
|
6.52 |
33.08 |
|
86.26 |
| Fishing/Snorkel |
|
41.92 |
13.95 |
|
47.93 |
|
190.33 |
|
294.13 |
| Marina/mooring |
|
75 |
|
125.52 |
|
230.77 |
230.77 |
62.68 |
|
27 |
|
751.74 |
| Medical |
|
92.71 |
29.65 |
3.2 |
|
76.33 |
65.79 |
|
122.92 |
|
390.6 |
| Boat Repair/Maint. |
|
1102.14 |
|
385 |
|
1487.14 |
| Boat Equipment |
110.25 |
|
183.17 |
|
811.85 |
|
48 |
314.72 |
189.89 |
136.11 |
|
1793.99 |
| Education |
|
13 |
|
5 |
|
125.32 |
94.52 |
|
237.84 |
| Computer Hosting |
|
19.91 |
151.19 |
|
9.95 |
|
181.05 |
| Insurance / Tax |
|
150 |
|
65 |
1.54 |
|
385 |
4.7 |
|
606.24 |
| Auto Fuel/Repair |
|
117.8 |
86.92 |
134 |
235.01 |
|
57.69 |
|
631.42 |
| Booze |
|
47.08 |
82.85 |
143.89 |
141.7 |
53.79 |
20.31 |
|
489.62 |
| MISC |
|
4.15 |
|
| Totals (USD) |
741.15 |
1092.13 |
2488.24 |
1316.82 |
1984.37 |
1153.73 |
900.52 |
1539.12 |
2068.18 |
1521.37 |
541.44 |
1414.18 |
|
| Yearly totals by month |
|
1833.28 |
4321.52 |
5638.34 |
7622.71 |
8776.44 |
9676.96 |
11216.08 |
13284.26 |
14805.63 |
15347.07 |
16761.25 |
|
|
| NOTE: Exchange rate |
|
| is figured by: |
(peso div 12) |
(peso div 13) |
(peso div 14) |
(peso div 15) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
(peso div 13) |
|
| Monthly Average |
741.15 |
916.64 |
1440.51 |
1409.59 |
1524.54 |
1462.74 |
1382.42 |
1402.01 |
1476.03 |
1480.56 |
1395.19 |
1396.77 |
|
| Misc Breakdown: |
|
Groceries |
Bottom Paint |
Provisioning |
Freezer/Outboard |
6 mo. Visas, |
Tims Bday, |
SD visit, |
car tires, trip |
Life ins, Boat |
|
wind blades, |
|
|
Radios/Tuner |
|
Rent Car/Bus Tkt |
Mailbox Rent, |
Contour tags, |
shelving, |
to AZ, hotel, |
ins, h2o mot, |
XMRadio, |
Visas+bribe, |
|
|
Kayak Paddles |
Jim's trip to |
Bus Tkts, |
dental, prov |
sunbrella, |
schoolbooks, |
hair clipper, |
car storage, |
|
|
Cruising Guide |
USA, Meat in |
Bloodwork, |
for BLA |
schoolbooks |
Caframos |
snake kit, |
mam/pap |
|
|
auto ins |
Freezer |
Thyroid med, |
|
DQ bill, fish |
|
head rebld kit |
|
|
Bilge Pump |
|
licenses |
|
|
|
13278.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|