| Item |
Estimate |
Actual |
|
|
|
| Transport |
$3,800.00 |
|
| New Car Down Payment |
$1,000.00 |
|
| Lease Payments (6 Months) |
$900.00 |
|
| Car Insurance (6 Months) |
$900.00 |
|
| Tolls |
$100.00 |
|
| Gas |
$900.00 |
|
|
|
|
| Kitchen |
$215.00 |
|
| hot pot/stove - butane |
$100.00 |
|
| gas for hot pot |
$25.00 |
|
| 1 Pots |
gotit |
|
| cooking spoons |
gotit |
|
| Utensils |
gotit |
|
| Lots of sponges |
$10.00 |
|
| Dish Detergent |
$10.00 |
|
| 2x Cooler |
gotit |
|
| Baby Wipes (lots) |
$50.00 |
|
| Lots of Platic Plates and
bowls |
$20.00 |
|
|
|
|
| Packing and Camping |
$625.00 |
|
| Maps |
$50.00 |
|
| GOOD tent |
$200.00 |
|
| RAM Upgrade for Laptop |
$100.00 |
|
| 5 Cans of Bug Spray |
$50.00 |
|
| Lotta sun screen |
$25.00 |
|
| Sleeping Bag |
$100.00 |
|
| 4-5 Sheets |
gotit |
|
| 3 Months Bathroom supplies |
$100.00 |
|
|
|
|
| Web Site |
$510.00 |
|
| Digital Camera |
gotit |
|
| 2 Backup Laptop Batteries |
$280.00 |
|
| Laptop |
gotit |
|
| cellphone |
gotit |
|
| Cellphone account 6 Months |
$180.00 |
|
| America Online/earthlink
account |
gotit |
|
| DC/AC Cig Lighter Converter |
$50.00 |
|
| Cell Phone to Modem plug
converter |
gotit |
|
|
|
|
| Parking |
$275.00 |
|
| Six Flags Great Adventure |
$9.00 |
|
| Wet n Wild Emerald Pointe |
$5.00 |
|
| Wild Adventures |
$9.00 |
|
| Dorney Park |
$10.00 |
|
| Hershey Park |
$8.00 |
|
| SF America |
$9.00 |
|
| Kings Dominion |
$7.00 |
|
| Busch Gardens Williamsburg |
$10.00 |
|
| Carowinds |
$8.00 |
|
| SF Over Georgia |
$10.00 |
|
| Seaworld |
$10.00 |
|
| Universal Studios |
$8.00 |
|
| Islands of Adventure |
$10.00 |
|
| OldTown |
$0.00 |
|
| Busch Gardens Tampa |
$8.00 |
|
| Miracle Strip |
$0.00 |
|
| Six Flags New Orleans |
$10.00 |
|
| Dixie Landin |
$4.00 |
|
| Six Flags Astroworld |
$10.00 |
|
| Six Flags Over Texas |
$10.00 |
|
| Wonderworld |
$0.00 |
|
| Knotts Berry Farm |
$12.00 |
|
| Santa Cruz Beach Boardwalk |
$8.00 |
|
| SF Magic Mountain |
$8.00 |
|
| Paramounts Great America |
$10.00 |
|
| SF Marine World |
$10.00 |
|
| Lagoon Park |
$9.00 |
|
| Arnolds Park |
$0.00 |
|
| Valleyfair |
$10.00 |
|
| Michigans Adventure |
$9.00 |
|
| Big Chiefs Carts and Coasters |
$0.00 |
|
| SF Great America |
$10.00 |
|
| Indiana Beach |
$0.00 |
|
| Paramounts Kings Island |
$9.00 |
|
| Lesourdesville Lake Park |
$0.00 |
|
| Cedar Point |
$0.00 |
|
| SF Worlds of Adventure |
$10.00 |
|
| Kennywood |
$0.00 |
|
| Knoebels |
$0.00 |
|
| Lake Compounce |
$5.00 |
|
| SF New England |
$10.00 |
|
|
|
|
| Lodging (Campsites and
Motels) |
$2,760.00 |
|
| Country Inn - Mellville |
$65.00 |
|
| Cape Henlopen State Park (2 Nights) |
$52.00 |
|
| Columbia
Guest House |
$33.00 |
|
| Bryant Guest House 2 Nights |
$70.00 |
|
| Motel 6 Greensboro |
$45.00 |
|
| Motel 6 Charlotte |
$40.00 |
|
| Motel 6 Valdosta |
$40.00 |
|
| Assateague Island National Seashore |
$20.00 |
|
| occoneechee state park w/ electric $18
w/o |
$18.00 |
|
| Tomoka State Park - 2 Nights |
$20.00 |
|
| Turkey
Lake Park - 2 Nights |
$30.00 |
|
| Sun Motel 3 Nights |
$200.00 |
|
| Fort Desoto 1 Night |
$20.00 |
|
| Clearwater Beach Hostel AYH |
$26.00 |
|
| Apalachicola National Forest - 1 Night $ |
$8.00 |
|
| Panama City Beach Travelodge |
$55.00 |
|
| New Orleans Lodging ??? - 4
Nights/Weekend |
$250.00 |
|
| Village Creek State Park |
$15.00 |
|
| Red Carpet Inn - Houston |
$35.00 |
|
| Motel 6 Southwest Dallas - 2 Nights |
$70.00 |
|
| Palo Duro Canyon State Park - $12 |
$12.00 |
|
| Childress Texas |
$50.00 |
|
| Coronado State Park 2 nights |
$20.00 |
|
| Crossroads Motel 2 nights |
$60.00 |
|
| Lake Mead National Recreation - $20 for
2 nights |
$20.00 |
|
| El Cortez - 2 nights |
$60.00 |
|
| Montana De Oro State Park - $20 |
$20.00 |
|
| New Brighton State Beach |
$20.00 |
|
| Motel 6 Sunnyvale North - $65 for 1
night |
$65.00 |
|
| Point Montara State Lighthouse AYH |
$60.00 |
|
| Obrero Hotel |
$50.00 |
|
| Sacramento Hostel AYH |
$32.00 |
|
| Tahoe Camping 2 Nights |
$32.00 |
|
| Reno Casino - $50 for 1 night |
$50.00 |
|
| Wendover Motel/Casino |
$40.00 |
|
| Ute Hostel |
$35.00 |
|
| Denver
Hostel |
$40.00 |
|
| Lucas Park or Wilson State Park |
$10.00 |
|
| Motel 6 Kansas City North |
$55.00 |
|
| Adventureland Campground |
$15.00 |
|
| Arnolds Park Campgroung |
$10.00 |
|
| The Amsterdam Minnesota 2 Nights |
$100.00 |
|
| Madison Hostel AYH |
$37.00 |
|
| Muskegon State Park - 2 Nights |
$24.00 |
|
| Indiana Beach Camp Resort - $22 with
electric |
$22.00 |
|
| Lincoln State Park |
$20.00 |
|
| Motel 6 Santa Claus |
$65.00 |
|
| Knights Inn Cincinatti South |
$45.00 |
|
| Liberty Inn Motel, Nashville |
|
$40.00 |
| Briarstone
Inn, TN |
|
$40.00 |
| Paramount Kings Island Campground - $40
2 nights no electric |
$40.00 |
|
| Palmerosa Horse Campground |
|
$12.00 |
| Burr Oak Cove |
|
$5.00 |
| Lighthouse Point 3 Nights |
$350.00 |
|
| Worlds of Adventure - Somewhere 1 night |
$50.00 |
|
| Pittsburgh Hostel AYH |
$24.00 |
|
| Travelodge nr Compounce |
$50.00 |
|
| Motel 6 Enfield |
$45.00 |
|
| Knoebels Campground - raw 1 night |
$20.00 |
|
|
|
|
| Food |
$2,550.00 |
|
| Per day for food |
$25.50 |
|
|
|
|
| Park Tickets |
$2,926.88 |
|
| Six Flags Season Pass |
$170.00 |
|
| Cedar Fair Season Pass |
$196.00 |
|
| Paramount Pass |
$169.98 |
|
| Coney Island |
$50.00 |
|
| Hershey Park |
$71.90 |
|
| Dania Beach |
$25.00 |
|
| Wildwood |
$80.00 |
|
| Ocean City |
$40.00 |
|
| Busch Gardens Williamsburg |
$90.00 |
|
| Wet n Wild Emerald Pointe |
$52.00 |
|
| Wild Adventures |
$70.00 |
|
| Walt Disney MGM Studios |
$60.00 |
|
| Walt Disney Magic Kingdom |
$60.00 |
|
| Seaworld and BGTampa |
$180.00 |
|
| Universal Studios |
$180.00 |
|
| Islands of Adventure |
$104.00 |
|
| Old Town |
$60.00 |
|
| Kissimmee SkyCoaster |
$64.00 |
|
| Miracle Strip Park |
$36.00 |
|
| Cliffs Amusement Park |
$40.00 |
|
| Wonderland |
$30.00 |
|
| Speed |
$20.00 |
|
| Racing Sim |
$20.00 |
|
| Canyon Blaster |
$20.00 |
|
| Bungee Jump |
$200.00 |
|
| Big Shot/High Roller |
$34.00 |
|
| Manhattan Express |
$34.00 |
|
| Desperado/Buffalo Bills |
$50.00 |
|
| Pacific Park Santa Monica |
$40.00 |
|
| Disneys California Screamin' |
$100.00 |
|
| Santa Cruz Beach Boardwalk |
$30.00 |
|
| Lagoon Park |
$62.00 |
|
| Lakeside |
$26.00 |
|
| Adventureland |
$52.00 |
|
| Arnolds Park |
$32.00 |
|
| Big Chiefs Carts and Coaster |
$70.00 |
|
| Indiana Beach |
$50.00 |
|
| Holiday World |
$60.00 |
|
| Horseback Riding |
$50.00 |
|
| Kennywood |
$28.00 |
|
| Knoebels |
$60.00 |
|
| Lake Compounce |
$60.00 |
|
|
|
|
| Subtotal |
$13,661.88 |
|
| Contingency (10% of SubTotal) |
$1,366.19 |
|
| Grand Total |
$15,028.07 |
|
|
|
|