My Million Dollar Summer Vacation

Florida, Hawaii, Colorado, and Alaska

By Carley HolcombJanuary 23, 2013

SummaryMASTER EXPENSE SHEET

A Major Category - Itemized

MAJOR CATEGORY Cost

Lodging $369,376

Transportation $411,750

Wardrobe $64,586

Activities $26,300

Food $44,450

Miscellaneous $82,650

Total $999,112

37%

41%

6%

3%4% 8%

Master Expense Chart

LodgingTrans-portationWardrobeActivitiesFoodMiscel-laneous

LodgingLodging

ItemQuantit

y Unit Price Total Price

Broadmoor Colorado Springs 14 $8,750.00 $122,500.00

Alaska Tuack All Inclusive 5 $3,990.00 $19,950.00

Hawaii Ritz Carlton Royal Suite 14 $8,409.00 $117,726.00

Florida Ritz Grand Lakes SUITE 14 $7,800.00 $109,200.00

      $369,376.00

33%

5%32%

30%

Lodging

Broadmoor Colorado SpringsAlaska Tuack All InclusiveHawaii Ritz Carlton Royal SuiteFlorida Ritz Grand Lakes SUITE

Transportation 

Transportation    

Item Unit Price QuantityTotal Price

Rental Car Gas $4.50 500 $2,250

Airport Shuttles $300.00 4 $1,200

Charter Jet To Hawaii $121,900 1 $121,900

Rental Ferrari In Hawaii $1,500.00 7 $10,500 Rental Lamborginin in Hawaii $2,500.00 7 $17,500

Charter Jet to Florida $49,400 1 $49,400

Rental Car In Florida $1,500.00 1 $1,500

Charter Jet To Colorado $49,400 1 $49,400 Rental Ferrari In Colorado $1,400.00 7 $9,800 Rental Lamborginin in Colorado $1,200.00 7 $8,400

Charter Jet to Alaska $139,900.00 1 $139,900

Total     $411,750

1%

37%

11%18%

34%

Transportation Expenses

MiscHawaiiFloridaColoradoAlaska

WardrobeWardrobe

ITEM Unit Price Quantity Total priceGirls Coat $298.00 1 $298.00 Girls swimwear $50.00 3 $150.00 Tank top $75 5 $375.00 T-shirt $75.00 10 $750.00 Girls jacket $225.00 1 $225.00 Nike kids shoes $115.00 6 $690.00 Nike kids shorts $29.99 10 $299.90 Kids shorts $35.99 5 $179.95 Girls Jacket $45.00 1 $45.00 Boys Coat $340.00 1 $340.00 Boys $230.00 1 $230.00 Boys Jacket $110.00 2 $220.00 Boys Short Sleeve Shirt $35.00 4 $140.00 Boys Long Sleeve Shirt $25.00 4 $100.00 Boys Long Sleeve Shirt $25.00 4 $100.00 Boys Pants $40.00 5 $200.00 Boys Tennis Shoes $55.99 2 $111.98 Woman Coat $384.99 1 $384.99 Pants (Womans) $45.00 2 $90.00 Jacket (Womans) $450.00 1 $450.00 Womans Shoes $400.00 4 $1,600.00 Womans Active Shirt $149.00 4 $596.00 Womans Turtleneck $49.00 1 $49.00 Womans Sweater $375.00 2 $750.00 Womans Short Sleeve $50.00 2 $100.00 Womans Jacket $1,255.99 1 $1,255.99 Womans Jacket $2,700.00 1 $2,700.00 Dress Cloths/Suits/Dresses $5,000.00 5 $25,000.00 Mens Coat $445.99 1 $445.99 Mens Vest $89.50 1 $89.50 Mens Jacket $199.99 1 $199.99 Mens Sweatshirt $50.00 3 $150.00 Mens Short Sleeve Shirt $45.00 1 $45.00 Mens Shoes $120.00 3 $360.00 Mens Shorts $45.00 8 $360.00 Mens Pants $85.00 4 $340.00 Mens Pants $65.00 1 $65.00 New Diving Wathces for Parents $12,550.00 2 $25,100.00 Total     $64,586.29

8% 4%

20%

63%

5%Wardrobe Expenses

MeMy BrotherMy MomEveryoneMy Dad

FoodFood

ItemUnit Price

Quantity Days Total Price

Florida        

Breakfast $15.00 5 14 $1,050.00

Lunch $25.00 5 14 $1,750.00

Dinner $100.00 5 14 $7,000.00

Snack Allowance $50.00 5 14 $3,500.00

Colorado        

Breakfast $15.00 5 14 $1,050.00

Lunch $25.00 5 14 $1,750.00

Dinner $100.00 5 14 $7,000.00

Snack Allowance $50.00 5 14 $3,500.00

Hawaii        

Breakfast $20.00 5 14 $1,400.00

Lunch $35.00 5 14 $2,450.00

Dinner $100.00 5 14 $7,000.00

Snack Allowance $50.00 5 14 $3,500.00

Alaska        

Snack Allowance $50.00 5 14 $3,500.00

         

Total       $44,450.00

30%

30%

32%

8%

Food Expenses

FloridaColoradoHawaiiAlaska

ActivitiesActivities

Item Unit Price Quantity Total PriceFlorida      Disney Magic Kingdom $89.00 50 $4,450

Daytona Driving Experience $2,199.00 5 $10,995

Colorado      

Colorado Rock Climbing      

Cheyenne Mt. Zoo (Colorado) $40 5 $200 Pikes Peak $40 5 $200

US Olympic Complex 0 0 $0

Miramont Castle $10 5 $50

Hawaii      

Maui hang gliding $280 5 $1,400

Round of Golf Maui x4 $135 20 $2,700

nanny in maui $250 14 $3,500

molokini snorkeling tour $125 5 $625

maui ocean center $25 5 $125

Atlantis Submarine $170 5 $850

Kula Botanical Garden 55 1 $55

Air MAUI Helecopter Tour $230 5 $1,150

Alaska (all inclusive) $0    

Total     $26,300

59%

2%

40%

Activity Expense By State

Florida

Colorado

Hawaii

Alaska (all in-clusive)

MiscellaneousMisc

Item Unit Price Quantity Total Price

iphone 5 $499.99 5 $2,499.95

New Nikon DSLR & Lens $6,500.00 3 $19,500.00

kindle fire $299.99 5 $1,499.95

Luggage Sets (Louis V) $5,750.00 5 $28,750.00

itunes gift cards $50.00 10 $500.00

souvenier $5,000 5 $25,000.00

Dog Sitter for Lucy $100 49 $4,900.00

Total     $82,649.90

3%

24%

2%

35%1%

30%

6%

Miscellaneous Expenses

iphone 5New Nikon DSLR & Lenskindle fireLuggage Sets (Louis V)itunes gift cardssouvenierDog Sitter for Lucy