|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of Living Lake Chapala Mexico "OWNING A HOME" |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Income |
Budget |
Actual |
Difference |
|
Currency |
USD |
|
|
|
|
|
| Main Income (Social Security) |
1,300.00 |
Alex:Payback from Castillo
|
(- 1,300.00) |
|
|
|
|
|
|
|
|
|
|
| Additonal Income (add if you have other income) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Additonal Income (add if you have other income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Monthly Budget Total |
Budget |
Actual |
Difference |
|
|
|
|
|
| Monthly calculation has been based on a 2 PERSON living situation who OWN A HOME with basic living requirements. We have left blank fields for you to fill in if you require any additional expenses not listed in this calculation. Thanks you. |
|
|
- |
|
Starting Balance |
- |
|
|
|
|
|
|
|
|
Alex:
17000 Solana
27000 Visata
|
- |
|
Total Income |
1,300 |
0 |
(-1,300) |
|
|
|
|
|
|
|
- |
|
Total Expenses |
1,289 |
0 |
1,289 |
|
|
|
|
|
|
|
|
- |
|
NET (Income less Expenses) |
11 |
If value of the cell is negative, this mean that you've spent more than you have budgeted.
0 |
11 |
|
|
|
|
|
| Total Income |
1,300.00 |
- |
(- 1,300.00) |
|
End Balance |
11 |
The End Balance of the month includes the Starting Balance (if any) with added Income less Expenses. The cell highlights in red color if the NET amount is lower than the Starting Balance and also when Starting Balance is 0 and NET is negative value.
0 |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Home Expenses |
Budget |
Actual |
Difference |
|
|
|
|
|
| Property tax (based on a 250,000 USD home) |
20.00 |
|
20.00 |
|
|
|
|
|
| Propane |
20.00 |
|
20.00 |
|
|
|
|
|
| Home telephone + Internet |
30.00 |
|
30.00 |
|
|
|
|
|
| Maid Cleaning (4 hours a week) |
60.00 |
|
60.00 |
|
|
|
|
|
| Gardener (once a week) |
80.00 |
|
80.00 |
|
|
|
|
|
| Electricity |
65.00 |
|
65.00 |
|
|
|
|
|
| Home owners insurance |
40.00 |
|
40.00 |
|
|
|
|
|
| Strata/Condo Fees (please add if you own in a Condominium) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Total Home Expenses |
315.00 |
- |
315.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Daily living |
Budget |
Actual |
Difference |
|
|
|
|
|
| Groceries (calculated for 2 people) |
210.00 |
|
210.00 |
|
|
|
|
|
| Social Fund (movies, get togethers…)(calculated for 2 people) |
140.00 |
|
140.00 |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
Alex:
1200 se descuenta para mayo
|
|
- |
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
| Total Daily living |
350.00 |
- |
350.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transportation Expenses |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Gas/fuel |
130.00 |
|
130.00 |
|
|
|
|
|
|
|
|
|
|
| Registration (aproximate mexican plated) |
10.00 |
|
10.00 |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Total Transportation Expenses |
140.00 |
- |
140.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Entertainment Expenses |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Netflix |
10.00 |
|
10.00 |
|
|
|
|
|
|
|
|
|
|
|
Access Lake Chapala:
Please Note that both have instalation costs aside from the montly subscription cost listed
Shaw Canada (add 60 USD) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Access Lake Chapala:
Please Note that both have instalation costs aside from the montly subscription cost listed
Dish Network USA (add 90 USD) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Total Entertainment Expenses |
10.00 |
- |
10.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Health Expenses |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Doctors and Medicine (checkups, flus…) (calculated for 2 people) |
100.00 |
Alex:
Julian Alex 300
Klara Doc 400
|
100.00 |
|
|
|
|
|
|
|
|
|
|
| Dental (cleaning twice a year)(calculated for 2 people) |
50.00 |
|
50.00 |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Total Health Expenses |
150.00 |
- |
150.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Recreation Expenses |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Dinning out (restaurants) (calculated for 2 people) |
150.00 |
|
150.00 |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
Alex:
890
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Total Recreation Expenses |
150.00 |
- |
150.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Insurance |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Car Insurance (Mid sized use car) |
25.00 |
|
25.00 |
|
|
|
|
|
|
|
|
|
|
| Health Insurance 1 person (IMSS-Seguro Popular) |
50.00 |
|
50.00 |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
| Total Insurance |
75.00 |
- |
75.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Obligations & Savings |
Budget |
Actual |
Difference |
|
|
|
|
|
|
|
|
|
|
| Misc Expenses |
99.00 |
|
99.00 |
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other (fill if you have other exp) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Obligations & Savings |
99.00 |
- |
99.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x |
Filetype Excel XLSX | Posted on 14 Aug 2022 | 3 years ago
