A plan and budget break down is great but there are always other costs that just pop up that are very difficult to plan for. Cost of electricity? Its gonna run your bill up. If you are looking to save money drop the 1.1 Champs. As far as I am aware the only super champs to have been produced have not survived so I would scrap that idea and just stick to one champ. And I dont think 1.3 mojos is necessary to begin with I would mix it up a bit more and get a male mojo with the following females:
special, phantom, butter.
Thats just me tho... I cant tell you to start out small cuz I didnt. I went from 2 bps to 13 in a span of 3 months... I would have a bigger cushion for unexpected expenses than just 1000.