Che x2

Activity 2,450 × 2 = 4,900

Hotel 4,197 ÷ 3 = 1,399 × 2 = 2, 798

4,900 + 2,798 = 7,698___________

Harold, Ray & Lee

Hotel: 3,040 + 1,710 = 4,750

Activity: 2,450 × 3 = 7,350
Total: 12,100

Harold & Ray

Hotel: 2,100
GoPro: 2,000

Overall: 16,100

Budget from Harold: 13,000

Ray: 4,000
Lee: 2,000
(Yhen): 2,000

Total Budget: 21,000

Budget - Overall = 4,900

__________
Car 600
Envi fee 75*5 = 375
Terminal fee 100*5 = 500
Boat ticket 75*5= 375
Tric 150/5 = 30

150+200+150+60=560

Hotel calc w/ VAT

Triple room
4,196.7 × .12 = 503.604
4,196.7 x .10 = 419.67

4,196.7 + 503.604 + 419.67

= 5,119.974 /3 = 1,706.658 × 2 = 3,413.316
3,413.316 - 1,399 (the first 50%) =2,015

Standard room
2,491.8 × .12 =299.016
2,491.8 × .10 = 249.18

2,491.8 + 299.016 + 249.18

= 3,039.996

Overall: 5,119.974 + 3,039.996 = 8,159.97

Last modified: Jul 16, 2017