Upload
anissa-lamb
View
213
Download
0
Embed Size (px)
Citation preview
My Million Dollar Summer Vacation
Florida, Hawaii, Colorado, and Alaska
By Carley HolcombJanuary 23, 2013
Summary
MASTER 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
Lodging
Trans-portation
Wardrobe
Activities
Food
Miscel-laneous
Lodging
Lodging
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 Springs
Alaska Tuack All Inclusive
Hawaii Ritz Carlton Royal Suite
Florida 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 price
Girls 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
Me
My Brother
My Mom
Everyone
My 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
Florida
Colorado
Hawaii
Alaska
ActivitiesActivities
Item Unit Price Quantity Total Price
Florida
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)
Miscellaneous
Misc
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