San Francisco Budget

	A	B	C	D	E	F	H	I	J	K
1	Category	Item	Per Participant	Est Total Cost	Est Student Cost	Actual	Actual/24	Note		Date
2	Lodging	Ft. Mason 3 nights	$141.00	$4,089.00	$157.27			$47 per person per night
3	Food	Breakfasts (3@$2)	$6.00	$174.00	$6.69			Supplement to hostel's bread-fruit-juice breakfast
4	Food	Lunches (2@6, 1@$7)	$19.00	$551.00	$21.19			Sandwich bar & one out
5	Food	Dinners (3@$7)	$21.00	$609.00	$23.42
6	Food	Snacks (3@$3)	$9.00	$261.00	$10.04			flexible & optional	cash envelopes
7	Transportation	Caltrain (SJ to SF & return)		$275.00	$10.58			(26 kids @ $4.75 and 3 adults @ $9.75) x2, less 10% pre-order
8	Transportation	Ferry to Sausalito		$192.00	$7.00			$6 for kids, $12 for adults
9	Transportation	Sausalito-SF Bus		$97.00	$3.73			26 kids @ $3 = $78 and 3 adults @ $6 = 18 . Total = $97
10	Activities	Stow Lake boating	$6.50	$188.50	$7.25			7 boats @ $25 each = $175
11	Activities	The Dungeon	$12.00	$300.00	$12.00
12			$202.50	$6,436.50	$259.17
13
14				Lodging Total	$157.27	$4,089.00	$170.38
15				Food Total	$61.35	$708.05	$29.50
16				Transportation Total	$21.31	$429.10	$17.88
17				Activities Total	$7.25	$535.45	$22.31
18				Trip Total	$247.17	$5,761.60	$240.07
19
20
21
22
23
24
25
26
27	Receipts:								Receipt #
28	Actiities	Golden Fate Transit	ferry SF-Saus	5/4/18		$168.00		Chris Visa	784
29	Activities	Madame Tussaude's Entertainiment	The Dungeon	4/5/18		$250.00		Chris Visa	789
30	Activities	Stow Lake Boathouse	6 boats	4/4/18		$117.45		Chris Visa	785
31	Activities	TOTAL				$535.45
32	Food	Hole in the Wall	6 pizzas	4/3/18		$141.48		Chris Visa	792
33	Food	Seven-Eleven	ice	4/2/18		$3.05		Chris cash	791
34	Food	Costco	food	4/2/18		$325.97		Chris Visa	775
35	Food	Safeway	food	4/2/18		$101.16		Chris Visa	776
36	Food	Safeway (Marina)		4/4/18		$91.56		Chris Visa	788
37	Food	Stow Lake Boathouse	fries	4/4/18		$7.05		Chris cash	787
38	Food	Starbucks	iced tea	4/4/18		$2.75		Chris cash	778
39	Food	Safeway (Marina)	granola, cucs	4/3/18		$9.11		Chris Visa	790
40	Food	Boudin	6 loaves	4/3/18		$16.14		Chris cash	786
41	Food	Pho Delicious	Chris lunch	4/3/18		$9.78		Chris cash	779
42	Food	TOTAL				$708.05
43	Transportation	Golden Gate Transit	bus 30 Saus-SF	4/5/18		$71.00		Chris cash	781
44	Transportation	SF Muni	bus 28 & 43	4/4/18		$36.00		Chris cash	782
45	Transportation	SF Muni	F-line streetcar	4/3/18		$26.00		Chris cash	780
46	Transportation	SF Muni	49 & 14 & 14	4/6/18		$36.00		Chris cash	783
47	Transportation	Caltrain	SJ-SF-SJ train	4/3/18		$260.10		Chris Visa	777
48	Transportation	TOTAL				$429.10
49
50					Total	$1,672.60
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100