Solo Travel Expenses

	B	C	D	E	G	H	I	J	L	N	O
1
2	Solo Travel Expenses
3	Solo Travel Expenses
4
5
6			BUDGET	REALIZATION			Total expenses
7			Rp0	-Rp25,264,203			Rp25,264,203
8
9	Expenses					Income
10	Bank Note	Rp25,264,203	Expenses based on bank note. The real expenses.
11	Detailed	Rp25,513,121	Expenses based on detailed calculation. About 250K difference due to rounding and exchange rate error.
12
13	Categories				Countries				Sources
14			%	Amount			%	Amount		%	Amount
15	Totals		100.00%	Rp25,513,121	Totals		100.00%	Rp25,513,121	Totals	100.00%	Rp25,513,121
17	Local Transportation		10.79%	Rp 2,752,244.74	Vietnam		9.86%	Rp 2,516,555.68	Cash	35.55%	Rp 9,069,545.98
18	Food		12.70%	Rp 3,240,227.40	Hong Kong		12.81%	Rp 3,269,112.05	Debit Card	58.97%	Rp 15,044,805.00
19	Souvenir		3.97%	Rp 1,012,479.96	Macau		2.61%	Rp 665,077.18	Credit Card	5.48%	Rp 1,398,770.00
20	Khilaf		17.37%	Rp 4,432,834.30	Taiwan		34.99%	Rp 8,927,979.86	Unused 1	0.00%	Rp -
21	Intl. Transportation		39.72%	Rp 10,134,396.21	Intl. Flight		39.72%	Rp 10,134,396.21	Unused 2	0.00%	Rp -
22	Prepaid Card		2.35%	Rp 599,871.16	Unused 1		0.00%	Rp -	Unused 3	0.00%	Rp -
23	Hostel		5.61%	Rp 1,431,842.40
24	Attraction		3.38%	Rp 861,226.13
25	Remainder		4.11%	Rp 1,047,998.68
26
27
28
29