Shared Housing Expenses by Family
| | | | | | | | | | | | |
|---|
| | | | | | | | | | | | |
| Count of Name | Group | | | | | | | | | | |
| Date | Joyce | Larry | Marsha | Rex | Grand Total | | | Excess Person Count | This Day Cost | Per Person Day Cost | |
| 11/29/06 | 3 | 4 | | | 7 | | | 0 | 547.894 | 78.271 | |
| 11/30/06 | 3 | 4 | | | 7 | | | 0 | 547.894 | 78.271 | |
| 12/1/06 | 4 | 4 | | | 8 | | | 0 | 547.894 | 68.487 | |
| 12/2/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/3/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/4/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/5/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/6/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/7/06 | 4 | 4 | 2 | 3 | 13 | | | 5 | 672.894 | 51.761 | |
| 12/8/06 | 4 | 4 | 2 | 1 | 11 | | | 3 | 622.894 | 56.627 | |
| 12/9/06 | 3 | 4 | | | 7 | | | 0 | 547.894 | 78.271 | |
| 12/10/06 | 3 | 4 | | | 7 | | | 0 | 547.894 | 78.271 | |
| 12/11/06 | 3 | 4 | | | 7 | | | 0 | 547.894 | 78.271 | |
| Grand Total | 47 | 52 | 14 | 19 | 132 | | | 33 | 7947.623 | | |
| | | | | | | | | | | | |
| 11/29/06 | 234.812 | 313.082 | 0 | 0 | 547.894 | | | Item | Quantity | Amount | Expanded |
| 11/30/06 | 234.812 | 313.082 | 0 | 0 | 547.894 | | | Weekly Rate | 1 | 3125 | $3,125.00 |
| 12/1/06 | 273.947 | 273.947 | 0 | 0 | 547.894 | | | Daily Rate | 6 | 490 | $2,940.00 |
| 12/2/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | Taxes | $6,065.00 | 11.42% | $692.62 |
| 12/3/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | Extra Guest | 36 | 25 | $900.00 |
| 12/4/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | Cleaning Fee | 1 | 265 | $265.00 |
| 12/5/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | Refundable Deposit | 1 | 500 | $500.00 |
| 12/6/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | Reservation Fee | 1 | $100.00 | $100.00 |
| 12/7/06 | 207.044 | 207.044 | 103.522 | 155.283 | 672.894 | | | | | | $8,522.62 |
| 12/8/06 | 226.507 | 226.507 | 113.253 | 56.627 | 622.894 | | | | | | |
| 12/9/06 | 234.812 | 313.082 | 0 | 0 | 547.894 | | | Deposit | | 50% | $4,261.31 |
| 12/10/06 | 234.812 | 313.082 | 0 | 0 | 547.894 | | | Pre-payment | | 50% | $4,261.31 |
| 12/11/06 | 234.812 | 313.082 | 0 | 0 | 547.894 | | | | | | |
| Grand Total | 2916.779 | 3308.132 | 734.386 | 988.326 | 7947.623 | | | | | | |
| | 329.442 | 329.442 | 329.442 | | | | | | | | |
| | 3246.221 | 3637.574 | 1063.829 | | | | | | | | |
