COMPONENT COST 1 2 3 4 5 6 7 8 9 10

JOY BUS ROUNDTRIP 1500 php 1500 3000 4500 6000 7500 9000 10500 12000 13500 15000
CEB PAC ROUNDTRIP 10411 php 10411
10411 20822 31233 41644 52055 62466 72877 83288 93699 0
ANZ TRAVEL VAN 1350 php 1350 675 450 337.50 270 225 193 168.75 150 135
X3 DAYS (/15pax) 4050 2025 1350 1012.5 810 675 579 506.25 450 405
ACCOMOD HOTELSAIGON 1842(4person) 1842 921 614 460.50 737 614 526.50 460.50 614 552.75
X2 NIGHTS (/4pax) 3684 1842 1228 921 1474 1228 1053 921 1228 1105.5

FINE ARTS 10,000 VND 22.50 php

MUSEUM 22.5 45 67.5 90 112.5 135 157.5 180 202.5 225
WAR 10,000 VND 22.50 php
REMNANTS 22.5 45 67.5 90 112.5 135 157.5 180 202.5 225
HO CHI MINH
CITY MUSEUM
0.50 USD 25.50 php 25.5 51 76.5 102 127.5 153 178.5 204 229.5 255
LUNCH 50,000 VND 112.50 php 112.5 225 337.5 450 562.5 675 787.5 900 1012.5 1125
WAR 10,000 VND 22.50 php
REMNANTS 22.5 45 67.5 90 112.5 135 157.5 180 202.5 225
DINNER 80,000 VND 178 php 178 356 534 712 890 1068 1246 1424 1602 1780

LUNCH 45,000 VND 101.25 php 101.25 202.5 303.75 405 506.25 607.5 708.75 810 911.25 1012.5
SOU TIEN
AMUSEMENT PARK 50,000 VND 112.50 php 112.5 225 337.5 450 562.5 675 787.5 900 1012.5 1125
DINNER 55,000 VND 123.75 php 123.75 247.5 371.25 495 618.75 742.5 866.25 990 1113.75 1237.5

VIETNAM 15,000 VND 33.75 php

HISTORY 33.75 67.5 101.25 135 168.75 202.5 236.25 270 303.75 337.5
FITO 50,000 VND 112.50 php 112.5 225 337.5 450 562.5 675 787.5 900 1012.5 1125
LUNCH 70,000 VND 157.50 php 157.5 315 472.5 630 787.5 945 1102.5 1260 1417.5 1575
DINNER 70,000 VND 157.50 php 157.5 315 472.5 630 787.5 945 1102.5 1260 1417.5 1575

TOTAL EXPENCESS 20827.25 30053.5 41857.75 54306.5 67750.25 80462.5 93284.75 106173.3 119517.50 132443
ADMARK(30%) 6248.175 9016.05 12557.33 16291.95 20325.08 24138.75 27985.43 31851.98 35855.18 39732.9
TOTAL 27076 390670 54416 70598.50 88075.45 104602 121271 138026 155373 172176
PUBLISHED RATE 27076 195335 18139 17650 17616 17434 17325 17254 17263.67 17218
 COMPONENT COST 11 12 13 14 15 16 17 18 19 20
JOY BUS ROUNDTRIP 1500 16500 18000 19500 21000 22500 24000 25500 27000 28500 30000
CEB PAC ROUNDTRIP 10411 114521 124932 135343 145754 156165 166576 176987 187398 197809 208220
ANZ TRAVEL VAN 1350 122.75 112.50 104 96.50 90 1350 675 450 337.50 270
X3 DAYS (/15pax) 368.25 337.5 312 289.5 270 4050 2025 1350 1012.5 810
ACCOMOD HOTELSAIGON 1842 502.50 460.50 567 526.50 491.25 460.50 542 511.75 484.75 460.50
X2 NIGHTS (/4pax) 1005 921 1134 1053 982.5 921 1084 1023.5 969.5 921

FINE ARTS 10,000 VND 22.50

MUSEUM 247.5 270 292.5 315 337.5 360 382.5 405 427.5 450
WAR 10,000 VND 22.50
REMNANTS 247.5 270 292.5 315 337.5 360 382.5 405 427.5 450
HO CHI MINH 0.50 USD 25.50
CITY MUSEUM 280.5 306 331.5 357 382.5 408 433.5 459 484.5 510
LUNCH 50,000 VND 112.50 1237.5 1350 1462.5 1575 1687.5 1800 1912.5 2025 2137.5 2250
WAR 10,000 VND 22.50
REMNANTS 247.5 270 292.5 315 337.5 360 382.5 405 427.5 450
DINNER 80,000 VND 178 1958 2136 2314 2492 2670 2848 3026 3204 3382 3560

LUNCH 45,000 VND 101.25 1113.75 1215 1316.25 1417.5 1518.75 1620 1721.25 1822.5 1923.75 2025
SOU TIEN 50,000 VND 112.50
AMUSEMENTPARK 1237.5 1350 1462.5 1575 1687.5 1800 1912.5 2025 2137.5 2250
DINNER 55,000 VND 123.75 1361.25 1485 1608.75 1732.5 1856.25 1980 2103.75 2227.5 2351.25 2475

VIETNAM 15,000 VND 33.75

HISTORY 371.25 405 438.75 472.5 506.25 540 573.75 607.5 641.25 675
FITO 50,000 VND 112.50 1237.5 1350 1462.5 1575 1687.5 1800 1912.5 2025 2137.5 2250
LUNCH 70,000 VND 157.50 1732.5 1890 2047.5 2205 2362.5 2520 2677.5 2835 2992.5 3150
DINNER 70,000 VND 157.50 1732.5 1890 2047.5 2205 2362.5 2520 2677.5 2835 2992.5 3150

TOTAL EXPENCESS 145399 158377.5 171658.3 184648 197651.3 214463 225694.3 238052 250753.8 263596
ADMARK(30%) 43619.7 47513.25 51497.48 55394.4 59295.38 64338.9 67708.28 71415.6 75226.13 79078.8
TOTAL 189019 205891 223156 240043 256947 278802 293403 3094677 325980 342675
PUBLISHED RATE 17184 17158 17166 17146 17130 17426 17259 171927 17157 17134
 COMPONENT COST 21 22 23 24 25 26 27 28 29 30
JOY BUS ROUNDTRIP 1500 31500 33000 34500 36000 37500 39000 40500 42000 43500 45000
CEB PAC ROUNDTRIP 10411 218631 229042 239453 249864 260275 270686 281097 291508 301919 312330
ANZ VAN 1350 225 193 168.75 150 135 122.75 112.50 104 96.50 90
TRAVEL
X3 DAYS 4050 675 579 506.25 450 405 368.25 337.5 312 289.5 270
ACCOMOD HOTELSAIGON 1842 526.50 502.50 480.75 460.50 516 496 477.75 460.50 508.25 491.25
X2 NIGHTS 3684 1053 1005 961.5 921 1032 992 955.5 921 1016.5 982.5

FINE ARTS 10,000 VND 22.50

MUSEUM 472.5 495 517.5 540 562.5 585 607.5 630 652.5 675
WAR 10,000 VND 22.50
REMNANTS 472.5 495 517.5 540 562.5 585 607.5 630 652.5 675
HO CHI MINH 0.50 USD 25.50
CITY MUSEUM 535.5 561 586.5 612 637.5 663 688.5 714 739.5 765
LUNCH 50,000 VND 112.50 2362.5 2475 2587.5 2700 2812.5 2925 3037.5 3150 3262.5 3375
WAR 10,000 VND 22.50
REMNANTS 472.5 495 517.5 540 562.5 585 607.5 630 652.5 675
DINNER 80,000 VND 178 3738 3916 4094 4272 4450 4628 4806 4984 5162 5340

LUNCH 45,000 VND 101.25 2126.25 2227.5 2328.75 2430 2531.25 2632.5 2733.75 2835 2936.25 3037.5
SOU TIEN 50,000 VND 112.50
AMUSEMENT
PARK 2362.5 2475 2587.5 2700 2812.5 2925 3037.5 3150 3262.5 3375
DINNER 55,000 VND 123.75 2598.75 2722.5 2846.25 2970 3093.75 3217.5 3341.25 3465 3588.75 3712.5

VIETNAM 15,000 VND 33.75

HISTORY 708.75 742.5 776.25 810 843.75 877.5 911.25 945 978.75 1012.5
FITO 50,000 VND 112.50 2362.5 2475 2587.5 2700 2812.5 2925 3037.5 3150 3262.5 3375
LUNCH 70,000 VND 157.50 3307.5 3465 3622.5 3780 3937.5 4095 4252.5 4410 4567.5 4725
DINNER 70,000 VND 157.50 3307.5 3465 3622.5 3780 3937.5 4095 4252.5 4410 4567.5 4725

TOTAL EXPENCESS 276686.3 289635.5 302612.5 315609 328768.3 341784.8 354810.8 367844 381010.3 394050
ADMARK(30%) 83005.88 86890.65 90783.75 94682.7 98630.48 102535.4 106443.2 110353.2 114303.1 118215
TOTAL 359692.2 376526.2 393396.3 410291.7 427398.8 444320.2 461254 478197.2 495313.4 512265
PUBLISHED RATE 17129 17115 17105 17096 17096 17090 17084 17079 17080 17076
 COMPONENT COST 31 32 33 34 35 36 37 38 39 40
JOY BUS ROUNDTRIP 1500 46500 48000 49500 51000 52500 54000 55500 57000 58500 60000
CEB PAC ROUNDTRIP 10411 322741 333152 343563 353974 364385 374796 385207 395618 406029 416440
ANZ VAN 1350 1350 675 450 337.50 270 225 193 168.75 150 135
TRAVEL
X3 DAYS (/15pax) 4050 2025 1350 1012.5 810 675 579 506.25 450 405
ACCOMOD HOTELSAIGON 1842 475.50 460.50 502.50 487.75 473.75 460.50 498 484.75 472.50 460.50
X2 NIGHTS (/4pax) 951 921 1005 975.5 947.5 921 996 969.5 945 921

FINE ARTS 10,000 VND 22.50

MUSEUM 697.5 720 742.5 765 787.5 810 832.5 855 877.5 900
WAR 10,000 VND 22.50
REMNANTS 697.5 720 742.5 765 787.5 810 832.5 855 877.5 900
HO CHI MINH 0.50 USD 25.50
CITY
MUSEUM 790.5 816 841.5 867 892.5 918 943.5 969 994.5 1020
LUNCH 50,000 VND 112.50 3487.5 3600 3712.5 3825 3937.5 4050 4162.5 4275 4387.5 4500
WAR 10,000 VND 22.50
REMNANTS 697.5 720 742.5 765 787.5 810 832.5 855 877.5 900
DINNER 80,000 VND 178 5518 5696 5874 6052 6230 6408 6586 6764 6942 7120

LUNCH 45,000 VND 101.25 3138.75 3240 3341.25 3442.5 3543.75 3645 3746.25 3847.5 3948.75 4050
SOU TIEN 50,000 VND 112.50
AMUSEMENTPARK 3487.5 3600 3712.5 3825 3937.5 4050 4162.5 4275 4387.5 4500
DINNER 55,000 VND 123.75 3836.25 3960 4083.75 4207.5 4331.25 4455 4578.75 4702.5 4826.25 4950

VIETNAM 15,000 VND 33.75

HISTORY 1046.25 1080 1113.75 1147.5 1181.25 1215 1248.75 1282.5 1316.25 1350
FITO 50,000 VND 112.50 3487.5 3600 3712.5 3825 3937.5 4050 4162.5 4275 4387.5 4500
LUNCH 70,000 VND 157.50 4882.5 5040 5197.5 5355 5512.5 5670 5827.5 5985 6142.5 6300
DINNER 70,000 VND 157.50 4882.5 5040 5197.5 5355 5512.5 5670 5827.5 5985 6142.5 6300

TOTAL EXPENCESS 410892 421930 434432.50 447158.5 460021.5 472953 486025.5 499019.5 512031.5 525056
ADMARK(30%) 123268 126579 130330 134148 138007 141886 145808 149706 153610 157517
TOTAL 534160 548509 564762.5 581306.5 598028.5 614839 631833.5 648725.5 665641.5 682573
PUBLISHED RATE 17231 17141 17115 17098 17087 17079 17077 17072 17068 17065
 COMPONENT COST 41 42 43 44 45 46 47 48 49 50
JOY BUS ROUNDTRIP 1500 61500 63000 64500 66000 67500 69000 70500 72000 73500 75000
CEB PAC ROUNDTRIP 10411 426851 437262 447673 458084 468495 478906 489317 499728 510139 520550
ANZ VAN 1350 1350 675 450 337.50 270
122.75 112.5 104 96.5 90
TRAVEL
X3 DAYS (/15pax) 368.25 337.5 312 289.5 270 4050 2025 1350 1012.5 810
ACCOMOD HOTELSAIGON 1842 494.25 482.50 471.25 460.50 491.25 480.75 470.50 460.50 488.75 479
X2 NIGHTS (/4pax) 988.5 965 942.5 921 982.5 961.5 941 921 977.5 958

FINE ARTS 10,000 VND 22.50

MUSEUM 922.5 945 967.5 990 1012.5 1035 1057.5 1080 1102.5 1125
WAR 10,000 VND 22.50
REMNANTS 922.5 945 967.5 990 1012.5 1035 1057.5 1080 1102.5 1125
HO CHI MINH 0.50 USD 25.50
CITY
MUSEUM 1045.5 1071 1096.5 1122 1147.5 1173 1198.5 1224 1249.5 1275
LUNCH 50,000 VND 112.50 4612.5 4725 4837.5 4950 5062.5 5175 5287.5 5400 5512.5 5625
WAR 10,000 VND 22.50
REMNANTS 922.5 945 967.5 990 1012.5 1035 1057.5 1080 1102.5 1125
DINNER 80,000 VND 178 7298 7476 7654 7832 8010 8188 8366 8544 8722 8900

LUNCH 45,000 VND 101.25 4151.25 4252.5 4353.75 4455 4556.25 4657.5 4758.75 4860 4961.25 5062.5
SOU TIEN 50,000 VND 112.50
AMUSEMENT
PARK 4612.5 4725 4837.5 4950 5062.5 5175 5287.5 5400 5512.5 5625
DINNER 55,000 VND 123.75 5073.75 5197.5 5321.25 5445 5568.75 5692.5 5816.25 5940 6063.75 6187.5

VIETNAM 15,000 VND 33.75

HISTORY 1383.75 1417.5 1451.25 1485 1518.75 1552.5 1586.25 1620 1653.75 1687.5
FITO 50,000 VND 112.50 4612.5 4725 4837.5 4950 5062.5 5175 5287.5 5400 5512.5 5625
LUNCH 70,000 VND 157.50 6457.5 6615 6772.5 6930 7087.5 7245 7402.5 7560 7717.5 7875
DINNER 70,000 VND 157.50 6457.5 6615 6772.5 6930 7087.5 7245 7402.5 7560 7717.5 7875

TOTAL EXPENCESS 538180 551219 564264.3 577313.5 590448.8 607301 618348.8 630747 643559.3 656430.5
ADMARK(30%) 161454 165366 169280 173195 177135 182191 185505 189225 193068 196930
TOTAL 699634 716585 733544.3 750508.5 767583.8 789492 803853.8 819972 836627.3 853360.5
PUBLISHED RATE 17065 17062 17060 17058 17058 17163 17104 17083 17075 17068