RUTA "LAS ESENCIAS DE SANFRANCISCO DE MIOLAGRO

FULL DAY

COMPONENTES VALOR UNITARIO

10 PAX 15 PAX
TRANSPORTE $100.00 $150.00
GUIA NACIONAL $90.00 $90.00
REFRIGERIO $3.00 $3.00
ALMUERZON CAMPESTRE $10.00 $10.00
ENTRADA ALA FINCA BASIJA DE BARRO $5.00 $5.00
GUIA LOCAL $25.00 $25.00
ENTRADA ALA FINCA TIO PEDRO $5.00 $5.00
RECORRIDO POR EL BOSQUE PROTECTOR $3.00 $3.00
ELABORACION DE LADRILLO $5.00 $5.00
SOUVENIR $5.00 $5.00

GASTOS POR PERSONAS

10 PAX 15 PAX
TRANSPORTE $10.00 $10.00
GUIA NACIONAL $9.00 $6.00
REFRIGERIO $2.50 $1.67
ALMUERZON CAMPESTRE $3.00 $3.00
ENTRADA ALA FINCA BASIJA DE BARRO $10.00 $10.00
GUIA LOCAL $5.00 $5.00
ENTRADA ALA FINCA TIO PEDRO $5.00 $5.00
RECORRIDO POR EL BOSQUE PROTECTOR $3.00 $3.00
ELABORACION DE LADRILLO $5.00 $5.00
SOUVENIR $5.00 $5.00
TOTAL POR PAX $57.50 $53.67

GASTOS POR PERSONAS

TOTAL POR PAX 10 PAX 15 PAX
VALOR NETO $57.50 $53.67

IMPREVISTO 11% DEL VALOR NETO $6.33 $5.90

GANANCIA DEL 30%DEL VALOR NETO $17.25 $16.10

TOTAL DEL VALOR DEL PAQUETE TURISTICO
SUMA DEL VALOR NETO +IMPREVISTO DEL (11%)+
GANANANCIA DEL (30%)
$81.08 $75.67
VALOR NETO $57.50 $53.67
UTILIDAD(+)POR PERSONA (VALOR TOTAL POR EL VALOR NETO $23.58 $22.00

UTILIDAD TOTAL POR EL GRUPO $235.75 $330.07

O DE MIOLAGRO"

VALOR UNITARIO
20 PAX 30 PAX 40 PAX
$200.00 $250.00 $300.00
$90.00 $90.00 $90.00
$3.00 $3.00 $3.00
$10.00 $10.00 $10.00
$5.00 $5.00 $5.00
$25.00 $25.00 $25.00
$5.00 $5.00 $5.00
$3.00 $3.00 $3.00
$5.00 $5.00 $5.00
$5.00 $5.00 $5.00

20 PAX 30 PAX 40 PAX

$10.00 $8.33 $7.50
$4.50 $3.00 $2.25
$1.25 $1.67 $1.25
$3.00 $3.00 $3.00
$10.00 $10.00 $10.00
$5.00 $5.00 $5.00
$5.00 $5.00 $5.00
$3.00 $3.00 $3.00
$5.00 $5.00 $5.00
$5.00 $5.00 $5.00
$51.75 $49.00 $47.00

20 PAX 30 PAX 40 PAX

$51.75 $49.00 $47.00

$5.69 $5.39 $5.17

$15.53 $14.70 $14.10

$72.97 $69.09 $66.27

$51.75 $49.00 $47.00
$21.22 $20.09 $19.27

$424.35 $602.70 $770.80