04/14/2023 657806744.

xlsx 21:15:23

Sistema de información de Turismo

N Hotel Valor Habitación Cantidad de Pasajeros Sub Total Descuento IVA Total Cobro
1 Aconcagua $45,000 60 $2,700,000 $405,000 $513,000 $2,731,050
2 Americano $15,000 47 $705,000 $105,750 $133,950 $713,108
3 Araucano $60,000 35 $2,100,000 $315,000 $399,000 $2,124,150
4 Buena ventura $50,000 23 $1,150,000 $172,500 $218,500 $1,163,225
5 Carrera $45,000 90 $4,050,000 $607,500 $769,500 $4,096,575
6 Centenario $35,000 65 $2,275,000 $341,250 $432,250 $2,301,163
8 Conquistador $86,000 10 $860,000 $129,000 $163,400 $869,890
10 Da Vinci $32,000 52 $1,664,000 $249,600 $316,160 $1,683,136
11 Delta ci $95,000 25 $2,375,000 $356,250 $451,250 $2,402,313
13 El Fundador $16,000 65 $1,040,000 $156,000 $197,600 $1,051,960
14 Ensueño $25,000 52 $1,300,000 $195,000 $247,000 $1,314,950
15 Escap $18,000 34 $612,000 $91,800 $116,280 $619,038
16 Galerías $56,000 23 $1,288,000 $193,200 $244,720 $1,302,812
17 Libertad $89,000 25 $2,225,000 $333,750 $422,750 $2,250,588
19 Manquehue $32,000 85 $2,720,000 $408,000 $516,800 $2,751,280
20 O'Higgins $47,000 20 $940,000 $141,000 $178,600 $950,810
21 Pablo Neruda $70,000 40 $2,800,000 $420,000 $532,000 $2,832,200
22 Panamericano $58,000 30 $1,740,000 $261,000 $330,600 $1,760,010
24 Plaza $36,000 50 $1,800,000 $270,000 $342,000 $1,820,700
25 Plaza San francisco $25,400 50 $1,270,000 $190,500 $241,300 $1,284,605
7 Real $23,000 50 $1,150,000 $172,500 $218,500 $1,163,225
28 Real pacific $60,000 50 $3,000,000 $450,000 $570,000 $3,034,500
29 Reyes Albert $12,580 60 $754,800 $113,220 $143,412 $763,480
31 Ritz $65,000 90 $5,850,000 $877,500 $1,111,500 $5,917,275
32 Talcahuano $25,000 75 $1,875,000 $281,250 $356,250 $1,896,563
33 Torre $78,000 76 $5,928,000 $889,200 $1,126,320 $5,996,172

Datos Estadísticos
% Iva 19% Promedio $2,107,491
% Descuento 15% Sumatoria $54,794,776
Costos Administrativos 4% Máximo $5,996,172
Costos Operacionales 5% Mínimo $619,038

Guía 4
1ER. PASO

2DO. PASO
3ER. PASO