Sheet1

hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
hotel
N

N habitaciones
Completo
1
130
11700
2
125
11250
3
300
27000
4
250
22500
5
212
19800
6
90
8100
7
123
11070
8
233
20970
9
80
18000
10
240
21600
11
70
6300
12
150
50000
13
120
10800
14
135
12150
15
50
4500
15

Page 1

Ocup. Real
10000
9000
20000
15000
10000
5000
5000
10230
7200
5000
1000
13500
10000
3000
1000

Sheet1

Diferencia
1700
2250
7000
7500
9800
3100
6070
10740
10800
16600
5300
36500
800
9150
3500

% Ocupacion % Diferencia Rentabilidad

85%
14.53% NO RENTABLE
80%
20.00% NO RENTABLE
74%
25.93% NO RENTABLE
67%
33.33% NO RENTABLE
51%
49.49% NO RENTABLE
62%
38.27% NO RENTABLE
45%
54.83% RENTABLE
49%
51.22% RENTABLE
40%
60.00% RENTABLE
23%
76.85% RENTABLE
16%
84.13% RENTABLE
27%
73.00% RENTABLE
93%
7.41% NO RENTABLE
25%
75.31% RENTABLE
22%
77.78% RENTABLE

Page 2