Scribd Logo
Upload

Welcome to Scribd!

  • Costing For Travel and Tour

    Uploaded by

    Francisco Andre Ford Lynx
    24 views14 pages
    The document summarizes the expenses for a trip taken by 8 people. It includes costs for transportation at PHP 4,347.24, miscellaneous fees of PHP 5,200, and car maintenance of PHP 5,000. Adding a 50% markup, the total expenses are estimated at PHP 19,320.86. The summary provides a breakdown of costs and estimated profits per person at different participation levels.

    Original Description:

    Original Title

    Costing for Travel and Tour

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document summarizes the expenses for a trip taken by 8 people. It includes costs for transportation at PHP 4,347.24, miscellaneous fees of PHP 5,200, and car maintenance of PHP 5,000. Adding a 50% markup, the total expenses are estimated at PHP 19,320.86. The summary provides a breakdown of costs and estimated profits per person at different participation levels.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    24 views14 pages

    Costing For Travel and Tour

    Uploaded by

    Francisco Andre Ford Lynx
    The document summarizes the expenses for a trip taken by 8 people. It includes costs for transportation at PHP 4,347.24, miscellaneous fees of PHP 5,200, and car maintenance of PHP 5,000. Adding a 50% markup, the total expenses are estimated at PHP 19,320.86. The summary provides a breakdown of costs and estimated profits per person at different participation levels.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 14

    Expense

    1 Transportation (Shareing 8 PAX)


    A MOA to GreenField to Mt.Tapulao 284 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 24.48276 3 Miscellaneous fee
    D Round Trip (C*2) 48.96552 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 3917.241
    G Toll 215 Total Cost
    H Round Trip (G*2) 430 Total income
    SubTotal (F+H+I) 4347.241 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    0 8 0 Avareage Price
    SubTotal 0
    Pax Event Fee
    5 12500
    6 15000
    3 Miscellaneous fee Per Pax Multiplier 7 17500
    A Entrance Fee 100 8 800 8 20000
    B Ecological fee 0 8 0 9 22500
    C Guide Fee 300 8 2400 10 25000
    D Porter Fee 200 8 1600 11 27500
    E LGU Fee 0 8 0 12 30000
    F Certificate 50 8 400 13 32500
    G Midical Certificate 0 8 0
    H Boat ride 0 8 0
    SubTotal =SUM(A:H) 5200

    4 Food

    5 Car Miatanatice 5000


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 4347.241 2173.621 6520.862
    dation 0 0 0
    eous fee 5200 2600 7800
    0 0
    natice 5000 5000
    19320.86
    14547.24
    4773.621
    2415.108

    price will be based on the 8 pax


    2500

    Cost Income
    12597.2 -97.2
    13247.2 1752.8
    13897.2 3602.8
    14547.2 5452.8
    15197.2 7302.8
    15847.2 9152.8
    16497.2 11002.8
    17147.2 12852.8
    17797.2 14702.8
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Mt.Tapulao 284 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 24.48276 3 Miscellaneous fee
    D Round Trip (C*2) 48.96552 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 3917.241
    G Toll 215 Total Cost
    H Round Trip (G*2) 430 Total income
    SubTotal (F+H+I) 4347.241 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    0 8 0 Avareage Price
    SubTotal 0
    Pax Event Fee
    5 9000
    6 10800
    3 Miscellaneous fee Per Pax Multiplier 7 12600
    A Entrance Fee 100 13 1300 8 14400
    B Ecological fee 0 13 0 9 16200
    C Guide Fee 200 13 2600 10 18000
    D Porter Fee 0 13 0 11 19800
    E LGU Fee 0 13 0 12 21600
    F Certificate 50 13 650
    G Midical Certificate 0 13 0
    H Boat ride 0 13 0
    SubTotal =SUM(A:H) 4550

    4 Food

    5 Car Miatanatice 3500


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 4347.241 2173.621 6520.862
    dation 0 0 0
    eous fee 4550 2275 6825
    0 0
    natice 3500 3500
    16845.86
    12397.24
    4448.621
    2105.733

    price will be based on the 8 pax


    1800

    Cost Income
    9597.24 -597.24
    9947.24 852.76
    10297.2 2302.8
    10647.2 3752.8
    10997.2 5202.8
    11347.2 6652.8
    11697.2 8102.8
    12047.2 9552.8
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Mt.Ulap 290 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 25 3 Miscellaneous fee
    D Round Trip (C*2) 50 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 4000
    G Toll 215 Total Cost
    H Round Trip (G*2) 430 Total income
    SubTotal (F+H+I) 4430 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    Camping Fee 140 8 1120 Avareage Price
    SubTotal 1120
    Pax Event Fee
    5 11000
    6 13200
    3 Miscellaneous fee Per Pax Multiplier 7 15400
    A Entrance Fee 100 8 800 8 17600
    B Ecological fee 0 8 0 9 19800
    C Guide Fee 160 8 1280 10 22000
    D Porter Fee 0 8 0 11 24200
    E LGU Fee 0 8 0 12 26400
    F Certificate 0 8 0 13 28600
    G Midical Certificate 0 8 0
    H Boat ride 0 8 0
    SubTotal =SUM(A:H) 2080

    4 Food

    5 Car Miatanatice 5000


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 4430 2215 6645
    dation 1120 560 1680
    eous fee 2080 1040 3120
    0 0
    natice 5000 5000
    16445
    12630
    3815
    2055.625

    price will be based on the 8 pax


    2200

    Cost Income
    11430 -430
    11830 1370
    12230 3170
    12630 4970
    13030 6770
    13430 8570
    13830 10370
    14230 12170
    14630 13970
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Mt.Ulap 290 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 25 3 Miscellaneous fee
    D Round Trip (C*2) 50 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 4000
    G Toll 215 Total Cost
    H Round Trip (G*2) 430 Total income
    SubTotal (F+H+I) 4430 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    Camping Fee 0 8 0 Avareage Price
    SubTotal 0
    Pax Event Fee
    5 8000
    6 9600
    3 Miscellaneous fee Per Pax Multiplier 7 11200
    A Entrance Fee 100 8 800 8 12800
    B Ecological fee 0 8 0 9 14400
    C Guide Fee 80 8 640 10 16000
    D Porter Fee 0 8 0 11 17600
    E LGU Fee 0 8 0 12 19200
    F Certificate 0 8 0 13 20800
    G Midical Certificate 0 8 0
    H Boat ride 0 8 0
    SubTotal =SUM(A:H) 1440

    4 Food

    5 Car Miatanatice 3500


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 4430 2215 6645
    dation 0 0 0
    eous fee 1440 720 2160
    0 0
    natice 3500 3500
    12305
    9370
    2935
    1538.125

    price will be based on the 8 pax


    1600

    Cost Income
    8830 -830
    9010 590
    9190 2010
    9370 3430
    9550 4850
    9730 6270
    9910 7690
    10090 9110
    10270 10530
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Mt.Pulag 330 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 28.44828 3 Miscellaneous fee
    D Round Trip (C*2) 56.89655 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 4551.724
    G Toll 215 Total Cost
    H Round Trip (G*2) 430 Total income
    SubTotal (F+H+I) 4981.724 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    Camping Fee 50 8 400 Avareage Price
    SubTotal 400
    Pax Event Fee
    5 17500
    6 21000
    3 Miscellaneous fee Per Pax Multiplier 7 24500
    A Entrance Fee 350 8 2800 8 28000
    B Ecological fee 0 8 0 9 31500
    C Guide Fee 240 8 1920 10 35000
    D Porter Fee 100 8 800 11 38500
    E LGU Fee 150 8 1200 12 42000
    F Certificate 50 8 400 13 45500
    G Midical Certificate 130 8 1040
    H Boat ride 0 8 0
    SubTotal =SUM(A:H) 8160

    4 Food

    5 Car Miatanatice 5000


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 4981.724 2490.862 7472.586
    dation 400 200 600
    eous fee 8160 4080 12240
    2000 1000 3000
    natice 5000 5000
    28312.59
    20541.72
    7770.862
    3539.073

    price will be based on the 8 pax


    3500

    Cost Income
    17331 169
    18401.7 2598.3
    19471.7 5028.3
    20541.7 7458.3
    21611.7 9888.3
    22681.7 12318.3
    23751.7 14748.3
    24821.7 17178.3
    25891.7 19608.3
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Mt. Daraitan 120 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 10.34483 3 Miscellaneous fee
    D Round Trip (C*2) 20.68966 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 1655.172
    G Toll 0 Total Cost
    H Round Trip (G*2) 0 Total income
    SubTotal (F+H+I) 1655.172 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    Camping Fee 0 8 0 Avareage Price
    SubTotal 0
    Pax Event Fee
    5 5500
    6 6600
    3 Miscellaneous fee Per Pax Multiplier 7 7700
    A Entrance Fee 0 8 0 8 8800
    B Ecological fee 100 8 800 9 9900
    C Guide Fee 100 8 800 10 11000
    D Porter Fee 0 8 0 11 12100
    E LGU Fee 0 8 0 12 13200
    F Certificate 0 8 0 13 14300
    G Midical Certificate 0 8 0
    H Boat ride 0 8 0
    SubTotal =SUM(A:H) 1600

    4 Food

    5 Car Miatanatice 3500


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 1655.172 827.5862 2482.759
    dation 0 0 0
    eous fee 1600 800 2400
    0 0 0
    natice 3500 3500
    8382.759
    6755.172
    1627.586
    1047.845

    price will be based on the 8 pax


    1100

    Cost Income
    6155.17 -655.17
    6355.17 244.83
    6555.17 1144.83
    6755.17 2044.83
    6955.17 2944.83
    7155.17 3844.83
    7355.17 4744.83
    7555.17 5644.83
    7755.17 6544.83
    Expense
    1 Transportation (Shareing 8 PAX)
    A MOA to GreenField to Isla Verde 160 1 Transportation (Shareing 8 PAX)
    B Consuption 11.6 2 Accommodation
    C Liters Consumed (A/B) 13.7931 3 Miscellaneous fee
    D Round Trip (C*2) 27.58621 4 Food
    E Gas 80 5 Car Miatanatice
    F Price of Gas Consumed (D*E) 2206.897
    G Toll 130 Total Cost
    H Round Trip (G*2) 260 Total income
    SubTotal (F+H+I) 2466.897 PER PAX

    2 Accommodation Per Pax Multiplier Note Standard price will be based on the 8 pa
    Camping Fee 500 8 4000 Avareage Price
    SubTotal 4000
    Pax Event Fee
    5 14500
    6 17400
    3 Miscellaneous fee Per Pax Multiplier 7 20300
    A Entrance Fee 0 8 0 8 23200
    B Ecological fee 0 8 0 9 26100
    C Guide Fee 0 8 0 10 29000
    D Porter Fee 0 8 0 11 31900
    E LGU Fee 0 8 0 12 34800
    F Certificate 0 8 0 13 37700
    G Midical Certificate 0 8 0
    H Boat ride 550 8 4400
    SubTotal =SUM(A:H) 4400

    4 Food

    5 Car Miatanatice 3500


    Mark Up
    Expense SubTotal Total
    50%
    ation (Shareing 8 PAX) 2466.89655 1233.448 3700.345
    dation 4000 2000 6000
    eous fee 4400 2200 6600
    2000 1000 3000
    natice 3500 3500
    22800.34
    16366.9
    6433.448
    2850.043

    price will be based on the 8 pax


    2900

    Cost Income
    14966.9 -466.9
    16066.9 1333.1
    17166.9 3133.1
    18266.9 4933.1
    19366.9 6733.1
    20466.9 8533.1
    21566.9 10333.1
    22666.9 12133.1
    23766.9 13933.1

    You might also like