Boudrot –Wrangell/St.Elias backpacking-budget
7 participants 1 leader - leader goes free (I am confidant that this trip will fill)
airfare not included for participants from east coast to Alaska
I will assist in getting flights from Boston area to Alaska
June – June, 2007
LODGING
Total cost
1 night Anchorage B&B
$704.00
Per
person
cost
$88.00
1 dinner Anchorage
Administrative costs
Outfitter land cost
Basic trip costs
$224.00
$50.00
$11515.00
$12493.00
$28.00
$6.25
$1439.38
$1561.63
AMC overhead 20% of
basic trip cost
Contingency 4% of basic
cost
Medical Evac. Ins.
Total per person costs
(sum of above 4 lines)
Outfitter air service to/from
park (leader free)
Sub total of trip cost
Airfare per person
estimated $700.00-BOS to
Alaska
Total trip cost
$2498.60
$312.33
$499.72
$62.47
$120.00
$15611.32
$15.00
$1951.42
$4935.00
$616.88
$20546.32
$5600.00
2568.30
700.00
$26,146.32
$3,268.30
Per Participant Cost
including airfare
Maximum allowed
participant fee for a
backpack trip = 1.2 times
per person cost
Participant fee including
airfare = lower of the
above 2 numbers
Advertised Participant fee
without airfare; subtract
$700
$3,735.19
$3,921.96
$3,735.19
$3,035.19
Excludes AMC overhead,
excludes leader airfare, excludes
contingency, excludes evac ins.
Trip cost Per Person including
airfare.
Divide Total trip cost by 7