Sheet1Nr. Crt.Articole de calculatieElemenete de cheltuieliElemente de calculValoare pe Turist LeiValoare Total Lei1Cheltuieli directe CDCheltuieli cu cazarea20 camere twin + 1 camera sofer + 1 camera ghid1589.25635702Cheltuieli cu alimentatia17 mese x 42 persoane x 50 lei/masa850357003Cheltuieli cu transportul1500 km x 1.2 euro/km-80104Cheltuieli culturale4000 lei intrari10040005Cheltuieli organizatorice--6Cheltuieli cu ghidul10 zile x 50 euro/zi22207Cheltuieli cu soferul10 zile x 25 euro/zi1112.58Alte cheltuieliparcari 200 lei2009Cheltuieli asigurare40 pers x 65 lei65263010TOTAL CD117642.511Comision 10%11764.2512TVA2823.4213TOTAL LEI132230.1714TOTAL EURO29714.644943820215TOTAL EURO PE TURIST742.866123595516PRET FINAL EURO PE TURIST744CHELTUIELI CU CAZAREA635701ORASHotelnr cameretip cameraprettotal2Bucuresti (2 nopti)Athenee Palace Hilton40twin650260003BrasovAro Hotel22twin45099004Sighisoara (2 nopti)Binder Bubi Hotel40twin420168005Sighisoara (2 nopti)Binder Bubi Hotel4simpla38015206DanesDomeniul Dracula22twin15033007HunedoaraHotel Krystal22twin15534108SibielPensiune agroturistica22twin1202640