Documente Academic
Documente Profesional
Documente Cultură
evaluare i optimizare a
dimensionrii cheltuielilor publice
Coordonator tiinific:
Prof.Univ.Dr. Moteanu Tatiana
Absolvent:
Sinescu Nicoleta Alexandra
Cuprins
1. Cheltuielile publice
200000
219811.2
219706.6
215112.7
209997.3
159062.7
150000
122500
100000
97069
83003
50000
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
Sursa: Eurostat
2012
2013
6.00%
2014
4.00%
2.00%
0.00%
Personal
Bunuri si
servicii
Dobanzi
Subventii
Asistenta
sociala
Alte
transferuri
Cheltuieli de
investitii
0
0
0
0
0
0
0
0
0
0
0
0
Fora de munc
Intretinere si reparatii
0
0
363960
5300
390529.08
5459
Ch diverse si neprevazute
Costuri utiliti
Costuri mentenan
0
0
0
2186
6400
4187
2251.58
6592
4312.61
382033
409144.27
-382033
-409144.27
0
0
0
0
0
0
0
0
0
0
0
0
390529. 390529. 390529. 390529.
390529.1
1
1
1
1
5459
5459
5459
5459
5459
2251.58
6592
4312.61
Anul
Venituri din organizarea de
evenimente sportive
Alte venituri
Venituri
10
11
12
13
14
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Fora de munc
Intretinere si reparatii
Ch diverse si neprevazute
Costuri utiliti
Costuri mentenan
390529.08
5459
2251.58
6592
4312.61
390529.08
5459
2251.58
6592
4312.61
390529.08
5459
2251.58
6592
4312.61
390529.1
5459
2251.58
6592
4312.61
390529.1
5459
2251.58
6592
4312.61
390529.1
5459
2251.58
6592
4312.61
390529.1
5459
2251.58
6592
4312.61
409144.27
-409144.27
409144.27
-409144.27
409144.27
-409144.27
409144.3
-409144
409144.3
-409144
409144.3
-409144
409144.3
7
-409144
Anul
Venituri din organizarea de
evenimente sportive
Alte venituri
Venituri
Fora de munc
Intretinere si reparatii
Ch diverse si neprevazute
Costuri utiliti
Costuri mentenan
Costuri de exploatare totale
Venit net din exploatare
0
0
0
0
0
0
0
0
0
0
0
0
953900
6300
887.68
8800
8187.86
978075.54
-978075.54
0
0
0
1023534.7
6489
914.3104
9064
8433.4958
1048435.506
-1048435.506
0
0
0
1018765
6489
914.3104
9064
8433.496
1043666
-1043666
0
0
0
1011134
6489
914.3104
9064
8433.496
1036035
-1036035
0
0
0
1009226
6489
914.3104
9064
8433.496
1034127
-1034127
0
0
0
1007318
6489
914.3104
9064
8433.496
1032219
-1032219
0
0
0
1005411
6489
914.3104
9064
8433.496
1030311
-1030311
10
11
12
13
14
15
0
0
0
1004456.7
6489
914.3104
9064
8433.4958
1029357.506
-1029357.506
0
0
0
1004456.7
6489
914.3104
9064
8433.4958
1029357.506
-1029357.51
0
0
0
1004456.7
6489
914.3104
9064
8433.4958
1029357.506
-1029357.506
0
0
0
1004457
6489
914.3104
9064
8433.496
1029358
-1029358
0
0
0
1004457
6489
914.3104
9064
8433.496
1029358
-1029358
0
0
0
1004457
6489
914.3104
9064
8433.496
1029358
-1029358
0
0
0
953900
6489
914.3104
9064
8433.496
978800.8
-978801
8
0
0
0
0
0
0
0
0
0
0
0
0
Fora de munc
Intretinere si reparatii
Ch diverse si neprevazute
Costuri utiliti
0
0
0
0
589940
1000
1298.32
2400
633005.62
1030
1337.2696
2472
628236.1
1030
1337.27
2472
Costuri mentenan
4000.86
4120.8858
4120.886
0
0
596042.54
-596042.54
639291.2362
-639291.2362
634521.7
-634522
0
0
0
620604.
9
1030
1337.27
2472
4120.88
6
626890.
5
-626891
0
0
0
618697.
1
1030
1337.27
2472
4120.88
6
624982.
7
-624983
0
0
0
616789.
3
1030
1337.27
2472
4120.88
6
623074.
9
-623075
0
0
0
614881.
5
1030
1337.27
2472
4120.88
6
621167.
1
-621167
Anul
Venituri din organizarea de
evenimente sportive
Alte venituri
Venituri
Fora de munc
Intretinere si reparatii
Ch diverse si neprevazute
Costuri utiliti
Costuri mentenan
Costuri de exploatare totale
Venit net din exploatare
10
11
12
13
14
15
0
0
0
613927.62
1030
1337.2696
2472
4120.8858
620213.2362
-620213.2362
0
0
0
613927.62
1030
1337.2696
2472
4120.8858
620213.2362
-620213.236
0
0
0
613927.62
1030
1337.2696
2472
4120.8858
620213.2362
-620213.2362
0
0
0
613927.6
1030
1337.27
2472
4120.886
620213.2
-620213
0
0
0
613927.6
1030
1337.27
2472
4120.886
620213.2
-620213
0
0
0
613927.6
1030
1337.27
2472
4120.886
620213.2
-620213
0
0
0
563370.9
1030
1337.27
2472
4120.886
569656.5
-569657
9
Sustenabilitatea financiar:
Anul
17005614.41
0
934928.196
0
934928.196
0
934928.2
0
934928.2
0
934928.2
0
934928.2
0
934928.2
0
Total intrri
17005614.41
934928.196
934928.196
934928.2
934928.2
934928.2
934928.2
934928.2
596042.54
639291.2362
634521.7
626890.5
624982.7
623074.9
621167.1
17005614.41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total ieiri
17005614.41
596042.54
639291.2362
634521.7
626890.5
624982.7
623074.9
621167.1
338885.656
295636.9598
300406.5
308037.7
309945.5
311853.3
313761.1
338885.656
634522.6158
934929.1
1242967
1552912
1864765
2178527
Anul
Total resurse financiare
Venituri
Total intrri
Total costuri de exploatare
Total costuri investiii
Dobnda
Rambursare credite
Taxe
Total ieiri
Total flux numerar
9
934928.196
0
934928.196
620213.2362
0
0
0
0
620213.2362
314714.9598
10
934928.196
0
934928.196
620213.2362
0
0
0
0
620213.2362
314714.9598
11
934928.196
0
934928.196
620213.2362
0
0
0
0
620213.2362
314714.9598
12
934928.2
0
934928.2
620213.2
0
0
0
0
620213.2
314715
13
934928.2
0
934928.2
620213.2
0
0
0
0
620213.2
314715
14
934928.2
0
934928.2
620213.2
0
0
0
0
620213.2
314715
15
934928.2
0
934928.2
569656.5
0
0
0
0
569656.5
365271.7
2493241.475
2807956.434
3122671.394
3437386
3752101
4066816
4432088
10
1
0
0
0
0
0
0
0
2
0
0
0
596042.54
0
0
0
3
0
0
0
639291.2362
0
0
0
4
5
6
7
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
634521.7 626890.5 624982.7 623074.9 621167.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17005614.41
17005614.41
-17005614.41
0
596042.54
-596042.54
0
639291.2362
-639291.2362
0
0
0
0
0
634521.7 626890.5 624982.7 623074.9 621167.1
-634522 -626891 -624983 -623075 -621167
Anul
Venituri
9
0
10
0
11
0
12
0
13
0
14
0
15
0
Valoare rezidual
6802246
Venituri totale
Costuri de exploatare totale
Dobnzi
Rambursare credite
Capital privat
Totalul contribuiei publice
naionale
Cheltuieli totale
0
620213.236
0
0
0
0
620213.24
0
0
0
0
620213.2362
0
0
0
0
620213
0
0
0
0
620213
0
0
0
0
620213
0
0
0
6802246
569657
0
0
0
0
620213.236
0
620213.24
0
620213.2362
0
620213
0
620213
0
620213
0
569657
-620213.236
-620213.24
-620213.2362
-620213
-620213
-620213
6232589
11
Analiza economic:
Indicatori
Factor
conversie
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
381467.2256
409146.3912
406093.911
401210
399989
398768
397547
14314565
Cheltuieli totale
14314565
381467.2256
409146.3912
406093.911
401210
399989
398768
397547
-12108163
1824934.774
1797255.609
1800308.09
1805192
1806413
1807634
1808855
0.67
Total venituri
Costuri de operare
Costurile totale ale
investiiei
0.64
10
11
12
13
14
15
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
2206402
396936.47
396936.4712
396936.4712
396936.471
396936
396936
364580
396936.47
396936.4712
396936.4712
396936.471
396936
396936
364580
1809465.5
1809465.529
1809465.529
1809465.53
1809466
1809466
1841822
12
Valoarea actualizat
Rata intern de
Valoarea actualizat
Rata intern de
net
rentabilitate
net economic(RON)
rentabilitate
financiar(RON)
financiar a
economic
investiiei
1%
-18.822.041,95
-12.523%
3.573.837,76
11,7156%
5%
-19.342.360,02
-13.110%
3.350.830,46
11,3344%
10%
-19.920.491,21
-13.769%
3.072.071,33
10,8572%
-1%
-18.648.602,59
-12.329%
3.685.341,41
11,9061%
-5%
-18.186.097,64
-11.816%
3.908.348,71
12,2868%
-10%
-17.607.966,45
-11.182%
4.187.107,84
12,7624%
Valoarea actualizat
Rata intern de
Valoarea actualizat
Rata intern de
net financiar(RON)
rentabilitate
net economic(RON)
rentabilitate
financiar a
economic
investiiei
1%
-18,881,036.87
-12.589%
2.921.424,91
9,3224%
5%
-19,348,269.04
-13.116%
2.918.176,48
9,3183%
10%
-19,932,309.25
-13.783%
2.914.115,94
9,3133%
-1%
-18,647,420.79
-12.328%
2.923.049,12
9,3244%
-10%
-17,596,148.41
-11.169%
2.930.358,09
9,3335%
13
14
15