Documente Academic
Documente Profesional
Documente Cultură
1
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
TOTAL 373,387
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
TOTAL 198,945
Tabelul nr. 3
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
VENITURI VARIANTA 2 ANUL 0 ANUL 1 ANUL 2 ANUL 3 ANUL 4 ANUL 5
Economii salvate varianta 0 65,713 68,999 72,449 76,071 79,875
Alocare buget local pt. cheltuieli de intretinere 25,000 26,250 27,563 28,941 30,388
TOTALE 373,387
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
TOTAL 198,945
Tabel nr. 4
VARIANTA 0 MII LEI MII LEI MII LEI
CHELTUIELI VENITURI CASH
RATA DE
NR. CRT. ANUL COEF. FLOW CUMULAT
ACTUALIZARE
TOTAL ACTUALIZATE TOTAL ACTUALIZATE ACTUALIZAT
0 0 % 1 1000,000 0,000 -1000,000
1000,000 0,000
1 1 5,00% 0,925925926 65,713 60,845 0,000 0,000 -60,845
2 2 5,00% 0,85733882 68,999 59,155 0,000 0,000 -59,155
3 3 5,00% 0,793832241 72,449 57,512 0,000 0,000 -57,512
4 4 5,00% 0,735029853 76,071 55,914 0,000 0,000 -55,914
5 5 5,00% 0,680583197 79,875 54,361 0,000 0,000 -54,361
6 6 5,00% 0,630169627 83,868 52,851 0,000 0,000 -52,851
7 7 5,00% 0,583490395 88,062 51,383 0,000 0,000 -51,383
8 8 5,00% 0,540268885 92,465 49,956 0,000 0,000 -49,956
9 9 5,00% 0,500248967 97,088 48,568 0,000 0,000 -48,568
10 10 5,00% 0,463193488 101,942 47,219 0,000 0,000 -47,219
11 11 5,00% 0,428882859 107,040 45,907 0,000 0,000 -45,907
12 12 5,00% 0,397113759 112,392 44,632 0,000 0,000 -44,632
13 13 5,00% 0,367697925 118,011 43,392 0,000 0,000 -43,392
14 14 5,00% 0,340461041 123,912 42,187 0,000 0,000 -42,187
15 15 5,00% 0,315241705 130,107 41,015 0,000 0,000 -41,015
16 16 5,00% 0,291890468 136,613 39,876 0,000 0,000 -39,876
17 17 5,00% 0,270268951 143,443 38,768 0,000 0,000 -38,768
18 18 5,00% 0,250249029 150,615 37,691 0,000 0,000 -37,691
19 19 5,00% 0,231712064 158,146 36,644 0,000 0,000 -36,644
20 20 5,00% 0,214548207 166,053 35,626 0,000 0,000 -35,626
21 21 5,00% 0,198655748 174,356 34,637 0,000 0,000 -34,637
22 22 5,00% 0,183940507 183,074 33,675 0,000 0,000 -33,675
23 23 5,00% 0,170315284 192,228 32,739 0,000 0,000 -32,739
24 24 5,00% 0,157699337 201,839 31,830 0,000 0,000 -31,830
25 25 5,00% 0,146017905 211,931 30,946 0,000 0,000 -30,946
26 26 5,00% 0,135201764 222,528 30,086 0,000 0,000 -30,086
27 27 5,00% 0,125186818 233,654 29,250 0,000 0,000 -29,250
28 28 5,00% 0,115913721 245,337 28,438 0,000 0,000 -28,438
29 29 5,00% 0,107327519 257,603 27,648 0,000 0,000 -27,648
30 30 5,00% 0,099377333 270,484 26,880 0,000 0,000 -26,880
VARIANTA 0
DENUMIRE
PARAMETRU VARIAT DENUMIRE %
VARIATIE
VARIANTA 1 VARIANTA 0 VARIATIE %
VARIANTA 2
DENUMIRE PARAMETRU
VARIAT DENUMIRE %
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
VENITURI RISC 1 ANUL 0 ANUL 1 ANUL 2 ANUL 3 ANUL 4 ANUL 5
Economii salvate varianta 0 65,713 68,999 72,449 76,071 79,875
Alocare buget local pt. cheltuieli de intretinere 25,000 26,250 27,563 28,941 30,388
TOTALE 373,387
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
COSTURI RISC 1 ANUL 0 ANUL 1 ANUL 2 ANUL 3 ANUL 4 ANUL 5
TOTALE 200,933
ANALIZA DE RISC SI ANALIZA DE SENZITIVITATE Tabelul nr. 9
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
VENITURI RISC 2 ANUL 0 ANUL 1 ANUL 2 ANUL 3 ANUL 4 ANUL 5
Economii salvate varianta 0 66,370 69,689 73,173 76,832 80,673
Alocare buget local pt. cheltuieli de intretinere 25,250 26,513 27,838 29,230 30,692
TOTAL 377,120
MII LEI MII LEI MII LEI MII LEI MII LEI MII LEI
COSTURI RISC 2 ANUL 0 ANUL 1 ANUL 2 ANUL 3 ANUL 4 ANUL 5
TOTAL 198,945
ANALIZA DE RISC SI ANALIZA DE SENZITIVITATE Tabelul nr. 10
VARIANTA 1 RISC MII LEI MII LEI MII LEI
CHELTUIELI VENITURI CASH
RATA DE
NR. CRT. ANUL COEF. FLOW CUMULAT
ACTUALIZARE
TOTAL ACTUALIZATE TOTAL ACTUALIZATE ACTUALIZAT
0 0 % 1 2329,884 0,000 -2329,884
2329,884 0,000
5,00% 38,794
1 1 0,925925926 48,816 45,200 90,713 83,994
5,00% 37,716
2 2 0,85733882 51,257 43,944 95,249 81,660
5,00% 36,668
3 3 0,793832241 53,820 42,724 100,011 79,392
5,00% 35,650
4 4 0,735029853 56,511 41,537 105,012 77,187
5,00% 34,659
5 5 0,680583197 59,336 40,383 110,262 75,043
5,00% 33,697
6 6 0,630169627 62,303 39,261 115,775 72,958
5,00% 32,761
7 7 0,583490395 65,418 38,171 121,564 70,931
5,00% 31,851
8 8 0,540268885 68,689 37,111 127,642 68,961
5,00% 30,966
9 9 0,500248967 72,123 36,080 134,024 67,046
5,00% 30,106
10 10 0,463193488 75,730 35,077 140,726 65,183
5,00% 29,269
11 11 0,428882859 79,516 34,103 147,762 63,373
5,00% 28,456
12 12 0,397113759 83,492 33,156 155,150 61,612
5,00% 27,666
13 13 0,367697925 87,667 32,235 162,908 59,901
5,00% 26,897
14 14 0,340461041 92,050 31,339 171,053 58,237
5,00% 26,150
15 15 0,315241705 96,652 30,469 179,606 56,619
5,00% 25,424
16 16 0,291890468 101,485 29,622 188,586 55,046
5,00% 24,718
17 17 0,270268951 106,559 28,800 198,015 53,517
5,00% 24,031
18 18 0,250249029 111,887 28,000 207,916 52,031
5,00% 23,364
19 19 0,231712064 117,482 27,222 218,312 50,585
5,00% 22,715
20 20 0,214548207 123,356 26,466 229,227 49,180
5,00% 22,084
21 21 0,198655748 129,523 25,731 240,689 47,814
5,00% 21,470
22 22 0,183940507 136,000 25,016 252,723 46,486
5,00% 20,874
23 23 0,170315284 142,800 24,321 265,359 45,195
5,00% 20,294
24 24 0,157699337 149,940 23,645 278,627 43,939
5,00% 19,730
25 25 0,146017905 157,436 22,989 292,558 42,719
5,00% 19,182
26 26 0,135201764 165,308 22,350 307,186 41,532
5,00% 18,649
27 27 0,125186818 173,574 21,729 322,546 40,378
5,00% 18,131
28 28 0,115913721 182,252 21,126 338,673 39,257
5,00% 17,628
29 29 0,107327519 191,365 20,539 355,607 38,166
5,00% 17,138
30 30 0,099377333 200,933 19,968 373,387 37,106
TOTAL 5573,163 3258,197 6026,867 1725,049 -1533,147
ANALIZA DE RISC SI ANALIZA DE SENZITIVITATE Tabelul nr. 11
VARIANTA 2 RISC MII LEI MII LEI MII LEI
CHELTUIELI VENITURI CASH
RATA DE
NR. CRT. ANUL COEF. FLOW CUMULAT
ACTUALIZARE
TOTAL ACTUALIZATE TOTAL ACTUALIZATE ACTUALIZAT
0 0 % 1 2306,816 0,000 -2306,816
2306,816 0,000
1 1 5,00% 0,925925926 48,333 44,753 91,620 84,833 40,081
2 2 5,00% 0,85733882 50,750 43,510 96,201 82,477 38,967
3 3 5,00% 0,793832241 53,287 42,301 101,011 80,186 37,885
4 4 5,00% 0,735029853 55,951 41,126 106,062 77,958 36,832
5 5 5,00% 0,680583197 58,749 39,984 111,365 75,793 35,809
6 6 5,00% 0,630169627 61,687 38,873 116,933 73,688 34,815
7 7 5,00% 0,583490395 64,771 37,793 122,780 71,641 33,848
8 8 5,00% 0,540268885 68,009 36,743 128,919 69,651 32,907
9 9 5,00% 0,500248967 71,410 35,723 135,364 67,716 31,993
10 10 5,00% 0,463193488 74,980 34,730 142,133 65,835 31,105
11 11 5,00% 0,428882859 78,729 33,766 149,239 64,006 30,241
12 12 5,00% 0,397113759 82,666 32,828 156,701 62,228 29,400
13 13 5,00% 0,367697925 86,799 31,916 164,536 60,500 28,584
14 14 5,00% 0,340461041 91,139 31,029 172,763 58,819 27,790
15 15 5,00% 0,315241705 95,696 30,167 181,401 57,185 27,018
16 16 5,00% 0,291890468 100,481 29,329 190,471 55,597 26,267
17 17 5,00% 0,270268951 105,505 28,515 199,995 54,052 25,538
18 18 5,00% 0,250249029 110,780 27,723 209,995 52,551 24,828
19 19 5,00% 0,231712064 116,319 26,953 220,494 51,091 24,139
20 20 5,00% 0,214548207 122,135 26,204 231,519 49,672 23,468
21 21 5,00% 0,198655748 128,242 25,476 243,095 48,292 22,816
22 22 5,00% 0,183940507 134,654 24,768 255,250 46,951 22,182
23 23 5,00% 0,170315284 141,387 24,080 268,012 45,647 21,566
24 24 5,00% 0,157699337 148,456 23,411 281,413 44,379 20,967
25 25 5,00% 0,146017905 155,879 22,761 295,484 43,146 20,385
26 26 5,00% 0,135201764 163,673 22,129 310,258 41,947 19,819
27 27 5,00% 0,125186818 171,856 21,514 325,771 40,782 19,268
28 28 5,00% 0,115913721 180,449 20,917 342,059 39,649 18,733
29 29 5,00% 0,107327519 189,472 20,336 359,162 38,548 18,212
30 30 5,00% 0,099377333 198,945 19,771 377,120 37,477 17,707
VARIANTA 1 RISC
DENUMIRE PARAMETRU VARIAT DENUMIRE %
VARIANTA 1 VARIATA RISC 1 VARIATIE VARIATIE %
VAN -1.500,894 -1.533 -32,25 2,15%
VARIANTA 2 RISC
DENUMIRE PARAMETRU VARIAT DENUMIRE %