Observație Yt Xt yt xt yt2 xt2 xt*yt Yest et=Yt-Yest

1 152 170 -21.916667 -30 480.3403 900 657.5 151.8338 0.166151628

2 159 179 -14.916667 -21 222.5069 441 313.25 158.4587 0.541306139
3 162 187 -11.916667 -13 142.0069 169 154.9167 164.3474 -2.34744541
4 165 189 -8.9166667 -11 79.50694 121 98.08333 165.8196 -0.81963329

5 170 193 -3.9166667 -7 15.34028 49 27.41667 168.764 1.235990935

6 172 199 -1.9166667 -1 3.673611 1 1.916667 173.1806 -1.18057272
7 177 200 3.0833333 0 9.506944 0 0 173.9167 3.083333333
8 179 207 5.0833333 7 25.84028 49 35.58333 179.0693 -0.06932427
9 184 215 10.083333 15 101.6736 225 151.25 184.9581 -0.95807581
10 186 216 12.083333 16 146.0069 256 193.3333 185.6942 0.305830243
11 190 220 16.083333 20 258.6736 400 321.6667 188.6385 1.361454471
12 191 225 17.083333 25 291.8403 625 427.0833 192.319 -1.31901525

Regre

240 f(x) = 0.736093943139679 x + 26.69787803873

R² = 0.986751829981924

220
Xp Yest s2ep sep Yp_inf Yp_sup
100 100.31 9.825 3.1344781 93.32322 107.2913 200
102 101.78 9.5369 3.0881831 94.8985594 108.6604
104 103.25 9.2546 3.0421402 96.4733373 110.03 180
106 104.72 8.9782 2.9963609 98.0475278 111.4001
Y

108 106.2 8.7076 2.9508576 99.6211035 112.7709

160
110 107.67 8.4428 2.9056431 101.194036 114.1424
112 109.14 8.1838 2.8607312 102.766293 115.5145
140
114 110.61 7.9306 2.8161363 104.337845 116.8873
116 112.08 7.6833 2.7718738 105.908656 118.2609
118 113.56 7.4418 2.7279598 107.47869 119.6352 120

120 115.03 7.2061 2.6844114 109.04791 121.0104

122 116.5 6.9762 2.6412468 110.616275 122.3864 100
100 120 140 160
124 117.97 6.7521 2.5984849 112.183742 123.7633
126 119.45 6.5339 2.5561462 113.750266 125.1412
128 120.92 6.3215 2.5142519 115.315801 126.52
Observații
130 122.39 6.1149 2.4728245 116.880294 127.8999
132 123.86 5.9141 2.4318881 118.443694 129.2809
134 125.33 5.7191 2.3914678 120.005944 130.663
136 126.81 5.53 2.3515901 121.566985 132.0463
138 128.28 5.3467 2.3122833 123.126754 133.4309
140 129.75 5.1692 2.2735768 124.685185 134.8169
142 131.22 4.9975 2.2355019 126.242209 136.2042
144 132.7 4.8316 2.1980915 127.797753 137.5931
146 134.17 4.6716 2.1613799 129.351739 138.9834
148 135.64 4.5173 2.1254034 130.904088 140.3755
150 137.11 4.3689 2.0901999 132.454714 141.7692
152 138.58 4.2264 2.0558093 134.003529 143.1648
154 140.06 4.0896 2.0222729 135.55044 144.5623
156 141.53 3.9586 1.989634 137.095352 145.9617
158 143 3.8335 1.9579374 138.638165 147.3633
160 144.47 3.7142 1.9272296 140.178774 148.767
162 145.95 3.6007 1.8975586 141.717073 150.1731
164 147.42 3.4931 1.8689738 143.252951 151.5816
166 148.89 3.3912 1.8415259 144.786297 152.9926
168 150.36 3.2952 1.8152663 146.316995 154.4063
170 151.83 3.205 1.7902473 147.844929 155.8228
172 153.31 3.1206 1.7665218 149.36998 157.2421
174 154.78 3.042 1.7441423 150.892033 158.6644
176 156.25 2.9693 1.7231615 152.410969 160.0899
178 157.72 2.9024 1.703631 153.926674 161.5185
180 159.19 2.8413 1.6856011 155.439034 162.9505
182 160.67 2.786 1.6691206 156.947943 164.386
184 162.14 2.7365 1.6542356 158.453297 165.825
186 163.61 2.6928 1.6409898 159.954998 167.2677
188 165.08 2.655 1.6294229 161.452959 168.7141
190 166.56 2.623 1.6195711 162.947098 170.1644
192 168.03 2.5968 1.6114656 164.437346 171.6185
194 169.5 2.5765 1.6051331 165.923643 173.0766
196 170.97 2.5619 1.6005946 167.405944 174.5386
198 172.44 2.5532 1.5978653 168.884213 176.0047
200 173.92 2.5503 1.5969545 170.35843 177.4749
202 175.39 2.5532 1.5978653 171.828589 178.9491
204 176.86 2.5619 1.6005946 173.294695 180.4274
206 178.33 2.5765 1.6051331 174.756771 181.9097
208 179.81 2.5968 1.6114656 176.214849 183.396
210 181.28 2.623 1.6195711 177.668977 184.8862
212 182.75 2.655 1.6294229 179.119213 186.3804
214 184.22 2.6928 1.6409898 180.565629 187.8783
216 185.69 2.7365 1.6542356 182.008303 189.38
218 187.17 2.786 1.6691206 183.447325 190.8854
220 188.64 2.8413 1.6856011 184.882792 192.3943
222 190.11 2.9024 1.703631 186.314807 193.9067
224 191.58 2.9693 1.7231615 187.743478 195.4224
226 193.06 3.042 1.7441423 189.168918 196.9413
228 194.53 3.1206 1.7665218 190.591241 198.4634
230 196 3.205 1.7902473 192.010565 199.9884
232 197.47 3.2952 1.8152663 193.427008 201.5163
234 198.94 3.3912 1.8415259 194.840685 203.047
236 200.42 3.4931 1.8689738 196.251715 204.5804
238 201.89 3.6007 1.8975586 197.660212 206.1163
240 203.36 3.7142 1.9272296 199.066289 207.6546
242 204.83 3.8335 1.9579374 200.470056 209.1952
244 206.3 3.9586 1.989634 201.871619 210.738
246 207.78 4.0896 2.0222729 203.271083 212.2829
248 209.25 4.2264 2.0558093 204.668547 213.8298
250 210.72 4.3689 2.0901999 206.064108 215.3786
252 212.19 4.5173 2.1254034 207.457858 216.9292
254 213.67 4.6716 2.1613799 208.849885 218.4816
256 215.14 4.8316 2.1980915 210.240275 220.0356
258 216.61 4.9975 2.2355019 211.629107 221.5911
260 218.08 5.1692 2.2735768 213.016458 223.1481
262 219.55 5.3467 2.3122833 214.402403 224.7066
264 221.03 5.53 2.3515901 215.78701 226.2663
266 222.5 5.7191 2.3914678 217.170345 227.8274
268 223.97 5.9141 2.4318881 218.55247 229.3896
270 225.44 6.1149 2.4728245 219.933446 230.953
272 226.92 6.3215 2.5142519 221.313328 232.5175
274 228.39 6.5339 2.5561462 222.69217 234.0831
276 229.86 6.7521 2.5984849 224.070021 235.6496
278 231.33 6.9762 2.6412468 225.44693 237.2171
280 232.8 7.2061 2.6844114 226.822941 238.7854
282 234.28 7.4418 2.7279598 228.198097 240.3546
284 235.75 7.6833 2.7718738 229.572438 241.9247
286 237.22 7.9306 2.8161363 230.946003 243.4955
288 238.69 8.1838 2.8607312 232.318827 245.067
290 240.17 8.4428 2.9056431 233.690945 246.6393
292 241.64 8.7076 2.9508576 235.062389 248.2122
294 243.11 8.9782 2.9963609 236.433189 249.7858
296 244.58 9.2546 3.0421402 237.803374 251.36
298 246.05 9.5369 3.0881831 239.172972 252.9348
300 247.53 9.825 3.1344781 240.542009 254.5101
 et2 (Yest-Ymed)2
0.027606 487.650863814 Yt Xt yt2 xt2
0.293012 238.948923269 Suma 2087 2400 1776.91666667 3236
5.5105 91.5699955384 Media 173.91666667 200 148.076388889 269.66667
0.671799 65.5619494684
Intervale de încredre ale
1.527674 26.5498803632 coeficienților
1.393752 0.54183429313 inf sup
9.506944 0 0.7360939431 0.67599740269 0.7961905
0.004806 26.5498803632 26.697878039 14.6381229197 38.757633
0.917909 121.912715954
0.093532 138.70957904 n 12
1.853558 216.733717251 s2 2.3540894108
1.739801 338.646433204 29.29493074 5.4124792
0.0007274689 0.0269716
-0.145493783
Regresie liniară unifactorială
Coeficientul de determinație

943139679 x + 26.6978780387309 Q 1776.9167

29981924 Q1 1753.3758
Q2 23.540894
R2 0.9867518

140 160 180 200 220 240 260 280 300

Observații Linear (Observații) Y_inf Y_sup

 Venituri

2018 2019 2020 2021

18615.6 20183.3 19770.1 25508.8

13037.9 13635.7 14295.4 16223.8
5683.3 6221.9 6468.8 7608.3
5356.7 5365.3 5123 6009.3
4117.6 4768.2 4939.5 5615.2
3982 3970 4165.6 5133.2
387.4 1602.6 649.6 2447.4
51180.5 55747 55412 68546

2018 2019 2020 2021

36.372446537255 36.20517696 35.678373 37.2141335745

25.474350582742 24.45997094 25.798383 23.6684853967
11.104424536689 11.160959334 11.674006 11.0995535845
10.4662908725 9.6243744058 9.2452898 8.76681352668
8.0452516094997 8.5532853786 8.9141341 8.19187115222
7.7803069528434 7.1214594507 7.5175052 7.48869372392
0.756928908471 2.8747735304 1.1723092 3.57044904152
100 100 100 100

36.37 36.21 35.68 37.21

25.47 24.46 25.8 23.67
11.1 11.16 11.67 11.1
10.47 9.62 9.25 8.77
8.05 8.55 8.91 8.19
7.78 7.12 7.52 7.49
0.76 2.87 1.17 3.57
100 100 100 100
xt*yt Yest et2
2382 2087 23.540894108
198.5 173.916666667 1.9617411757

alfa 0.05
tcritic 2.228138852
4.9326523413
27.291413135

Fcritic 4.9646027437
F 744.82123088
 2018 2019 2020 2021

21003 23338.5 26032.3 29425.3

10462.1 12121.2 12583.1 13398.2
7799 8635 9990.2 13527.8
5551.7 6183.9 6590.8 6828.2
6615.7 7206.5 8885.5 8495.2
4376.2 4322.2 4770.4 5112.2
1519.1 1839.6 1733.2 1959.1
57326.8 63646.9 70585.5 78746

Modificare absoluta Modificare relativa

2019/2018 2020/2019 2021/2020 2021/2018 2019/2018 2020/2019

2335.5 2693.8 3393 8422.3 11.119840023 11.54230134756

1659.1 461.9 815.1 2936.1 15.858192906 3.810678810679
836 1355.2 3537.6 5728.8 10.71932299 15.69426751592
632.2 406.9 237.4 1276.5 11.387502927 6.579989973965
590.8 1679 -390.3 1879.5 8.9302719289 23.29841115659
-54 448.2 341.8 736 -1.23394726 10.36971912452
320.5 -106.4 225.9 440 21.098018564 -5.783866057839
6320.1 6938.6 8160.5 21419.2 11.024686534 10.90170927414

11.12 11.54
15.86 3.81
10.72 15.69
11.39 6.58
8.93 23.3
-1.23 10.37
21.1 -5.78
11.02 10.9
 2018 2019 2020 2021
2021/2020 2021/2018 36.63731 36.66871 36.88052 37.36736
18.24993 19.04445 17.82675 17.01445
13.033808 40.10046183879 13.60446 13.56704 14.15333 17.17903
6.477736011 28.0641553799 9.684301 9.715948 9.337328 8.671171
35.41070249 73.45557122708 11.54033 11.32263 12.58828 10.7881
3.601990654 22.99295711224 7.633777 6.790904 6.758329 6.492012
-4.39254966 28.40969209607 2.649895 2.890321 2.455462 2.487872
7.165017609 16.81824413875 100 100 100 100
13.0336949 28.96451846488
11.56115633 37.36332744894

13.03 40.1 36.64 36.67 36.88 37.37

6.48 28.06 18.25 19.04 17.83 17.01
35.41 73.46 13.6 13.57 14.15 17.18
3.6 22.99 9.68 9.72 9.34 8.67
-4.39 28.41 11.54 11.32 12.59 10.79
7.17 16.82 7.63 6.79 6.76 6.49
13.03 28.96 2.65 2.89 2.46 2.49
11.56 37.36 100 100 100 100

A naliz a in s truct ura a indicatoriilor in ani

1.Protectia sociala
6.79 2.89
2.Invatamint 11.32
3.Ocrotirea sanatatii 36.67

4. Servicii de stat cu
destinatie generală 9.72
5. Serviciu in domeniul
economiei
6. Ordine publica și se-
curitate națională 13.57 19.04

7.Cultura, sport, tineret,

4. Servicii de stat cu
destinatie generală 9.72
5. Serviciu in domeniul
economiei
6. Ordine publica și se-
curitate națională 13.57 19.04

7.Cultura, sport, tineret,

culte si odihna
 Analiza in structura a ind

1.Protectia sociala
7.63
2.Invatamint
11.54
3.Ocrotirea sanatatii

9.68
4. Servicii de stat cu destinatie
generală

1.Protectia sociala 5. Serviciu in domeniul economiei

13.6
2.Invatamint
3.Ocrotirea sanatatii 6. Ordine publica și securitate
națională
4. Servicii de stat cu destinatie generală
5. Serviciu in domeniul economiei 7.Cultura, sport, tineret, culte si
6. Ordine publica și securitate națională odihna
7.Cultura, sport, tineret, culte si odihna

indicatoriilor in anii 2019

A n aliza in st ru ct u ra a in d icat o r iilo r in an ii
2020
89
1.Protectia sociala
36.67
2.Invatamint
3.Ocrotirea sanatatii 6.76 2.46
4. Servicii de stat cu des- 12.59
tinatie generală 36
5. Serviciu in domeniul 9.34
economiei
6. Ordine publica și securi-
tate națională
14.15
19.04 7.Cultura, sport, tineret, culte
si odihna 17.83
 3.Ocrotirea sanatatii 6.76 2.46
4. Servicii de stat cu des- 12.59
tinatie generală 36
5. Serviciu in domeniul 9.34
economiei
6. Ordine publica și securi-
tate națională
14.15
19.04 7.Cultura, sport, tineret, culte
si odihna 17.83
 n structura a indicatorilor in anii 2018

7.63 2.65

11.54
36.64

9.68

miei
13.6
18.25

si

n d icat o r iilo r in an ii A n aliza in st r u c t u r a a in d icat o r ilo r in an ii 2021

2.49
1.Protectia sociala 6.49
2.Invatamint
6.76 2.46 10.79
3.Ocrotirea sanatatii
4. Servicii de stat cu destinatie 3
36.88 generală 8.67
5. Serviciu in domeniul economiei
6. Ordine publica și securitate
națională
7.Cultura, sport, tineret, culte si 17.18
odihna
17.83
17.01
6.76 2.46 10.79
3.Ocrotirea sanatatii
4. Servicii de stat cu destinatie 3
36.88 generală 8.67
5. Serviciu in domeniul economiei
6. Ordine publica și securitate
națională
7.Cultura, sport, tineret, culte si 17.18
odihna
17.83
17.01
t o r ilo r in an ii 2021

2.49
6.49

37.37

17.01
 37.37

17.01
SUMMARY OUTPUT

Regression Statistics
Multiple R 0.993353829
R Square 0.98675183
Adjusted R Square 0.985427013
Standard Error 1.534304211
Observations 12

ANOVA
df SS MS F Significance F
Regression 1 1753.37577256 1753.3758 744.8212309 1.00993E-10
Residual 10 23.540894108 2.3540894
Total 11 1776.91666667

Coefficients Standard Error t Stat P-value Lower 95% Upper 95%

Intercept 26.69787804 5.41247916767 4.9326523 0.000593604 14.63812292 38.757633158
X Variable 1 0.736093943 0.02697163168 27.291413 1.00993E-10 0.6759974027 0.7961904836
 Lower 95.0% Upper 95.0%
14.63812292 38.75763315779
0.6759974027 0.796190483591