21.01.2015 Views

Anexa - Consiliul Judeţean Mureş

Anexa - Consiliul Judeţean Mureş

Anexa - Consiliul Judeţean Mureş

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Analiza capacitatii de plata<br />

Tabel 9-3: Estimarea contributiei POS Mediu la finantarea investitiei din judetul Mures<br />

Mod de calcul Elemente de calcul Valori<br />

Mii Euro<br />

Ponderi din<br />

grant<br />

Ponderi din<br />

investitie<br />

EC Costuri Eligibile 35.238,31 €<br />

DIC<br />

Investitia actualizata<br />

36.483,21 €<br />

DNR Venituri Nete Actualizate 1.244,89 €<br />

EE=DIC-DNR Cheltuieli eligibile 35.238,31 €<br />

R=EE/DIC Rata de co-finantare 96,59%<br />

DA=EC*R Diferenta de finantat 37.090,57 €<br />

CRpa<br />

Rata maxima de cofinantare<br />

CV Contributie din venituri 1.244,89 € 3,0%<br />

EU grant EU Grant = DA*Crpa 29.672,46€ 80% 72,6%<br />

Contributia<br />

nationala<br />

0,8<br />

7.418,11 € 20% 18,2%<br />

Contributie POS 37.090,57 € 100% 90,8%<br />

Contribuţia Locala 2.521,54 € 6,17%<br />

Total Investitie 40.857,00 € 100%<br />

Nota: Aceste calcule sunt preliminari (orientative); valoarea exacta a contributiei locale<br />

se va stabili dupa efectuarea analizei cost-beneficiu.<br />

Technical Assistance for the Pipeline of Projects Preparation PHARE 2005 / 017– 553.04.03/08.01<br />

Rambøll/Ficthner/PM/Interdevelopment<br />

Master Plan Sistem Integrat de Gestionare a Deseurilor Judetul Mures<br />

431

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!