Académique Documents
Professionnel Documents
Culture Documents
Modul 3
Modul 3
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
RULFH SR]L LH GH DFWLY VDX SDVLY GLQ ELODQ XO FRQWDELO SUHFXP L YHQLWXULOH
cheltuieOLOH L SURILWXULOH GLQ FRQWXO GH UH]XOWDWH VXQW H[SULPDWH vQ YDORDUH PRQHWDU QXPDL SR]L LD
OLFKLGLW
L-FDVK UHSUH]LQW
VXPH OLFKLGH UHDOH $FWLYLW LOH GHVI XUDWH WUHEXLH V
DVLJXUH JHQHUDUHD
GH QXPHUDU SHQWUX IRORVLUHD DFWLYHORU GH LQXWH 'H H[HPSOX GDF
vQ
XUPD
YkQ] ULORU
HVWH
R vQWUHSULQGHUH HIHFWXHD]
PDL
PDUH
GHFkW
FRVWXO
YkQ] UL
EXQXULORU
ILH FDSDELO V
-in, first-RXW
DGLF
SU
imul intrat,
SULPXO LHLW GH HYDOXDUH D VWRFXULORU GXFH OD YDORUL PDL PDUL SHQWUX VWRFXUL GHFkW YDORULOH RE LQXWH
DQXDO
GH
VWRFX
FRVWXULOH
rile recent furnizate (sau recent produse) vor costa cu 10% mai
PXOW GHFkW VWRFXULOH LGHQWLFH IXUQL]DWH VDX SURGXVH FX XQ DQ vQ XUP 'H DVHPHQHD SURILWXO EUXW
YHQLWXUL GLQ YkQ] UL PLQXV FRVWXO EXQXULORU YkQGXWH HVWH PDL PDUH GDF
GDF
VH IRORVHWH PHWRGD )
IFO
VXPD GH DFWLY VDX SDVLY vQ DFHVW UH]HUYRU SR]L LH GH FRQW OD GDWD FRQVWLWXLULL ELODQ XOXL
Diferitele tranzDF LL GXF OD VFKLPE UL vQ DFHVWH FRQWXUL DD FXP DG XJDUHD VDX VFRDWHUHD GH XOHL
dintr-un rezervor duce la modificarea nivelului uleiului n rezervor. De exemplu, colectarea unei
facturi de ncasat reduce nivelul rezervorului facturi de ncasat, dar creWH QLYHOXO vQ UH]HUYRUXO
OLFKLGLW
L
Modulul 3 -
*HVWLXQHD ILQDQFLDU
3URGXF LH
SH WHUPHQ VFXUW
QHWHUPLQDW
Proces de
Aprovizionare
cu materii
prime
SURGXF LH
- PXQF -
amortizare
Mijloace fixe
6DODULL GH SO WLW
Facturi de onorat
(furnizori)
LPRELOL] UL
Plata
salarii
Buget de
LQYHVWL LL DFKL]L
LRQDUH GH DFWLYH
fixe
(imobilizari)
incasari
/LFKLGLW
- cash
mprumut
Capitalul
DF LRQDULORU
Plata dividende
Plata impozite
Datorie
Plata
dobnzii
Figura nr.1.
)OX[XUL PRQHWDUH L PDWHULDOH vQ FDGUXO ILUPHL
9kQ]
&RQWXO GH OLFKLGLW
UL FX SODWD SH ORF
um
FROHFWDUHD IDFWXULORU GH vQFDVDW VDX RE LQHUHD XQRU vPSUXPXWXUL EDQFDUH YRU GXFH OD FUHWHUL vQ DFHVW
cont, n timp ce plata impozitelor, a dobnzilor, a dividendelor, a facturilor de onorat vor duce la
VF GHUL vQ DFHVW FRQW $FHOHDL FRPHQWDULL VH SRW IDFH GHVSUH WRDWH SRVWXULOH FRQ LQXWH vQ ELODQ
VROGXULOH ORU SRW V
FUHDVF V
VFDG
VDX V
U PkQ
SH
VH SUHFRQL]HD]
vPSUXPXWXUL
DQWLFLSHD]
EDQFDUH
SULQ
YkQ]DUHD
GH
QRL
DF LXQL
-L P
'H H[HPSOX
FXP XUPHD]
UHDVF
GDF
OLFKLGLWDWHD
vQWUHSULQGHUH
Modulul 3 1) YD P UL
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
oace fixe
2)
3)
QHWHUPLQDW
SURGXF LH vQ FXUV GH
IDEULFD LH
HYHQWXDO YD FUHWH VWRFXO GH SURGXVH ILQLWH
4)
2 SDUWH GLQ EDQL YRU IL FKHOWXL L vQ FDGUXO DFHVWRU DF LXQL L DVWIHO QX YRU PDL DS UHD vQ
FRQWXO GH OLFKLGLW
ORF
vQDLQWH
GH
SUHYL]LRQDWH
vQFDVDUHD
YRU
IL
vQWUHSULQGHUHD FRQVLGHUDW
GDWD
SHUIHFW ULL
YUHXQHL
UHDOL]DWH
XQHL
RIHU
VXPH
GH
vQFDV ULOH
EDQL
YRU
GLQ
PDL
vQWkU]LD
&KLDU
XQ
WLPS
DWXQFL
SHQWUX
YkQ] UL
SkQ
OD
vQFDVDUHD
SURSULX ]LV
GH
YkQ] ULOH
H[HPSOX
DWHSWH GH ]LOH GH OD
IXQF LH
FkQG
F
GH
VXPD
- vnzare -
GH
OLFKLGLW
vQFDVDUH L vQ
IXQF LH GH SHULRDGD vQ FDUH vQWUHSULQGHUHD SRDWH vQWkU]LD SODWD IDFWXULORU VDOH GH RQRUDW L D VDODULLORU
vQWUHSULQGHUHD SRDWH V
DMXQJ
GLQ YkQ]DUHD GH DF LXQL VDX REOLJD LXQL VDX GLQ vPSUXPXWXUL EDQFDUH
'DF
vQWUHSULQGHUHD HVWH SURILWDELO DWXQFL YHQLWXULOH GLQ YkQ] UL YRU IL PDL PDUL GHFkW
FRVWXULOH LDU LQWU ULOH GH QXPHUDU YRU GHS L vQ ILQDO FKHOWXLHOLOH LHLULOH 7RWXL FKLDU L R DIDFHUH
SURILWDELO
GH OLFKLGLW
VH HIHFWXH]H SO
vQFHDS
VH PDWHULD
GH FUHWHUH
fDSW
SO
L YD FDX]D R vQWkU]LHUH D
LL VDODULLORU L D IDFWXULORU GH RQRUDW L YD GXFH FKLDU OD vPSUXPXWXUL vPSRY U WRDUH &D XUPDUH
-o ntUHSULQGHUH QHSURILWDELO
VWRFXUL H[FHVLYH YDORUL PDUL DOH DFWLYHORU IL[H PXOWH LPRELOL] UL FRUSRUDOH vQ WLPS FH R SROLWLF
vQFDV UL GHILFLWDU
GH
YD DYHD FD UH]XOWDW FUHDQ H PDL vQWkL VXE IRUPD XQHL YDORUL ULGLFDWH D YDORULL
GH OLFKLGLW
L L QX SRDWH V
SUHYL]LXQH FRUHFW
OH RE LQ vQ DD IHO vQFkW V
GHFODUH IDOLPHQWXO ,DW
vL
GH FH R
5HOHYDQ D
GH SHVWH
JHVWLXQLL
FLFOXOXL
GH
H[SORDWDUH
HVWH
VHF LXQH
GDW
vQ
a gestiunii financiare a
SULPXO
UkQG
GH
SRQGHUHD
GRLOHD UkQG RSHUD LLOH FLFOXOXL GH H[SORDWDUH VXQW FRWLGLHQH FX XQ PDUH JUDG GH UHSHWDELOLWDWH L FX R
UHIOHFWDUH LPHGLDW
LL vQWUHSULQGHULL
2ELHFWLYXO XUP ULW GH JHVWLXQHD FLFOXOXL GH H[SORDWDUH HVWH FHO DO RULF UHL LQYHVWL LL GH
FHD PDL HILFLHQW
$PRUWL]DUHD
UHOD LHL
UHQWDELOLWDWH
ULVF
VH
UHDOL]HD]
vQ
FHD
capital:
PDL
PDUH
SDUWH
vQ
FDGUXO
HFKLOLEUXOXL GLQWUH QHFHVDUXO GH DFWLYH FLUFXODQWH L VXUVHOH PRELOL]DELOH SHQWUX ILQDQ DUHD DFHVWHLD
3HQWUX D U VSXQGH QHYRLL GH UHQWDELOLWDWH JHVWLXQHD DFWLYHORU FLUFXODQWH XUP UHWH UHDOL]DUHD
ciclului de exploatare cu un nivel minim de active circulante, iar gestiunea pasivelor circulante
i capitalurilor necesare.
3HQWUX D U VSXQGH QHYRLL GH UHQWDELOLWDWH JHVWLXQHD DFWLYHORU FLUFXODQWH XUP UHWH UHDOL]DUHD
ciclului de exploatare cu un nivel minim de active circulante, iar gestiunea pasivelor circulante
XUP UHWH FHO PDL UHGXV RVW DO SURFXU ULL FDSLWDOXULORU QHFHVDUH
*HVWLXQHD ILQDQFLDU
Modulul 3 -
SH WHUPHQ VFXUW
3HQWUX D U VSXQGH QHYRLL GH GLPLQXDUH D ULVFXOXL JHVWLXQHD DFWLYHORU FLUFXODQWH XUP UHWH
HOLPLQDUHD UXSWXULL GH
WRF
D OLSVHL
GH OLFKLGLW
L
SUHRFXSDUH
vQVR LW
GH
FUHWHUHD FRVWXULORU GH
LL
Q SULYLQ D SDVLYHORU FLUFXODQWH VH XUP UHWH SHUPDQHQ D VXUVHORU GH ILQDQ DUH DXWRQRPLD ILQDQFLDU
D FLFOXOXL GH H[SORDWDUH SUHRFXS UL vQVR LWH GH FUHWHUL DOH FRVWXOXL SURFXU ULL FDSLWDOXULORU QHFHVDUH
$YkQG vQ YHGHUH DFHVWH FHULQ H DOH RSWLPL] ULL UHOD LHL UHQWDELOLWDWH
FLFOXOXL GH H[SORDWDUH FXSULQGH GRX
1)
2)
PRGDOLW
LL
GH
ILQDQ DUH
QHFHVDUXOXL
GH
DFWLYH
FLUFXODQWH
L
IRQGXOXL
GH
FDUDFWHULVWLF
DFWLYHORU
FLUFXODQWH
HVWH
OLFKLGLWDWHD
ULGLFRO
DFHVWRUD
L
GHFL
SRVLELOLWDWHD DFRSHULULL RSHUDWLYH GLQ vQFDV UL D GDWRULLORU D HIHFWX ULL XQRU SODVDPHQWH GH WUH]RUHULH
L D S VWU ULL XQHL UH]HUYH OLFKLGH vQ FRQW L vQ FDV ([LVW
ntre vQ] UL FLIUD GH DIDFHUL L QLYHOXO DFWLYHORU QHFHVDUH SHQWUX UHDOL]DUHD DFHVWRUD
Pornind de la acest raport se pot identifica trei politici de gestiune a ciclului de exploatare cu efecte
GLIHULWH DOH UHQWDELOLW
1)
R SROLWLF
LL L ULVFXOXL
DJUHVLY
5HQWDELOLWDWHD
ULGLFDW
LQWHQ LRQDW
SULQ
DF LXQH
2)
SROLWLF
OLFKLGLW
defenVLY
FDUH
vL
SURSXQH
UHDOL]DUHD
HVWH
XQHL
FLIUH
3)
SROLWLF
SROLWLF
HFKLOLEUDW
vQVR LW
GH
ULVFXUL
PDUL
L L GH LQVROYDELOLWDWHD vQWUHSULQGHULL
LQWHUPHGLDU HVWH
LL DFWLYLW
FHD
FDUH
GH
DIDFHUL
FX
VWRFXUL
LL GH H[SORDWDUH
DUPRQL]HD]
UHOD LD
FRQWUDGLFWRULH
Active
SROLWLF
LQWHUPHGLDU
SROLWLF
SROLWLF
GHIHQVLY
DJUHVLY
Cifra de afaceri
DJUHVLY
(1) accentul cade
Q FHHD FH SULYHWH ILQDQ DUHD DFWLYHORU FLUFXODQWH ntr-R SROLWLF
n principal pe pasivele pe termen scurt (datorii de exploatare, credite bancare etc.) care au cele mai
PLFL FRVWXUL GH SURFXUDUH D ORU GDU FDUH GHWHUPLQ
L R SUHRFXSDUH VWUHVDQW
GH D UHvQQRL FUHGLWHOH SH
termen scurt, la dobnzi mai mari sau chiar riscul unei lipse de capital.
3ROLWLFD GHIHQVLY
SHUPDQHQWH IRQGXO GH UXOPHQW FDUH DX FRVWXUL GH SURFXUDUH PXOW PDL PDUL GDU L R DFRSHULUH
VXILFLHQW
O politLF
QHXWU
FRQVW
vQ VLQFURQL]DUHD SHUIHFW
D vQWUHSULQGHULL
ID]H
FLFOXOXL
GH
H[SORDWDUH
DSURYL]LRQDUH
SURGXF LH
GHVIDFHUH
SHQWUX
DVLJXUD
&DUDFWHUXOXL FRQWLQXX DO SURGXF LHL VDX DO GHVIDFHULORU L VH RSXQH GLQ PRWLYH HFRQRPLFH
SXQFW
UHFXSHUDW SkQ
GH
YHGHUH
ULORU
ILQDQFLDU
VWRFXULOH
UHSUH]LQW
DORFDUH
GH
FDSLWDO
FH
QX
SRDWH
IL
FkQG DFHVWH VWRFXUL QX SDUFXUJ vQWUHJXO FLFOX GH H[SORDWDUH VXQW YDORULILFDWH SULQ
UHPDUF
QH DU vQGHPQD V
XUD I U
n timp real
SULQ
GREkQ]L
SHVWH
FHOH
FXUHQWH
SULQ
(YROX LD
cheltuielilor
cu formarea
stocurilor n
raport cu
CT
Chelt.min.
QXP UXO GH
DSURYL]LRQ UL
Cd
Ca
1U DSURYL]LRQ UL
Cheltuielile suplimentare inutile n gestiunea stocurilor pot rezulta att din stocuri
LQVXILFLHQWH FkW L GLQ VWRFXUL H[FHVLYH
Q
DFHVWH
FRQGL LL
P ULPHD
RSWLP
VWRFXULORU
HVWH
FDUH
FHD
YDULD]
FDUH
vQ
DPRUWL]HD]
IXQF LH
GH
UHOD LD
QXP UXO
GH
XRU F
DFHDVW
P ULPH RSWLP
UHQWDELOLWDWHD DFWLYLW
2SWLPL]DUHD P
LL GH H[SORDWDUH
ULPLL VWRFXULORU
RFD]LRQDWH
GH
VWXGLXO
SLH HL
GH GHSODVDUHD
VDODULD LORU
SHQWUX
Cheltuielile totDOH
DSURYL]LRQ UL
GH
vQWRFPLUHD
D HDQWLRDQHORU
IL FX DWkW PDL
PLFL FX FkW P ULPHD FRPHQ]LORU YD IL PDL PDUH /D QLYHOXO XQHL FRPHQ]L VH SRDWH VWDELOL vQV
P ULPHD
VWRFXULORU
VXQW
RFD]LRQDWH
GH
WUDQVSRUWXO
XQ
PDQLSXODUHD
GHSR]LWDUHD
GHJUDGDUHD
IL
H[WLQV
SHQWUX
Cd VH FRUHFWHD] FX FRHI
optimizarea stocurilor de produse n curs de
e livrare
produse finite.
Modelul Wilson-Whitin care oSWLPL]HD]
pentru formarea stocului:
&7
= & D + Cd =
N
Spa
Ca +
cd
S
2
0LQLPXO FRVWXOXL WRWDO VH RE LQH vQ SXQFWXO vQ FDUH GHULYDWD vQWkLD D FRVWXOXL vQ UDSRUW FX P ULPHD
VWRFXOXL HVWH HJDO
FX ]HUR
dCT
=0,
dS
S=
2n ca
,
pa cd
FRQWLQXDUH
VH
SRW
GHWHUPLQD
QXP UXO
GH
FRPHQ]L
DSURYL]LRQ UL L
Nr =
vQ FDUH 7
N
S
; i=
GH
DSURYL]LRQDUH 1U
LQWHUYDOXO
GLQWUH
ST
,
N
7DQ
]LOH
GLQ RE LQHUHD GH
stocuri;
SH GH DOW
FRVWXUL VXSOLPHQ
Se vor examina:
a) un model clasic de gestiune a costurilor;
b) un model mai recent de sorgintH MDSRQH]
c) R PHWRG PRGHUQ PHWRGD $%& GH JHVWLXQH D VWRFXULORU
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
a) Modelul clasic
$FHVW PRGHO DUH FD VFRS GH D GHWHUPLQD FDQWLWDWHD SHQWUX ILHFDUH GLQ FRPHQ]L
LQkQG FRQW
de cifra de afaceri;
de costul de imobilizare unitar al stocurilor.
Se pun anumite ipoteze:
FXQRVFXW (D VH H[SULP
LQ YROXP
-a lungul anului;
nu este luat n calcul n model de stoc minim de securitate;
intervalele (termenele) de livrare se presupun constante.
'DF
VH FRQVLGHU
R vQWUHSULQGHUH FDUH DUH YkQ] UL UHJXODWH vQ WLPS DSURYL]LRQ ULOH YRU DYHD ORF
la intervale regulate.
'DF
FDQWLWDWHD FHUXW
GrafLFXO XUP
WRU LOXVWUHD]
DFHVW OXFUX
Q
Q
2
Timp (zile)
6WRFXULOH LPSOLF
FDWHJRULL GH FRVWXUL
WRWDO
GH
GHSR]LWDUH
FUHWH
DWXQFL
FkQG
FDQWLWDWHD
FHUXW
GH
ILHFDUH
DSURYL]LRQDUH
FUHWH
VH GHVHPQHD]
SULQ
N
C
Q
diat prin
Cost
Costuri totale
Q
N
c
C
2
Q
Costuri de depozitare
Q
c
2
Costuri de aprovizionare
N
livrare C
Q
Costuri
3ROLWLFD
RSWLPDO
VWRFXULORU
WUHEXLH
WLQG
VSUH
PLQLPL]DUHD
VXPHL
FRVWXULORU
GHSR]LWDUH L GH DSURYL]LRQDUH
livrare.
Se demonstUHD] F SRUQLQG GH OD HFXD LD
N
Q
CT = C + c
Q
2
se ajunge la cantitatea optimal Qx de comandat, egal cu:
2 NC
Qx =
T = 360 zile
Tc
Costul total de stocaj este:
N
Q
CT = C + c
Q
2
'DF
VH GLIHUHQ LD]
dCT C n c
=
dQ
2 Q2
c N C
=
2
Q2
de unde
SULP
Q2 =
GHULYDW
2 NC
Tc
T = 360 zile
GH
SH WHUPHQ VFXUW
FRPDQG
DWXQFL VWRFXO V-D GLPLQXDW L D DWLQV XQ SXQFW
QWUHSULQGHUHD WUHFH OD R QRX
minimal.
Aceasta este egal cu stocul de securitate crescut cu stocurile utilizate n timpul perioadei de
cRPDQG 'DF VH GHVHPQHD] SULQ 7 WLPSXO vQWUH R FRPDQG L R OLYUDUH P QXP UXO GH ]LOH GH
QXP UXO GH SURGXVH VWRFDWH XWLOL]DWH ]LOQLF DWXQFL
R QRX
FRPDQG
( m T ) + (m n ) .
FX
HVWH HJDO
L
b) Metoda Kanban
$FHDVW
PHWRG
D IRVW GH]YROWDW
PHWRG
VH SODVHD]
GHQXPLUH D VLVWHPXOXL
HVWH GHQXPLW GH DVHPHQHD PHWRGD VWRFXOXL ]HUR VDX PHWRGD GH SURGXF LH vQ IOX[ FRQWLQXX ,GHHD
GH
ED]
VLVWHPXOXL
HVWH
IXUQL]RULL V L DU WUHEXL V
SRDW
vQWUHSULQGHUHD
WUHEXLH
GH LQ
XQ
VWRF
PLQLPDO
HVWH PDL ODUJ GHFkW XQ VLVWHP GH JHVWLXQH D VWRFXULORU )LLQG L XQ VLVWHP GH JHVWLXQ
HVWH UHGXV
SRDW
GLPLQXHD]
MXGLFLRDV
XUPDUH
e, suma stocurilor
vQWUH LQ
H[LVWH
FRRUGRQDUH
SULQ
FRPHUFLDO
R EXQ
FRVWXO GH FRPDQG
D XQLW
GLPLQXHD]
-o localizare
VWRFXO
GH
VHFXULWDWH
$FHDVWD
VH
SRDWH
RE LQH
DPHOLRUkQG
UHOD LLOH
GLQ
tre
vQWUHSULQGHUH L IXUQL]RULL V L
6LVWHPXO .DQEDQ SHUPLWH GHJDMDUHD WUH]RUHULHL FDUH SRDWH IL XWLOL]DW
$FHDVWD HVWH SRVLELO
LPSRUWDQW
GHRDUHFH VH WLH IDSWXO F VWRFXULOH FRQVWLWXLH R SDUWH PDL PXOW VDX PDL SX LQ
FRVWXUL
DWXQFL
GLPLQXHD]
FkQG
VWRFXULOH
VH
P UHVF
SH
FkQG
DOWHOH
QXPLWH
FRVWXUL
DIHUHQWH
de stocaj)
FRPHQ]LORU
VH
ntreprinderi.
FDGUXO
SUHRFXS ULORU
SODQLILFDUH HFRQRPLF
GLVWULEX LD GXS
F
FLUFD
WRWDO
GHWHUPLQDUH
D WUHEXLW V
P ULPLL
UH]ROYH R DOW
RSWLPH
VWRFXULORU
DFWLYLWDWHD
GH
-a observat
DFHVWRUD
YDORDUHD WRWDO
GH
L ILQDQFLDU
vQ
WLPS
FH
DSUR[LPDWLY
DOWH
GLQ
QXP UXO
QXPDL FLUFD
DUWLFROHORU
GH LQ
GLQ YDORDUHD
FLUFD
GLQ
D VWRFXULORU
Q DFHDVW
VLWXD LH QX VH PDL MXVWLILFD GLQ SXQFW GH YHGHUH ILQDQFLDU XUP ULUHD L FRQWUROXO
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
A
Procentul
din
QXP UXO
total de
articole
GH
*UXSD % DUWLFROH GH DFWLYH FLUFXODQWH GH YDORDUH PHGLH L FX SRQGHUH PHGLH vQ QXP UXO WRWDO GH DUWLFROH
Grupa C ("PXOWH
ULGLFDW
SH XQLWDWHD GH P VXU
GDU FX SRQGHUH
ILH
2 XUP ULUH
JOREDO
L SURGXVH GLYHUVH
FDUH
VH YRU
aproviziona n loturi mari pentru perioade mari de timp, pentru a reduce n acest fel,
cheltuielile de transport - aprovizionare.
1HYRLD
GH
ILQDQ DUH
VWRFXULORU
1IV
HVWH
GHWHUPLQDW
GH
WRWDOLWDWHD
FKHOWXLHOLORU
GH
IRUPDUH L S VWUDUH D VWRFXULORU GH DFWLYH FLUFXODQWH vQ WRDWH ID]HOH FLFOXOXL GH H[SORDWDUH DVWIHO vQFkW
V
L ULWPLF
transport - DSURYL]LRQDUH UHWULEX LL DPRUWL]DUH HWF FL SULQ FDOFXOXO LQIOXHQ HL D GRL IDFWRUL
Cheltuieli
medii
zilnice
Produse finite
Produse n curs
Stocuri
curente
Materiale
Stocuri de
VLJXUDQ
FRQGL LRQDUH
transport interior
GLQWUH GRX
Nfs =
XUP ULULL
WXWXURU
IDFWRULORU
FDUH
LQIOXHQ HD]
OD
SURILWDELOLWDWHD
VDX
VF ]XW
JHQHUDO
urma studierii
GXF
OD GH LQHUHD
vQ SURGXVH ILQLWH L DSRL YkQ]DUHD DFHVWRUD GLQ XUP 'HVLJXU FX FkW FDQWLWDWHD GH VWRFXUL GH LQXW
HVWH PDL PDUH FX DWkW HVWH PDL OXQJ
1. materii prime;
2. SURGXF LH QHWHUPLQDW
3. SURGXVH ILQLWH VDX PDUI GH YkQGXW SHQWUX VHFWRUXO GH FRPHU FX DP QXQWXO
Cantitatea de stocuri de materie priP HVWH GHWHUPLQDW GH FHHD FH VH DQWLFLSHD]
FX SULYLUH
OD YROXPXO SURGXF LHL UH]RQDOLWDWHD SURGXF LHL SRVLELOLWDWHD GH D DSHOD vQ RULFH PRPHQW OD VXUVHOH GH
DSURYL]LRQDUH FX PDWHULH SULP
PRPHQWXO LQWURGXFHULL PDWHULHL SULPH vQ SURFHVXO GH SURGXF LH L PRPHQWXO ILQDOL] ULL SURGXVXOXL
ILQLW
5DWD GH
URWD LH D
SURGXF LHL
QHWHUPLQDWH
SRDWH IL
P ULW
GDF
GHYLQ
VH PLFRUHD]
SHULRDGD
PDL UDSLG
&DQWLWDWHD GH VWRFXUL GHSLQGH GH FLIUD GH DIDFHUL GDU vQ DFHODL WLPS WUHEXLH DFKL]L LRQDW
DFHVWH YkQ] UL V
DLE
QHFHVDUXOXL
GH
VWRFXULORU
VWRFXUL
HVWH
SRW
GHRSRWULY
GXFH
OD
GLILFLO
SLHUGHUL
GH
LPSRUWDQW
YkQ] UL
GHRDUHFH
SURILWXUL
VDX
vQDLQWH FD
GH
GLILFLO 7RWXL
JUHHOL
OD
vQ
VWDELOLUHD
FRVWXUL
H[FHVLYH
FRRUGRQDUHD GLQWUH
vQ
VWRFXUL YD GHWHUPLQD FUHWHUHD UDWHL GH UHQWDELOLWDWH D LQYHVWL LHL L GHFL FUHWHUHD YDORULL GH SLD
vQWUHSULQGHULL 7RWXL P VXULOH OXDWH vQ YHGHUHD UHGXFHULL LQYHVWL LHL vQ VWRFXUL SRDWH V
FUHWHUHD JUDGXOXL GH ULVF GHRDUHFH H[LVW
blocaj al procesuluL
DO VWRFXULORU
FRQGXF
L OD
PHQ LQ
XQ QLYHO RSWLP
*HVWLXQHD ILQDQFLDU
VWDELOHDVF
SH WHUPHQ VFXUW
WUHL RELHFWLYH
GH OD R UDPXU
HFRQRPLF
DOH
YDULD LL PDUL vQ UDWHOH YDORDUH VWRFXUL YDORDUH YkQ] UL VDX YDORDUH VWRFXUL YDORDUH DFWLYH 'H
H[HPSOX VWRFXULOH vQ LQGXVWULD WXWXQXOXL DX
vQ UDSRUW FX
VWRFXUL
industria metalHORU
SUH LRDVH VDX vQ DFHHD GH KDUGZDUH XQGH SURGXVHOH VXQW IRDUWH GXUDELOH LDU
SUREDELOLWDWHD X]XULL PRUDOH HVWH PLF Q LQGXVWULD GH SDQLILFD LH YDORDUHD VWRFXULORU HVWH PLF
GDWRULW
Managementul dLIHULWHORU
PDQDJHPHQWXOXL
VWRFXULORU
WLSXUL
GHRDUHFH
GH
DFWLYH
DFHOHDL
SRDWH
SULQFLSLL
IL
SULYLW
DSOLFDELOH
FD
SHQWUX
VH GHWHUPLQH XQ
FKHVWLXQH
VWRFXUL
VH
VLPLODU
SRW
DSOLFD
QHFHVDUXOXL GH PRPHQW LDU YROXPXO DFHVWXL VWRF GHSLQGH GH YROXPXO SURGXF LHL L GH
$SRL
GHRDUHFH
VWRFXULOH GH VLJXUDQ
FHUHUHD
SRDWH
ILH
PDL
PDUH
GHFkW
FHD
SUHYL]LRQDO
VXQW
QHFHVDUH
WUHEXLH V
ILH
FHUXWH VDX QHFHVDUH 1LYHOXO WRWDO DO VWRFXULORU HVWH VXPD GLQWUH VWRFXO GH OXFUX L VWRFXO GH VLJXUDQ
L PLFL V SW PkQDO
costurilor iPSOLFDWH
vQ LGHQWLILFDUHD WXWXURU
R OLVW
FRVWXULORU WLSLFH OHJDWH GH H[LVWHQ D VWRFXULORU GHIDOFDWH SH WUHL FDWHJRULL FRVWXUL OHJDWH GH GH LQHUHD
VWRFXULORU FRVWXUL OHJDWH GH FRPDQGD L SULPLUHD VWRFXULORU L FRVWXULOH OHJDWH GH OLSVD VWRFXULORU
Taxe de propietate
$PRUWL]DUH L X]XU
Total
PRUDO
9DULD]
2,5%
9DULD]
9DULD]
9DULD]
(VWH HYLGHQW F
VXIHULW GDF
FDQWLW
LL
RSWLPH
GH
FRPDQGDW
vQWUHSULQGHUHD DUH GH
vO GH LQ " 8QD GLQ DERUG ULOH FHOH PDL GHV XWLOL]DWH HVWH
PRGHOXO
FDQWLW
LL
FRPDQGDWH
HFRQRPLF
("economic
FUHVF
RGDW
FX
FUHWHUHD
LSRWH]HOH GH ED]
VWRFXULORU
R FDQWLWDWH RSWLP
vQ
WLPS
DOWH
FRVWXUL
GHVFUHVF
RGDW
FX
XQHOH
FUHWHUHD
&RVWXUL
GH
FRPDQG
LL RSWLPH GH FRPDQGDW
GH LQHUHD VWRFXULORU
&RVWXUL
WRWDOH GH FRPDQG
&7&
&DQWLWDWH FRPDQGDW
0DL vQWkL WUHEXLH PHQ LRQDW IDSWXO F YDORDUHD LQYHVWL LHL vQ VWRFXUL GHSLQGH GH IUHFYHQ D
comenziORU
'DF
vQWUHSULQGHUHD FRPDQG
FDQWLW
SUH]HQWDW
XQHOH
GLQWUH
FRVWXULOH
FRPDQG
VXSRUWDWH
L LPSRUWDQWH vQVHDPQ
vQWUHSULQGHUH
FUHVF
FXP VH DUDW
RGDW
FX
IRQGXULOH EORFDWH vQ LQYHVWL LD GH VWRFXUL FRVWXUL FX DVLJXU ULOH VDX FHOH SHQWUX X]XUD PRUDO
DFHVWHD YDULD]
GHVFUHVF RGDW
FDQWLW
PDL
vQ
FUHWHUHD
- toate
GH
VWRFXUL
stocuri efectuate.
Modulul 3 -
*HVWLXQHD ILQDQFLDU
UHSUH]LQW
FDQWLWDWHD RSWLP
SH WHUPHQ VFXUW
ILJXUD
GH FRPDQGDW
GH
SH
FXUED
FRVWXULORU
WRWDOH
GLQ
ILJXUD
SUH]HQWDW
SRDWH
IL
J VLW
IRORVLQG
XUP WRDUHD
2(F)(S)
,
(C)(P)
EOQ =
unde:
SH
FDUH
VH
ED]HD]
PRGHOXO
(24
FDUH
QX
vQWRWGHDXQD
VXQW
YDOLGH
VXQW
XUP WRDUHOH
1.
2.
3.
4.
ILH SUHYL]LRQDW
FX H[DFW
itate;
ULOH VXQW GLVWULEXLWH XQLIRUP GH-a lungul anului;
)& L 3 VXQW YDORUL IL[H L LQGHSHQGHQWH GH SURFHGHHOH IRORVLWH SHQWUX FRPDQGDUHD VWRFXULORU
*HVWLXQHD FOLHQ LORU
&OLHQ LL UHSUH]LQW
VFDGHQ
Cu vQFDVDUHD LPHGLDW FX SODWD OD YHGHUH vQ QXPHUDU FDVK VDX GXS XQ QXP U normal de zile
de decontare a facturilor (3-5 zile);
Cu ncasarea la termen FX SODWD OD WHUPHQ GXS R SHULRDG GH WLPS FRQYHQLW vQWUH DJHQ LL
economici.
7HUPHQHOH GH L GH ]LOH VXQW FHOH PDL X]XDOH GDU SRW IL FRQYHQLWH L SHULRDGH PDL
mari de
WLPS FKLDU SHVWH XQ DQ Q IXQF LH GH UHVSHFWDUHD VDX QX D WHUPHQHORU GH SODW FX WLWOX GH
DSDU
vQFDVD L
&RQ LQXWXO JHVWLXQLL FOLHQ LORU
GesWLXQHD
HILFLHQW
D FDSDFLW
1.
&UHGLWHOH YkQ]
GRX
HWF
WRU
- reprH]HQWkQG
LSRWH]H L DQXPH FHD GH vPSUXPXWDW SULQ FUHGLWHOH IXUQL]RUL SHQWUX HFKLSDPHQWH PDWHULDOH
L
FHD
GH
vPSUXPXW WRU
SULQ
FUHGLWHOH
FOLHQ L
SHQWUX
SURGXVHOH
OLYUDWH
VDX
OXFU ULOH
H[HFXWDWH EHQHILFLDULORU V L
2.
&UHGLWHOH FXPS
EHQHILFLDU
WRU
- UHSUH]HQWkQG SO
FXPS U WRU DSDU FD R SUHILQDQ DUH GH F WUH EHQHILFLDUL DL IDEULFD LHL SURGXVHORU SH FDUH DFHWLD
LQWHQ LRQHD]
SH
FDUH
OH
LQG
vQ
PXOWH
FD]XUL
SH
FHO
DO
vQ
HFRQRPLD
GH
SLD
GHQDWXUDUHD
FRQFXUHQ HL
DQLKLODUHD
Modulul 3 UHSUH]LQW
ILQDQ DUH
FHHD
R VXUV
UHSUH]LQW
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
SULYHWH
FUHGLWHOH
IXUQL]RUL
DYDQVXULOH
SULPLWH
GH
OD
nevoie de
FOLHQ L
DFHVWHD
ILQDQ DUHD
DFHVWRU DFWLYH FLUFXODQWH FX DWkW FOLHQ LL YRU IL PDL QHPXO XPL L L YRU GHWHUPLQD UHGXFHUHD
FLIUHL YkQ] ULORU vQWUHSULQGHULL
VWLPXOH]H
DORF ULL GH FDSLWDOXUL vQ FRQWXO FOLHQ LORU L FX ULVFXUL GH LQVROYDELOLWDWH GLQ SDUWHD FOLHQ LORU &KLDU L
FRPSOH[LWDWHD
WRW PDL PXOW DXWRQRPLD XQXL VHUYLFLX FRPSDUWLPHQW VWULFW VSHFLDOL]DW SHQWUX FOLHQ L VDX
IDFWXULOH
OD
ncasare.
QWUHSULQGHUHD SRDWH IL LQWHUHVDW
D XQHL FUHDQ H OD WHUPHQ HVWH VFXWLW
FOLHQ LL SULQ IDFLOLW
vQFDVDUHD LPHGLDW
Creditele - clLHQ L
UHSUH]LQW
DFHVWHLD R DQXPLW
R DGHY UDW
UHODWLY XRU
UHQWDELOLWDWHD DIHUHQW
- FOLHQ L
- FOLHQ L
or;
1. Creditul acordat unui singur client ne apare ca o alocare de capitaluri pe termen scurt (de la
OLYUDUH
SkQ
SHUPDQHQW
OD
GH
vQFDVDUH
FDSLWDOXUL
&UHGLWHOH
DOH
DFRUGDWH
vQWUHSULQGH
Credite - clienti =
2.
WXWXURU
FOLHQ LORU
rii, reprezentnd o
QH
DSDU
LQYHVWL LH
vQV
FDUH
FD
ILH
DORFDUH
ILQDQ DW
UHOD LD
YkQ]
GH DIDFHUL (OH VXQW DEVRUELWH GH YkQ] ULOH LQL LDOH LDU FHOH DIHUHQWH YkQ] ULORU VX
plimentare (prin
SUHOXQJLUHD GXUDWHL FOLHQ LORU VH UHJ VHVF FD HOHPHQWH GH UHQWDELOLWDWH DO WXUL GH EHQHILFLXO
FRUHVSXQ] WRU
DFHVWRU
YkQ] UL
3.
5HQWDELOLW
FUHWHUHD
FLIUHL
GH
DIDFHUL
SULQ
SUHOXQJLUHD
SRDWH IL I FXW
SUHVXSXQH
6H
PRGLILF UL GH VWUXFWXU
vQ I FXW
*HVWLXQHD ILQDQFLDU
Modulul 3 -
SH WHUPHQ VFXUW
$FHVW FRVW RSRUWXQLWDWH VH VWDELOHWH OD QLYHOXO UDWHL GH UHQWDELOLWDWH PHGLH SH HFRQRPLH FDUH
4.
riscurilor
GXUDWHL
GH
GH
vQFDVDUH
LQVROYDELOLWDWH
FOLHQ LORU
FOLHQ LORU
HVWH
QWU
vQVR LW
vQ
-o economLH
PRG
LQHYLWDELO
FRQFXUHQ LDO
vQ
GH
SOLQ
FUHWHUHD
SURFHV
GH
FRQFHQWUDUH QXP UXO IDOLPHQWHORU HVWH ULGLFDW L ULVFXO GH LQVROYDELOLWDWH HVWH PDL PDUH SH R
SHULRDG
FD
GLIHUHQ
FUHWHULL FUHGLWHORU
SULQFLSDOD FRPSRQHQW
vQ
vQWUH
SULYLQ D
SUHOXQJLULL
UHQWDELOLWDWHD
YkQ] ULORU
FOLHQ LORU
VXSOLPHQWDUH
3URILWXO
SH
SDUWH
QHW
VH
FRVWXO
SDUWH
VH
GH
SROLWLFD
PDUJLQDO
LQ
FRQW L GH FHOHODOWH
FKHOWXLHOL RFD]LRQDWH GH SUHOXQJLUHD GXUDWHL FOLHQ LORU VHUYLFH FOLHQ L FKHOWXLHOL DGPLQLVWUDWLYH FX
Decizia n politica creditelor - FOLHQ L GHSLQGH GH QDWXUD DFHVWXL SURILW PDUJLQDO QHW GDF
SR]LWLY VH YD KRW Uv SUHOXQJLUHD GXUDWHL FUHGLWXOXL - FOLHQ L
'DF
DFHWLD DFFHSW
UHGXF
GXUDWD GH SODW
6WXGLXO
VWUXFWXU ULL
SDVLYXOXL
ELODQ XOXL
UHOHY
pe termen mai
D IDFWXULORU
),1$1
HJDO
HVWH
-adev
Un principiX
SHUPDQHQWH
WHPSRUDUH
WHUPHQ VFXUW L DFWLYHOH LPRELOL]DWH FX IRQGXUL SH WHUPHQ OXQJ Q SUDFWLF DFHVW SULQFLSLX QX SRDWH
VXP
WUH]RUHULHL
VWRFXULORU
ntreprinderii.
n active pe termen scurt "variabile
YDULD]
RGDW
FUHGLWH
FOLHQ L
SH
VH GH LQ
DLE
R PDUM
PRG
GH VHFXULWDWH FRQVWLWXLW
SUHFLV
HYROX LD
DFWL
velor sale
termen lung
Graficul 1
LOXVWUHD]
FRPSRUWDPHQWXO
FRUHVSXQG
XQHL
vQWUHSULQGHUL
FDUH
DGRSW
DFHVW
FRPSRUWDPHQW
GH GH LQHUH D
DFWLYHORU VDOH
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
Active circulante
temporare
6XP
n u.m.
)LQDQ DUH
FX
FDSLWDOXUL
SH
termen scurt
)LQDQ DUH
FX
FDSLWDOXUL
pe termen lung
Active fixe
Timp
*UDILF )LQDQ DUHD DFWLYHORU vQWUHSULQGHUHD $
U L D DFWLYHORU
WHPSRUDUH
D DFWLYHORU FLUFXODQWH
DFHVW FRPSRUWDPHQW
Q DFHVW FD] vQWUHSULQGHUHD % XWLOL]HD]
L YRU IL SODVDWH DWXQFL FkQG HOH YRU IL LQXWLOL]DWH Q DFHODL WLPS FXP UDWHOH
de plasament pe termen scurt sunt n general mai reduse dect ratele mprumuturilor pe termen lung,
FRVWXO ILQDQ
ULL SHQWUX firma B este mai ridicat dect cel al firmei A.
6XP
vQ
u.m.
Active circulante
temporare
Active
circulante
)LQDQ DUH FX FDSLWDOXUL
pe termen lung
Active fixe
Timp
*UDILF )LQDQ DUHD DFWLYHORU vQWUHSULQGHUHD %
WHPSRUDUH
L SDUWHD SHUPDQHQW
D DFWLYHORU FLUFXODQWH
LOXVWUHD]
FRPSRUWDPHQWXO
vQWUHSULQGHUHD $ L % $FHDVW
SROLWLF
XQHL
vQWUHSULQGHUL
PXOW
PDL
VXSXV
ULVFXOXL
dect
termen lung.
&
FD SHUPDQHQW
L YD IL DVLPLODW
SH
6XP
n
u.m.
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
termen scurt
termen lung
Active fixe
Timp
*UDILF )LQDQ DUHD DFWLYHORU vQWUHSULQGHUHD &
REOLJD LLOH
FRPHUFLDO
OXQDUH
VDX
JDP
vPSUXPXWXULOH
VHPHVWULDOH
GH
DFXPXODWH
LQVWLWX LL
VDODULL
ILQDQFLDUH FUHGLWXO
LPSR]LWH
GH
SH FDUH
SURILW
vO
DFFHSWH
EDQFDUH L HIHFWH GH FRPHU 'LVSRQLELOLWDWHD ILHF UHL VXUVH GHSLQGH GH P ULPHD GH JUDGXO GH ULVF L
GH SURILWDELOLWDWHD vQWUHSULQGHULL &RVWXULOH ILQDQ
vQWUHSULQGHUH L GXS
IRORVHDVF
vL SHUPLW
mari
GH OD vQWUHSULQGHUH OD
vQ GHFXUV GH XQ DQ GH ]LOH
XQD DOWHLD
ULL DIDFHULL
WLW
RUL SH OXQ
OXQ DVWIHO vQFkW ELODQ XO FRQWDELO OD XQ PRPHQW GDW YD FRQ LQH SR]L LD ELODQ LHU
Q PRG DVHP Q WRU YD FRQ LQH L SR]L LD ELODQ LHU
VDX R GDW
SH
GH VDODULL GH SO WLW
profit, celH SHQWUX DQJDMD L L FHOH SHQWUX YkQ] WRUL VXQW vQ JHQHUDO SO WLWH V SW PkQDO OXQDU VDX
trimestrial. Aceste VDODULL L LPSR]LWH GH SO WLW LQWU vQ FDWHJRULD VXUVHORU DWUDVH L HOH FUHVF QDWXUDO
SH P VXUD GH]YROW ULL XQHL vQWUHSULQGHUL (OH UHSUH]LQW GH DVHPHQHD R VXUV
SHQWUX F
QX H[LVW
PRG RELQXLW V
R UDW
H[SOLFLW
JUDWXLW
GH FUHGLW
OH FRQWUROH]H GDWD SO
GH IRU H HFRQRPLFH L GH
obiceiurile existente n cadrul ramurii economice respective, iar datele pentru plata impozitelor sunt
VWDELOLWH SULQ OHJH $VWIHO vQWUHSULQGHULOH XWLOL]HD]
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
GHUXODUHD
FXUHQW
HYHQLPHQWHORU
vQWUHSULQGHUHD
SULPH
contabil la
, cum mai este
DSURDSH
vQWUHSULQGHULOH
SRW V
VH
ILQDQ H]H
sensuO F
SO WHDVF
V L
GH
FRQVHFLQ
86'
VDX
86'
'DF
VSRQWDQ
GH ILQDQ DUH vQ
SUHVXSXQHP F
PDWHULL
DFKL]L LRQHD]
R vQWUHSULQGHUH
QHW
FHHD FH vQVHDPQ
WUHEXLH
VH YRU
GXEOD
VH
YRU
GXEOD
SUHOXQJHDVF
HD
ILQDQ DUHD
VXSOLPHQWDU
P VXUD
vQ
FDUH
SO WLW $FHDVW
GDF
JHQHUHD]
GH
FRPHUFLDOH GH SO WLW YRU FUHWH GD OD 86' OD 86' DVWIHO SUHOXQJLUHD SHULRD
FUHGLW
vQ
vQWUHSULQGHUHD
dei de
SRDWH
LL GXS
GH ]LOH GH OD
de credit.
FRPSRQHQWH L anume:
1. credit comercial gratuit FDUH UHSUH]LQW FUHGLWXO RIHULW vQ SHULRDGD GH UHGXFHUH
2. credit comercial contra cost FDUH UHSUH]LQW FUHGLWXO VXSOLPHQWDU FHOXL JUDWXLW
L DO
XWLOL]H]H FHDODOW
FRPSRQHQW
GHFkW GXS
FH DQDOL]HD]
DFHVW FRVW HVWH PDL PLF GHFkW FHO DO DOWRU IRQGXUL FDUH DU SXWHD IL RE LQXWH
WHUPHQLORU GH FUHGLW FDUH VH SUDFWLF
nform
FRQGXFH OD XQ FRVW SURFHQWXDO UHODWLY ULGLFDW DVWIHO vQFkW vQWUHSULQGHULOH SXWHUQLFH YRU HYLWD V
utilizeze.
8QHRUL vQWUHSULQGHULOH SRW GHYLD L FKLDU GHYLD]
JHQHUkQG VFKLPE UL DOH FRVWXOXL SURFHQWXDO 3HQWUX H[HPSOLILFDUH R vQWUHSULQGHUH FDUH FXPS U
WHUPHQL GH FUHGLW
cRQWUDYDORDUHD
QHW
EXQXULORU
FX
SRDWH V
UHGXFHUH
SO WHDVF
GXS
7UH]RULHUXO
]LOH L QX GXS
DWHDSW
SXU
UHFHS LRQ ULL P UILL L DSRL VFULH XQ FHF SHQWUX YDORDUHD IDFWXUDW
IXUQL]RULL vQWUHSULQGHULL GRUHVF V
vQWUHSULQGHUH FDUH FXPS U
GHS HDVF
ntreprinderi nu estH
DJUHDW
VLPSOX
PLQXV FHL
]LOH
QHW
GH GH ]LOH L V
SO WHDVF
SRDWH V
SUDFWLF 2
$VWIHO vQWUHSULQGHUHD
DFHVWH
86'
]LXD
DFKL]L LLORU L HVWH R XWLOL]DUH GH IRQGXUL vQ P VXUD vQ FDUH vQWUHSULQGHUHD ILQDQ HD]
GLQ
SH
DFKLWH
UHGXFHUH 'DF
SH WHUPHQL GH FUHGLW
WHUPHQXO GH SODW
]LOH GDU V
RIHU
XQ
86'
DGLF
ie de 40000
*HVWLXQHD ILQDQFLDU
Modulul 3 QWUHSULQGHULOH
PDUL
ILQDQ DWH
vQ
PRG
DGHFYDW
WLQG
R vQWUHSULQGHUH SRDWH V
VLQH
PDL
GHJUDE
SROLWLFD
IXUQL]H]H
vQWUHSULQGHULL
UHSUH]LQW
SH WHUPHQ VFXUW
FUHGLW
FRPHUFLDO
DSDU
UH]XOWDWXO
QHW
GHFL]LLORU
DFHVWHLD
GH FUHGLW
vQ
SULYLQ D
LPSRUWDQW
L FRQYHQDELO
vQWUHSULQGHULOH PDL PLFL L PDL VODEH 2 vQWUHSULQGHUH FDUH QX SRDWH UHFXUJH OD ILQDQ DUH EDQFDU
GDWRULW
IDSWXOXL F
aFRUGH
vQFUHGHUH
'HRDUHFH
YkQ] WRUXO
FXQRDWH
MXGHFH FDSDFLWDWHD
SUDFWLFLOH
GH SODW
FRPHUFLDOH
vQ
UDPXUD
SRDWH V
vL
HFRQRPLF
O DVXP
YDULD]
RELHFWXO RULF URU OLPLW UL GH FUHGLW FDUH VH SRW RSHUD &X WRDWH F vQ XQHOH FD]XUL FUHGLWXO FRPHUFLDO
SRDWH IL VLQJXUD SRVLELOLWDWH GH ILQDQ DUH SHQWUX FXPS U WRU H[LVW
L XQLL FXPS U
RE LQH IRQGXUL GLQ DOWH VXUVH L FDUH WRWXL UHFXUJ OD FUHGLWXO FRPHUFLDO SHQWUX F
HL QX UHDOL]HD]
HVWH
GXFH
GH
VFXPS
DVWIHO
GH
VLWXD LL
DQDOL]
ILQDQFLDU
DP QXQ LW
SRDWH
OD
FkW
vQORFXLUHD
SH WHUPHQ VFXUW
PSUXPXWXULOH RIHULWH vQWUHSULQGHULORU GH F WUH E QFLOH FRPHUFLDOH L FDUH DSDU vQ ELODQ XULOH
FRQWDELOH DOH DFHVWRUD OD SR]L LD
vQ RUGLQHD LPSRUWDQ HL GXS
RIHU
FUHGLWH SH WHUPHQ VFXUW L PHGLX ,QIOXHQ D ORU HVWH PDL PDUH GHFkW FHD FDUH DU UHLHL vQ XUPD
FRPSDU ULL VXPHORU SH FDUH OH GDX FX vPSUXPXW GHRDUHFH IRQGXULOH RIHULWH GH E QFL VXQW QHVSRQWDQH 3H
P VXU
FH
QHFHVDUXO
GH
ILQDQ DUH
DO
vQWUHSULQGHULL
FUHWH
DFHVWD
UHFXUJH
OD
SHQWUX
IRQGXUL
VWLSXODWH GH EDQF
SHQWUX DFRUGDUHD GH FUHGLW ILH FRQGL LLOH GH DFRUGDUH D FUHGLWXOXL VXQW UHVWULFWLYH
V
ntreprinderea va fi silit
EDQF
VXSOLPHQWDUH 'DF
vL vQFHWLQHDVF
FUHWHUHD L V
OD VWDQGDUGHOH QHFHVDUH
8Q vPSUXPXW EDQFDU HVWH ILH XQXO D F UXL OLFKLGDUH VH SURGXFH DXWRPDW FXP DU IL ILQDQ DUHD
FUHWHULORU VH]RQLHUH GH VWRFXUL ILH XQ vPSUXPXW SHQWUX FDSLWDOXO GH OXFUX DFHVWD GLQ XUP
WUHEXLH V
UHIHULQ
FD SULQFLSDO
FDUDFWHULVWLF
UDW
GH
XQ
UDWD GH UHIHULQ
SRDWH YDULD
GRX
WXU
linie
GH DQ 6H HVWLPHD]
PSUXPXWXO YD DMXQJH vQ XQHOH SHULRDGH DOH DQXOXL OD ]HUR L DQXPH DWXQFL FkQG XWLOL]DWRUXO QX DUH
nevoie de fonduri suplimentare - GH DLFL YLQH L WHUPHQXO GH revolving" (credit rennoit automat).
$FHVWH vPSUXPXWXUL VXQW JDUDQWDWH vQ PRG RELQXLW FX VWRFXULOH L HIHFWHOH FRPHUFLDOH GH SULPLW
UH]RQDELO
EDQFD SRDWH V
FHDU
GHVFULVH PDL VXV 7RWXL E QFLOH VXQW SUHFDXWH DWXQFL FkQG FHU UDPEXUVDUHD GHRDUHFH HOH QX GRUHVF
V
GH
REOLJD LXQL
VDX
DF LXQL
vQDLQWH
FD
DFHVWH
IRQGXUL
ILH
HIHFWLY
GLVSRQLELOH
mprumuturile acestea se fac, de obicei, pentru un timp foarte scurt. Ele se mai numesc, de
DVHPHQHD ILQDQ DUH LQWHUPHGLDU
PSUXPXWXULOH
FRPHUFLDOH
FX
GXS
VFDGHQ
R SHULRDG
PDL
PDUH
GH
XQ
DQ
VH
QXPHVF
L OD WHUPHQ
ILQDQ DUHD FDSLWDOXOXL GH OXFUX SHUPDQHQW VDX SHQWUX DFKL]L LRQDUHD GH DFWLYH IL[H 6SUH GHRVHELUH GH
IDFLOLW
GHFkW GDF
3)
O
D UDPEXUV ULL
mprumutului.
L XWLOL]DWRUXO GH FUHGLW vQ
vO RIHUH $FHVWH IDFLOLW
L VXQW
L GH FUHGLW SH FDUH V
VH ED]H]H GDF
IRORVHDVF
DFHDVW
R VXP
VXP
SkQ
HVWH FD]XO
FH vQWUHSULQGHUHD L
PD[LP
OD PD[LPXP I U
DQXPLWRU FRQGL LL $FHVWH FRQGL LL VXQW FRQFHSXWH SHQWUX D OLPLWD JUDGXO
GDF
V
V Q WDWHD ILQDQFLDU
D vQWUHSULQGHULL GH GHWHULRUHD]
OD
R OLPLW
i. ntreprinderea trebuie
D vPSUXPXWXULORU GH SkQ
OD
OD OLPLWD PD[LP
SH SHULRDGD vPSUXPXWXOX
D OLQLHL GH FUHGLW
4) Bilet de ordin
&kQG VH DSURE
GH SODW
unui
vQ UDWH
FHO
FDUH IDFH
vPSUXPXWDW DVWIHO vQFkW vQ ELODQ XO FRQWDELO DO FOLHQWXOXL DWkW SR]L LD FRQW FXUHQW FkW L
FHD D REOLJD LLORU F WUH EDQF
FUHVF
&RVWXO XQXL vPSUXPXW EDQFDU LQFOXVLY OLQLLOH GH FUHGLW L OLQLLOH RSHUD LRQDOH GH FUHGLW GHSLQGH GH
JUDGXO
GH
ULVF
DO
FHOXL
FDUH
IDFH
vPSUXPXWXO
GH
P ULPHD
vPSUXPXW
D vPSUXPXWXOXL
HVWH UDWD GREkQ]LL SH FDUH EDQFD R SHUFHSH GH OD FOLHQ LL FHL PDL EXQL OD
ULVF GH UHIHULQ
SO WHDVF
UHIHULQ
R UDW
UHIOHFW
" poate
FX XQ
D LQWHUYDOXOXL VH XWLOL]HD]
IRDUWH
- mprumuturile, fie
VXQW JDUDQWDWH ILH VXQW UHDOL]DWH SULQ LQWHUPHGLDUL ILQDQFLDUL FDUH QX VXQW E QFL
mprumutului.
DQWHFDOFXODW
vQ
VLPSO
A.
VDX UHJXODW
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
D GREkQ]LL
Determinarea ratei efective sau reale a dobnzii la un mprumut depinde att de rata
VSHFLILFDW D GREkQ]LL FkW L GH PRGXO vQ FDUH HVWH SHUFHSXW DFHDVW GREkQG 'REkQGD VLPSO
este
FHD
DVXSUD
SHUFHSXW
vQWUHJLL
VDX VSHFLILFDW
QRPLQDO
VXPH
(simpl) =
5DWD HIHFWLY
'DF
FDOFXOHD]
VH
SO WHWH
OD
VFDGHQ
DFHVW
FD]
UDWD
D GREkQ]LL
Suma vmprumutat
SHQWUX R SHULRDG
PDL PLF
FXP XUPHD]
5DWD DQXDO
365
'DF
FX UDWD HIHFWLY
'REkQGD
vPSUXPXWXO VH UHDOL]HD]
GXS
'REDQGD
SO WHDVF
vPSUXPXWDWH
DFHVW vPSUXPXW DU IL IRVW UHvQQRLW GH PDL PXOWH RUL FRVWXO HIHFWLY SH FDUH YD WUHEXL V
vO
XWLOL]DWRUXO YD IL PDL PDUH VDX DOWIHO VSXV DFHVW FRQWUDFW HVWH vQ DYDQWDMXO E QFLL GHRDUHFH L
VH UDPEXUVHD]
.QRP
= +
1
P
VDX QRPLQDO
D GREkQ]LL LDU
B.
/D XQ vPSUXPXW FX UDW
'REkQGD
6XPD vPSUXPXWDWD 'REkQGD
5DWD HIHFWLY
scontat =
'REkQGD VFRQWDW
XWLOL]DW
PLF
SHQWUX DOWH LQVWUXPHQWH ILQDQFLDUH FXP DU IL DFFHSWHOH EDQFDUH FDUH VH YkQG OD R YDORDUH PDL
C.
5DWD HIHFWLY
VXE IRUP
vQ
GH FHD VSHFLILFDW
rambursat
L FX IRUPXOD
D GREkQ]LL V
ILH DSUR[LPDWLY
FDUH VH FDOFXOHD]
FHOH PDL
FRPSHQVD LH
GH
WLQG
GXF
VLPLODU
OD
FUHWHUHD
YDORULL
HIHFWLYH
UDWHL
GREkQ]LL
OD
SHQWUX
5DWD
D GREkQ]LL VH GHWHUPLQ
stfel:
'DF
VH XWLOL]HD]
HVWH L PDL ULGLFDW 3HQWUX GHWHUPLQDUHD DFHVWHL UDWH HIHFWLYH SRDWH IL XWLOL]DW
D GREkQ]LL
5DWD
Se numesc
DFHVWH LQVWUXPHQWH ILQDQFLDUH VH YkQG vQ SULQFLSDO DOWRU ILUPH FRPSDQLLORU GH DVLJXU UL IRQGXULORU
SLD D PRQHWDU
HPLWHQ L
FRQVXPDWRUL
DL
PDULOH
HIHFWHORU
FRUSRUD LL
GH
IRUP
FRPHU
VXQW
QRQILQDQFLDUH
FRPSDQLLOH
XWLOL]HD]
GH
FX
YkQ] UL
DVHPHQHD
vPSUXPXWXUL
SH
VFDU
ODUJ
F WUH
DFHVW
SLH H PRQHWDUH DFWLYH XQGH DX ORF WUDQ]DF LL FX GLYHUVH FDWHJRULL GH REOLJD LL SH WHUPHQ VFXUW D IRVW
R FRQGL LH LPSRUWDQW
HIHFWHORU GH FRPHU
SH DFHDVW
SLD
PLFL
SHQWUX
YDULD]
GH OD R ]L OD DQ
SHULRDG
GH
VFDGHQ
PDL
PDUH
$FHDVWD
VH
SRDWH
GDWRUD
QHFHVDUXOXL
GH
H
fectele de
YDULD]
9DORDUHD DFHVWRU UDWH GHS HWH UDWD GREkQ]LL OD XQ ERQ GH WUH]RUHULH L HVWH GH RELFHL FX SkQ
PDL PLF
RIHULW
HVWH UHVWUkQV
vnzarHD
HIHFWHORU GH FRPHU
&XPS U WRULL
GH
WHPSRUDUH
YDORUL
GH
HIHFWH
GH
OD
GH E QFL
YHQLWXULOH GLQ HPLVLXQHD L
PRELOLDUH
S VWUHD]
OLFKLGH
FD
DFHVWH
UH]HUYH
GH
LQVWUXPHQWH
OLFKLGLWDWH
ILQDQFLDUH
L
GH
vQ
DFHHD
SRUWRIROLLOH
VLJXUDQ D
ORU
DFHVWRU
de fonduri -
OD VXUSOXVXO GH OLFKLGLW
HVWH DFHHD F
GLILFXOWDWH ILQDQFLDU
WHPSRUDU
QX SRDWH IL DMXWDW
L GD FDUH vQWUHSULQGHULOH
- ca
SULQFLSDOL RIHUWDQ L
R vQWUHSULQGHUH DIODW
vQWU
-o
Modulul 3 -
*HVWLXQHD ILQDQFLDU
FX HIHFWXO GH FRPHU
FDUH
OD
PRQHWDUH
SULPHWH
vPSUXPXW
ILQDQFLDU
WUDQ]DF LRQ UL
SH WHUPHQ VFXUW
XQ
DO
SUH
PDL
E QFLL
IRQGXULOH
UHGXV
F WUH
,QYHVWLWRUXO
GH
OD
EDQF
LQYHVWLWRUL
SRDWH
LDU
DFHDVWD
YkQ]DUHD
S VWUH]H
VH
DFFHSWXO
SODWD OD VFDGHQ
OD
UkQGXO
IDFH
OD
EDQFDU
HL
JKLHXO
SkQ
YLQGH
OD
GH
GDWD
vO YkQG /D GDWD VFDGHQ HL LQYHVWLWRUXO HVWH SO WLW GH F WUH EDQF LDU EDQFD
UHIOHFWH
FDUDFWHULVWLFLOH JUDGXOXL GH ULVF DO FUHGLWRUXOXL DFRUGDW GH F WUH EDQFD FDUH D JDUDQWDW 'HRDUHFH XQ
accept bancar este un mprumut sau un avans de fonduri, banca poate cere ntreprinderii, care face
FD DFHDVWD V
RIHUH JDUDQ LLOH RELQXLWH SHntru a se asigura de disponibilitatea de
fonduri n contul curent al ntreprinderii, n momentul n care acceptul bancar este prezentat spre
vPSUXPXWXO
GH F WUH vQWUHSULQGHUH
&X WRDWH F
SHULRDGD PD[LP
WUHEXLH
YDULD]
SO
GH
WHDVF
OD
E QFLL
EDQF
GH VFDGHQ
SHULRDGHOH GH VFDGHQ
OD
XQ
FRPLVLRQ
EDQF
QXPLW
'LIHUHQ HOH
FR
DS UXWH
vQWUH
FRPLVLRDQH
VXQW
SURSRU LRQDOH
FX
SH JUDGXO GH
IRDUWH PLF GH ULVF EDQFD YD SULPL DFFHSWXO EDQFDU L SHQWUX XQ FRPLVLRQ PDL PLF GHFkW FHO GH
UHIHULQ
RILFLDO
QWUHSULQGHULOH FDUH SO WHVF FHO PDL PLF FRPLVLRQ GH DFFHSWDUH VXQW I U
GH
HPLVLXQH
DFHDVWD
GHDOHUXOXL
GH
LQYHVWL LL
vQVHPQkQG
vPS U LW
OD
FRPLVLRQXO
YHQLWXULOH
RE LQXWH
SOXV
GH
vQGRLDO
D GREkQ]LL VH FDOFXOHD]
UHGXFHUHD
F WUH
HPLWHQW
RIHULW
GD
OD
OD
DFHOHD
FD VXPD
YkQ]DUH
GHDOHUXO
GH
LQYHVWL LL
'HRDUHFH DFFHSWHOH EDQFDUH VXQW DVHP Q WRDUH HIHFWHORU GH FRPHU FRVWXULOH QHWH VXSRUWDWH
GH F WUH vQWUHSULQGHUH ILH F
Pentru
GH VFDGHQ
GH F WUH R EDQF
ILH DSURSLDWH
OD HIHFWHOH GH
FRPHUFLDO
1. Gajarea efectelor comerciale de primit sH FDUDFWHUL]HD] SULQ IDSWXO F FHO FDUH RIHU
creditul nu are numai dreptul asupra acestor efecte comerciale de primit, dar, de asemenea, dispune
L GH GUHSW GH UHFXUV OD DGUHVD FHOXL FDUH VH vPSUXPXW
efectele
FRPHUFLDOH
GH SULPLW
GDF
FRQWDELOL]DUHD
U WRUXO
EXQXULORU
QX
DUH
FXQRWLQ H
vQFDVDUHD
HIHFWHORU
cump
VXSRUWH SLHUGHUHD
GHVSUH
FRPHUFLDOH
QXPHOH GH
JDMDUHD
GH
SULPLW
U PkQ
HIHFWHORU
FRPHUFLDOH
GH
vQ
JULMD
FD L FXP
SULPLW
DOH
LOH GH
FRQWDELOL]DUH L GH vQFDVDUH D HIHFWHORU FRPHUFLDOH GH SULPLW LDU FXPS U WRUXO EXQXULORU WUHEXLH V
ILH LQIRUPDW GHVSUH JDMDUHD HIHFWHORU FRPHUFLDOH GH SULPLW DOH vQWUHSULQGHULL YkQ] WRDUH ,QVWLWX LLOH
ILQDQFLDUH FDUH RIHU
vPSUXPXWXUL SH ED]
VDX
SURFHGHXO
GH
IDFWRULQJ
QHSODW
FD DFHVWD V
DLE
LPSOLF
HIHFWXH]H XQ
FRQWURO DVXSUD WHUPHQLORU L VWDQGDUGHORU GH FUHGLW FRPHUFLDO DFRUGDW L DVXSUD vQFDV ULORU GH OD FHL
FDUH vQWkU]LH SO
LOH Q FRQVHFLQ
2GDW
VWDELOLW
UHOD LD
GH
OXFUX
vQWUHSULQGHUHD
YkQ] WRDUH
WULPLWH
SHULRGLF
IDFWXULOH
LQVWLWX LHL
FRUHVSXQG VWDQGDUGHORU GH FUHGLW SUDFWLFDWH GH RIHUWDQWXO GH FUHGLW QX VXQW DFFHSWDWH FD JDUDQ LH
,QVWLWX LD
PRGDOLW
ILQDQFLDU
vQFHDUF
VH
SURWHMH]H
vQ ILHFDUH
HWDS
RSHUD LLORU
HIHFWXDWH
LOH GH SURWHMDUH HVWH vQ SULPXO UkQG VHOHF LD IDFWXULORU Q DO GRLOHD UkQG GDF
EXQXULORU QX DFKLW
GLQWUH
pra ntreprinderii
R SURWHF LH VXSOLPHQWDU
8QD
FXPS U WRUXO
L DLFL VHPQHD]
GH OD XQ FXPS U WRU VH
scrie un document de aprobare a creditului, care se trimite imediat la compania de factoring pentru
FD UHVSHFWLYXO FOLHQW V
P UILL LDU SH IDFWXU
'DF
VH VSHFLILF
FXPS U WRUXOXL V
1. analiza de credit;
2. oferirea de mprumut
3. suportarea riscului.
9kQ] WRUXO SRDWH DOHJH XQD VDX DOWD VDX R FRPELQD LH D DFHVWRU IXQF LL SULQ PRGLILFDUHD
SUHYHGHULORU VWLSXODWH vQ DFRUGXO GH IDFWRULQJ 'H H[HPSOX R vQWUHSULQGHUH PLF
credit cu surpluV GH
DVWIHO
SRDWH
XQXL
FDSDFLWDWH GDWRULW
HYLWD
OXFUH]H FX
OD DQDOL]D FUHGLWHORU FRPHUFLDOH RIHULWH OLSVD HGXFD LHL IRUP ULL SURIHVLRQDOH L D
YkQ] WRDUH
DSUREDUH GDF
DYDQVHD]
SULPHWH
FRPHQ]LOH
OH
WUDQVPLWH
FRPSDQLHL
GH
ID
ctoring pentru
IDFWXUD GLUHFW
GH
IRQGXUL
GH
EXQXUL
vQWUH
FHOH
WUHL
VXUV
S U L
vQWUHSULQGHUHD
YkQ] WRDUH
XQ IOX[
FXPS U WRULL
vQ YLJRDUH IRQGXULOH
5.
&RVWXO ILQDQ
SH WHUPHQ VFXUW
DYDQWDMRDVH GDU HOH SRW IL FRVWLVLWRDUH 3HQWUX IDFWRULQJ VH SHUFHSH XQ FRPLVLRQ GH
OD
DVXPH
ULVFXO
SkQ
OD
SkQ
GLQ FLIUD GH YkQ] UL SHQWUX DQDOL]D FUHGLWHORU FRPHUFLDOH RIHULWH L DVXPDUHD ULVFXOXL 'DF
JHQHUDW
GH
FUHGLWXO
FRPHUFLDO
RIHULW
GH
men scurt cu
vPSUXPXWXO QX DFFHSW
vQWUHSULQGHUHD
YkQ]
WRDUH
ILQDQ DUHD QHQRWLILFDW vQFDV ULOH L DQDOL]HOH GH FUHGLW VH IDF GH F WUH vQWUHSULQGHUHD YkQ] WRDUH
&RVWXULOH FX GREkQ]LOH SHQWUX DFHDVW
QX
SULPHWH
GLUHFW
IRQGXULOH
IRUP
$FHDVW
vQFDVDWH
SULP
GLQ
HIHFWHOH
FRPHUFLDOH
GH
OD SXQFWH SURFHQWXDOH
IDSWXO F
SULPLW
ILUPD GH IDFWRULQJ
VXSRUW
ULVFXO
GH
neonorare al mprumutului.
Q
ILQDQ DUHD
QRWLILFDW
FRPSDQLD
GH
IDFWRULQJ
UHDOL]HD]
PDQDJHPHQWXO
FUHGLWXOXL
SkQ
R SULP
PDL PLF
UHIOHFW
)DSWXO F
FRPHUFLDO RIHULW L D SROLWLFLL GH vQFDV UL vPSUXPXWXO DUH XQ JUDG PDL PLF GH ULVF
6.
(YDOXDUHD ILQDQ
SURDVW
ntreprLQGHULL
FH FLIUD GH DIDFHUL D
DXWRPDW XQ YROXP PDL
PDUH GH IDFWXUL L GHFL XQ YROXP PDL PDUH GH HIHFWH FRPHUFLDOH GH SULPLW Q DO GRLOHD UkQG R
vQWUHSULQGHUH SRDWH V
factoring poate oferi serviciile unui departament de credit, de care ntreprinderea nu poate dispune
SHQWUX HD vQV L GHFkW OD Fosturi foarte ridicate.
)LQDQ DUHD SULQ HIHFWH FRPHUFLDOH GH SULPLW DUH L GH]DYDQWDMH Q SULPXO UkQG FkQG IDFWXULOH
VXQW QXPHURDVH L DX YDORUL UHODWLY PLFL FD VXPH DEVROXWH FRVWXULOH DGPLQLVWUDWLYH LPSOLFDWH SRW V
IDF
DFHDVW
PHWRG
FRPHUFLDOH GH SULPLW VXQW vQ JHQHUDO FHOH PDL OLFKLGH DFWLYH DOH XQHL ILUPH FX H[FHS LD FRQWXOXL
FXUHQW XQLL IXUQL]RUL SRW V
SHQWUX F
UHIX]H V
GH SULPLW vL GHIDYRUL]HD]
SH
FHL FDUH
RIHU
FUHGLW
comercial.
3.2.2.7. Linia de credit
/LQLLOH GH FUHGLW VXQW IDFLOLW
L DFRUGDWH GH F
de fonduri ntr-R
SHULRDG
DQDOL]HL HIHFWXDWH GH F
GHWHUPLQDW
WUH EDQF
WUH EDQF
VXQW
UHSUH]LQW
OLPLWDWH
FD
VH XWLOL]HD]
OLPLWD PD[LP
DIHUHQW DFWLYLW
VXE IRUP
vQ OHLYDOXW
LL GH ED]
VXE
YDORDUH
GH DFRSHULUH D GHILFLWXOXL
D FOLHQWXOXL FD UH]X
ltat al
GH FDSLWDO GH OXFUX
Angajamentul
DVXPDW
GH
EDQF
SULQ
DFRUGDUHD
OLQLH
Acordarea
YROXP
VHPQLILFDWLY
GH
GH
vQFDV
UL
R DFWLYLWDWH HILFLHQW
SO
RSHUD LL
R IDFLOLWDWH EDQFDU
SULQ
DFHVWHD
SUH]LQW
JDUDQ LL
Modulul 3
*HVWLXQHD ILQDQFLDU
credit de
SO
FOLHQWXOXL
GLQ
VH
DQJDMDPHQWXOXL
DQDOL] UL
GH
XWLOL]HD]
SHQWUX
LOH
GLVSRQLELOLW
OLYUDWHOXFU ULORU
SH WHUPHQ VFXUW
SH R SHULRDG
GLQ
SO
WUDWH
GH
EDQF
GRFXPHQWDUH
contul la vedere
H[HFXWDWHVHUYLFLLORU
DVXPDW
SUHVWDWH
HPLWHULL
9DODELOLWDWHD
GH
DFHVWRU
GDU
JDUDQ LL
DQJDMDPHQWH
VH
UHvQWUHJHWH
UH]XOWDWH
SH
VXE IRUPD GH
GLQ
P VXUD
EDQFDUH
H[SLU ULL
GHVFKLGHUL
DVXPDWH
la solicitarea
vQFDVDUHD
GH
P UIXULORU
YDODELOLW
GH
EDQF
LL
DFUHGLWLYH
vQFHWHD]
vQ
OD H[SLUDUHD YDODELOLW
OD
FRQILUPDUHD
LL OLQLHL GH FUHGLW
DXWHQWLILFDW
EHQHILFLDUXOXL
SULYLQG
VWLQJHUHD
REOLJD LHL
E QFLL
vQ
FD]XO
L GH UHJXO
XQ D
GH DIDFHUL GHUXODW GH FOLHQW SULQ FRQWXO EDQFDU SH SHULRDGD XOWLPHORU OXQL SUHPHUJ WRDUH
cererii acestuia. La determinarea volumului de afaceri se vor avea n vedere rulajele creditoare
DOH FRQWXULORU FXUHQWH vQ OHL L
GLIHUHQ
Deficitul de trezorerie
se pRDWH DFRUGD SHQWUX RSHUD LXQL YDOXWDUH GH FRQW FXUHQW FXP VXQW
Valutar.
La stabilirea
FRPSOHW V
ILH FX R GXUDW
PDL PLF
/LQLD
GH
FUHGLW
VH
XWLOL]HD]
VXE
IRUP
FUHGLW
GH
SO
OD ILQHOH DQXOXL
SHQWUX
GHFRQWDUHD
HIHFWXH]H SO
acestor documente.
/D
HIHFWXDUHD
FRQWUROXOXL
DVXSUD
GHVWLQD LHL
SO
LORU
QX
VH
DGPLW
Y UV PLQWH
QFDV
FRQWXULOH
icate de
D FOLHQWXOXL
vedere
vQ
L QHMXVWLI
FDUH VXQW ILQDQ DWH GLQ VXUVHOH DOH DFHVWXLD QFDV ULOH SRW SURYHQL L GLQ YkQ] UL GH YDOXW
vQFDV ULL SURSULL SH SLD D YDOXWDU
Sumele ncasate n contul curent la vedere VH XWLOL]HD] FRQIRUP GLVSR]L LHL FOLHQWXOXL,
pentru rentregirea liniei de credit, rambursarea creditelor acordate prin conturi distincte, plata
FRVWXULORU DFHVWRUD SHQWUX SO
2.
GREkQGD
DSUREDW
SHQWUX HIHFWXDUH GH SO
3HQWUX VXPHOH GLQ FRQWXO FXUHQW OD YHGHUH FDUH GHS HVF QLYHOXO OLQLHL GH FUHGLW
ERQLILF
GLQ
LQWHUEDQFDU
WRDWH
SO
LOH
SHUPLVH
SULQ
FRQYHQ LD
L
aprobate, se
vQFKHLDW
ILLQG
HIHFWXDWH
QXPDL
vQ
OLPLWD
acestuia.
Toate sumele trase, existente n sold la GDWD H[SLU ULL YDODELOLW LL OLQLHL GH FUHGLW DSUREDWH,
GHYLQ H[LJLELOH 'XS
DFHDVW
GDW , asupra soldului nerambursat se va aplica dobnda
penalizatoare.
L EDQFDUH
Modulul 3
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
EDQFDU
PDWHULL
LQYHVWL LL
SULPH
SHQWUX
vQWUHDJD SHULRDG
RELHFWLYHOH
GH
FDUH
QX
DX
DVLJXUDW
DSURYL]
ionarea pentru
GH UHDOL]DUH
RUJDQL]D LL QRQ SURILW VSRQVRUL] UL UHFODP SXEOLFLWDWH L DOWHOH GH DVHPHQHD QDWXU
3. 'RFXPHQWD LD QHFHVDU
+RW UkUHD
DFRUG
$GXQ ULL
*HQHUDOH
$F LRQDULORU
GH
DQJDMDUH
JDUDQWDUH
FUHGLWXOXL
vPSXWHUQLFLUHD SHUVRDQHORU FDUH YRU VHPQD FRQYHQ LD GH FUHGLW L FRQWUDFWHOH GH JDUDQ LH
a creditului.
Raportul OD ELODQ XO SUH]HQWDW OD XOWLPD HGLQ
*HQHUDO
Planul de trezorerie.
$OWH
VLWXD LL
GRFXPHQWH
FRQVLGHUDWH
QHFHVDUH
GH
F WUH
L GH SODW
L GH vQFDVDUH
EDQF
SHQWUX
DSUHFLHUHD
FRUHFW
standing-ului clientului.
LL F
)LD
DQH[
FDUH V
FXSULQG
LL L R
VHPQDW D SDUWLFLSD LLORU L DF LXQLORU SH FDUH OH GH LQH ILHFDUH FRQGXF WRU DO VRFLHW
ILHFDUH
VRFLHW
DF LRQDU
SULQFLSDO
FDUH
GH LQH
SDFKHWXO
PDMRULWDU
DVXSUD
VRFLHW
LL
SUHFXP
LL L
OLVWD
'DF
H[LVW
FRQFRUGDQ D
vQWUH
H[LVW
FDSLWDOXO
VRFLDO
SUHY
GLIHUHQ H VH VROLFLW
]XW
vQ
VWDWXW
FX
FHO
vQUHJLVWUDW
vQ
acestora).
(ILFLHQ D
HFRQRPLF
ILQDQFLDU
DFRUGDUH
OLQLHL
GH
FRQIRUP
GDWHORU
GLQ
XOWLPXO
ELODQ
FRQWDELO
FUHGLW
GHWHUPLQ
LQGLFDWRULL
ILQDQFLDUL
IDFWRULL
FDOLWDWLYL
serviciul datoriei.
Planul de trezorerie depus de client, deficitul de trezorerie, respectiv necesarul de mijloace care
XUPHD]
GH
FOLHQWXOXL
LL DFRUGDWH
LL L VWDQGLQJXO FOLHQWXOXL
VH
SRDWH IDFH
OD
VROLFLWDUHD
VFULV MXVWLILFDW
L vQ EXQ
FOLHQWXOXL
DFHVW FD] VH
FRQVWLWXLWH OD DSUREDUHD OLQLHL GH FUHGLW L OD HYHQWXDOD PDMRUDUH D DFHVWHLD /LQLLOH GH FUHGLW GHYHQLWH
scadente pot fi prelungite la expirarea termenului, la cererea MXVWLILFDW D FOLHQWXOXL SH ED]D DQDOL]HL
VLWXD LHL HFRQRPLFR-ILQDQFLDUH D VRFLHW LL D GDWHORU GLQ XOWLPXO ELODQ D XOWLPHL EDODQ H GH
YHULILFDUH FHUWLILFDW
GH $GPLQLVWUD LD )LQDQFLDU GLQ FDUH V
UH]XOWH F
QX V-D SURGXV vQU XW
LUHD
VLWXD LHL ID
GH GDWD DSURE ULL OLQLHL GH FUHGLW L SH ED]D DQDOL]HL SODQXOXL GH WUH]RUHULH DFWXDOL]DW
SRVLELOLWDWHD
vQWUHUXSHULL
IDFLOLW
LL
GH
e de credit.
DFRUGDUH
OLQLHL
GH
FUHGLW
sau de
PRGLILFDUH D FRQGL LLORU DFHVWHLD vQ FD]XO vQ FDUH HYROX LD VLWXD LHL HFRQRPLFR-financiare a clientului
impune acest lucru.
Majorarea liniei de credit se pRDWH IDFH OD VROLFLWDUHD VFULV MXVWLILFDW D FOLHQWXOXL FX
SUH]HQWDUHD GH JDUDQ LL VXSOLPHQWDUH DFRSHULWRDUH SHQWUX YDORDUHD OLQLHL GH FUHGLW PDMRUDWH Q FD]XO
DSURE ULL PDMRU ULL OLQLHL GH FUHGLW VH DSOLF
5. CosWXULOH DFRUG
a)
'REkQGD FXUHQW
GREkQGD DFWLY
b)
0DUMD
c)
1LYHOXO
PDUMHL
UHIOHFW
p a plafonului acordat.
ULVFXO FOLHQW
UHVSHFWLY
JUDGXO
GH
H[SXQHUH
DO
E QFLL
ID
GH
FOLHQWXO UHVSHFWLY SH ED]D DQDOL]HL SHUIRUPDQ HORU ILQDQFLDUH L VHUYLFLXOXL GDWRULHL DOH FOLHQWXOXL
respectiv.
d) Comisionul de risc: Acest FRPLVLRQ DFRSHU ULVF FOLHQWRSHUD LXQH DU
e) &RPLVLRQXO GH ULVF OLFKLGLWDWH IODW $FRSHU ULVFXO GH OLFKLGLWDWH DO
YDORDUHD SODIRQXOXL
E QFLL
L VH DSOLF
OD
OD
VROGXO
FUHGLWXOXL
QHXWLOL]DW
vQFHSkQG
FX
GDWD
FX UDWD GH FUHGLW L
GREkQG
g)
&RPLVLRQXO
GH
JHVWLXQH
$FRSHU
FKHOWXLHOLOH
GH
DGPLQLVWUDUH
ULVFXOXL
GH
DFRUGDUH
GH
XUP ULUH D FUHGLWHORU 0 ULPHD OXL GHSLQGH GH FRPSOH[LWDWHD RSHUD LXQLL YDORDUHD FUHGLWXOXL
QDWXUD JDUDQ LLORU
h)
JOREDO
SH WHUPHQ VFXUW
DFRUG
6&
Milioane lei
An 1
+205
An 2
+410
An 3
+410
An 4
+410
An 5
+410
DFWXDOL]DW
-903
91$ UHSUH]LQW
YDORDUHD UHDO
QXPHUDU DOH SURLHFWXOXL GH LQYHVWL LH 3HQWUX GHWHUPLQDUHD DFHVWHL YDORUL VH SURFHGHD]
1.
VH FDOFXOHD]
DVWIHO
f = 1/(1 + r/100) n
XQGH I
IDFWRU GH DFWXDOL]DUH U
UDW
GH DFWXDOL]DUH Q
GH LQYHVWL LH
2.
VH
DFWXDOL]HD]
IOX[XULOH
GH
QXPHUDU
QHWH
SHQWUX
ILHFDUH
DQ
DS
licndu-OH
IDFWRULL
FDOFXOD L
RE LQXWH
FRQIRUP
VH
WRWDOL]HD]
IOX[XULOH
GH
QXPHUDU
QHWH
DFWXDOL]DWH
SHQWUX
ILHFDUH
DQ
punctului b).
Q FD]XO SURLHFWXOXL GH LQYHVWL LH SUH]HQWDW YDORDUHD QHW
DFWXDOL]DW
Factori de actualizare
(rata 20%)
0
1
2
Fluxuri de numerar
nete
(mil.lei)
-903
205
410
3
4
5
410
410
410
0,579
0,482
0,402
9DORDUHD QHW
6H FRQVWDW
1,000
0,833
0,694
237,27
197,73
164,77
152,32
DFWXDOL]DW
Fluxuri de numerar
nete actualizate
(mil.lei)
-903,00
170,83
284,72
YDORDUHD QHW
DFWXDOL]DW
QHFHVDU V
GRX
XWLOL]DUHD
YDORUL
QHWH
DFWXDOL]DWH
91$
XQD
SR]LWLY
DOWD
QHJDWLY
SULQ
91$ HVWH
VH FDOFXOH]
XQRU
UDWH
GH
actualizare diferite.
/XkQG
vQ
FRQVLGHUDUH
R UDW
GH
DFWXDOL]DUH
GH
YDORDUHD
QHW
DFWXDOL]DW
91$
Modulul 3 -
*HVWLXQHD ILQDQFLDU
An
SH WHUPHQ VFXUW
Fluxuri de numerar
nete
(mil.lei)
-903
205
410
410
410
410
0
1
2
3
4
5
9DORDUHD QHW
5,5
Factori de actualizare
(rata 20%)
1,000
0,769
0,592
0,455
0,350
0,269
DFWXDOL]DW
DFWXDOL]DW
91$ SR]LWLY
Fluxuri de numerar
nete actualizate
(mil.lei)
-903,00
157,69
242,60
186,62
143,55
110,43
-62,11
GH
VNA m
= UP +
(rM rm )
VNA m VNA M
UDWD GH DFWXDOL]DUH
IRUPXO UH]XOW
LQWHUQ
D UHQWDELOLW
LL 5,5
152,32
RIR = 20 +
(30 20) = 27,10%
214,43
YDORDUHD QHW
UDWD LQWHUQ
DFWXDOL]DW
D UHQWDELOLW
ValoareD
SHQWUX R UDW
LL 5,5
DFWXDO DGLF
VFRQWDUH VH FDOFXOHD]
GH
PLOOHL
VXPD DIHFWLY
SH FDUH R vQFDVHD]
DVWIHO
Va = Vn S
S=
D ELOHWXOXL OD RUGLQ
DGLF
WRDUHOH UH]XOWDWH
VXPD HIHFWLY
Vn Ts Nz
,
360 100
SH FDUH R vQFDVHD]
VFRQWDUH
GH EDQF
OD VFDGHQ
Vn = 40.000.000 lei
Ts = 60%
Nz = 60 zile
S=
9DORDUHD vQFDVDW
40.000.000 60 60
= 4.000.000 lei
360 100
40.000.000-4.000.000=36.000.000 lei
VFRQWDUH HVWH
*HVWLXQHD ILQDQFLDU
Modulul 3 -
SH WHUPHQ VFXUW
&RQGL LL GH DFRUGDUHD FUHGLWXOXL SHQWUX LQYHVWL LL L GH ILQDQ DUH SULQ VFRQWDUH
datorii total
active total
GH WHU L
- 1998:
REOLJD LL ID
UH]XOW
GH WHU L
PLOOHL
PLOOHL
XQ JUDG GH vQGDWRUDUH GH
FRQGL LL
YDULDELO
SD
SDVHP,
SDVHP,,
GH FFD
n DQXO XUP
R FUHWHUH D UHQWDELOLW
DVLJXU
D LQIOD LHL
se ramburseD]
CONCLUZII:
%DQFD SRDWH DFRUGD FUHGLWXO GLQ WUH]RUHULD SURSULH L ILQDQ DUHD SULQ VFRQWDUHD VRFLHW
vQ
FRQGL LLOH
GH
PDL
VXV
6RFLHWDWHD
JDUDQWHD]
FUHGLWXO
SHQWUX
PRGHUQL]DUH
LL
$
UHWHKQRORJL]DUH
SDU LDO
FX LSRWHF
DVXSUD FO GLULORU L WHUHQXULORU GH LQXWH DVLJXUkQGX-se un grad de acoperire de
120%. Din analiza datelor prezentate de societate, n special a fluxurilor de numerar, s-a desprins
QHFHVLWDWHD DFRUG ULL XQHL OLQLL GH FUHGLW FDUH V
I U
LL GH SURGXF LH L V
6$
SHQWUX
DVLJXUD
UHDOL]DUHD
SURLHFWHORU
LQYHVWL LRQDOH
GHVI XUDUHD
ILQDQ DUHD GLQ VFRQWDUH GH FRPSOHWDUHD UHVXUVHORU ILQDQFLDUH QHFHVDUH GHVI XU ULL DFWLYLW
LL GH
ED]
Q FRQVHFLQ
GH GRFXPHQWD LD QHFHVDU
GLQ
KRW UkUHD $GXQ ULL *HQHUDOH D $F LRQDULORU GH DQJDMDUH L JDUDQWDUH D VXPHL VROLFLWDWH
ELODQ XO
FRQWDELO
FRQWDELO
vQFKHLDW
DO
DQXOXL
ILQDQFLDU
FHUWLILFDW
GH
$GPLQLVWUD LD
)LQDQFLDU
EDODQ D
Modulul 3
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
UDSRUWXO GH JHVWLXQH SUH]HQWDW OD HGLQ D $*$ SURFHVXO YHUEDO GH DSUREDUH D DFHVWXLD L UDSRUWXO
cenzorilor;
principali.
7RDWH DFHVWH LQIRUPD LL VXQW FRQILGHQ LDOH 6RFLHWDWHD QX DUH FRQWXUL GHVFKLVH OD DOWH E QFL
(deci nici credite angajate). n baza datelor furnizate s-DX FDOFXODW LQGLFDWRULL GH HILFLHQ HFRQRPLF
L ILQDQFLDU D 6& $ 6$ s-D DQDOL]DW SODQXO GH WUH]RUHULH vQWRFPLW SHQWUX DQXO DQH[D L V-a
YHULILFDW FDOLWDWHD JDUDQ LLORU RIHULWH GH FOLHQW
3UHVXSXQkQG F
PLOOHL
OLFKLGLWDWHD LPHGLDW
VROYDELOLWDWHD SDWULPRQLDO
YD FRQVWLWXL
JDMXUL DVXSUD PLMORDFHORU IL[H L YD VHPQD FRQWUDFWH GH FHVLXQH DVXSUD vQFDV ULORU VDOH vQ OHL L YDOXW
GUHSWXULORU GH FUHDQ
DOH FOLHQWXOXL
YDORDUHD DQJDMDPHQWXOXL ID
DFRUG ULL FUHGLWXOXL L D FHVLRQDW E QFLL SROL D GH DVLJXUDUH 'H DVHPHQHD FRQW
WUDQVFULV vQ 5HJLVWUXO GH WUDQVFULS LXQL RSHUD LXQHD HVWH QHFHVDU
DVXSUD EXQXULORU PRELOH DVXSUD IRQGXOXL GH FRPHU
XQGH VH DIO
VHGLXO VRFLDO DO
SHULRDGD
vQ FD]XO JDMXULORU I U
GHSRVHGDUH
SC "A" SA.
gajate.
Clientului i se poate
UHSUH]LQW
GRDU
FFD
DFRUGD
GLQ
OLQLD
YDORDUHD
FFD
GH
FUHGLW
OD
DIDFHULORU
YDORDUHD
GHUXODWH
VROLFLWDW
QXPDL
PDL
SULQ
LL
DOHV
EDQF
F
LDU
DFHDVWD
WRWDOXO
GH
ED]
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
UHYL]XLELO
SH
WRDW
SHULRDGD
FDOFXODW
OXQDU
SO WLELO
trimestrial;
PDUMD
DQ SO WLELO
RGDW
FX GREkQGD
FX GREkQGD
FX GREkQGD
FRPLVLRQ IODW
SHUFHSXW R VLQJXU
SH WRDW
DQ
DSUREDW
SHQWUX
YDORDUHD
OLQLHL
GH
FUHGLW
XWLOL]DW
FDUH
SHULRDGD YDODELOLW
LL OLQLHL GH FUHGLW
L GRFXPHQWD LH
XUP WRDUHOH ]L
Dobnda:
10 350 + 10 375 + 11 400 = 11.650 mil.lei
11.650 70%/365 = 22.340 mii lei
Comisionul de neutilizare: sold neutilizat n primele 10 zile zile - 125 mil.lei, iar ultimele 11 zile - 100 mil.lei
10 150 + 10 125 + 11 100 = 3.850 mil.lei
3.850 0,5%/365 = 52,7 mii lei
Comisionul flat:
500 1% = 5.000 mii lei
Marja:
11.650 2% / 365 = 638,4 mii lei
Comision de gestiune:
11.650 0,5% / 365 = 159,6mii lei
Cheltuieli directe:
150 mii lei
Total: costuri calculate n ianuarie
= 28.240,7 mii lei
din care:
SO WLELOH vQ LDQXDULH
SO WLELOH vQ PDUWLH
98%
500 31 68%/365 = 28.878 mii lei
20 31 98%/365 = 1.665 mii lei
520 31 2%/365 = 883,330 mii lei
520 31 0,5%/365 = 220,8 mii lei
31.652,1 mii lei
mii lei.
6&
e de 65% p.a.
SH DQ
5. Mai 1998: VH SUHVXSXQH F D XWLOLzat 400 mil.lei zilnic, iar dobnda este de 62%.
375 62% 31/365 = 19.746,58 mii lei
Dobnda:
125 0,5% 31/365 = 53,08 mii lei
Comision de neutilizare:
Marja:
375 2% 31/365 = 636,99 mii lei
Comision de gestiune:
375 0,5% 31/365 = 159,25 mii lei
Total:
PLL OHL SO WLEile n luna iunie).
6. Iunie 1998: VH SUHVXSXQH F D XWLOL]DW PLOOHL ]LOQLF LDU GREkQGD HVWH GH
Dobnda:
400 64% 30/365 = 21.041,10 mii lei
Comision de neutilizare:
100 0,5% 30/365 = 41,10 mii lei
Marja:
400 2% 30/365 = 657,53 mii lei
Comision de gestiune:
400 0,5% 30/365 = 164,38 mii lei
Total:
21.904,11 mii lei
/D VIkULWXO OXQLL LXQLH 6&
7. Iulie 1998: VH SUHVXSXQH F D XWLOL]DW PLOOHL ]LOQLF LDU GREkQGD HVWH GH
Dobnda:
415 67% 31/365 = 23.615,21 mii lei
Comision de neutilizare:
85 0,5% 31/365 = 36,10 mii lei
415 2% 31/365 = 704,93 mii lei
Marja:
Comision de gestiune:
415 0,5% 31/365 = 176,23 mii lei
Total:
PLL OHL SO WLELOH vQ OXQD VHSWHPEULH
8. August 1998: VH SUHVXSXQH F
Dobnda:
Comision de neutilizare:
Marja:
Comision de gestiune:
Total:
D XWL
9. Septembrie 1998: VH SUHVXSXQH F D XWLOL]DW PLOOHL ]LOQLF LDU GREkQGD HVWH GH
Dobnda:
500 65% 30/365 = 26.712,33 mii lei
Marja:
500 2% 30/365 = 821,92 mii lei
Comision de gestiune:
500 0,5% 30/365 = 205,48 mii lei
Total:
27.739,73 mii lei
/D VIkULWXO OXQLL VHSWHPEULH 6&
SH DQ
SH DQ
SH DQ
GH EDQF
VXQW vQ YDORDUH
GH
PLO
OHL
L QX
XQ QLYHO VHPQLILFDWLY vQ WRWDOXO IRQGXULORU SURSULL DOH E QFLL GH DVHPHQHD DFHVWHD VXQW
LL
VRFLHWDWHD QX vQUHJLVWUHD]
ILQDQ HD]
FDUH
LQYHVWL LD
FOLHQWXO vL GHUXOHD]
JUDGXO
GH
DFRUGDUHD
vQGDWRUDUH
IDFLOLW
LORU
FDOFXODW
SHQWUX
vQ
ED]D
GDWHORU
ILQDQ DUHD
ELODQ LHUH
LQYHVWL LLORU
DOH
DQXOXL
SHQWUX
DFWLYLWDWHD
GH
FXUHQW
SHUPLWH
VFRQWDUHD
LL GH SURGXF LH H[LVWHQWH
VRFLHWDWHD vQUHJLVWUHD]
VWXGLLOH
SRVLELOLW
GH
PDUNHWLQJ
HIHFWXDWH
ILQDOL]DWH
SULQ
vQFKHLHUL
GH
FRQWUDFWH
GHQRW
H[LVW
SDWULPRQLDO
UDWH
GH
favorabLOL
UHQWDELOLWDWH
vQ
GH
FLIUD
GH
DIDFHUL
FRVWXUL
GH
DFRUGDUHD IDFLOLW
SUH]LQW
H[FHGHQWH
GH
$1(;$ QU
LQYHVWL LD ILQDQ DW
DVLJXU
L D FHOHL ILQDQFLDUH FX
cca. 2,5%.
/LQLD GH FUHGLW DSUREDW SUHFXP L FUHGLWXO DFRUGDW vQ VSHFLDO SHQWUX PRGHUQL]DUH vL SHUPLW
XWLOL]DUHD RSWLP
D FDSDFLW
UHGXFHUHD L XOWHULRU S VWUDUHD XQXL QLYHO FRQVWDQW DO FRVWXULORU SH SURGXV S VWUDUHD QLYHOXOXL GH
UHQWDELOLWDWH
SUHY ]XW
FUHWHUHD
VDODULLORU
DQJDMD LORU
UHDOL]DUHD
XOWHULRDU
GH
VXUVH
GH IOX[XUL
SURSULL
de numerar
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
CASH - FLOW
Pentru perioada 1998 - 2002
Anul
1998
-903
Anul
1999
+205
Anul
2000
+410
Anul
2001
+410
-mil.leiAnul
2002
+410
24.500
22.200
29.960
28.860
29.960
28.860
29.960
28.860
29.960
28.860
11.100
2001
11.100
250
45
500
90
111
14.430
2.602
14.430
325
56
650
117
125
14.430
2.602
14.430
325
56
650
117
125
14.430
2.602
14.430
325
56
650
117
125
14.430
2.602
14.430
325
59
650
117
125
1.439
23.392
17.849,5
11.859,5
29.755
29.960 29.960
23.591,2 23.577,1 23.600
15.806,2 15.792,1 15.815
29.960
23.600
15.815
2.138,5
5.990
2.850,2
7.785
2.847,7
7.785
2.851,8
7.785
2.851,8
7.785
1.080
1.597,9
764
590
636,3
851,3
903
1.405
2.680,7
960
1.029
200,6
458,5
500
-
1.405
2.885,7
960
1.029
200,6
352,2
500
-
1.405
2.941,8
1.000
1.029
200,9
233,2
500
-
1.405
2.941,8
1.000
1.029
200,9
98,8
500
134,1
200
335
455,4
455,4
455,4
+205
+410
+410
+410
+410
1998
100,3
36,0
500,0
541,8
305,5
1999
200,6
458,5
2000
200,6
352,2
-
2001
200,6
233,2
-
2002
200,6
98,8
-
([SOLFD LD
Anul
Nr.
crt
1997
1.
Disponibil la nceputul periRDGHL FRQVLGHUkQG F
GHILFLWXO
GH
QXPHUDU
QHFHVDUXO
SW
UHSUH]LQW
LQYHVWL LD
SOD
QLILFDW
2.
2.1
care:
- intern, din care TVA (22%)
- export
2.2
Servicii
Din care TVA (22%)
2.3
9kQ] UL P UIXUL
$OWH
UHQ H
2.5
2.6
3
3.1
LQWU UL
GREkQ]L
IDYRUDELOH
GH
GLIH
FXUV
valutar)
TVA de ncasat
&UHGLWH ILQDQ
UL
din care:
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
4
VFRQW
)XUQL]RUL GH PDUI
rate credit
credit din scontare
linie de credit
** dobnzi credit
dobnzi linie credit
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SC "A"
SH WHUPHQ VFXUW
Anexa nr. 2
PLAN DE TREZORERIE
Pentru anul 1998
Nr. crt.
6WRFXUL GLVSRQLELOLW
L E QHWL L SODVDPHQWH
UL
2EOLJD LL
35
2.768
15.653
5.750
5.000
3.500
903
15.153
500
500
Client,
'LUHFWRU
Banca,
&RQWDELO HI
'LUHFWRU
HI VHUYLFLX
Q DFWLYHOH LPRELOL]DWH VH LQFOXG VWRFXULOH GH PDWHULL SULPH L PDWHULDOH SHVWH QHFHVDU GH SURGXVH
ILQLWH QHFRQWUDFWDWH OD LQWHUQ H[WHUQ FHOH FX WHUPHQHOH GH OLYUDUH GHS LWH I U
GHVIDFHUH DVLJXUDW
degradate HWF IDFWXUL QHvQFDVDWH vQ WHUPHQHOH OHJDOH PDWHULL SULPH L PDWHULDOH DSURYL]LRQDWH SHVWH
QHFHVDU GHJUDGDWH GHELWRUL U L SODWQLFL
Anexa nr. 3
Credite
9kQ] UL
TVA colectat
Dobnzi, diferen H GH FXUV
valutar
& ,HLUL (
Ian.
1998
-903
3360,75
1439
1734,50
178
9,25
Feb.
1998
578,17
1921,75
1734,50
178
9,25
Mar.
1998
593,39
1921,75
1734,50
178
9,25
Apr.
1998
567,45
1921,75
1734,50
178
9,25
Mai
1998
618,67
1921,75
1734,50
178
9,25
Iun
1998
669,89
1921,75
1734,50
178
9,25
Iul.
1998
649,80
1921,75
1734,50
178
9,25
Aug.
1998
701,02
1921,75
1734,50
178
9,25
Sept.
1998
752,24
1921,75
1734,50
178
9,25
Oct.
1998
725,26
1921,75
1734,50
178
9,25
Nov.
1998
776,48
1921,75
1734,50
178
9,25
Dec.
Total an
1998
1998
827,70
-903,00
1921,75 24500,00
- 1439,00
1734,50 20814,00
178 2136,00
9,25
111,00
1870,53
1219,25
1906,69
1219,25
1947,53
1219,25
1870,53
1219,25
1870,53
1219,25
1941,84
1219,25
1870,53
1219,25
1870,53
1219,25
1870,53
1219,25
1870,53
1219,25
1870,53
1219,25
2544,61 23392,00
1219,25 14631,00
268,21
133,16
54,2
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
122,31
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
116,46
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
123,35
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
45,15
63,67
75,25
268,21
133,16
118,93
63,67
75,25
3218,50
1597,90
851,30
764,00
903,00
49,17
16,67
578,17
36,00
49,17
16,67
593,39
49,17
16,67
567,45
49,17
16,67
618,67
49,17
16,67
669,89
49,17
16,67
649,80
49,17
16,67
701,02
49,17
16,67
752,24
49,17
16,67
725,26
49,17
16,67
776,48
49,17
16,67
827,70
600,3
49,17
16,67
205,00
636,30
590,00
200,00
205,00
dezvoltare
5DPEXUV UL FUHGLWH
Impozit profit
Dividende
D) Sold final
(SI+I-E)
*HVWLXQHD ILQDQFLDU
Modulul 3 -
SH WHUPHQ
scurt
Cazul practic al SC A SA
SC A SA i-DX IRVW DFRUGDWH IDFLOLW
LL IDFLOLW
LORU GH
ILQDQ DUH GH FDUH DU SXWHD EHQHILFLD RULFDUH FOLHQW DO % QFLL VXQW XUP WRULL
WLSXO IDFLOLW
suma,
termenul de acordare,
LL
vQ
FRQWH[WXO
DFWXDO
DQDOL]DW
VXQW
SH WHUPHQ VFXUW
SH
FDUH
vO
vQUHJLVWUHD]
HFRQRPLD
URPkQHDVF
GLQ
UHVSHFWLY GHVFKLGHUL
GH OLQLL GH
FUHGLW
ILQDQ
UL
vQ ED]D
titlurilor de credit.
6& $ 6$ D EHQHILFLDW SH WHUPHQ VFXUW GH ILQDQ DUH vQ VXPD GH PLOOHL OLQLD GH FUHGLW
PLO OHL L PLO OHL
SHULRDG
GDF
VRFLHWDWHD
DU
IL
EHQHILFLDW
GH
XQ
FUHGLW
SHQWUX
SURGXF LH
SH
GH
DFHHDL
OLPLWDWLY
LQGLFDWRUXO
JUDG
GH
vQGDWRUDUH
VWUkQVD
FRUHOD LH
FX
JUDGXO
FDUH
vQ
FD]XO
vQ
GH
VXQW
VSH D
IDSWXO F
LQWUH SH UHVWDQ
vQGDWRUDUH
FDUH
HVWH
GH
OD VFDGHQWH VRFLHWDW
ea va
LQGLFDWRULL
GH
UHIHULQ
SULQ
UDWD OLFKLGLW
VROYDELOLW
GXS
FDUH
VH
g, respectiv:
LL JHQHUDOH
/D VRFLHW
DFWLYLW
L FRHILFLHQWXO GH VLJXUDQ
SUH XO GH YkQ]DUH D SURGXVHORU GLQ FDUH SRDWH DFRSHUL VXPHOH DIHUHQWH FUHGLWHORU vQ IXQF LH GH
FRVWXULORU
DIHUHQWH
OLQLHL
GH
FUHGLW
VFRQW
ULL
ELOHWXOXL
OD
RUGLQ
comparativ cu cele ale unui credit clasic, au constituit o modalitate de optimizare a deciziei
adoptate.
Prin aceasta s-D LQIOXHQ DW vQ ILQDO UHDOL]DUHD GH FRVWXUL UD LRQDOH XWLOL]DUHD RSWLP D
FDSDFLW
LL
GH
SURGXF LH
SULQ
DVLJXUDUHD
FDSLWDOXOXL
FLUFXODQW
QHFHVDU
UHDOL]DUHD
GH
SURGXVH
FX
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
'H DVHPHQHD %DQFD SULQ UHSUH]HQWDUHD DYDQWDMHORU ILHF UXL SURGXV EDQFDU F WUH FOLHQ L SULQ
VHUYLFLLOH
GH
FRQVXOWDQ
SH
FDUH
OH
RIHU
FDUH
SUHVXSXQ
DQDOL]D
ILQDQFLDU
VRFLHW
LL
SULQ
popularizarea n mass media a celor mai noi produse bancare, prin publicarea de rezultate financiare
DXGLDWH HWF vL DVLJXU
DU
vQFUHGHUHD QHFHVDU
conWUDYDORDUHD
GH WLPS GHWHUPLQDW
LOH QX vL vQFDVHD]
P UIXULORU L VHUYLFLLORU YkQGXWH FOLHQ LORU LQWHUQL L FKLDU H[WHUQL OLQLD GH FUHGLW
LL XUP UHWH V
LL FXUHQWH QRUPDOH
OHL VDX
YDOXW SUHFXP L D QLYHOXOXL FHORUODOWH FRVWXUL GDWRUDWH E QFLL PDUMD FRPLVLRQ GH ULVF
OLFKLGLWDWH GHQXPLW L FRPLVLRQ IODW FRPLVLRQ GH QHXWUDOL]DUH GH JHVWLXQH HWF
2)
L ILQDQFLDU
SRDWH IL SUHOXQJLW
SHQWUX R SHULRDG
D FOLHQWXOXL
&HOHODOWH FUHGLWH SH WHUPHQ VFXUW PHGLX L OXQJ DFRUGDWH SH RELHFW GH DFWLYLWDWH SURGXF LH
LQYHVWL LL SUHVW UL VHUYLFLL HWF SH OkQJ
GH]DYDQWDMH FD
-l realizeze;
GREkQ]LOH ILLQG YDULDELOH L vQUHJLVWUkQG vQ FRQGL LLOH HFRQRPLFH DFWXDOH IOXFWXD LL PDUL FRQGXF
la imposibilitatea aprecierii
SRVLELOLW
PDL PDUH GH XQ DQ
doEkQ]LORU
SUDFWLFDUHD
% QFLL OD LPSRVLELOLWDWHD DPkQ ULL VFDGHQ HORU RUL OD DPkQDUHD DFHVWRUD GDU FX XQ QLYHO
SUHPHUJ WRU
IXQGDPHQWDUHD VWULFW
DFRUG ULL
HIHFWXDW
GH
%DQF
HVWH
PDL
ODERULRV
SUHVXSXQH
de derulare a creditului;
JDUDQ LLOH PDWHULDOH vQ VSHFLDO GDF
VWU LQ WDWH
3)
L FHUWH GH GHVIDFHUH
JDUDQWDUHD SO
IRUIHWDUHD
IDFWRULQJXO
SUH]LQW
XUP WRDUHOH
DYDQWDMH
ID
GH
FHOHODOWH
FOLHQWXO vL DVXP
VFDGHQ D DFHVWRUD
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ
scurt
LQWHJUDUHD
VRFLHW
GH
factor de la aderent
vQWUH SODWD F WUH DGHUHQW L vQFDVDUHD FUHDQ HORU VH SRDWH UHFXSHUD PDL UDSLG
IRQGXULORU
UH]XOWDWH
GLQ
RSHUD LXQLOH
HQXPHUDWH
vQ
FLUFXLWXO
HFRQRPLF
DO
absolvit de riscXO
vQWUHDJD UHVSRQVDELOLWDWH D
QHvQFDV ULL
vQ
FD]XO
XQXL
VHUYLFLX
GH
IDFWRULQJ
FRPSOHW
QHDEVROYLW
GH
UHVSRQVDELOLWDWHD vQFDV ULL FUHDQ HL vQ FD]XO XQXL VHUYLFLX GH IDFWRULQJ SDU LDO
factoring-XO
FDUDFWHU
FRQWLQXX VXQW RSHUD LXQL FH VH SRW GHUXOD DWkW vQ FRPHU XO LQWHULRU FkW L Q FHO LQWHUQD LRQDO
Factoring-XO HVWH XQ DUDQMDPHQW FRQWLQXX YkQ]DUHD FUHDQ HORU HIHFWXkQGX-VH SDU LDO VDX LQWHJUDO
SHULRDG
SH R DQXPLW
vQ FD]XO IRUIHW ULL ULVFXO HFRQRPLF L SROLWLF DSDU LQH E QFLL ULVF FDUH SRDWH IL DFRSHULW SULQ
JDUDQ LLOH GH LQXWH GH DFHVWD
Q FRQFOX]LH IRUPHOH GH ILQDQ DUH SUH]HQWDWH DQWHULRU VXQW RSRUWXQH SHQWUX VRFLHWDWH vQ HWDSD
DFWXDO
GDWRULW
YHQLWXULORU
DYDQWDMHORU
D
FRVWXULORU
HQXPHUDWH
DIHUHQWH
DFWLYLW
DVLJXU
LL
vQ
IXQF LH
GHVI XUDWH
GH
GkQG
VFRSXO
XUP ULW
SRVLELOLWDWHD
RSWLPL]DUHD
VRFLHW
LL
-L
A.
$5( $ &,&/8
LUI DE
EXPLOATARE (NFCE)
Pe baza
costurilor
exploaW ULL
Pe baza
cifrei de
afaceri
Sintetice
(pe total active circulante)
Pe baza
costurilor
exploaW ULL
Pe baza
cifrei de
afaceri
Modulul 3 B.
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
5,,
&KHOWXLHOLOH H[SORDWDULL
360 (90)
'XUDWD URWDWLHL
1)&(
=
+ s + c + tr ,
P
360
2
cheltuieli materiale
medii ]LOQLFH
n care:
Nan
pa
i
s
c
tr
1(&(
Qan Cuz
K
360
Cheltuieli de
PHGLL ]LOQLFH
D ,
,
IDEULFDWLH
n care:
Q Cc
360
Cheltuieli
GH SURGXFWLH
Dst ,
,
t
PHGLL ]LOQLFH
n care:
Cc - cost complet unitar antecalculat;
Dst - GXUDWD GH VWD LRQDUH vQ PDJD]LH D SURGXVHORU ILQLWH
3HQWUX SURGXVH H[SHGLDWH FOLHQ L
1)&(
Qan Cc
Ddec ,
360
n care:
Cc - SURGXF LD H[SHGLDW H[SULPDW vQ FRVW GH SURGXF LH
Ddec
- durata medie de decontaUH vQFDVDUH D FOLHQ LORU
4
DQ
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ
scurt
1)&(
Ch d
NFCEs ,
Chs
n care:
Chd
Ch s
NFCEs
WRWDOXO
QHFHVDUXOXL
GH
ILQDQ DW
PHGLX
DQXDO
DO
VWRFXULORU
GH
HOHPHQWH
semnificative.
Chs + Chd ..360 zile
NFCEs + NFCEdDmr
D mr =
NFCE s + NFCE d
360
Ch s + Ch d
n care:
Dmr
Chs
Chd
NFCEs
NFCEd
- GXUDWD PHGLH D URWD LHL SH ILHFDUH GLQ FHOH FDWHJRULL GH VWRFXUL L VROGXUL
- cheltuieli de exploatare semnificative ( N an pa , Q C uz , etc.)
- cheltuieli de exploatare diverse;
- QHFHVDU GH ILQDQ DUH D VWRFXULORU VHPQLILFDWLYH
- QHFHVDU GH ILQDQ DUH D VWRFXULORU GLYHUVH
C. METODE ANALITICE BAZATE PE CIFRE DE AFACERI
CA trim90 zile
NFCE trimRc
NFCE trim =
CA
Rc ,
90
n care:
CA - FLIUD GH DIDFHUL SUHYL]LRQDO WULPHVWULDO
Rc - UDWD FLQHWLF UHVSHFWLY GXUDWHOH URWD LHL DFWLYHORU FLUFXODQWH vQ UDSRUW FX FLIUD GH DIDFHUL
5DWHOH FLQHWLFH VSHFLILFH ILHF UHL FDWHJRULL GH VWRF
5
Pentru materiale:
3HQWUX FUHDQ H
FP
Sd.Mat
360
CA n %
- FOLHQ L
FS
FI
FF
Sd. Pr od.incurs
360
CA Q + I
Sd. Pr odILQLWH
360
&$ F
=
Sd.Clienti
360
CA
1)&( WULP
4WULP
e costuri:
&F
Dr
,
Cheltuieli
Timpul
PHGLL ]LOQLFH
n care:
Qtrim - SURGXF LD IL]LF SUHYL]LRQDW WULPHVWULDO
Cc - costul complet antecalculat;
Dr - YLWH]D GH URWD LH GLQ SHULRDGD SUHFHGHQW
'
Sac
360 ,
PMc
n care:
Sac - soldul mediu al activelor circulante din anul precedent;
PMc - FRVWXO SURGXF LHL PDUI IDEULFDW vQ DQXO SUHFHGHQW
2)
6DF
30&DQ
NFCE trim =
3)
$F
1000
Qtrim Cc Ac / 1000 4
1000
D DFWLYHORU FLUFXODQWH
&$WULP
Rc
,
7LPSXO GH URWDWLH
Sac
Rc =
an 360
CA 0
E.
237,0,=$5($ 0
5,0,, 672&85,/25
CT = Co + Cd =
n care:
S - P ULPHD RSWLP D VWRFXOXL
N - necesarul anual din materialul, produsul sau marfa de aprovizionat;
ca - FRVWXO IL[ XQLWDU SHQWUX SUHJ WLUHD XQHL QRL DSURYL]LRQ UL
pa - SUH XQLWDU GH DSURYL]LRQDUH
cd - costul de depozitare pe unitatea de stoc.
SH WHUPHQ VFXUW
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ
scurt
Nr =
i=
S T
N
6FUW
1IV
N
S
i,
n care:
N - necesarul mediu zilnic de aprovizionare;
i - LQWHUYDOXO PHGLX vQWUH DSURYL]LRQ UL
L
ti
q i
T
n care:
qi - FDQWLW LOH YDULDELOH FH VH DSURYL]LRQHD]
ti - intervalele variabile de aprovizionare.
6VLJ 6
ta
qi
T
6WRFXO GH VLJXUDQ
n care:
qi - FDQWLW LOH DSURYL]LRQDWH OD WHUPHQHOH vQWkU]LDWH
ta - zile de ntrziere.
Kt
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
REZU M A T
$FHVW FDSLWRO D DYXW vQ YHGHUH HYLGHQ LHUHD SULQFLSDOHORU DVSHFWH DOH JHVWLXQLL ILQ
anciare a
Cu aceasta s-D
FLFOXOXL
ILQDQ
ULL
SH
LQVLVWDW SH
WHUPHQ
DVSHFWHOH
VFXUW
QRGDOH DOH
vQWUHSULQGHULL
JHVWLXQLL
&RQFHSWHOH
FKHLH
GH
DOH
H[SORDWDUH
L DOH
XUP WRDUHOH
DFWLY VDX GH SDVLY GLQ ELODQ XO FRQWDELO SUHFXP L YHQLWXULOH FKHOWXLHOLOH L SURILWXULOH
VXQW H[SULPDWH vQ YDORDUH PRQHWDU
L FDVK UHSUH]LQW
VXPH
lichide reale.
&RQ LQXWXO JHVWLXQLL FLFOXOXL GH H[SORDWDUH HVWH GDW GH UHOHYDQ D GHRVHELW
FLFOXOXL
GH
FLUFXODQWH
H[SORDWDUH
vQ
WRWDOXO
SRQGHUHD
ELODQ XOXL
ULGLFDW
GH
vQWUHSULQGHULL
SHVWH
RSHUD LLOH
DFWLYHORU
FLFOXOXL
GH
Stocurile UHSUH]LQW
FDQWLW
SDVLYHORU
H[SORDWDUH
VXQW
Modelul Wilson-Whitin
LL vQWUHSULQGHULL
D JHVWLXQLL
L ULWPLF
SURGXF LH
desfacere) pentru a
D DFWLYHORU GH H[SORDWDUH
FDUH RSWLPL]HD]
Sp
N
C a + a C d , iar
S
2
PLQLPXO FRVWXOXL WRWDO VH RE LQH vQ SXQFWXO vQ FDUH GHULYDWD vQWkL D FRVWXOXL vQ UDSRUW FX
P ULPHD VWRFXOXL HVWH HJDO
FX ]HUR
S VWUDUH
VWRFXULORU
GH
este deWHUPLQDW
DFWLYH
FLUFXODQWH
GH WRWDOLWDWHD FKHOWXLHOLORU GH
vQ
WRDWH
L ULWPLF
ID]HOH
FLFOXOXL
GH
D SURGXF LHL
D FDSDFLW
HVWH FHO
Modulul 3 -
*HVWLXQHD ILQDQFLDU
SH WHUPHQ VFXUW
BIBLIOGRAFIE
Petre Brezeanu
*HVWLXQHD ILQDQFLDU
Petre Brezeanu
Gestiunea ILQDQFLDU
Petre Brezeanu
*HVWLXQHD
ILQDQFLDU
vQWUHSULQGHULL
(GLWXUD
)XQGD LHL
Gestiunea fiQDQFLDU
Petre Brezeanu
SLD
DJHQ LORU
HFRQRPLFL
vQ
HFRQRPLD
GH
Petre Brezeanu
Mihai Toma
(GLWXUD (FRQRPLF
Ion Stancu
%XFXUHWL
$QDOL]
1997.
*HRUJHWD 9LQWLO
*HVWLXQHD
ILQDQFLDU
vQWUHSULQGHULL
(GLWXUD
'LGDFWLF
Paul Halpern
)LQDQ H PDQDJHULDOH (GLWXUD (FRQRPLF
J.Fred Weston
Eugene F.Brigham
%XFXUHWL
8.