:

20 , 2012

2

................................................................................................................................ 3

............................................................................ 6

2004-2012 o ..................... 9

.......................................................... 13

................................................................................. 19

.............................................................................................................. 24

......................................................................................... 26

............................................................................................ 29

.............................................................................................................................. 30

3

.

.

.

,

,

.

--

: 1. - ; 2.

- .

,

84 % .

2013

- 3 , - 30 %-,

- 60 %-. , ,

. ,

, ,

,

,

.

2011-2012 ,

. , - 2010 45 %,

2012 33 %- . 2009

- 6.7 %, 2012 1.5 %-.

4

,

, .

2003-2011 .

. ,

(),

,

.

, .

,

, -

. , 2025

, 3 .

. ,

. ,

,

3 . ,

,

, . ,

,

,

.

,

-

5

. ,

, - (, ,

, , ,

). ,

,

. , -

: 2012 24. 6 %-, 2020 20.5 %-

.

,

.

, ,

. , ,

.

6

,

.

, ,

.

.

1996 , .

:

( ), ,

. ,

() .

.

. : -

, .

2016 -

. 2012-2016

6-7 %-,

, (2017-2025)

(. , 3).

, ,

. ,

,

, .

,

.

7

, 2015 6 %- , (2016-2025)

2 %- (. , 3).

(1,65) ,

.

, ,

, ,

, 82 %

. ,

, .

. , ,

,

. 2015 ,

1 %-.

(

)

:

o -

( 1);

o -

( 1);

o -

( 1, ,

);

o - ( 0,5);

8

o

( 1);

o

( 0,5).

. ,

,

.

:

:

;

: ,

;

:

;

:

,

. ,

( 1).

1.

(%) (%)

100 30 200 15 25

150 40 250 20 30

200 50 300 25 35

:

9

2004-2012 o

2004 ,

.

,

2004-2007 .

()

. -

: 1. 2005- 2007 ,

, ;

2. 2008 2009 ,

, 2008 2,3%, 2009

-3,8 %- ,

2008 -

; 3. 2010-2011 , 2010

- 6,3% 7,0 % 2011 .

.

,

,

. ,

.

10

:

1- , 3

: 1. 2004-2007 , - 63.2 %- 25.5 %-

. - ,

, 85 %- ,

. , 2001

,

(. , 1); 2. 2008-2010 ,

,

; 3. 2011-2012 , -

2012 - 33,4 %- .

2004 ,

. 21 7-

. , ( 2).

63.2%

50.5%

40.0%

32.0%

25.5% 31.2%

41.1% 45.0%

36.7% 33.4%

-0.6% 3.7% 2.2% 3.4% 0.8%

-1.9% -6.7% -4.5%

-1.3% -1.9%

11.1% 5.9%

9.6% 9.4% 12.3%

2.3% -3.8%

6.3% 7.0% 6.0%

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

70%

2003 2004 2005 2006 2007 2008 2009 2010 2011 2012

1: ,

2003-2012

% % -

11

2: 2004 2005 2006 2007 2008 2009 2010 2011 2012

21 6 6 6 5 5 5 5 5

20% 20% 18% 18% 18% 18% 18% 18% 18%

12-20%

12% 12% 12% +

25 % +

25 %

20% 20% 20%

33% 20% 20% 20% _ _ _ _ _

20% 20% 20% 20% 15% 15% 15% 15% 15%

0-30 % 0%, 5%, 12%.

,

. , 2003 2008

5,5- (. , 1).

(. , 2). 2004

,

,

.

2005-2008 .

, 2008

1,7 %- , 2011 4%- .

,

, .

.

2008 -

. 2009 -

,

. ,

12

2

. , - 6.7 %- .

.

2010

. 2011 -

1,3 %- ,

. , -

.

,

. ,

,

, .

13

-

1996- 2011 .

( 3).

- 2013 18%- 2014 15%-.

-

, 2025 - 22,4 %-

.

3: -,

2012 2013 2014 2015 2016 2020 2025

24.6% 23.9% 22.9% 22.8% 22.8% 22.5% 22.4%

6.4% 5.9% 5.1% 5.1% 5.1% 5.2% 5.2%

3.3% 3.3% 3.4% 3.4% 3.5% 3.6% 3.7%

11.2% 11.2% 11.3% 11.3% 11.4% 11.5% 11.5%

2.4% 2.2% 2.0% 1.8% 1.7% 1.3% 1.0%

0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.5%

0.8% 0.7% 0.7% 0.6% 0.6% 0.4% 0.3%

0.2% 0.2% 0.1% 0.1% 0.1% 0.1% 0.1%

( ) 6,625 7,232 7,833 8,824 9,806 14,184 19,720

,

.

, ,

(. , 2-5, 4-5).

14

2:

:

2005 2007 -

, ; 2008-

2009 - ,

- . 2- ,

- .

46

,

.

,

0,84 1,0 ,

(. , 4).

, - 1

0,84 .

-10%

0%

10%

20%

30%

40%

50%

60%

2005 2006 2007 2008 2009 2010 2011

% - -

15

3:

:

- ;

2010 ,

.

70 %- .

,

.

,

0,7

,

0,5 -

(. , 3-4). , 1 0,7

,

- 1 0,5

.

,

,

-40%

-20%

0%

20%

40%

60%

2005 2006 2007 2008 2009 2010 2011

% -

16

-20%

-10%

0%

10%

20%

30%

40%

50%

60%

70%

2005 2006 2007 2008 2009 2010 2011

% -

1,0.

, ,

, .

4:

:

5:

:

-20%

-10%

0%

10%

20%

30%

40%

50%

2005 2006 2007 2008 2009 2010 2011

% -

17

( 4),

-

, ,

, 2025 , 3 .

:

TR(t) = IT(t-1)*(1+gt)*(1+it)*(1+at) + PT(t-1)*(1+g(t-1))*(1+i(t-1))*(1+at)+

+VAT(t-1)*(1+0,84gt)*(1+it)*(1+at) + ATD(t-1)*(1+gt/2) + ATI(t-1)*(1+0,7mt)

+ CT(t-1)*(1+mt)*(1+et) + RT(t-1)*(1+gt/2)*(1+at) + AT(t-1)*(1+0,02)

TR -

IT -

PT -

VAT -

ATD

ADI -

CT -

RT -

AT -

t -

t-1 -

g -

i -

a -

m -

e -

18

4: -,

2012 2013 2014 2015 2016 2020 2025

24.6% 23.9% 22.9% 22.7% 22.6% 22.1% 21.7%

6.4% 5.9% 5.1% 5.1% 5.1% 5.2% 5.2%

3.3% 3.3% 3.4% 3.4% 3.5% 3.6% 3.7%

11.2% 11.1% 11.1% 11.0% 10.9% 10.6% 10.3%

2.4% 2.3% 2.2% 2.1% 2.0% 1.8% 1.6%

0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%

0.8% 0.7% 0.7% 0.6% 0.6% 0.4% 0.3%

0.2% 0.2% 0.1% 0.1% 0.1% 0.1% 0.1%

( ) 6625 7226 7815 8787 9744 13942 19075

19

, .

2012

, (-

33%).

78 % (. , 6,

6). 2-

3 .

, :

, 2013- 2025

( 2001

) - 3 %-,

, ;

/ - 78%/22%;

2016 0,25

;

.

:

20

5 parametrebi 2012 2013 2014 2015 2016 2020 2025 zRvari vali/mSp 32.4% 29.4% 27.3% 26.4% 25.8% 24.6% 26.4% 50 vali/eqsporti 77.0% 65.4% 58.1% 55.6% 53.7% 49.2% 50.2% 200 vali/Semosavlebi 113.0% 111.4% 108.3% 105.8% 104.2% 102.0% 110.7% 300 valis momsaxureba/eqsporti 4.7% 6.1% 5.5% 3.8% 3.7% 4.3% 5.1% 25 valis momsaxureba/Semosavlebi 6.8% 10.4% 10.2% 7.2% 7.2% 8.9% 11.2% 35 / 28.6% 26.4% 25.2% 25.0% 24.7% 24.1% 23.8%

/ 29.6% 29.4% 28.2% 28.0% 27.7% 27.1% 26.8%

,

. :

3 , 2013-2015

. ,

-, . ,

,

. , 2009

,

. .

21

-

2013 2%-, 2014 1 %,

2015 3 %, 2016 6 %-. - 3 %.

:

6

parametrebi 2012 2013 2014 2015 2016 2020 2025 zRvari

vali/mSp 32.4% 31.6% 30.5% 30.1% 29.0% 26.4% 27.4% 50

vali/eqsporti 77.0