Anexa 5.1
DEVIZ GENERAL (PRETURI CURENTE)
EUR
1,07280
COSTURI ELIGIBILE PRETURI CURENTE
(Lei) (Euro) (Lei) (Lei) (Euro)
1 2 3 4 5 5 6
1.1 Obtinerea terenului 4.479.326 961.229 851.072 5.330.398 1.143.862
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
4.479.326 961.229 851.072 5.330.398 1.143.862
1.2 Amenajarea terenului 817.367 175.401 155.300 972.667 208.727
104.984 22.529 19.947 124.931 26.809
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
660.401 141.717 125.476 785.877 168.643
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
51.982 11.155 9.877 61.859 13.274
1.3 Amenajari pentru protectia mediului 1.180.422 253.310 224.280 1.404.703 301.438
92.541 19.859 17.583 110.124 23.632
61.546 13.207 11.694 73.239 15.717
69.150 14.839 13.138 82.288 17.658
61.546 13.207 11.694 73.239 15.717
61.546 13.207 11.694 73.239 15.717
33.215 7.128 6.311 39.526 8.482
61.546 13.207 11.694 73.239 15.717
119.537 25.652 22.712 142.249 30.526
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
61.881 13.279 11.757 73.638 15.802
0 0 0 0 0
63.655 13.660 12.095 75.750 16.255
62.991 13.517 11.968 74.959 16.086
62.991 13.517 11.968 74.959 16.086
61.881 13.279 11.757 73.638 15.802
61.546 13.207 11.694 73.239 15.717
62.101 13.326 11.799 73.900 15.858
182.753 39.217 34.723 217.475 46.669
1.4 Cheltuieli pentru relocarea/protectia utilitatilor 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
STUDIU DE FEZABILITATE: Proiectul regional de dezvoltare a
infrastructurii de apa si apa uzata din judetul Ilfov, in perioada
2014-2020
UAT CIOROGARLA
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT CIOROGARLA
UAT DOMNESTI
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
SISTEME DE ALIMENTARE CU APA SI CANALIZARE, judetul ILFOV
TVA Valoare inclusiv TVANr crt
DENUMIREA CAPITOLELOR SI SUBCAPITOLELOR
DE CHELTUIELI
UAT PANTELIMON
Valoare fara TVA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
CAPITOLUL 1. CHELTUIELI PENTRU OBTINEREA SI
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT JILAVA
UAT MOGOSOAIA
UAT GRADISTEA
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
Page 1 of 30
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
6.477.116 1.389.939 1.230.652 7.707.768 1.654.027
964.355 206.943 183.227 1.147.582 246.262
508.673 109.157 96.648 605.321 129.897
393.441 84.429 74.754 468.195 100.471
288.707 61.954 54.854 343.561 73.725
362.695 77.832 68.912 431.608 92.620
355.696 76.330 67.582 423.279 90.832
627.906 134.744 119.302 747.208 160.345
450.182 96.606 85.535 535.717 114.961
367.695 78.904 69.862 437.557 93.896
268.710 57.663 51.055 319.764 68.619
478.428 102.667 90.901 569.329 122.174
271.709 58.307 51.625 323.334 69.385
654.256 140.398 124.309 778.565 167.074
111.233 23.870 21.134 132.368 28.405
444.933 95.479 84.537 529.470 113.620
1.079.868 231.731 205.175 1.285.042 275.760
2.210.917 474.446 420.074 2.630.992 564.591
729.390 156.522 138.584 867.974 186.261
737.139 158.184 140.056 877.196 188.239
1.328.700 285.129 252.453 1.581.153 339.303
787.881 169.073 149.697 937.579 201.197
13.422.516 2.880.368 2.550.278 15.972.793 3.427.638
3.1Studii de teren (topo, geotehnic, hidrogeologic,
etc.)2.424.101 520.193 460.579 2.884.680 619.030
148.778 31.927 28.268 177.046 37.993
88.121 18.910 16.743 104.864 22.503
68.068 14.607 12.933 81.001 17.382
48.514 10.411 9.218 57.731 12.389
30.255 6.492 5.748 36.003 7.726
35.403 7.597 6.727 42.129 9.041
65.663 14.091 12.476 78.139 16.768
51.065 10.958 9.702 60.767 13.040
83.676 17.956 15.898 99.575 21.368
52.817 11.334 10.035 62.852 13.488
83.079 17.828 15.785 98.864 21.215
59.850 12.843 11.372 71.222 15.284
150.935 32.390 28.678 179.613 38.544
7.116 1.527 1.352 8.468 1.817
97.449 20.912 18.515 115.964 24.885
135.615 29.102 25.767 161.382 34.631
181.617 38.974 34.507 216.124 46.379
124.553 26.728 23.665 148.218 31.806
73.222 15.713 13.912 87.134 18.698
108.934 23.376 20.697 129.631 27.818
729.374 156.518 138.581 867.955 186.256
3.2 Obtinerea de avize, acorduri si autorizatii 3.025.870 649.328 574.915 3.600.785 772.701
1.878.126 403.031 356.844 2.234.970 479.607
69.462 14.906 13.198 82.660 17.738
101.322 21.743 19.251 120.573 25.874
90.202 19.357 17.138 107.340 23.034
45.570 9.779 8.658 54.228 11.637
50.839 10.910 9.659 60.498 12.982
39.608 8.500 7.526 47.134 10.114
86.911 18.650 16.513 103.424 22.194
111.471 23.921 21.179 132.650 28.466
95.025 20.392 18.055 113.080 24.266
71.536 15.351 13.592 85.128 18.268
89.917 19.296 17.084 107.001 22.962
95.420 20.476 18.130 113.550 24.367
94.313 20.239 17.919 112.232 24.084
11.378 2.442 2.162 13.539 2.905
64.026 13.739 12.165 76.191 16.350
140.429 30.135 26.681 167.110 35.861
165.731 35.565 31.489 197.220 42.322
113.573 24.372 21.579 135.152 29.003
57.993 12.445 11.019 69.011 14.809
82.846 17.778 15.741 98.587 21.156
200.556 43.038 38.106 238.662 51.215
1.147.744 246.297 218.071 1.365.815 293.093
42.449 9.109 8.065 50.515 10.840
61.919 13.287 11.765 73.683 15.812
55.123 11.829 10.473 65.597 14.077
27.848 5.976 5.291 33.139 7.111
31.068 6.667 5.903 36.971 7.934
24.205 5.194 4.599 28.804 6.181
53.112 11.398 10.091 63.204 13.563
68.121 14.618 12.943 81.064 17.396
58.071 12.462 11.033 69.104 14.829
43.717 9.381 8.306 52.023 11.164
UAT CERNICA
UAT PANTELIMON
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BRANESTI
UAT GLINA
UAT PERIS
CAPITOLUL 3. CHELTUIELI PENTRU PROIECTARE SI
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
TOTAL Capitolul 1
CAPITOLUL 2. CHELTUIELI PENTRU ASIGURAREA
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT CIOROGARLA
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
TOTAL Capitolul 2
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
Costuri avize, acorduri si autorizatii diverse
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT GRUIU
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
Costuri autorizatia de construire
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
Page 2 of 30
54.949 11.792 10.440 65.390 14.032
58.312 12.513 11.079 69.392 14.891
57.636 12.368 10.951 68.586 14.718
6.953 1.492 1.321 8.274 1.776
39.127 8.396 7.434 46.561 9.992
85.818 18.416 16.305 102.123 21.915
101.280 21.734 19.243 120.523 25.863
69.406 14.894 13.187 82.593 17.724
35.440 7.605 6.734 42.173 9.050
50.628 10.864 9.619 60.248 12.929
122.562 26.301 23.287 145.849 31.298
3.3 Expertiza tehnica 149.977 32.184 28.496 178.473 38.299
14.998 3.218 2.850 17.847 3.830
7.499 1.609 1.425 8.924 1.915
7.499 1.609 1.425 8.924 1.915
7.499 1.609 1.425 8.924 1.915
0 0 0 0 0
0 0 0 0 0
7.499 1.609 1.425 8.924 1.915
0 0 0 0 0
0 0 0 0 0
22.497 4.828 4.274 26.771 5.745
7.499 1.609 1.425 8.924 1.915
7.499 1.609 1.425 8.924 1.915
14.998 3.218 2.850 17.847 3.830
0 0 0 0 0
7.499 1.609 1.425 8.924 1.915
7.499 1.609 1.425 8.924 1.915
0 0 0 0 0
14.998 3.218 2.850 17.847 3.830
0 0 0 0 0
0 0 0 0 0
22.497 4.828 4.274 26.771 5.745
3.4Certificarea performantei energetice si auditul
energetic al cladirilor0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
3.5 Proiectare si engineering 7.788.972 1.671.453 1.479.905 9.268.877 1.989.029
473.820 101.678 90.026 563.846 120.997
228.667 49.070 43.447 272.114 58.394
133.801 28.713 25.422 159.224 34.168
94.402 20.258 17.936 112.338 24.107
80.525 17.280 15.300 95.824 20.563
85.134 18.269 16.175 101.310 21.740
133.367 28.619 25.340 158.706 34.057
241.841 51.897 45.950 287.790 61.758
406.070 87.139 77.153 483.223 103.696
211.324 45.349 40.152 251.476 53.965
353.507 75.860 67.166 420.673 90.273
191.498 41.094 36.385 227.882 48.902
551.816 118.415 104.845 656.661 140.914
20.994 4.505 3.989 24.982 5.361
279.643 60.009 53.132 332.776 71.411
361.886 77.658 68.758 430.645 92.413
592.629 127.174 112.600 705.229 151.337
334.085 71.692 63.476 397.561 85.313
200.157 42.952 38.030 238.186 51.113
336.772 72.269 63.987 400.759 86.000
2.477.035 531.553 470.637 2.947.672 632.548
3.6 Organizarea procedurilor de achizitie publica 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
UAT MOARA VLASIEI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT BRANESTI
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT BALOTESTI
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT CERNICA
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT MAGURELE
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT CIOLPANI
UAT GRUIU
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
Page 3 of 30
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
3.7 Consultanta 21.969.860 4.714.562 4.174.273 26.144.134 5.610.329
3.7.1 Asistenta Tehnica pentru Managementul Proiectului 20.813.709 4.466.461 3.954.605 24.768.314 5.315.089
669.770 143.727 127.256 797.026 171.036
1.141.569 244.972 216.898 1.358.467 291.517
1.019.184 218.709 193.645 1.212.829 260.264
498.888 107.058 94.789 593.677 127.398
621.307 133.328 118.048 739.356 158.660
479.392 102.874 91.084 570.476 122.420
1.049.451 225.204 199.396 1.248.847 267.993
1.392.079 298.729 264.495 1.656.574 355.488
1.142.685 245.211 217.110 1.359.795 291.801
860.174 184.587 163.433 1.023.608 219.658
1.063.708 228.264 202.105 1.265.813 271.634
1.132.953 243.123 215.261 1.348.215 289.316
1.107.852 237.737 210.492 1.318.344 282.906
132.607 28.456 25.195 157.802 33.863
672.949 144.410 127.860 800.809 171.847
1.588.754 340.934 301.863 1.890.617 405.712
1.896.188 406.907 360.276 2.256.464 484.220
1.239.695 266.029 235.542 1.475.237 316.574
625.061 134.133 118.762 743.823 159.619
914.610 196.268 173.776 1.088.386 233.559
1.564.830 335.801 297.318 1.862.148 399.603
3.7.2 Auditul financiar 1.156.151 248.101 219.669 1.375.820 295.240
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
55.055 11.814 10.460 65.515 14.059
3.8 Asistenta tehnica la executie 34.339.526 7.368.997 6.524.510 40.864.036 8.769.107
3.8.2 Supervizarea Lucrarilor pe parcursul Executiei 29.348.415 6.297.943 5.576.199 34.924.614 7.494.552
944.411 202.663 179.438 1.123.849 241.169
1.609.672 345.423 305.838 1.915.510 411.054
1.437.103 308.391 273.050 1.710.153 366.986
703.458 150.957 133.657 837.115 179.638
876.076 187.999 166.454 1.042.530 223.719
675.968 145.057 128.434 804.401 172.618
1.479.781 317.550 281.158 1.760.939 377.884
1.962.904 421.224 372.952 2.335.855 501.256
1.611.245 345.761 306.137 1.917.382 411.455
1.212.891 260.277 230.449 1.443.340 309.730
1.499.884 321.864 284.978 1.784.862 383.018
1.597.523 342.816 303.529 1.901.053 407.951
1.562.130 335.221 296.805 1.858.934 398.913
186.983 40.125 35.527 222.510 47.749
948.893 203.625 180.290 1.129.183 242.314
2.240.226 480.735 425.643 2.665.869 572.075
2.673.725 573.761 508.008 3.181.732 682.775
1.748.034 375.115 332.127 2.080.161 446.386
881.369 189.135 167.460 1.048.829 225.071
1.289.648 276.749 245.033 1.534.682 329.331
2.206.492 473.496 419.234 2.625.726 563.460
3.8.1Asistenta Tehnica acordata de proiectant pe durata
executiei4.991.111 1.071.054 948.311 5.939.422 1.274.554
160.610 34.466 30.516 191.126 41.014
273.747 58.744 52.012 325.759 69.905
244.400 52.446 46.436 290.836 62.411
119.633 25.672 22.730 142.363 30.550
148.989 31.972 28.308 177.297 38.047
114.958 24.669 21.842 136.800 29.356
251.658 54.004 47.815 299.473 64.264
333.819 71.635 63.426 397.245 85.246
274.015 58.801 52.063 326.078 69.974
206.269 44.264 39.191 245.460 52.674
255.076 54.737 48.465 303.541 65.138
271.681 58.301 51.619 323.301 69.378
265.662 57.009 50.476 316.138 67.841
31.799 6.824 6.042 37.841 8.120
161.373 34.629 30.661 192.033 41.209
380.982 81.756 72.387 453.368 97.289
454.704 97.576 86.394 541.098 116.116
297.278 63.794 56.483 353.761 75.914
149.889 32.165 28.479 178.368 38.276
219.323 47.065 41.671 260.994 56.007
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT JILAVA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CIOLPANI
UAT GRUIU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT CORNETU
UAT CIOROGARLA
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
Page 4 of 30
375.245 80.525 71.297 446.542 95.824
69.698.307 14.956.718 13.242.678 82.940.985 17.798.495
4.1. Constructii si Instalatii 880.393.478 188.925.639 167.274.761 1.047.668.238 224.821.510
339.654.361 72.887.202 64.534.329 404.188.689 86.735.770
4.1.1 Sursa se apa 3.610.957 774.883 686.082 4.297.039 922.111
4.1.1.1 Extindere 2.519.621 540.691 478.728 2.998.349 643.423
4.1.1.1.1 UAT BALOTESTI 0 0 0 0 0
4.1.1.1.2 UAT TUNARI 0 0 0 0 0
4.1.1.1.3 UAT BRAGADIRU 0 0 0 0 0
4.1.1.1.4 UAT CORNETU 0 0 0 0 0
4.1.1.1.5 UAT CIOROGARLA 0 0 0 0 0
4.1.1.1.6 UAT DOMNESTI 0 0 0 0 0
4.1.1.1.7 UAT CLINCENI 0 0 0 0 0
4.1.1.1.8 UAT MAGURELE 0 0 0 0 0
4.1.1.1.9 UAT JILAVA 0 0 0 0 0
4.1.1.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.1.1.11 UAT CERNICA 0 0 0 0 0
4.1.1.1.12 UAT PANTELIMON 0 0 0 0 0
4.1.1.1.13 UAT BRANESTI 0 0 0 0 0
4.1.1.1.14 UAT GLINA 0 0 0 0 0
4.1.1.1.15 UAT PERIS 0 0 0 0 0
4.1.1.1.16 UAT CIOLPANI 599.910 128.736 113.983 713.893 153.196
4.1.1.1.17 UAT GRUIU 299.955 64.368 56.991 356.946 76.598
4.1.1.1.18 UAT MOARA VLASIEI 599.910 128.736 113.983 713.893 153.196
4.1.1.1.19 UAT GRADISTEA 0 0 0 0 0
4.1.1.1.20 UAT PETRACHIOAIA 1.019.847 218.851 193.771 1.213.617 260.433
4.1.1.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.1.2 Reabilitare 1.091.336 234.192 207.354 1.298.690 278.689
4.1.1.2.1 UAT BALOTESTI 461.431 99.019 87.672 549.102 117.833
4.1.1.2.2 UAT TUNARI 0 0 0 0 0
4.1.1.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.1.2.4 UAT CORNETU 0 0 0 0 0
4.1.1.2.5 UAT CIOROGARLA 142.479 30.575 27.071 169.549 36.384
4.1.1.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.1.2.7 UAT CLINCENI 0 0 0 0 0
4.1.1.2.8 UAT MAGURELE 0 0 0 0 0
4.1.1.2.9 UAT JILAVA 0 0 0 0 0
4.1.1.2.10 UAT MOGOSOAIA 129.980 27.893 24.696 154.677 33.192
4.1.1.2.11 UAT CERNICA 0 0 0 0 0
4.1.1.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.1.2.13 UAT BRANESTI 0 0 0 0 0
4.1.1.2.14 UAT GLINA 0 0 0 0 0
4.1.1.2.15 UAT PERIS 0 0 0 0 0
4.1.1.2.16 UAT CIOLPANI 119.982 25.747 22.797 142.779 30.639
4.1.1.2.17 UAT GRUIU 237.464 50.958 45.118 282.582 60.640
4.1.1.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.1.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.1.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.1.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.2 Aductiuni 57.023.842 12.236.876 10.834.530 67.858.372 14.561.882
4.1.2.1 Extindere 56.600.941 12.146.125 10.754.179 67.355.120 14.453.888
4.1.2.1.1 UAT BALOTESTI 1.018.562 218.575 193.527 1.212.089 260.105
4.1.2.1.2 UAT TUNARI 0 0 0 0 0
4.1.2.1.3 UAT BRAGADIRU 0 0 0 0 0
4.1.2.1.4 UAT CORNETU 0 0 0 0 0
4.1.2.1.5 UAT CIOROGARLA 0 0 0 0 0
4.1.2.1.6 UAT DOMNESTI 0 0 0 0 0
4.1.2.1.7 UAT CLINCENI 0 0 0 0 0
4.1.2.1.8 UAT MAGURELE 1.576.773 338.363 299.587 1.876.360 402.652
4.1.2.1.9 UAT JILAVA 7.461.013 1.601.076 1.417.592 8.878.605 1.905.280
4.1.2.1.10 UAT MOGOSOAIA 2.993.835 642.454 568.829 3.562.663 764.520
4.1.2.1.11 UAT CERNICA 5.289.754 1.135.140 1.005.053 6.294.808 1.350.817
4.1.2.1.12 UAT PANTELIMON 0 0 0 0 0
4.1.2.1.13 UAT BRANESTI 0 0 0 0 0
4.1.2.1.14 UAT GLINA 0 0 0 0 0
4.1.2.1.15 UAT PERIS 0 0 0 0 0
4.1.2.1.16 UAT CIOLPANI 430.570 92.397 81.808 512.379 109.952
4.1.2.1.17 UAT GRUIU 816.717 175.261 155.176 971.893 208.561
4.1.2.1.18 UAT MOARA VLASIEI 947.907 203.414 180.102 1.128.010 242.062
4.1.2.1.19 UAT GRADISTEA 0 0 0 0 0
4.1.2.1.20 UAT PETRACHIOAIA 72.064 15.464 13.692 85.756 18.403
4.1.2.1.23 UAT JUDET ILFOV 35.993.746 7.723.980 6.838.812 42.832.557 9.191.536
4.1.2.2 Reabilitare 422.901 90.751 80.351 503.253 107.994
4.1.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.1.2.2.2 UAT TUNARI 0 0 0 0 0
4.1.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.2.2.4 UAT CORNETU 0 0 0 0 0
4.1.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.2.2.7 UAT CLINCENI 0 0 0 0 0
4.1.2.2.8 UAT MAGURELE 422.901 90.751 80.351 503.253 107.994
4.1.2.2.9 UAT JILAVA 0 0 0 0 0
4.1.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.2.2.11 UAT CERNICA 0 0 0 0 0
4.1.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.2.2.13 UAT BRANESTI 0 0 0 0 0
4.1.2.2.14 UAT GLINA 0 0 0 0 0
TOTAL Capitolul 3
CAPITOLUL 4. CHELTUIELI PENTRU INVESTITIA DE BAZA
Sistem de alimentare cu apa
UAT JUDET ILFOV
Page 5 of 30
4.1.2.2.15 UAT PERIS 0 0 0 0 0
4.1.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.2.2.17 UAT GRUIU 0 0 0 0 0
4.1.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.3 Statia de tratare a apei/clorinare 27.361.477 5.871.562 5.198.681 32.560.158 6.987.158
4.1.3.1 Extindere 26.086.419 5.597.944 4.956.420 31.042.838 6.661.553
4.1.3.1.1 UAT BALOTESTI 1.317.847 282.800 250.391 1.568.238 336.532
4.1.3.1.2 UAT TUNARI 968.404 207.812 183.997 1.152.401 247.296
4.1.3.1.3 UAT BRAGADIRU 1.877.218 402.836 356.671 2.233.889 479.375
4.1.3.1.4 UAT CORNETU 1.794.980 385.189 341.046 2.136.026 458.375
4.1.3.1.5 UAT CIOROGARLA 0 0 0 0 0
4.1.3.1.6 UAT DOMNESTI 0 0 0 0 0
4.1.3.1.7 UAT CLINCENI 1.194.570 256.346 226.968 1.421.539 305.051
4.1.3.1.8 UAT MAGURELE 0 0 0 0 0
4.1.3.1.9 UAT JILAVA 891.336 191.274 169.354 1.060.690 227.616
4.1.3.1.10 UAT MOGOSOAIA 859.126 184.362 163.234 1.022.360 219.390
4.1.3.1.11 UAT CERNICA 1.173.953 251.921 223.051 1.397.005 299.786
4.1.3.1.12 UAT PANTELIMON 4.051.041 869.322 769.698 4.820.738 1.034.493
4.1.3.1.13 UAT BRANESTI 3.367.861 722.717 639.894 4.007.755 860.033
4.1.3.1.14 UAT GLINA 99.985 21.456 18.997 118.982 25.533
4.1.3.1.15 UAT PERIS 0 0 0 0 0
4.1.3.1.16 UAT CIOLPANI 1.851.097 397.231 351.708 2.202.805 472.705
4.1.3.1.17 UAT GRUIU 1.631.245 350.052 309.936 1.941.181 416.562
4.1.3.1.18 UAT MOARA VLASIEI 1.258.306 270.023 239.078 1.497.384 321.327
4.1.3.1.19 UAT GRADISTEA 127.481 27.356 24.221 151.702 32.554
4.1.3.1.20 UAT PETRACHIOAIA 1.853.636 397.776 352.191 2.205.827 473.353
4.1.3.1.23 UAT JUDET ILFOV 1.768.334 379.471 335.983 2.104.317 451.570
4.1.3.2 Reabilitare 1.275.058 273.618 242.261 1.517.319 325.605
4.1.3.2.1 UAT BALOTESTI 0 0 0 0 0
4.1.3.2.2 UAT TUNARI 0 0 0 0 0
4.1.3.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.3.2.4 UAT CORNETU 0 0 0 0 0
4.1.3.2.5 UAT CIOROGARLA 465.430 99.878 88.432 553.862 118.854
4.1.3.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.3.2.7 UAT CLINCENI 0 0 0 0 0
4.1.3.2.8 UAT MAGURELE 802.129 172.131 152.405 954.534 204.836
4.1.3.2.9 UAT JILAVA 0 0 0 0 0
4.1.3.2.10 UAT MOGOSOAIA 7.499 1.609 1.425 8.924 1.915
4.1.3.2.11 UAT CERNICA 0 0 0 0 0
4.1.3.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.3.2.13 UAT BRANESTI 0 0 0 0 0
4.1.3.2.14 UAT GLINA 0 0 0 0 0
4.1.3.2.15 UAT PERIS 0 0 0 0 0
4.1.3.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.3.2.17 UAT GRUIU 0 0 0 0 0
4.1.3.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.3.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.3.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.3.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.4 Rezervoare 10.082.923 2.163.717 1.915.755 11.998.679 2.574.824
4.1.4.1 Extindere 8.886.728 1.907.023 1.688.478 10.575.207 2.269.358
4.1.4.1.1 UAT BALOTESTI 0 0 0 0 0
4.1.4.1.2 UAT TUNARI 649.702 139.421 123.443 773.146 165.911
4.1.4.1.3 UAT BRAGADIRU 591.836 127.003 112.449 704.285 151.134
4.1.4.1.4 UAT CORNETU 0 0 0 0 0
4.1.4.1.5 UAT CIOROGARLA 591.836 127.003 112.449 704.285 151.134
4.1.4.1.6 UAT DOMNESTI 551.962 118.447 104.873 656.835 140.952
4.1.4.1.7 UAT CLINCENI 0 0 0 0 0
4.1.4.1.8 UAT MAGURELE 0 0 0 0 0
4.1.4.1.9 UAT JILAVA 1.070.339 229.686 203.364 1.273.703 273.327
4.1.4.1.10 UAT MOGOSOAIA 803.579 172.442 152.680 956.259 205.206
4.1.4.1.11 UAT CERNICA 1.558.756 334.497 296.164 1.854.919 398.051
4.1.4.1.12 UAT PANTELIMON 0 0 0 0 0
4.1.4.1.13 UAT BRANESTI 923.026 198.074 175.375 1.098.401 235.708
4.1.4.1.14 UAT GLINA 0 0 0 0 0
4.1.4.1.15 UAT PERIS 0 0 0 0 0
4.1.4.1.16 UAT CIOLPANI 551.962 118.447 104.873 656.835 140.952
4.1.4.1.17 UAT GRUIU 591.836 127.003 112.449 704.285 151.134
4.1.4.1.18 UAT MOARA VLASIEI 551.962 118.447 104.873 656.835 140.952
4.1.4.1.19 UAT GRADISTEA 0 0 0 0 0
4.1.4.1.20 UAT PETRACHIOAIA 449.932 96.552 85.487 535.419 114.897
4.1.4.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.4.2 Reabilitare 1.196.195 256.694 227.277 1.423.472 305.466
4.1.4.2.1 UAT BALOTESTI 19.997 4.291 3.799 23.796 5.107
4.1.4.2.2 UAT TUNARI 0 0 0 0 0
4.1.4.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.4.2.4 UAT CORNETU 0 0 0 0 0
4.1.4.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.4.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.4.2.7 UAT CLINCENI 0 0 0 0 0
4.1.4.2.8 UAT MAGURELE 1.159.201 248.756 220.248 1.379.449 296.019
4.1.4.2.9 UAT JILAVA 0 0 0 0 0
4.1.4.2.10 UAT MOGOSOAIA 14.998 3.218 2.850 17.847 3.830
4.1.4.2.11 UAT CERNICA 0 0 0 0 0
4.1.4.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.4.2.13 UAT BRANESTI 0 0 0 0 0
Page 6 of 30
4.1.4.2.14 UAT GLINA 0 0 0 0 0
4.1.4.2.15 UAT PERIS 0 0 0 0 0
4.1.4.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.4.2.17 UAT GRUIU 2.000 429 380 2.380 511
4.1.4.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.4.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.4.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.4.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.5 Statii de pompare 3.254.830 698.461 618.418 3.873.248 831.169
4.1.5.1 Extindere 3.167.344 679.687 601.795 3.769.139 808.828
4.1.5.1.1 UAT BALOTESTI 0 0 0 0 0
4.1.5.1.2 UAT TUNARI 12.538 2.691 2.382 14.920 3.202
4.1.5.1.3 UAT BRAGADIRU 0 0 0 0 0
4.1.5.1.4 UAT CORNETU 1.750 375 332 2.082 447
4.1.5.1.5 UAT CIOROGARLA 1.500 322 285 1.785 383
4.1.5.1.6 UAT DOMNESTI 255.961 54.927 48.633 304.594 65.364
4.1.5.1.7 UAT CLINCENI 4.999 1.073 950 5.949 1.277
4.1.5.1.8 UAT MAGURELE 238.464 51.173 45.308 283.772 60.895
4.1.5.1.9 UAT JILAVA 5.499 1.180 1.045 6.544 1.404
4.1.5.1.10 UAT MOGOSOAIA 12.538 2.691 2.382 14.920 3.202
4.1.5.1.11 UAT CERNICA 146.728 31.487 27.878 174.606 37.469
4.1.5.1.12 UAT PANTELIMON 0 0 0 0 0
4.1.5.1.13 UAT BRANESTI 13.583 2.915 2.581 16.164 3.469
4.1.5.1.14 UAT GLINA 0 0 0 0 0
4.1.5.1.15 UAT PERIS 0 0 0 0 0
4.1.5.1.16 UAT CIOLPANI 13.583 2.915 2.581 16.164 3.469
4.1.5.1.17 UAT GRUIU 20.372 4.372 3.871 24.243 5.202
4.1.5.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.5.1.19 UAT GRADISTEA 0 0 0 0 0
4.1.5.1.20 UAT PETRACHIOAIA 13.463 2.889 2.558 16.021 3.438
4.1.5.1.23 UAT JUDET ILFOV 2.426.365 520.679 461.009 2.887.374 619.608
4.1.5.2 Reabilitare 87.487 18.774 16.622 104.109 22.341
4.1.5.2.1 UAT BALOTESTI 64.990 13.946 12.348 77.338 16.596
4.1.5.2.2 UAT TUNARI 0 0 0 0 0
4.1.5.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.5.2.4 UAT CORNETU 0 0 0 0 0
4.1.5.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.5.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.5.2.7 UAT CLINCENI 0 0 0 0 0
4.1.5.2.8 UAT MAGURELE 0 0 0 0 0
4.1.5.2.9 UAT JILAVA 0 0 0 0 0
4.1.5.2.10 UAT MOGOSOAIA 22.497 4.828 4.274 26.771 5.745
4.1.5.2.11 UAT CERNICA 0 0 0 0 0
4.1.5.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.5.2.13 UAT BRANESTI 0 0 0 0 0
4.1.5.2.14 UAT GLINA 0 0 0 0 0
4.1.5.2.15 UAT PERIS 0 0 0 0 0
4.1.5.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.5.2.17 UAT GRUIU 0 0 0 0 0
4.1.5.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.5.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.5.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.5.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.6 Retea de distributie 237.949.712 51.062.170 45.210.445 283.160.157 60.763.982
4.1.6.1 Extindere 234.521.197 50.326.437 44.559.028 279.080.225 59.888.460
4.1.6.1.1 UAT BALOTESTI 4.909.052 1.053.445 932.720 5.841.771 1.253.599
4.1.6.1.2 UAT TUNARI 17.936.202 3.848.970 3.407.878 21.344.080 4.580.275
4.1.6.1.3 UAT BRAGADIRU 14.940.633 3.206.144 2.838.720 17.779.353 3.815.312
4.1.6.1.4 UAT CORNETU 5.844.216 1.254.124 1.110.401 6.954.617 1.492.407
4.1.6.1.5 UAT CIOROGARLA 11.172.604 2.397.555 2.122.795 13.295.399 2.853.090
4.1.6.1.6 UAT DOMNESTI 6.518.145 1.398.743 1.238.447 7.756.592 1.664.505
4.1.6.1.7 UAT CLINCENI 11.203.805 2.404.250 2.128.723 13.332.528 2.861.057
4.1.6.1.8 UAT MAGURELE 21.172.625 4.543.482 4.022.799 25.195.424 5.406.743
4.1.6.1.9 UAT JILAVA 13.638.243 2.926.662 2.591.266 16.229.510 3.482.727
4.1.6.1.10 UAT MOGOSOAIA 9.844.019 2.112.450 1.870.364 11.714.383 2.513.816
4.1.6.1.11 UAT CERNICA 11.946.573 2.563.642 2.269.849 14.216.422 3.050.734
4.1.6.1.12 UAT PANTELIMON 26.914.821 5.775.713 5.113.816 32.028.637 6.873.098
4.1.6.1.13 UAT BRANESTI 14.604.113 3.133.930 2.774.781 17.378.894 3.729.376
4.1.6.1.14 UAT GLINA 2.158.435 463.184 410.103 2.568.538 551.188
4.1.6.1.15 UAT PERIS 0 0 0 0 0
4.1.6.1.16 UAT CIOLPANI 14.442.568 3.099.263 2.744.088 17.186.655 3.688.123
4.1.6.1.17 UAT GRUIU 16.040.862 3.442.245 3.047.764 19.088.626 4.096.272
4.1.6.1.18 UAT MOARA VLASIEI 17.132.188 3.676.435 3.255.116 20.387.304 4.374.958
4.1.6.1.19 UAT GRADISTEA 888.311 190.625 168.779 1.057.091 226.843
4.1.6.1.20 UAT PETRACHIOAIA 13.213.782 2.835.576 2.510.619 15.724.401 3.374.335
4.1.6.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.6.2 Reabilitare 3.428.514 735.733 651.418 4.079.932 875.522
4.1.6.2.1 UAT BALOTESTI 0 0 0 0 0
4.1.6.2.2 UAT TUNARI 0 0 0 0 0
4.1.6.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.6.2.4 UAT CORNETU 0 0 0 0 0
4.1.6.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.6.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.6.2.7 UAT CLINCENI 0 0 0 0 0
4.1.6.2.8 UAT MAGURELE 3.368.073 722.763 639.934 4.008.007 860.087
4.1.6.2.9 UAT JILAVA 60.441 12.970 11.484 71.925 15.434
4.1.6.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.6.2.11 UAT CERNICA 0 0 0 0 0
4.1.6.2.12 UAT PANTELIMON 0 0 0 0 0
Page 7 of 30
4.1.6.2.13 UAT BRANESTI 0 0 0 0 0
4.1.6.2.14 UAT GLINA 0 0 0 0 0
4.1.6.2.15 UAT PERIS 0 0 0 0 0
4.1.6.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.6.2.17 UAT GRUIU 0 0 0 0 0
4.1.6.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.6.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.6.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.6.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.10 Furnizare echipamente apa 195.646 41.984 37.173 232.818 49.961
4.1.11 Furnizare si instalare SCADA Central APA 174.974 37.548 33.245 208.219 44.682
540.739.117 116.038.437 102.740.432 643.479.549 138.085.740
4.1.7 Retea de canalizare 438.525.291 94.104.140 83.319.805 521.845.096 111.983.926
4.1.7.1 Extindere 437.467.140 93.877.069 83.118.757 520.585.896 111.713.712
4.1.7.1.1 UAT BALOTESTI 9.574.010 2.054.509 1.819.062 11.393.072 2.444.865
4.1.7.1.2 UAT TUNARI 24.756.291 5.312.509 4.703.695 29.459.986 6.321.885
4.1.7.1.3 UAT BRAGADIRU 24.683.067 5.296.796 4.689.783 29.372.850 6.303.187
4.1.7.1.4 UAT CORNETU 12.066.340 2.589.343 2.292.605 14.358.945 3.081.319
4.1.7.1.5 UAT CIOROGARLA 13.363.330 2.867.667 2.539.033 15.902.363 3.412.524
4.1.7.1.6 UAT DOMNESTI 11.688.152 2.508.187 2.220.749 13.908.901 2.984.743
4.1.7.1.7 UAT CLINCENI 29.581.285 6.347.915 5.620.444 35.201.730 7.554.019
4.1.7.1.8 UAT MAGURELE 28.619.305 6.141.482 5.437.668 34.056.973 7.308.363
4.1.7.1.9 UAT JILAVA 24.467.355 5.250.505 4.648.797 29.116.152 6.248.101
4.1.7.1.10 UAT MOGOSOAIA 21.774.065 4.672.546 4.137.072 25.911.137 5.560.330
4.1.7.1.11 UAT CERNICA 23.948.133 5.139.084 4.550.145 28.498.278 6.115.510
4.1.7.1.12 UAT PANTELIMON 17.100.418 3.669.618 3.249.079 20.349.497 4.366.845
4.1.7.1.13 UAT BRANESTI 18.558.983 3.982.614 3.526.207 22.085.190 4.739.311
4.1.7.1.14 UAT GLINA 2.769.688 594.354 526.241 3.295.929 707.281
4.1.7.1.15 UAT PERIS 20.854.168 4.475.143 3.962.292 24.816.460 5.325.421
4.1.7.1.16 UAT CIOLPANI 43.425.908 9.318.864 8.250.922 51.676.830 11.089.449
4.1.7.1.17 UAT GRUIU 48.072.859 10.316.064 9.133.843 57.206.702 12.276.116
4.1.7.1.18 UAT MOARA VLASIEI 26.535.908 5.694.401 5.041.823 31.577.731 6.776.337
4.1.7.1.19 UAT GRADISTEA 19.819.549 4.253.122 3.765.714 23.585.263 5.061.215
4.1.7.1.20 UAT PETRACHIOAIA 15.808.327 3.392.345 3.003.582 18.811.909 4.036.890
4.1.7.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.7.2 Reabilitare 1.058.151 227.071 201.049 1.259.199 270.214
4.1.7.2.1 UAT BALOTESTI 0 0 0 0 0
4.1.7.2.2 UAT TUNARI 0 0 0 0 0
4.1.7.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.7.2.4 UAT CORNETU 362.715 77.836 68.916 431.631 92.625
4.1.7.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.7.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.7.2.7 UAT CLINCENI 0 0 0 0 0
4.1.7.2.8 UAT MAGURELE 0 0 0 0 0
4.1.7.2.9 UAT JILAVA 519.172 111.410 98.643 617.815 132.578
4.1.7.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.7.2.11 UAT CERNICA 0 0 0 0 0
4.1.7.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.7.2.13 UAT BRANESTI 0 0 0 0 0
4.1.7.2.14 UAT GLINA 173.294 37.188 32.926 206.220 44.253
4.1.7.2.15 UAT PERIS 0 0 0 0 0
4.1.7.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.7.2.17 UAT GRUIU 0 0 0 0 0
4.1.7.2.18 UAT MOARA VLASIEI 2.970 637 564 3.534 758
4.1.7.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.7.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.7.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.8 Statii de pompare apa uzata 24.586.293 5.276.029 4.671.396 29.257.689 6.278.474
4.1.8.1 Extindere 24.033.376 5.157.377 4.566.341 28.599.718 6.137.278
4.1.8.1.1 UAT BALOTESTI 798.330 171.315 151.683 950.013 203.865
4.1.8.1.2 UAT TUNARI 913.533 196.037 173.571 1.087.104 233.284
4.1.8.1.3 UAT BRAGADIRU 1.052.037 225.759 199.887 1.251.924 268.653
4.1.8.1.4 UAT CORNETU 687.532 147.539 130.631 818.163 175.571
4.1.8.1.5 UAT CIOROGARLA 917.827 196.959 174.387 1.092.214 234.381
4.1.8.1.6 UAT DOMNESTI 1.432.450 307.393 272.165 1.704.615 365.797
4.1.8.1.7 UAT CLINCENI 2.310.078 495.725 438.915 2.748.992 589.912
4.1.8.1.8 UAT MAGURELE 2.164.759 464.541 411.304 2.576.064 552.803
4.1.8.1.9 UAT JILAVA 1.257.856 269.926 238.993 1.496.848 321.212
4.1.8.1.10 UAT MOGOSOAIA 697.120 149.597 132.453 829.573 178.020
4.1.8.1.11 UAT CERNICA 1.520.706 326.332 288.934 1.809.640 388.335
4.1.8.1.12 UAT PANTELIMON 948.377 203.514 180.192 1.128.569 242.182
4.1.8.1.13 UAT BRANESTI 857.017 183.909 162.833 1.019.851 218.852
4.1.8.1.14 UAT GLINA 324.996 69.742 61.749 386.745 82.993
4.1.8.1.15 UAT PERIS 1.198.020 257.086 227.624 1.425.644 305.932
4.1.8.1.16 UAT CIOLPANI 1.906.488 409.118 362.233 2.268.721 486.850
4.1.8.1.17 UAT GRUIU 2.110.937 452.991 401.078 2.512.016 539.059
4.1.8.1.18 UAT MOARA VLASIEI 1.293.895 277.660 245.840 1.539.735 330.415
4.1.8.1.19 UAT GRADISTEA 741.528 159.126 140.890 882.419 189.360
4.1.8.1.20 UAT PETRACHIOAIA 899.890 193.109 170.979 1.070.869 229.800
4.1.8.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.8.2 Reabilitare 552.917 118.652 105.054 657.971 141.195
4.1.8.2.1 UAT BALOTESTI 100.485 21.563 19.092 119.577 25.660
4.1.8.2.2 UAT TUNARI 0 0 0 0 0
4.1.8.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.8.2.4 UAT CORNETU 0 0 0 0 0
4.1.8.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.8.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.8.2.7 UAT CLINCENI 0 0 0 0 0
4.1.8.2.8 UAT MAGURELE 0 0 0 0 0
Sistem de canalizare
Page 8 of 30
4.1.8.2.9 UAT JILAVA 0 0 0 0 0
4.1.8.2.10 UAT MOGOSOAIA 19.997 4.291 3.799 23.796 5.107
4.1.8.2.11 UAT CERNICA 174.974 37.548 33.245 208.219 44.682
4.1.8.2.12 UAT PANTELIMON 39.994 8.582 7.599 47.593 10.213
4.1.8.2.13 UAT BRANESTI 0 0 0 0 0
4.1.8.2.14 UAT GLINA 127.481 27.356 24.221 151.702 32.554
4.1.8.2.15 UAT PERIS 0 0 0 0 0
4.1.8.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.8.2.17 UAT GRUIU 0 0 0 0 0
4.1.8.2.18 UAT MOARA VLASIEI 89.986 19.310 17.097 107.084 22.979
4.1.8.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.8.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.8.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.9 Statii de epurare 77.452.559 16.620.721 14.715.986 92.168.546 19.778.658
4.1.9.1 Extindere 77.452.559 16.620.721 14.715.986 92.168.546 19.778.658
4.1.9.1.1 UAT BALOTESTI 8.687.303 1.864.228 1.650.588 10.337.891 2.218.432
4.1.9.1.2 UAT TUNARI 3.473.388 745.362 659.944 4.133.331 886.981
4.1.9.1.3 UAT BRAGADIRU 0 0 0 0 0
4.1.9.1.4 UAT CORNETU 0 0 0 0 0
4.1.9.1.5 UAT CIOROGARLA 0 0 0 0 0
4.1.9.1.6 UAT DOMNESTI 0 0 0 0 0
4.1.9.1.7 UAT CLINCENI 0 0 0 0 0
4.1.9.1.8 UAT MAGURELE 0 0 0 0 0
4.1.9.1.9 UAT JILAVA 0 0 0 0 0
4.1.9.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.9.1.11 UAT CERNICA 0 0 0 0 0
4.1.9.1.12 UAT PANTELIMON 0 0 0 0 0
4.1.9.1.13 UAT BRANESTI 7.547.800 1.619.699 1.434.082 8.981.882 1.927.442
4.1.9.1.14 UAT GLINA 0 0 0 0 0
4.1.9.1.15 UAT PERIS 6.161.018 1.322.107 1.170.593 7.331.612 1.573.307
4.1.9.1.16 UAT CIOLPANI 4.049.731 869.041 769.449 4.819.180 1.034.159
4.1.9.1.17 UAT GRUIU 9.884.983 2.121.241 1.878.147 11.763.130 2.524.277
4.1.9.1.18 UAT MOARA VLASIEI 4.049.731 869.041 769.449 4.819.180 1.034.159
4.1.9.1.19 UAT GRADISTEA 4.398.268 943.834 835.671 5.233.939 1.123.163
4.1.9.1.20 UAT PETRACHIOAIA 4.553.595 977.166 865.183 5.418.778 1.162.828
4.1.9.1.23 UAT JUDET ILFOV 24.646.743 5.289.001 4.682.881 29.329.624 6.293.911
4.1.9.2 Reabilitare 0 0 0 0 0
4.1.9.2.1 UAT BALOTESTI 0 0 0 0 0
4.1.9.2.2 UAT TUNARI 0 0 0 0 0
4.1.9.2.3 UAT BRAGADIRU 0 0 0 0 0
4.1.9.2.4 UAT CORNETU 0 0 0 0 0
4.1.9.2.5 UAT CIOROGARLA 0 0 0 0 0
4.1.9.2.6 UAT DOMNESTI 0 0 0 0 0
4.1.9.2.7 UAT CLINCENI 0 0 0 0 0
4.1.9.2.8 UAT MAGURELE 0 0 0 0 0
4.1.9.2.9 UAT JILAVA 0 0 0 0 0
4.1.9.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.1.9.2.11 UAT CERNICA 0 0 0 0 0
4.1.9.2.12 UAT PANTELIMON 0 0 0 0 0
4.1.9.2.13 UAT BRANESTI 0 0 0 0 0
4.1.9.2.14 UAT GLINA 0 0 0 0 0
4.1.9.2.15 UAT PERIS 0 0 0 0 0
4.1.9.2.16 UAT CIOLPANI 0 0 0 0 0
4.1.9.2.17 UAT GRUIU 0 0 0 0 0
4.1.9.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.1.9.2.19 UAT GRADISTEA 0 0 0 0 0
4.1.9.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.1.9.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.1.12 Furnizare echipamente canal 0 0 0 0 0
4.1.13 Furnizare si instalare SCADA Central CANAL 174.974 37.548 33.245 208.219 44.682
4.2. Montaj utilaj tehnologic 15.067.374 3.233.342 2.862.801 17.930.174 3.847.677
4.635.773 994.801 880.797 5.516.569 1.183.813
4.2.1 Sursa se apa 51.217 10.991 9.731 60.949 13.079
4.2.1.1 Extindere 21.102 4.528 4.009 25.111 5.389
4.2.1.1.1 UAT BALOTESTI 0 0 0 0 0
4.2.1.1.2 UAT TUNARI 0 0 0 0 0
4.2.1.1.3 UAT BRAGADIRU 0 0 0 0 0
4.2.1.1.4 UAT CORNETU 0 0 0 0 0
4.2.1.1.5 UAT CIOROGARLA 0 0 0 0 0
4.2.1.1.6 UAT DOMNESTI 0 0 0 0 0
4.2.1.1.7 UAT CLINCENI 0 0 0 0 0
4.2.1.1.8 UAT MAGURELE 0 0 0 0 0
4.2.1.1.9 UAT JILAVA 0 0 0 0 0
4.2.1.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.1.1.11 UAT CERNICA 0 0 0 0 0
4.2.1.1.12 UAT PANTELIMON 0 0 0 0 0
4.2.1.1.13 UAT BRANESTI 0 0 0 0 0
4.2.1.1.14 UAT GLINA 0 0 0 0 0
4.2.1.1.15 UAT PERIS 0 0 0 0 0
4.2.1.1.16 UAT CIOLPANI 4.999 1.073 950 5.949 1.277
4.2.1.1.17 UAT GRUIU 3.749 805 712 4.462 957
4.2.1.1.18 UAT MOARA VLASIEI 5.734 1.231 1.089 6.824 1.464
4.2.1.1.19 UAT GRADISTEA 0 0 0 0 0
4.2.1.1.20 UAT PETRACHIOAIA 6.619 1.420 1.258 7.877 1.690
4.2.1.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.2.2 Reabilitare 30.115 6.463 5.722 35.837 7.690
4.2.2.2.1 UAT BALOTESTI 7.204 1.546 1.369 8.573 1.840
4.2.2.2.2 UAT TUNARI 490 105 93 583 125
4.2.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.2.2.4 UAT CORNETU 0 0 0 0 0
Sistem de alimentare cu apa
Page 9 of 30
4.2.2.2.5 UAT CIOROGARLA 9.264 1.988 1.760 11.024 2.366
4.2.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.2.2.7 UAT CLINCENI 0 0 0 0 0
4.2.2.2.8 UAT MAGURELE 0 0 0 0 0
4.2.2.2.9 UAT JILAVA 0 0 0 0 0
4.2.2.2.10 UAT MOGOSOAIA 1.960 421 372 2.332 500
4.2.2.2.11 UAT CERNICA 0 0 0 0 0
4.2.2.2.12 UAT PANTELIMON 490 105 93 583 125
4.2.2.2.13 UAT BRANESTI 0 0 0 0 0
4.2.2.2.14 UAT GLINA 0 0 0 0 0
4.2.2.2.15 UAT PERIS 0 0 0 0 0
4.2.2.2.16 UAT CIOLPANI 3.235 694 615 3.849 826
4.2.2.2.17 UAT GRUIU 7.474 1.604 1.420 8.894 1.909
4.2.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.2 Aductiuni 31.565 6.774 5.997 37.563 8.061
4.2.2.1 Extindere 31.565 6.774 5.997 37.563 8.061
4.2.2.1.1 UAT BALOTESTI 0 0 0 0 0
4.2.2.1.2 UAT TUNARI 0 0 0 0 0
4.2.2.1.3 UAT BRAGADIRU 0 0 0 0 0
4.2.2.1.4 UAT CORNETU 0 0 0 0 0
4.2.2.1.5 UAT CIOROGARLA 0 0 0 0 0
4.2.2.1.6 UAT DOMNESTI 0 0 0 0 0
4.2.2.1.7 UAT CLINCENI 0 0 0 0 0
4.2.2.1.8 UAT MAGURELE 2.255 484 428 2.683 576
4.2.2.1.9 UAT JILAVA 2.255 484 428 2.683 576
4.2.2.1.10 UAT MOGOSOAIA 2.255 484 428 2.683 576
4.2.2.1.11 UAT CERNICA 2.255 484 428 2.683 576
4.2.2.1.12 UAT PANTELIMON 0 0 0 0 0
4.2.2.1.13 UAT BRANESTI 0 0 0 0 0
4.2.2.1.14 UAT GLINA 0 0 0 0 0
4.2.2.1.15 UAT PERIS 0 0 0 0 0
4.2.2.1.16 UAT CIOLPANI 0 0 0 0 0
4.2.2.1.17 UAT GRUIU 0 0 0 0 0
4.2.2.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.2.1.19 UAT GRADISTEA 0 0 0 0 0
4.2.2.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.2.1.23 UAT JUDET ILFOV 22.547 4.838 4.284 26.830 5.758
4.2.2.2 Reabilitare 0 0 0 0 0
4.2.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.2.2.2 UAT TUNARI 0 0 0 0 0
4.2.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.2.2.4 UAT CORNETU 0 0 0 0 0
4.2.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.2.2.7 UAT CLINCENI 0 0 0 0 0
4.2.2.2.8 UAT MAGURELE 0 0 0 0 0
4.2.2.2.9 UAT JILAVA 0 0 0 0 0
4.2.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.2.2.11 UAT CERNICA 0 0 0 0 0
4.2.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.2.2.13 UAT BRANESTI 0 0 0 0 0
4.2.2.2.14 UAT GLINA 0 0 0 0 0
4.2.2.2.15 UAT PERIS 0 0 0 0 0
4.2.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.2.2.17 UAT GRUIU 0 0 0 0 0
4.2.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.3 Statia de tratare a apei/clorinare 3.240.198 695.321 615.638 3.855.835 827.432
4.2.3.1 Extindere 3.126.515 670.926 594.038 3.720.552 798.402
4.2.3.1.1 UAT BALOTESTI 94.046 20.182 17.869 111.915 24.016
4.2.3.1.2 UAT TUNARI 51.652 11.084 9.814 61.466 13.190
4.2.3.1.3 UAT BRAGADIRU 597.885 128.302 113.598 711.483 152.679
4.2.3.1.4 UAT CORNETU 474.204 101.760 90.099 564.302 121.095
4.2.3.1.5 UAT CIOROGARLA 0 0 0 0 0
4.2.3.1.6 UAT DOMNESTI 0 0 0 0 0
4.2.3.1.7 UAT CLINCENI 237.844 51.040 45.190 283.035 60.737
4.2.3.1.8 UAT MAGURELE 0 0 0 0 0
4.2.3.1.9 UAT JILAVA 64.690 13.882 12.291 76.981 16.520
4.2.3.1.10 UAT MOGOSOAIA 79.438 17.047 15.093 94.531 20.286
4.2.3.1.11 UAT CERNICA 77.273 16.582 14.682 91.955 19.733
4.2.3.1.12 UAT PANTELIMON 235.865 50.615 44.814 280.679 60.231
4.2.3.1.13 UAT BRANESTI 324.521 69.640 61.659 386.180 82.871
4.2.3.1.14 UAT GLINA 0 0 0 0 0
4.2.3.1.15 UAT PERIS 0 0 0 0 0
4.2.3.1.16 UAT CIOLPANI 191.411 41.075 36.368 227.779 48.880
4.2.3.1.17 UAT GRUIU 222.367 47.718 42.250 264.616 56.785
4.2.3.1.18 UAT MOARA VLASIEI 217.127 46.594 41.254 258.382 55.447
4.2.3.1.19 UAT GRADISTEA 0 0 0 0 0
4.2.3.1.20 UAT PETRACHIOAIA 108.109 23.199 20.541 128.649 27.607
4.2.3.1.23 UAT JUDET ILFOV 150.082 32.207 28.516 178.598 38.326
4.2.3.2 Reabilitare 113.683 24.395 21.600 135.283 29.031
4.2.3.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.3.2.2 UAT TUNARI 0 0 0 0 0
4.2.3.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.3.2.4 UAT CORNETU 0 0 0 0 0
4.2.3.2.5 UAT CIOROGARLA 14.998 3.218 2.850 17.847 3.830
4.2.3.2.6 UAT DOMNESTI 0 0 0 0 0
Page 10 of 30
4.2.3.2.7 UAT CLINCENI 0 0 0 0 0
4.2.3.2.8 UAT MAGURELE 86.312 18.522 16.399 102.711 22.041
4.2.3.2.9 UAT JILAVA 0 0 0 0 0
4.2.3.2.10 UAT MOGOSOAIA 12.373 2.655 2.351 14.724 3.160
4.2.3.2.11 UAT CERNICA 0 0 0 0 0
4.2.3.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.3.2.13 UAT BRANESTI 0 0 0 0 0
4.2.3.2.14 UAT GLINA 0 0 0 0 0
4.2.3.2.15 UAT PERIS 0 0 0 0 0
4.2.3.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.3.2.17 UAT GRUIU 0 0 0 0 0
4.2.3.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.3.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.3.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.3.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.4 Rezervoare 533.645 114.516 101.392 635.037 136.274
4.2.4.1 Extindere 533.645 114.516 101.392 635.037 136.274
4.2.4.1.1 UAT BALOTESTI 0 0 0 0 0
4.2.4.1.2 UAT TUNARI 32.430 6.959 6.162 38.592 8.282
4.2.4.1.3 UAT BRAGADIRU 29.186 6.263 5.545 34.731 7.453
4.2.4.1.4 UAT CORNETU 0 0 0 0 0
4.2.4.1.5 UAT CIOROGARLA 27.186 5.834 5.165 32.351 6.942
4.2.4.1.6 UAT DOMNESTI 24.631 5.286 4.680 29.311 6.290
4.2.4.1.7 UAT CLINCENI 0 0 0 0 0
4.2.4.1.8 UAT MAGURELE 0 0 0 0 0
4.2.4.1.9 UAT JILAVA 95.811 20.560 18.204 114.015 24.467
4.2.4.1.10 UAT MOGOSOAIA 46.678 10.017 8.869 55.547 11.920
4.2.4.1.11 UAT CERNICA 92.521 19.854 17.579 110.100 23.627
4.2.4.1.12 UAT PANTELIMON 0 0 0 0 0
4.2.4.1.13 UAT BRANESTI 66.680 14.309 12.669 79.349 17.028
4.2.4.1.14 UAT GLINA 0 0 0 0 0
4.2.4.1.15 UAT PERIS 0 0 0 0 0
4.2.4.1.16 UAT CIOLPANI 24.636 5.287 4.681 29.317 6.291
4.2.4.1.17 UAT GRUIU 27.186 5.834 5.165 32.351 6.942
4.2.4.1.18 UAT MOARA VLASIEI 24.636 5.287 4.681 29.317 6.291
4.2.4.1.19 UAT GRADISTEA 0 0 0 0 0
4.2.4.1.20 UAT PETRACHIOAIA 42.064 9.027 7.992 50.056 10.742
4.2.4.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.4.2 Reabilitare 0 0 0 0 0
4.2.4.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.4.2.2 UAT TUNARI 0 0 0 0 0
4.2.4.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.4.2.4 UAT CORNETU 0 0 0 0 0
4.2.4.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.4.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.4.2.7 UAT CLINCENI 0 0 0 0 0
4.2.4.2.8 UAT MAGURELE 0 0 0 0 0
4.2.4.2.9 UAT JILAVA 0 0 0 0 0
4.2.4.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.4.2.11 UAT CERNICA 0 0 0 0 0
4.2.4.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.4.2.13 UAT BRANESTI 0 0 0 0 0
4.2.4.2.14 UAT GLINA 0 0 0 0 0
4.2.4.2.15 UAT PERIS 0 0 0 0 0
4.2.4.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.4.2.17 UAT GRUIU 0 0 0 0 0
4.2.4.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.4.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.4.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.4.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.5 Statii de pompare 600.150 128.787 114.028 714.178 153.257
4.2.5.1 Extindere 570.169 122.354 108.332 678.501 145.601
4.2.5.1.1 UAT BALOTESTI 0 0 0 0 0
4.2.5.1.2 UAT TUNARI 19.092 4.097 3.628 22.720 4.875
4.2.5.1.3 UAT BRAGADIRU 0 0 0 0 0
4.2.5.1.4 UAT CORNETU 1.750 375 332 2.082 447
4.2.5.1.5 UAT CIOROGARLA 1.500 322 285 1.785 383
4.2.5.1.6 UAT DOMNESTI 7.249 1.556 1.377 8.626 1.851
4.2.5.1.7 UAT CLINCENI 3.999 858 760 4.759 1.021
4.2.5.1.8 UAT MAGURELE 26.996 5.793 5.129 32.125 6.894
4.2.5.1.9 UAT JILAVA 57.381 12.314 10.902 68.284 14.653
4.2.5.1.10 UAT MOGOSOAIA 21.682 4.653 4.120 25.801 5.537
4.2.5.1.11 UAT CERNICA 63.066 13.533 11.982 75.048 16.105
4.2.5.1.12 UAT PANTELIMON 0 0 0 0 0
4.2.5.1.13 UAT BRANESTI 30.095 6.458 5.718 35.814 7.685
4.2.5.1.14 UAT GLINA 0 0 0 0 0
4.2.5.1.15 UAT PERIS 0 0 0 0 0
4.2.5.1.16 UAT CIOLPANI 24.076 5.167 4.575 28.651 6.148
4.2.5.1.17 UAT GRUIU 33.185 7.121 6.305 39.490 8.474
4.2.5.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.5.1.19 UAT GRADISTEA 0 0 0 0 0
4.2.5.1.20 UAT PETRACHIOAIA 24.971 5.359 4.745 29.716 6.377
4.2.5.1.23 UAT JUDET ILFOV 255.127 54.748 48.474 303.601 65.150
4.2.5.2 Reabilitare 29.980 6.434 5.696 35.677 7.656
4.2.5.2.1 UAT BALOTESTI 29.980 6.434 5.696 35.677 7.656
4.2.5.2.2 UAT TUNARI 0 0 0 0 0
4.2.5.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.5.2.4 UAT CORNETU 0 0 0 0 0
4.2.5.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.5.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.5.2.7 UAT CLINCENI 0 0 0 0 0
4.2.5.2.8 UAT MAGURELE 0 0 0 0 0
Page 11 of 30
4.2.5.2.9 UAT JILAVA 0 0 0 0 0
4.2.5.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.5.2.11 UAT CERNICA 0 0 0 0 0
4.2.5.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.5.2.13 UAT BRANESTI 0 0 0 0 0
4.2.5.2.14 UAT GLINA 0 0 0 0 0
4.2.5.2.15 UAT PERIS 0 0 0 0 0
4.2.5.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.5.2.17 UAT GRUIU 0 0 0 0 0
4.2.5.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.5.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.5.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.5.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.6 Retea de distributie 178.998 38.412 34.010 213.008 45.710
4.2.6.1 Extindere 178.998 38.412 34.010 213.008 45.710
4.2.6.1.1 UAT BALOTESTI 8.859 1.901 1.683 10.542 2.262
4.2.6.1.2 UAT TUNARI 8.099 1.738 1.539 9.638 2.068
4.2.6.1.3 UAT BRAGADIRU 21.567 4.628 4.098 25.664 5.507
4.2.6.1.4 UAT CORNETU 1.025 220 195 1.220 262
4.2.6.1.5 UAT CIOROGARLA 3.035 651 577 3.611 775
4.2.6.1.6 UAT DOMNESTI 615 132 117 732 157
4.2.6.1.7 UAT CLINCENI 1.825 392 347 2.171 466
4.2.6.1.8 UAT MAGURELE 18.252 3.917 3.468 21.720 4.661
4.2.6.1.9 UAT JILAVA 11.238 2.412 2.135 13.374 2.870
4.2.6.1.10 UAT MOGOSOAIA 6.909 1.483 1.313 8.222 1.764
4.2.6.1.11 UAT CERNICA 12.713 2.728 2.415 15.129 3.246
4.2.6.1.12 UAT PANTELIMON 13.923 2.988 2.645 16.568 3.555
4.2.6.1.13 UAT BRANESTI 13.123 2.816 2.493 15.616 3.351
4.2.6.1.14 UAT GLINA 5.454 1.170 1.036 6.490 1.393
4.2.6.1.15 UAT PERIS 0 0 0 0 0
4.2.6.1.16 UAT CIOLPANI 8.489 1.822 1.613 10.102 2.168
4.2.6.1.17 UAT GRUIU 18.122 3.889 3.443 21.566 4.628
4.2.6.1.18 UAT MOARA VLASIEI 10.763 2.310 2.045 12.808 2.749
4.2.6.1.19 UAT GRADISTEA 7.894 1.694 1.500 9.394 2.016
4.2.6.1.20 UAT PETRACHIOAIA 7.094 1.522 1.348 8.442 1.812
4.2.6.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.6.2 Reabilitare 0 0 0 0 0
4.2.6.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.6.2.2 UAT TUNARI 0 0 0 0 0
4.2.6.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.6.2.4 UAT CORNETU 0 0 0 0 0
4.2.6.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.6.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.6.2.7 UAT CLINCENI 0 0 0 0 0
4.2.6.2.8 UAT MAGURELE 0 0 0 0 0
4.2.6.2.9 UAT JILAVA 0 0 0 0 0
4.2.6.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.6.2.11 UAT CERNICA 0 0 0 0 0
4.2.6.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.6.2.13 UAT BRANESTI 0 0 0 0 0
4.2.6.2.14 UAT GLINA 0 0 0 0 0
4.2.6.2.15 UAT PERIS 0 0 0 0 0
4.2.6.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.6.2.17 UAT GRUIU 0 0 0 0 0
4.2.6.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.6.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.6.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.6.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.10 Furnizare echipamente apa 0 0 0 0 0
4.2.11 Furnizare si instalare SCADA Central APA 0 0 0 0 0
10.431.601 2.238.541 1.982.004 12.413.605 2.663.864
4.2.7 Retea de canalizare 290.006 62.233 55.101 345.108 74.057
4.2.7.1 Extindere 287.307 61.654 54.588 341.895 73.368
4.2.7.1.1 UAT BALOTESTI 13.498 2.897 2.565 16.063 3.447
4.2.7.1.2 UAT TUNARI 10.798 2.317 2.052 12.850 2.758
4.2.7.1.3 UAT BRAGADIRU 51.992 11.157 9.879 61.871 13.277
4.2.7.1.4 UAT CORNETU 0 0 0 0 0
4.2.7.1.5 UAT CIOROGARLA 0 0 0 0 0
4.2.7.1.6 UAT DOMNESTI 0 0 0 0 0
4.2.7.1.7 UAT CLINCENI 0 0 0 0 0
4.2.7.1.8 UAT MAGURELE 0 0 0 0 0
4.2.7.1.9 UAT JILAVA 0 0 0 0 0
4.2.7.1.10 UAT MOGOSOAIA 23.846 5.117 4.531 28.377 6.090
4.2.7.1.11 UAT CERNICA 20.247 4.345 3.847 24.094 5.170
4.2.7.1.12 UAT PANTELIMON 17.097 3.669 3.249 20.346 4.366
4.2.7.1.13 UAT BRANESTI 13.498 2.897 2.565 16.063 3.447
4.2.7.1.14 UAT GLINA 2.700 579 513 3.213 689
4.2.7.1.15 UAT PERIS 18.897 4.055 3.590 22.488 4.826
4.2.7.1.16 UAT CIOLPANI 32.395 6.952 6.155 38.550 8.273
4.2.7.1.17 UAT GRUIU 26.996 5.793 5.129 32.125 6.894
4.2.7.1.18 UAT MOARA VLASIEI 25.646 5.503 4.873 30.519 6.549
4.2.7.1.19 UAT GRADISTEA 12.148 2.607 2.308 14.456 3.102
4.2.7.1.20 UAT PETRACHIOAIA 17.547 3.766 3.334 20.881 4.481
4.2.7.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.7.2 Reabilitare 2.700 579 513 3.213 689
4.2.7.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.7.2.2 UAT TUNARI 0 0 0 0 0
4.2.7.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.7.2.4 UAT CORNETU 0 0 0 0 0
4.2.7.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.7.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.7.2.7 UAT CLINCENI 0 0 0 0 0
Sistem de canalizare
Page 12 of 30
4.2.7.2.8 UAT MAGURELE 0 0 0 0 0
4.2.7.2.9 UAT JILAVA 0 0 0 0 0
4.2.7.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.7.2.11 UAT CERNICA 0 0 0 0 0
4.2.7.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.7.2.13 UAT BRANESTI 0 0 0 0 0
4.2.7.2.14 UAT GLINA 2.700 579 513 3.213 689
4.2.7.2.15 UAT PERIS 0 0 0 0 0
4.2.7.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.7.2.17 UAT GRUIU 0 0 0 0 0
4.2.7.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.7.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.7.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.7.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.8 Statii de pompare apa uzata 2.790.060 598.725 530.111 3.320.172 712.483
4.2.8.1 Extindere 2.752.231 590.608 522.924 3.275.155 702.823
4.2.8.1.1 UAT BALOTESTI 51.202 10.988 9.728 60.931 13.075
4.2.8.1.2 UAT TUNARI 58.781 12.614 11.168 69.950 15.011
4.2.8.1.3 UAT BRAGADIRU 334.490 71.779 63.553 398.043 85.417
4.2.8.1.4 UAT CORNETU 262.461 56.322 49.867 312.328 67.023
4.2.8.1.5 UAT CIOROGARLA 93.861 20.142 17.834 111.694 23.969
4.2.8.1.6 UAT DOMNESTI 140.249 30.096 26.647 166.896 35.815
4.2.8.1.7 UAT CLINCENI 761.086 163.323 144.606 905.692 194.354
4.2.8.1.8 UAT MAGURELE 128.851 27.650 24.482 153.332 32.904
4.2.8.1.9 UAT JILAVA 102.870 22.075 19.545 122.415 26.269
4.2.8.1.10 UAT MOGOSOAIA 50.457 10.828 9.587 60.044 12.885
4.2.8.1.11 UAT CERNICA 101.770 21.839 19.336 121.106 25.988
4.2.8.1.12 UAT PANTELIMON 49.283 10.576 9.364 58.646 12.585
4.2.8.1.13 UAT BRANESTI 47.748 10.246 9.072 56.820 12.193
4.2.8.1.14 UAT GLINA 19.722 4.232 3.747 23.469 5.036
4.2.8.1.15 UAT PERIS 77.923 16.722 14.805 92.729 19.899
4.2.8.1.16 UAT CIOLPANI 136.789 29.354 25.990 162.779 34.931
4.2.8.1.17 UAT GRUIU 116.432 24.986 22.122 138.555 29.733
4.2.8.1.18 UAT MOARA VLASIEI 93.691 20.105 17.801 111.492 23.925
4.2.8.1.19 UAT GRADISTEA 51.162 10.979 9.721 60.883 13.065
4.2.8.1.20 UAT PETRACHIOAIA 73.404 15.752 13.947 87.351 18.745
4.2.8.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.8.2 Reabilitare 37.829 8.118 7.188 45.017 9.660
4.2.8.2.1 UAT BALOTESTI 7.594 1.630 1.443 9.037 1.939
4.2.8.2.2 UAT TUNARI 0 0 0 0 0
4.2.8.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.8.2.4 UAT CORNETU 0 0 0 0 0
4.2.8.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.8.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.8.2.7 UAT CLINCENI 0 0 0 0 0
4.2.8.2.8 UAT MAGURELE 0 0 0 0 0
4.2.8.2.9 UAT JILAVA 0 0 0 0 0
4.2.8.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.8.2.11 UAT CERNICA 0 0 0 0 0
4.2.8.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.8.2.13 UAT BRANESTI 0 0 0 0 0
4.2.8.2.14 UAT GLINA 14.748 3.165 2.802 17.550 3.766
4.2.8.2.15 UAT PERIS 0 0 0 0 0
4.2.8.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.8.2.17 UAT GRUIU 0 0 0 0 0
4.2.8.2.18 UAT MOARA VLASIEI 15.488 3.324 2.943 18.430 3.955
4.2.8.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.8.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.8.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.9 Statii de epurare 7.351.534 1.577.582 1.396.791 8.748.326 1.877.323
4.2.9.1 Extindere 7.351.534 1.577.582 1.396.791 8.748.326 1.877.323
4.2.9.1.1 UAT BALOTESTI 980.607 210.431 186.315 1.166.923 250.413
4.2.9.1.2 UAT TUNARI 541.499 116.201 102.885 644.383 138.280
4.2.9.1.3 UAT BRAGADIRU 0 0 0 0 0
4.2.9.1.4 UAT CORNETU 0 0 0 0 0
4.2.9.1.5 UAT CIOROGARLA 0 0 0 0 0
4.2.9.1.6 UAT DOMNESTI 0 0 0 0 0
4.2.9.1.7 UAT CLINCENI 0 0 0 0 0
4.2.9.1.8 UAT MAGURELE 0 0 0 0 0
4.2.9.1.9 UAT JILAVA 0 0 0 0 0
4.2.9.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.9.1.11 UAT CERNICA 0 0 0 0 0
4.2.9.1.12 UAT PANTELIMON 0 0 0 0 0
4.2.9.1.13 UAT BRANESTI 627.326 134.619 119.192 746.518 160.197
4.2.9.1.14 UAT GLINA 0 0 0 0 0
4.2.9.1.15 UAT PERIS 643.308 138.049 122.229 765.537 164.278
4.2.9.1.16 UAT CIOLPANI 630.425 135.284 119.781 750.206 160.988
4.2.9.1.17 UAT GRUIU 629.365 135.057 119.579 748.945 160.718
4.2.9.1.18 UAT MOARA VLASIEI 641.868 137.740 121.955 763.823 163.911
4.2.9.1.19 UAT GRADISTEA 525.821 112.837 99.906 625.727 134.276
4.2.9.1.20 UAT PETRACHIOAIA 504.159 108.189 95.790 599.949 128.745
4.2.9.1.23 UAT JUDET ILFOV 1.627.155 349.175 309.159 1.936.315 415.518
4.2.9.2 Reabilitare 0 0 0 0 0
4.2.9.2.1 UAT BALOTESTI 0 0 0 0 0
4.2.9.2.2 UAT TUNARI 0 0 0 0 0
4.2.9.2.3 UAT BRAGADIRU 0 0 0 0 0
4.2.9.2.4 UAT CORNETU 0 0 0 0 0
4.2.9.2.5 UAT CIOROGARLA 0 0 0 0 0
4.2.9.2.6 UAT DOMNESTI 0 0 0 0 0
4.2.9.2.7 UAT CLINCENI 0 0 0 0 0
4.2.9.2.8 UAT MAGURELE 0 0 0 0 0
4.2.9.2.9 UAT JILAVA 0 0 0 0 0
Page 13 of 30
4.2.9.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.2.9.2.11 UAT CERNICA 0 0 0 0 0
4.2.9.2.12 UAT PANTELIMON 0 0 0 0 0
4.2.9.2.13 UAT BRANESTI 0 0 0 0 0
4.2.9.2.14 UAT GLINA 0 0 0 0 0
4.2.9.2.15 UAT PERIS 0 0 0 0 0
4.2.9.2.16 UAT CIOLPANI 0 0 0 0 0
4.2.9.2.17 UAT GRUIU 0 0 0 0 0
4.2.9.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.2.9.2.19 UAT GRADISTEA 0 0 0 0 0
4.2.9.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.2.9.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.2.12 Furnizare echipamente canal 0 0 0 0 0
4.2.13 Furnizare si instalare SCADA Central CANAL 0 0 0 0 0
4.3. Utilaje, echipamente tehnologice si functionale
cu montaj127.293.428 27.316.186 24.185.751 151.479.179 32.506.262
42.017.521 9.016.635 7.983.329 50.000.850 10.729.796
4.3.1 Sursa se apa 590.031 126.616 112.106 702.137 150.673
4.3.1.1 Extindere 210.973 45.273 40.085 251.058 53.875
4.3.1.1.1 UAT BALOTESTI 0 0 0 0 0
4.3.1.1.2 UAT TUNARI 0 0 0 0 0
4.3.1.1.3 UAT BRAGADIRU 0 0 0 0 0
4.3.1.1.4 UAT CORNETU 0 0 0 0 0
4.3.1.1.5 UAT CIOROGARLA 0 0 0 0 0
4.3.1.1.6 UAT DOMNESTI 0 0 0 0 0
4.3.1.1.7 UAT CLINCENI 0 0 0 0 0
4.3.1.1.8 UAT MAGURELE 0 0 0 0 0
4.3.1.1.9 UAT JILAVA 0 0 0 0 0
4.3.1.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.1.1.11 UAT CERNICA 0 0 0 0 0
4.3.1.1.12 UAT PANTELIMON 0 0 0 0 0
4.3.1.1.13 UAT BRANESTI 0 0 0 0 0
4.3.1.1.14 UAT GLINA 0 0 0 0 0
4.3.1.1.15 UAT PERIS 0 0 0 0 0
4.3.1.1.16 UAT CIOLPANI 49.992 10.728 9.499 59.491 12.766
4.3.1.1.17 UAT GRUIU 37.494 8.046 7.124 44.618 9.575
4.3.1.1.18 UAT MOARA VLASIEI 57.296 12.295 10.886 68.183 14.631
4.3.1.1.19 UAT GRADISTEA 0 0 0 0 0
4.3.1.1.20 UAT PETRACHIOAIA 66.190 14.204 12.576 78.766 16.903
4.3.1.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.2.2 Reabilitare 379.058 81.343 72.021 451.079 96.798
4.3.2.2.1 UAT BALOTESTI 71.904 15.430 13.662 85.566 18.362
4.3.2.2.2 UAT TUNARI 4.869 1.045 925 5.794 1.243
4.3.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.2.2.4 UAT CORNETU 0 0 0 0 0
4.3.2.2.5 UAT CIOROGARLA 170.974 36.690 32.485 203.459 43.661
4.3.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.2.2.7 UAT CLINCENI 0 0 0 0 0
4.3.2.2.8 UAT MAGURELE 0 0 0 0 0
4.3.2.2.9 UAT JILAVA 0 0 0 0 0
4.3.2.2.10 UAT MOGOSOAIA 19.477 4.180 3.701 23.178 4.974
4.3.2.2.11 UAT CERNICA 0 0 0 0 0
4.3.2.2.12 UAT PANTELIMON 4.869 1.045 925 5.794 1.243
4.3.2.2.13 UAT BRANESTI 0 0 0 0 0
4.3.2.2.14 UAT GLINA 0 0 0 0 0
4.3.2.2.15 UAT PERIS 0 0 0 0 0
4.3.2.2.16 UAT CIOLPANI 32.300 6.931 6.137 38.437 8.248
4.3.2.2.17 UAT GRUIU 74.664 16.022 14.186 88.850 19.066
4.3.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.2 Aductiuni 361.076 77.484 68.604 429.680 92.206
4.3.2.1 Extindere 361.076 77.484 68.604 429.680 92.206
4.3.2.1.1 UAT BALOTESTI 0 0 0 0 0
4.3.2.1.2 UAT TUNARI 0 0 0 0 0
4.3.2.1.3 UAT BRAGADIRU 0 0 0 0 0
4.3.2.1.4 UAT CORNETU 0 0 0 0 0
4.3.2.1.5 UAT CIOROGARLA 0 0 0 0 0
4.3.2.1.6 UAT DOMNESTI 0 0 0 0 0
4.3.2.1.7 UAT CLINCENI 0 0 0 0 0
4.3.2.1.8 UAT MAGURELE 25.791 5.535 4.900 30.691 6.586
4.3.2.1.9 UAT JILAVA 25.791 5.535 4.900 30.691 6.586
4.3.2.1.10 UAT MOGOSOAIA 25.791 5.535 4.900 30.691 6.586
4.3.2.1.11 UAT CERNICA 25.791 5.535 4.900 30.691 6.586
4.3.2.1.12 UAT PANTELIMON 0 0 0 0 0
4.3.2.1.13 UAT BRANESTI 0 0 0 0 0
4.3.2.1.14 UAT GLINA 0 0 0 0 0
4.3.2.1.15 UAT PERIS 0 0 0 0 0
4.3.2.1.16 UAT CIOLPANI 0 0 0 0 0
4.3.2.1.17 UAT GRUIU 0 0 0 0 0
4.3.2.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.2.1.19 UAT GRADISTEA 0 0 0 0 0
4.3.2.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.2.1.23 UAT JUDET ILFOV 257.911 55.346 49.003 306.914 65.861
4.3.2.2 Reabilitare 0 0 0 0 0
4.3.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.2.2.2 UAT TUNARI 0 0 0 0 0
4.3.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.2.2.4 UAT CORNETU 0 0 0 0 0
4.3.2.2.5 UAT CIOROGARLA 0 0 0 0 0
Sistem de alimentare cu apa
Page 14 of 30
4.3.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.2.2.7 UAT CLINCENI 0 0 0 0 0
4.3.2.2.8 UAT MAGURELE 0 0 0 0 0
4.3.2.2.9 UAT JILAVA 0 0 0 0 0
4.3.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.2.2.11 UAT CERNICA 0 0 0 0 0
4.3.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.2.2.13 UAT BRANESTI 0 0 0 0 0
4.3.2.2.14 UAT GLINA 0 0 0 0 0
4.3.2.2.15 UAT PERIS 0 0 0 0 0
4.3.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.2.2.17 UAT GRUIU 0 0 0 0 0
4.3.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.3 Statia de tratare a apei/clorinare 27.744.508 5.953.757 5.271.456 33.015.964 7.084.971
4.3.3.1 Extindere 26.782.852 5.747.393 5.088.742 31.871.594 6.839.398
4.3.3.1.1 UAT BALOTESTI 909.863 195.250 172.874 1.082.737 232.347
4.3.3.1.2 UAT TUNARI 580.538 124.579 110.302 690.840 148.249
4.3.3.1.3 UAT BRAGADIRU 4.320.975 927.248 820.985 5.141.960 1.103.425
4.3.3.1.4 UAT CORNETU 3.458.805 742.233 657.173 4.115.978 883.257
4.3.3.1.5 UAT CIOROGARLA 0 0 0 0 0
4.3.3.1.6 UAT DOMNESTI 0 0 0 0 0
4.3.3.1.7 UAT CLINCENI 1.834.674 393.707 348.588 2.183.262 468.511
4.3.3.1.8 UAT MAGURELE 0 0 0 0 0
4.3.3.1.9 UAT JILAVA 630.315 135.261 119.760 750.075 160.960
4.3.3.1.10 UAT MOGOSOAIA 666.925 143.117 126.716 793.640 170.309
4.3.3.1.11 UAT CERNICA 777.488 166.843 147.723 925.211 198.543
4.3.3.1.12 UAT PANTELIMON 2.667.424 572.409 506.811 3.174.234 681.166
4.3.3.1.13 UAT BRANESTI 3.109.838 667.347 590.869 3.700.708 794.143
4.3.3.1.14 UAT GLINA 29.995 6.437 5.699 35.695 7.660
4.3.3.1.15 UAT PERIS 0 0 0 0 0
4.3.3.1.16 UAT CIOLPANI 1.562.950 335.397 296.960 1.859.910 399.122
4.3.3.1.17 UAT GRUIU 2.012.537 431.875 382.382 2.394.919 513.931
4.3.3.1.18 UAT MOARA VLASIEI 1.738.953 373.166 330.401 2.069.355 444.068
4.3.3.1.19 UAT GRADISTEA 29.995 6.437 5.699 35.695 7.660
4.3.3.1.20 UAT PETRACHIOAIA 899.760 193.081 170.954 1.070.714 229.767
4.3.3.1.23 UAT JUDET ILFOV 1.551.817 333.008 294.845 1.846.662 396.279
4.3.3.2 Reabilitare 961.655 206.364 182.715 1.144.370 245.573
4.3.3.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.3.2.2 UAT TUNARI 0 0 0 0 0
4.3.3.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.3.2.4 UAT CORNETU 0 0 0 0 0
4.3.3.2.5 UAT CIOROGARLA 314.953 67.586 59.841 374.794 80.428
4.3.3.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.3.2.7 UAT CLINCENI 0 0 0 0 0
4.3.3.2.8 UAT MAGURELE 546.718 117.321 103.876 650.594 139.612
4.3.3.2.9 UAT JILAVA 0 0 0 0 0
4.3.3.2.10 UAT MOGOSOAIA 82.488 17.701 15.673 98.160 21.064
4.3.3.2.11 UAT CERNICA 0 0 0 0 0
4.3.3.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.3.2.13 UAT BRANESTI 0 0 0 0 0
4.3.3.2.14 UAT GLINA 0 0 0 0 0
4.3.3.2.15 UAT PERIS 0 0 0 0 0
4.3.3.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.3.2.17 UAT GRUIU 17.497 3.755 3.324 20.822 4.468
4.3.3.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.3.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.3.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.3.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.4 Rezervoare 4.847.101 1.040.150 920.949 5.768.050 1.237.779
4.3.4.1 Extindere 4.847.101 1.040.150 920.949 5.768.050 1.237.779
4.3.4.1.1 UAT BALOTESTI 0 0 0 0 0
4.3.4.1.2 UAT TUNARI 291.851 62.629 55.452 347.303 74.528
4.3.4.1.3 UAT BRAGADIRU 264.660 56.794 50.285 314.946 67.585
4.3.4.1.4 UAT CORNETU 0 0 0 0 0
4.3.4.1.5 UAT CIOROGARLA 244.663 52.503 46.486 291.149 62.478
4.3.4.1.6 UAT DOMNESTI 221.717 47.579 42.126 263.843 56.619
4.3.4.1.7 UAT CLINCENI 0 0 0 0 0
4.3.4.1.8 UAT MAGURELE 0 0 0 0 0
4.3.4.1.9 UAT JILAVA 958.086 205.598 182.036 1.140.122 244.661
4.3.4.1.10 UAT MOGOSOAIA 420.082 90.146 79.816 499.897 107.274
4.3.4.1.11 UAT CERNICA 789.681 169.459 150.039 939.721 201.657
4.3.4.1.12 UAT PANTELIMON 0 0 0 0 0
4.3.4.1.13 UAT BRANESTI 600.120 128.781 114.023 714.142 153.249
4.3.4.1.14 UAT GLINA 0 0 0 0 0
4.3.4.1.15 UAT PERIS 0 0 0 0 0
4.3.4.1.16 UAT CIOLPANI 221.712 47.578 42.125 263.837 56.617
4.3.4.1.17 UAT GRUIU 244.663 52.503 46.486 291.149 62.478
4.3.4.1.18 UAT MOARA VLASIEI 221.712 47.578 42.125 263.837 56.617
4.3.4.1.19 UAT GRADISTEA 0 0 0 0 0
4.3.4.1.20 UAT PETRACHIOAIA 368.155 79.003 69.949 438.104 94.014
4.3.4.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.4.2 Reabilitare 0 0 0 0 0
4.3.4.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.4.2.2 UAT TUNARI 0 0 0 0 0
4.3.4.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.4.2.4 UAT CORNETU 0 0 0 0 0
4.3.4.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.4.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.4.2.7 UAT CLINCENI 0 0 0 0 0
Page 15 of 30
4.3.4.2.8 UAT MAGURELE 0 0 0 0 0
4.3.4.2.9 UAT JILAVA 0 0 0 0 0
4.3.4.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.4.2.11 UAT CERNICA 0 0 0 0 0
4.3.4.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.4.2.13 UAT BRANESTI 0 0 0 0 0
4.3.4.2.14 UAT GLINA 0 0 0 0 0
4.3.4.2.15 UAT PERIS 0 0 0 0 0
4.3.4.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.4.2.17 UAT GRUIU 0 0 0 0 0
4.3.4.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.4.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.4.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.4.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.5 Statii de pompare 5.141.702 1.103.369 976.923 6.118.625 1.313.010
4.3.5.1 Extindere 4.841.922 1.039.039 919.965 5.761.887 1.236.456
4.3.5.1.1 UAT BALOTESTI 0 0 0 0 0
4.3.5.1.2 UAT TUNARI 156.726 33.632 29.778 186.504 40.022
4.3.5.1.3 UAT BRAGADIRU 0 0 0 0 0
4.3.5.1.4 UAT CORNETU 17.497 3.755 3.324 20.822 4.468
4.3.5.1.5 UAT CIOROGARLA 14.998 3.218 2.850 17.847 3.830
4.3.5.1.6 UAT DOMNESTI 182.473 39.157 34.670 217.142 46.597
4.3.5.1.7 UAT CLINCENI 19.997 4.291 3.799 23.796 5.107
4.3.5.1.8 UAT MAGURELE 134.980 28.966 25.646 160.626 34.469
4.3.5.1.9 UAT JILAVA 516.312 110.797 98.099 614.412 131.848
4.3.5.1.10 UAT MOGOSOAIA 216.797 46.523 41.192 257.989 55.362
4.3.5.1.11 UAT CERNICA 710.123 152.387 134.923 845.047 181.340
4.3.5.1.12 UAT PANTELIMON 0 0 0 0 0
4.3.5.1.13 UAT BRANESTI 300.960 64.584 57.182 358.142 76.855
4.3.5.1.14 UAT GLINA 0 0 0 0 0
4.3.5.1.15 UAT PERIS 0 0 0 0 0
4.3.5.1.16 UAT CIOLPANI 214.858 46.107 40.823 255.681 54.867
4.3.5.1.17 UAT GRUIU 315.498 67.703 59.945 375.442 80.567
4.3.5.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.5.1.19 UAT GRADISTEA 0 0 0 0 0
4.3.5.1.20 UAT PETRACHIOAIA 184.357 39.562 35.028 219.385 47.078
4.3.5.1.23 UAT JUDET ILFOV 1.856.346 398.357 352.706 2.209.051 474.045
4.3.5.2 Reabilitare 299.780 64.330 56.958 356.738 76.553
4.3.5.2.1 UAT BALOTESTI 299.780 64.330 56.958 356.738 76.553
4.3.5.2.2 UAT TUNARI 0 0 0 0 0
4.3.5.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.5.2.4 UAT CORNETU 0 0 0 0 0
4.3.5.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.5.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.5.2.7 UAT CLINCENI 0 0 0 0 0
4.3.5.2.8 UAT MAGURELE 0 0 0 0 0
4.3.5.2.9 UAT JILAVA 0 0 0 0 0
4.3.5.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.5.2.11 UAT CERNICA 0 0 0 0 0
4.3.5.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.5.2.13 UAT BRANESTI 0 0 0 0 0
4.3.5.2.14 UAT GLINA 0 0 0 0 0
4.3.5.2.15 UAT PERIS 0 0 0 0 0
4.3.5.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.5.2.17 UAT GRUIU 0 0 0 0 0
4.3.5.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.5.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.5.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.5.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.6 Retea de distributie 2.295.075 492.505 436.064 2.731.139 586.081
4.3.6.1 Extindere 2.295.075 492.505 436.064 2.731.139 586.081
4.3.6.1.1 UAT BALOTESTI 116.522 25.005 22.139 138.662 29.756
4.3.6.1.2 UAT TUNARI 104.634 22.454 19.881 124.515 26.720
4.3.6.1.3 UAT BRAGADIRU 261.091 56.028 49.607 310.698 66.673
4.3.6.1.4 UAT CORNETU 12.723 2.730 2.417 15.140 3.249
4.3.6.1.5 UAT CIOROGARLA 39.309 8.435 7.469 46.778 10.038
4.3.6.1.6 UAT DOMNESTI 7.634 1.638 1.450 9.084 1.949
4.3.6.1.7 UAT CLINCENI 23.471 5.037 4.460 27.931 5.994
4.3.6.1.8 UAT MAGURELE 239.109 51.311 45.431 284.540 61.060
4.3.6.1.9 UAT JILAVA 149.338 32.047 28.374 177.712 38.136
4.3.6.1.10 UAT MOGOSOAIA 88.227 18.933 16.763 104.990 22.530
4.3.6.1.11 UAT CERNICA 166.010 35.624 31.542 197.552 42.393
4.3.6.1.12 UAT PANTELIMON 181.848 39.023 34.551 216.399 46.437
4.3.6.1.13 UAT BRANESTI 171.099 36.717 32.509 203.608 43.693
4.3.6.1.14 UAT GLINA 70.984 15.233 13.487 84.471 18.127
4.3.6.1.15 UAT PERIS 0 0 0 0 0
4.3.6.1.16 UAT CIOLPANI 110.293 23.668 20.956 131.249 28.165
4.3.6.1.17 UAT GRUIU 221.637 47.562 42.111 263.748 56.598
4.3.6.1.18 UAT MOARA VLASIEI 137.714 29.552 26.166 163.880 35.167
4.3.6.1.19 UAT GRADISTEA 102.090 21.908 19.397 121.487 26.070
4.3.6.1.20 UAT PETRACHIOAIA 91.341 19.601 17.355 108.696 23.325
4.3.6.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.6.2 Reabilitare 0 0 0 0 0
4.3.6.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.6.2.2 UAT TUNARI 0 0 0 0 0
4.3.6.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.6.2.4 UAT CORNETU 0 0 0 0 0
4.3.6.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.6.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.6.2.7 UAT CLINCENI 0 0 0 0 0
4.3.6.2.8 UAT MAGURELE 0 0 0 0 0
4.3.6.2.9 UAT JILAVA 0 0 0 0 0
Page 16 of 30
4.3.6.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.6.2.11 UAT CERNICA 0 0 0 0 0
4.3.6.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.6.2.13 UAT BRANESTI 0 0 0 0 0
4.3.6.2.14 UAT GLINA 0 0 0 0 0
4.3.6.2.15 UAT PERIS 0 0 0 0 0
4.3.6.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.6.2.17 UAT GRUIU 0 0 0 0 0
4.3.6.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.6.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.6.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.6.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.10 Furnizare echipamente apa 0 0 0 0 0
4.3.11 Furnizare si instalare SCADA Central APA 1.038.029 222.753 197.225 1.235.254 265.076
85.275.907 18.299.551 16.202.422 101.478.329 21.776.466
4.3.7 Retea de canalizare 3.528.539 757.197 670.422 4.198.962 901.065
4.3.7.1 Extindere 3.501.543 751.404 665.293 4.166.837 894.171
4.3.7.1.1 UAT BALOTESTI 134.980 28.966 25.646 160.626 34.469
4.3.7.1.2 UAT TUNARI 107.984 23.172 20.517 128.501 27.575
4.3.7.1.3 UAT BRAGADIRU 467.930 100.414 88.907 556.836 119.493
4.3.7.1.4 UAT CORNETU 0 0 0 0 0
4.3.7.1.5 UAT CIOROGARLA 0 0 0 0 0
4.3.7.1.6 UAT DOMNESTI 0 0 0 0 0
4.3.7.1.7 UAT CLINCENI 0 0 0 0 0
4.3.7.1.8 UAT MAGURELE 0 0 0 0 0
4.3.7.1.9 UAT JILAVA 0 0 0 0 0
4.3.7.1.10 UAT MOGOSOAIA 238.464 51.173 45.308 283.772 60.895
4.3.7.1.11 UAT CERNICA 202.470 43.448 38.469 240.939 51.704
4.3.7.1.12 UAT PANTELIMON 170.974 36.690 32.485 203.459 43.661
4.3.7.1.13 UAT BRANESTI 134.980 28.966 25.646 160.626 34.469
4.3.7.1.14 UAT GLINA 26.996 5.793 5.129 32.125 6.894
4.3.7.1.15 UAT PERIS 188.972 40.552 35.905 224.876 48.257
4.3.7.1.16 UAT CIOLPANI 323.951 69.517 61.551 385.502 82.726
4.3.7.1.17 UAT GRUIU 269.959 57.931 51.292 321.252 68.938
4.3.7.1.18 UAT MOARA VLASIEI 936.929 201.058 178.017 1.114.946 239.259
4.3.7.1.19 UAT GRADISTEA 121.482 26.069 23.082 144.563 31.022
4.3.7.1.20 UAT PETRACHIOAIA 175.474 37.655 33.340 208.814 44.810
4.3.7.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.7.2 Reabilitare 26.996 5.793 5.129 32.125 6.894
4.3.7.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.7.2.2 UAT TUNARI 0 0 0 0 0
4.3.7.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.7.2.4 UAT CORNETU 0 0 0 0 0
4.3.7.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.7.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.7.2.7 UAT CLINCENI 0 0 0 0 0
4.3.7.2.8 UAT MAGURELE 0 0 0 0 0
4.3.7.2.9 UAT JILAVA 0 0 0 0 0
4.3.7.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.7.2.11 UAT CERNICA 0 0 0 0 0
4.3.7.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.7.2.13 UAT BRANESTI 0 0 0 0 0
4.3.7.2.14 UAT GLINA 26.996 5.793 5.129 32.125 6.894
4.3.7.2.15 UAT PERIS 0 0 0 0 0
4.3.7.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.7.2.17 UAT GRUIU 0 0 0 0 0
4.3.7.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.7.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.7.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.7.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.8 Statii de pompare apa uzata 14.511.666 3.114.092 2.757.217 17.268.883 3.705.769
4.3.8.1 Extindere 14.031.749 3.011.105 2.666.032 16.697.781 3.583.215
4.3.8.1.1 UAT BALOTESTI 512.023 109.876 97.284 609.307 130.753
4.3.8.1.2 UAT TUNARI 587.842 126.146 111.690 699.531 150.114
4.3.8.1.3 UAT BRAGADIRU 499.195 107.123 94.847 594.042 127.477
4.3.8.1.4 UAT CORNETU 292.316 62.729 55.540 347.856 74.647
4.3.8.1.5 UAT CIOROGARLA 625.726 134.276 118.888 744.614 159.788
4.3.8.1.6 UAT DOMNESTI 934.999 200.644 177.650 1.112.649 238.766
4.3.8.1.7 UAT CLINCENI 1.068.129 229.212 202.945 1.271.074 272.763
4.3.8.1.8 UAT MAGURELE 1.156.446 248.164 219.725 1.376.171 295.316
4.3.8.1.9 UAT JILAVA 768.254 164.861 145.968 914.223 196.185
4.3.8.1.10 UAT MOGOSOAIA 504.574 108.278 95.869 600.443 128.850
4.3.8.1.11 UAT CERNICA 1.017.677 218.386 193.359 1.211.036 259.879
4.3.8.1.12 UAT PANTELIMON 492.806 105.752 93.633 586.439 125.845
4.3.8.1.13 UAT BRANESTI 662.600 142.189 125.894 788.494 169.205
4.3.8.1.14 UAT GLINA 197.180 42.313 37.464 234.645 50.353
4.3.8.1.15 UAT PERIS 779.253 167.222 148.058 927.311 198.994
4.3.8.1.16 UAT CIOLPANI 1.367.874 293.535 259.896 1.627.770 349.307
4.3.8.1.17 UAT GRUIU 1.164.315 249.853 221.220 1.385.535 297.325
4.3.8.1.18 UAT MOARA VLASIEI 154.857 33.231 29.423 184.279 39.545
4.3.8.1.19 UAT GRADISTEA 511.633 109.792 97.210 608.843 130.653
4.3.8.1.20 UAT PETRACHIOAIA 734.050 157.521 139.469 873.519 187.450
4.3.8.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.8.2 Reabilitare 479.918 102.987 91.184 571.102 122.554
4.3.8.2.1 UAT BALOTESTI 75.959 16.300 14.432 90.391 19.397
4.3.8.2.2 UAT TUNARI 0 0 0 0 0
4.3.8.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.8.2.4 UAT CORNETU 0 0 0 0 0
4.3.8.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.8.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.8.2.7 UAT CLINCENI 0 0 0 0 0
Sistem de canalizare
Page 17 of 30
4.3.8.2.8 UAT MAGURELE 0 0 0 0 0
4.3.8.2.9 UAT JILAVA 0 0 0 0 0
4.3.8.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.8.2.11 UAT CERNICA 0 0 0 0 0
4.3.8.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.8.2.13 UAT BRANESTI 0 0 0 0 0
4.3.8.2.14 UAT GLINA 147.498 31.652 28.025 175.522 37.666
4.3.8.2.15 UAT PERIS 0 0 0 0 0
4.3.8.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.8.2.17 UAT GRUIU 0 0 0 0 0
4.3.8.2.18 UAT MOARA VLASIEI 256.461 55.035 48.728 305.189 65.491
4.3.8.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.8.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.8.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.9 Statii de epurare 65.638.481 14.085.511 12.471.311 78.109.793 16.761.758
4.3.9.1 Extindere 65.638.481 14.085.511 12.471.311 78.109.793 16.761.758
4.3.9.1.1 UAT BALOTESTI 7.355.469 1.578.427 1.397.539 8.753.008 1.878.328
4.3.9.1.2 UAT TUNARI 4.746.791 1.018.625 901.890 5.648.681 1.212.163
4.3.9.1.3 UAT BRAGADIRU 0 0 0 0 0
4.3.9.1.4 UAT CORNETU 0 0 0 0 0
4.3.9.1.5 UAT CIOROGARLA 0 0 0 0 0
4.3.9.1.6 UAT DOMNESTI 0 0 0 0 0
4.3.9.1.7 UAT CLINCENI 0 0 0 0 0
4.3.9.1.8 UAT MAGURELE 0 0 0 0 0
4.3.9.1.9 UAT JILAVA 0 0 0 0 0
4.3.9.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.9.1.11 UAT CERNICA 0 0 0 0 0
4.3.9.1.12 UAT PANTELIMON 0 0 0 0 0
4.3.9.1.13 UAT BRANESTI 5.730.848 1.229.796 1.088.861 6.819.709 1.463.457
4.3.9.1.14 UAT GLINA 0 0 0 0 0
4.3.9.1.15 UAT PERIS 5.385.975 1.155.789 1.023.335 6.409.310 1.375.388
4.3.9.1.16 UAT CIOLPANI 5.565.573 1.194.329 1.057.459 6.623.032 1.421.251
4.3.9.1.17 UAT GRUIU 6.169.702 1.323.970 1.172.243 7.341.945 1.575.525
4.3.9.1.18 UAT MOARA VLASIEI 5.738.872 1.231.518 1.090.386 6.829.257 1.465.506
4.3.9.1.19 UAT GRADISTEA 4.605.057 988.210 874.961 5.480.018 1.175.970
4.3.9.1.20 UAT PETRACHIOAIA 4.087.160 877.073 776.560 4.863.721 1.043.717
4.3.9.1.23 UAT JUDET ILFOV 16.253.035 3.487.776 3.088.077 19.341.112 4.150.453
4.3.9.2 Reabilitare 0 0 0 0 0
4.3.9.2.1 UAT BALOTESTI 0 0 0 0 0
4.3.9.2.2 UAT TUNARI 0 0 0 0 0
4.3.9.2.3 UAT BRAGADIRU 0 0 0 0 0
4.3.9.2.4 UAT CORNETU 0 0 0 0 0
4.3.9.2.5 UAT CIOROGARLA 0 0 0 0 0
4.3.9.2.6 UAT DOMNESTI 0 0 0 0 0
4.3.9.2.7 UAT CLINCENI 0 0 0 0 0
4.3.9.2.8 UAT MAGURELE 0 0 0 0 0
4.3.9.2.9 UAT JILAVA 0 0 0 0 0
4.3.9.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.3.9.2.11 UAT CERNICA 0 0 0 0 0
4.3.9.2.12 UAT PANTELIMON 0 0 0 0 0
4.3.9.2.13 UAT BRANESTI 0 0 0 0 0
4.3.9.2.14 UAT GLINA 0 0 0 0 0
4.3.9.2.15 UAT PERIS 0 0 0 0 0
4.3.9.2.16 UAT CIOLPANI 0 0 0 0 0
4.3.9.2.17 UAT GRUIU 0 0 0 0 0
4.3.9.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.3.9.2.19 UAT GRADISTEA 0 0 0 0 0
4.3.9.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.3.9.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.3.12 Furnizare echipamente canal 0 0 0 0 0
4.3.13 Furnizare si instalare SCADA Central CANAL 1.597.220 342.751 303.472 1.900.691 407.874
4.4. Utilaje fara montaj si echipamente de transport 23.770.069 5.100.873 4.516.313 28.286.383 6.070.039
6.409.271 1.375.380 1.217.761 7.627.032 1.636.702
4.4.1 Sursa se apa 0 0 0 0 0
4.4.1.1 Extindere 0 0 0 0 0
4.4.1.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.1.1.2 UAT TUNARI 0 0 0 0 0
4.4.1.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.1.1.4 UAT CORNETU 0 0 0 0 0
4.4.1.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.1.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.1.1.7 UAT CLINCENI 0 0 0 0 0
4.4.1.1.8 UAT MAGURELE 0 0 0 0 0
4.4.1.1.9 UAT JILAVA 0 0 0 0 0
4.4.1.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.1.1.11 UAT CERNICA 0 0 0 0 0
4.4.1.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.1.1.13 UAT BRANESTI 0 0 0 0 0
4.4.1.1.14 UAT GLINA 0 0 0 0 0
4.4.1.1.15 UAT PERIS 0 0 0 0 0
4.4.1.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.1.1.17 UAT GRUIU 0 0 0 0 0
4.4.1.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.1.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.1.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.1.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.2.2 Reabilitare 0 0 0 0 0
4.4.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.2.2.2 UAT TUNARI 0 0 0 0 0
4.4.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.2.2.4 UAT CORNETU 0 0 0 0 0
Sistem de alimentare cu apa
Page 18 of 30
4.4.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.2.2.7 UAT CLINCENI 0 0 0 0 0
4.4.2.2.8 UAT MAGURELE 0 0 0 0 0
4.4.2.2.9 UAT JILAVA 0 0 0 0 0
4.4.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.2.2.11 UAT CERNICA 0 0 0 0 0
4.4.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.2.2.13 UAT BRANESTI 0 0 0 0 0
4.4.2.2.14 UAT GLINA 0 0 0 0 0
4.4.2.2.15 UAT PERIS 0 0 0 0 0
4.4.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.2.2.17 UAT GRUIU 0 0 0 0 0
4.4.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.2 Aductiuni 0 0 0 0 0
4.4.2.1 Extindere 0 0 0 0 0
4.4.2.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.2.1.2 UAT TUNARI 0 0 0 0 0
4.4.2.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.2.1.4 UAT CORNETU 0 0 0 0 0
4.4.2.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.2.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.2.1.7 UAT CLINCENI 0 0 0 0 0
4.4.2.1.8 UAT MAGURELE 0 0 0 0 0
4.4.2.1.9 UAT JILAVA 0 0 0 0 0
4.4.2.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.2.1.11 UAT CERNICA 0 0 0 0 0
4.4.2.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.2.1.13 UAT BRANESTI 0 0 0 0 0
4.4.2.1.14 UAT GLINA 0 0 0 0 0
4.4.2.1.15 UAT PERIS 0 0 0 0 0
4.4.2.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.2.1.17 UAT GRUIU 0 0 0 0 0
4.4.2.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.2.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.2.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.2.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.2.2 Reabilitare 0 0 0 0 0
4.4.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.2.2.2 UAT TUNARI 0 0 0 0 0
4.4.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.2.2.4 UAT CORNETU 0 0 0 0 0
4.4.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.2.2.7 UAT CLINCENI 0 0 0 0 0
4.4.2.2.8 UAT MAGURELE 0 0 0 0 0
4.4.2.2.9 UAT JILAVA 0 0 0 0 0
4.4.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.2.2.11 UAT CERNICA 0 0 0 0 0
4.4.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.2.2.13 UAT BRANESTI 0 0 0 0 0
4.4.2.2.14 UAT GLINA 0 0 0 0 0
4.4.2.2.15 UAT PERIS 0 0 0 0 0
4.4.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.2.2.17 UAT GRUIU 0 0 0 0 0
4.4.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.3 Statia de tratare a apei/clorinare 0 0 0 0 0
4.4.3.1 Extindere 0 0 0 0 0
4.4.3.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.3.1.2 UAT TUNARI 0 0 0 0 0
4.4.3.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.3.1.4 UAT CORNETU 0 0 0 0 0
4.4.3.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.3.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.3.1.7 UAT CLINCENI 0 0 0 0 0
4.4.3.1.8 UAT MAGURELE 0 0 0 0 0
4.4.3.1.9 UAT JILAVA 0 0 0 0 0
4.4.3.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.3.1.11 UAT CERNICA 0 0 0 0 0
4.4.3.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.3.1.13 UAT BRANESTI 0 0 0 0 0
4.4.3.1.14 UAT GLINA 0 0 0 0 0
4.4.3.1.15 UAT PERIS 0 0 0 0 0
4.4.3.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.3.1.17 UAT GRUIU 0 0 0 0 0
4.4.3.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.3.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.3.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.3.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.3.2 Reabilitare 0 0 0 0 0
4.4.3.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.3.2.2 UAT TUNARI 0 0 0 0 0
4.4.3.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.3.2.4 UAT CORNETU 0 0 0 0 0
4.4.3.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.3.2.6 UAT DOMNESTI 0 0 0 0 0
Page 19 of 30
4.4.3.2.7 UAT CLINCENI 0 0 0 0 0
4.4.3.2.8 UAT MAGURELE 0 0 0 0 0
4.4.3.2.9 UAT JILAVA 0 0 0 0 0
4.4.3.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.3.2.11 UAT CERNICA 0 0 0 0 0
4.4.3.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.3.2.13 UAT BRANESTI 0 0 0 0 0
4.4.3.2.14 UAT GLINA 0 0 0 0 0
4.4.3.2.15 UAT PERIS 0 0 0 0 0
4.4.3.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.3.2.17 UAT GRUIU 0 0 0 0 0
4.4.3.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.3.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.3.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.3.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.4 Rezervoare 0 0 0 0 0
4.4.4.1 Extindere 0 0 0 0 0
4.4.4.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.4.1.2 UAT TUNARI 0 0 0 0 0
4.4.4.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.4.1.4 UAT CORNETU 0 0 0 0 0
4.4.4.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.4.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.4.1.7 UAT CLINCENI 0 0 0 0 0
4.4.4.1.8 UAT MAGURELE 0 0 0 0 0
4.4.4.1.9 UAT JILAVA 0 0 0 0 0
4.4.4.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.4.1.11 UAT CERNICA 0 0 0 0 0
4.4.4.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.4.1.13 UAT BRANESTI 0 0 0 0 0
4.4.4.1.14 UAT GLINA 0 0 0 0 0
4.4.4.1.15 UAT PERIS 0 0 0 0 0
4.4.4.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.4.1.17 UAT GRUIU 0 0 0 0 0
4.4.4.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.4.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.4.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.4.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.4.2 Reabilitare 0 0 0 0 0
4.4.4.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.4.2.2 UAT TUNARI 0 0 0 0 0
4.4.4.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.4.2.4 UAT CORNETU 0 0 0 0 0
4.4.4.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.4.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.4.2.7 UAT CLINCENI 0 0 0 0 0
4.4.4.2.8 UAT MAGURELE 0 0 0 0 0
4.4.4.2.9 UAT JILAVA 0 0 0 0 0
4.4.4.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.4.2.11 UAT CERNICA 0 0 0 0 0
4.4.4.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.4.2.13 UAT BRANESTI 0 0 0 0 0
4.4.4.2.14 UAT GLINA 0 0 0 0 0
4.4.4.2.15 UAT PERIS 0 0 0 0 0
4.4.4.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.4.2.17 UAT GRUIU 0 0 0 0 0
4.4.4.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.4.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.4.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.4.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.5 Statii de pompare 0 0 0 0 0
4.4.5.1 Extindere 0 0 0 0 0
4.4.5.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.5.1.2 UAT TUNARI 0 0 0 0 0
4.4.5.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.5.1.4 UAT CORNETU 0 0 0 0 0
4.4.5.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.5.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.5.1.7 UAT CLINCENI 0 0 0 0 0
4.4.5.1.8 UAT MAGURELE 0 0 0 0 0
4.4.5.1.9 UAT JILAVA 0 0 0 0 0
4.4.5.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.5.1.11 UAT CERNICA 0 0 0 0 0
4.4.5.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.5.1.13 UAT BRANESTI 0 0 0 0 0
4.4.5.1.14 UAT GLINA 0 0 0 0 0
4.4.5.1.15 UAT PERIS 0 0 0 0 0
4.4.5.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.5.1.17 UAT GRUIU 0 0 0 0 0
4.4.5.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.5.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.5.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.5.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.5.2 Reabilitare 0 0 0 0 0
4.4.5.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.5.2.2 UAT TUNARI 0 0 0 0 0
4.4.5.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.5.2.4 UAT CORNETU 0 0 0 0 0
4.4.5.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.5.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.5.2.7 UAT CLINCENI 0 0 0 0 0
4.4.5.2.8 UAT MAGURELE 0 0 0 0 0
Page 20 of 30
4.4.5.2.9 UAT JILAVA 0 0 0 0 0
4.4.5.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.5.2.11 UAT CERNICA 0 0 0 0 0
4.4.5.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.5.2.13 UAT BRANESTI 0 0 0 0 0
4.4.5.2.14 UAT GLINA 0 0 0 0 0
4.4.5.2.15 UAT PERIS 0 0 0 0 0
4.4.5.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.5.2.17 UAT GRUIU 0 0 0 0 0
4.4.5.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.5.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.5.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.5.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.6 Retea de distributie 0 0 0 0 0
4.43.6.1 Extindere 0 0 0 0 0
4.4.6.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.6.1.2 UAT TUNARI 0 0 0 0 0
4.4.6.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.6.1.4 UAT CORNETU 0 0 0 0 0
4.4.6.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.6.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.6.1.7 UAT CLINCENI 0 0 0 0 0
4.4.6.1.8 UAT MAGURELE 0 0 0 0 0
4.4.6.1.9 UAT JILAVA 0 0 0 0 0
4.4.6.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.6.1.11 UAT CERNICA 0 0 0 0 0
4.4.6.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.6.1.13 UAT BRANESTI 0 0 0 0 0
4.4.6.1.14 UAT GLINA 0 0 0 0 0
4.4.6.1.15 UAT PERIS 0 0 0 0 0
4.4.6.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.6.1.17 UAT GRUIU 0 0 0 0 0
4.4.6.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.6.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.6.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.6.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.6.2 Reabilitare 0 0 0 0 0
4.4.6.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.6.2.2 UAT TUNARI 0 0 0 0 0
4.4.6.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.6.2.4 UAT CORNETU 0 0 0 0 0
4.4.6.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.6.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.6.2.7 UAT CLINCENI 0 0 0 0 0
4.4.6.2.8 UAT MAGURELE 0 0 0 0 0
4.4.6.2.9 UAT JILAVA 0 0 0 0 0
4.4.6.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.6.2.11 UAT CERNICA 0 0 0 0 0
4.4.6.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.6.2.13 UAT BRANESTI 0 0 0 0 0
4.4.6.2.14 UAT GLINA 0 0 0 0 0
4.4.6.2.15 UAT PERIS 0 0 0 0 0
4.4.6.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.6.2.17 UAT GRUIU 0 0 0 0 0
4.4.6.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.6.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.6.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.6.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.10 Furnizare echipamente apa 6.409.271 1.375.380 1.217.761 7.627.032 1.636.702
4.4.11 Furnizare si instalare SCADA Central APA 0 0 0 0 0
17.360.799 3.725.493 3.298.552 20.659.350 4.433.337
4.4.7 Retea de canalizare 0 0 0 0 0
4.4.7.1 Extindere 0 0 0 0 0
4.4.7.1.1 UAT BALOTESTI 0 0 0 0 0
4.4.7.1.2 UAT TUNARI 0 0 0 0 0
4.4.7.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.7.1.4 UAT CORNETU 0 0 0 0 0
4.4.7.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.7.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.7.1.7 UAT CLINCENI 0 0 0 0 0
4.4.7.1.8 UAT MAGURELE 0 0 0 0 0
4.4.7.1.9 UAT JILAVA 0 0 0 0 0
4.4.7.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.7.1.11 UAT CERNICA 0 0 0 0 0
4.4.7.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.7.1.13 UAT BRANESTI 0 0 0 0 0
4.4.7.1.14 UAT GLINA 0 0 0 0 0
4.4.7.1.15 UAT PERIS 0 0 0 0 0
4.4.7.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.7.1.17 UAT GRUIU 0 0 0 0 0
4.4.7.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.7.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.7.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.7.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.7.2 Reabilitare 0 0 0 0 0
4.4.7.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.7.2.2 UAT TUNARI 0 0 0 0 0
4.4.7.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.7.2.4 UAT CORNETU 0 0 0 0 0
4.4.7.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.7.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.7.2.7 UAT CLINCENI 0 0 0 0 0
Sistem de canalizare
Page 21 of 30
4.4.7.2.8 UAT MAGURELE 0 0 0 0 0
4.4.7.2.9 UAT JILAVA 0 0 0 0 0
4.4.7.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.7.2.11 UAT CERNICA 0 0 0 0 0
4.4.7.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.7.2.13 UAT BRANESTI 0 0 0 0 0
4.4.7.2.14 UAT GLINA 0 0 0 0 0
4.4.7.2.15 UAT PERIS 0 0 0 0 0
4.4.7.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.7.2.17 UAT GRUIU 0 0 0 0 0
4.4.7.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.7.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.7.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.7.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.8 Statii de pompare apa uzata 1.029.845 220.997 195.671 1.225.516 262.986
4.4.8.1 Extindere 1.029.845 220.997 195.671 1.225.516 262.986
4.4.8.1.1 UAT BALOTESTI 14.998 3.218 2.850 17.847 3.830
4.4.8.1.2 UAT TUNARI 24.996 5.364 4.749 29.746 6.383
4.4.8.1.3 UAT BRAGADIRU 104.984 22.529 19.947 124.931 26.809
4.4.8.1.4 UAT CORNETU 24.996 5.364 4.749 29.746 6.383
4.4.8.1.5 UAT CIOROGARLA 14.998 3.218 2.850 17.847 3.830
4.4.8.1.6 UAT DOMNESTI 24.996 5.364 4.749 29.746 6.383
4.4.8.1.7 UAT CLINCENI 24.996 5.364 4.749 29.746 6.383
4.4.8.1.8 UAT MAGURELE 24.996 5.364 4.749 29.746 6.383
4.4.8.1.9 UAT JILAVA 24.996 5.364 4.749 29.746 6.383
4.4.8.1.10 UAT MOGOSOAIA 14.998 3.218 2.850 17.847 3.830
4.4.8.1.11 UAT CERNICA 104.984 22.529 19.947 124.931 26.809
4.4.8.1.12 UAT PANTELIMON 104.984 22.529 19.947 124.931 26.809
4.4.8.1.13 UAT BRANESTI 104.984 22.529 19.947 124.931 26.809
4.4.8.1.14 UAT GLINA 104.984 22.529 19.947 124.931 26.809
4.4.8.1.15 UAT PERIS 24.996 5.364 4.749 29.746 6.383
4.4.8.1.16 UAT CIOLPANI 104.984 22.529 19.947 124.931 26.809
4.4.8.1.17 UAT GRUIU 24.996 5.364 4.749 29.746 6.383
4.4.8.1.18 UAT MOARA VLASIEI 104.984 22.529 19.947 124.931 26.809
4.4.8.1.19 UAT GRADISTEA 24.996 5.364 4.749 29.746 6.383
4.4.8.1.20 UAT PETRACHIOAIA 24.996 5.364 4.749 29.746 6.383
4.4.8.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.8.2 Reabilitare 0 0 0 0 0
4.4.8.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.8.2.2 UAT TUNARI 0 0 0 0 0
4.4.8.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.8.2.4 UAT CORNETU 0 0 0 0 0
4.4.8.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.8.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.8.2.7 UAT CLINCENI 0 0 0 0 0
4.4.8.2.8 UAT MAGURELE 0 0 0 0 0
4.4.8.2.9 UAT JILAVA 0 0 0 0 0
4.4.8.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.8.2.11 UAT CERNICA 0 0 0 0 0
4.4.8.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.8.2.13 UAT BRANESTI 0 0 0 0 0
4.4.8.2.14 UAT GLINA 0 0 0 0 0
4.4.8.2.15 UAT PERIS 0 0 0 0 0
4.4.8.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.8.2.17 UAT GRUIU 0 0 0 0 0
4.4.8.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.8.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.8.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.8.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.9 Statii de epurare 2.849.571 611.496 541.419 3.390.990 727.680
4.4.9.1 Extindere 2.849.571 611.496 541.419 3.390.990 727.680
4.4.9.1.1 UAT BALOTESTI 474.929 101.916 90.236 565.165 121.280
4.4.9.1.2 UAT TUNARI 0 0 0 0 0
4.4.9.1.3 UAT BRAGADIRU 0 0 0 0 0
4.4.9.1.4 UAT CORNETU 0 0 0 0 0
4.4.9.1.5 UAT CIOROGARLA 0 0 0 0 0
4.4.9.1.6 UAT DOMNESTI 0 0 0 0 0
4.4.9.1.7 UAT CLINCENI 0 0 0 0 0
4.4.9.1.8 UAT MAGURELE 0 0 0 0 0
4.4.9.1.9 UAT JILAVA 0 0 0 0 0
4.4.9.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.9.1.11 UAT CERNICA 0 0 0 0 0
4.4.9.1.12 UAT PANTELIMON 0 0 0 0 0
4.4.9.1.13 UAT BRANESTI 474.929 101.916 90.236 565.165 121.280
4.4.9.1.14 UAT GLINA 0 0 0 0 0
4.4.9.1.15 UAT PERIS 0 0 0 0 0
4.4.9.1.16 UAT CIOLPANI 0 0 0 0 0
4.4.9.1.17 UAT GRUIU 474.929 101.916 90.236 565.165 121.280
4.4.9.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.9.1.19 UAT GRADISTEA 0 0 0 0 0
4.4.9.1.20 UAT PETRACHIOAIA 474.929 101.916 90.236 565.165 121.280
4.4.9.1.23 UAT JUDET ILFOV 949.857 203.832 180.473 1.130.330 242.560
4.4.9.2 Reabilitare 0 0 0 0 0
4.4.9.2.1 UAT BALOTESTI 0 0 0 0 0
4.4.9.2.2 UAT TUNARI 0 0 0 0 0
4.4.9.2.3 UAT BRAGADIRU 0 0 0 0 0
4.4.9.2.4 UAT CORNETU 0 0 0 0 0
4.4.9.2.5 UAT CIOROGARLA 0 0 0 0 0
4.4.9.2.6 UAT DOMNESTI 0 0 0 0 0
4.4.9.2.7 UAT CLINCENI 0 0 0 0 0
4.4.9.2.8 UAT MAGURELE 0 0 0 0 0
4.4.9.2.9 UAT JILAVA 0 0 0 0 0
Page 22 of 30
4.4.9.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.4.9.2.11 UAT CERNICA 0 0 0 0 0
4.4.9.2.12 UAT PANTELIMON 0 0 0 0 0
4.4.9.2.13 UAT BRANESTI 0 0 0 0 0
4.4.9.2.14 UAT GLINA 0 0 0 0 0
4.4.9.2.15 UAT PERIS 0 0 0 0 0
4.4.9.2.16 UAT CIOLPANI 0 0 0 0 0
4.4.9.2.17 UAT GRUIU 0 0 0 0 0
4.4.9.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.4.9.2.19 UAT GRADISTEA 0 0 0 0 0
4.4.9.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.4.9.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.4.12 Furnizare echipamente canal 13.481.382 2.893.000 2.561.463 16.042.845 3.442.671
4.4.13 Furnizare si instalare SCADA Central CANAL 0 0 0 0 0
4.5. Dotari 3.106.650 666.663 590.263 3.696.913 793.329
442.338 94.922 84.044 526.382 112.958
4.5.1 Sursa se apa 0 0 0 0 0
4.5.1.1 Extindere 0 0 0 0 0
4.5.1.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.1.1.2 UAT TUNARI 0 0 0 0 0
4.5.1.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.1.1.4 UAT CORNETU 0 0 0 0 0
4.5.1.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.1.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.1.1.7 UAT CLINCENI 0 0 0 0 0
4.5.1.1.8 UAT MAGURELE 0 0 0 0 0
4.5.1.1.9 UAT JILAVA 0 0 0 0 0
4.5.1.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.1.1.11 UAT CERNICA 0 0 0 0 0
4.5.1.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.1.1.13 UAT BRANESTI 0 0 0 0 0
4.5.1.1.14 UAT GLINA 0 0 0 0 0
4.5.1.1.15 UAT PERIS 0 0 0 0 0
4.5.1.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.1.1.17 UAT GRUIU 0 0 0 0 0
4.5.1.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.1.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.1.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.1.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.2.2 Reabilitare 0 0 0 0 0
4.5.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.2.2.2 UAT TUNARI 0 0 0 0 0
4.5.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.2.2.4 UAT CORNETU 0 0 0 0 0
4.5.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.2.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.2.2.7 UAT CLINCENI 0 0 0 0 0
4.5.2.2.8 UAT MAGURELE 0 0 0 0 0
4.5.2.2.9 UAT JILAVA 0 0 0 0 0
4.5.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.2.2.11 UAT CERNICA 0 0 0 0 0
4.5.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.2.2.13 UAT BRANESTI 0 0 0 0 0
4.5.2.2.14 UAT GLINA 0 0 0 0 0
4.5.2.2.15 UAT PERIS 0 0 0 0 0
4.5.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.2.2.17 UAT GRUIU 0 0 0 0 0
4.5.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.2 Aductiuni 0 0 0 0 0
4.5.2.1 Extindere 0 0 0 0 0
4.5.2.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.2.1.2 UAT TUNARI 0 0 0 0 0
4.5.2.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.2.1.4 UAT CORNETU 0 0 0 0 0
4.5.2.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.2.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.2.1.7 UAT CLINCENI 0 0 0 0 0
4.5.2.1.8 UAT MAGURELE 0 0 0 0 0
4.5.2.1.9 UAT JILAVA 0 0 0 0 0
4.5.2.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.2.1.11 UAT CERNICA 0 0 0 0 0
4.5.2.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.2.1.13 UAT BRANESTI 0 0 0 0 0
4.5.2.1.14 UAT GLINA 0 0 0 0 0
4.5.2.1.15 UAT PERIS 0 0 0 0 0
4.5.2.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.2.1.17 UAT GRUIU 0 0 0 0 0
4.5.2.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.2.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.2.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.2.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.2.2 Reabilitare 0 0 0 0 0
4.5.2.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.2.2.2 UAT TUNARI 0 0 0 0 0
4.5.2.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.2.2.4 UAT CORNETU 0 0 0 0 0
4.5.2.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.2.2.6 UAT DOMNESTI 0 0 0 0 0
Sistem de alimentare cu apa
Page 23 of 30
4.5.2.2.7 UAT CLINCENI 0 0 0 0 0
4.5.2.2.8 UAT MAGURELE 0 0 0 0 0
4.5.2.2.9 UAT JILAVA 0 0 0 0 0
4.5.2.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.2.2.11 UAT CERNICA 0 0 0 0 0
4.5.2.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.2.2.13 UAT BRANESTI 0 0 0 0 0
4.5.2.2.14 UAT GLINA 0 0 0 0 0
4.5.2.2.15 UAT PERIS 0 0 0 0 0
4.5.2.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.2.2.17 UAT GRUIU 0 0 0 0 0
4.5.2.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.2.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.2.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.2.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.3 Statia de tratare a apei/clorinare 335.819 72.064 63.806 399.624 85.756
4.5.3.1 Extindere 309.373 66.389 58.781 368.154 79.003
4.5.3.1.1 UAT BALOTESTI 3.824 821 727 4.551 977
4.5.3.1.2 UAT TUNARI 13.223 2.838 2.512 15.735 3.377
4.5.3.1.3 UAT BRAGADIRU 13.223 2.838 2.512 15.735 3.377
4.5.3.1.4 UAT CORNETU 13.223 2.838 2.512 15.735 3.377
4.5.3.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.3.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.3.1.7 UAT CLINCENI 13.223 2.838 2.512 15.735 3.377
4.5.3.1.8 UAT MAGURELE 0 0 0 0 0
4.5.3.1.9 UAT JILAVA 13.223 2.838 2.512 15.735 3.377
4.5.3.1.10 UAT MOGOSOAIA 39.669 8.513 7.537 47.206 10.130
4.5.3.1.11 UAT CERNICA 26.446 5.675 5.025 31.471 6.753
4.5.3.1.12 UAT PANTELIMON 17.047 3.658 3.239 20.286 4.353
4.5.3.1.13 UAT BRANESTI 73.108 15.689 13.891 86.999 18.669
4.5.3.1.14 UAT GLINA 17.047 3.658 3.239 20.286 4.353
4.5.3.1.15 UAT PERIS 0 0 0 0 0
4.5.3.1.16 UAT CIOLPANI 13.223 2.838 2.512 15.735 3.377
4.5.3.1.17 UAT GRUIU 13.223 2.838 2.512 15.735 3.377
4.5.3.1.18 UAT MOARA VLASIEI 13.223 2.838 2.512 15.735 3.377
4.5.3.1.19 UAT GRADISTEA 13.223 2.838 2.512 15.735 3.377
4.5.3.1.20 UAT PETRACHIOAIA 13.223 2.838 2.512 15.735 3.377
4.5.3.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.3.2 Reabilitare 26.446 5.675 5.025 31.471 6.753
4.5.3.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.3.2.2 UAT TUNARI 0 0 0 0 0
4.5.3.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.3.2.4 UAT CORNETU 0 0 0 0 0
4.5.3.2.5 UAT CIOROGARLA 13.223 2.838 2.512 15.735 3.377
4.5.3.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.3.2.7 UAT CLINCENI 0 0 0 0 0
4.5.3.2.8 UAT MAGURELE 13.223 2.838 2.512 15.735 3.377
4.5.3.2.9 UAT JILAVA 0 0 0 0 0
4.5.3.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.3.2.11 UAT CERNICA 0 0 0 0 0
4.5.3.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.3.2.13 UAT BRANESTI 0 0 0 0 0
4.5.3.2.14 UAT GLINA 0 0 0 0 0
4.5.3.2.15 UAT PERIS 0 0 0 0 0
4.5.3.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.3.2.17 UAT GRUIU 0 0 0 0 0
4.5.3.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.3.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.3.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.3.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.4 Rezervoare 0 0 0 0 0
4.5.4.1 Extindere 0 0 0 0 0
4.5.4.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.4.1.2 UAT TUNARI 0 0 0 0 0
4.5.4.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.4.1.4 UAT CORNETU 0 0 0 0 0
4.5.4.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.4.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.4.1.7 UAT CLINCENI 0 0 0 0 0
4.5.4.1.8 UAT MAGURELE 0 0 0 0 0
4.5.4.1.9 UAT JILAVA 0 0 0 0 0
4.5.4.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.4.1.11 UAT CERNICA 0 0 0 0 0
4.5.4.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.4.1.13 UAT BRANESTI 0 0 0 0 0
4.5.4.1.14 UAT GLINA 0 0 0 0 0
4.5.4.1.15 UAT PERIS 0 0 0 0 0
4.5.4.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.4.1.17 UAT GRUIU 0 0 0 0 0
4.5.4.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.4.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.4.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.4.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.4.2 Reabilitare 0 0 0 0 0
4.5.4.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.4.2.2 UAT TUNARI 0 0 0 0 0
4.5.4.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.4.2.4 UAT CORNETU 0 0 0 0 0
4.5.4.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.4.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.4.2.7 UAT CLINCENI 0 0 0 0 0
4.5.4.2.8 UAT MAGURELE 0 0 0 0 0
Page 24 of 30
4.5.4.2.9 UAT JILAVA 0 0 0 0 0
4.5.4.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.4.2.11 UAT CERNICA 0 0 0 0 0
4.5.4.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.4.2.13 UAT BRANESTI 0 0 0 0 0
4.5.4.2.14 UAT GLINA 0 0 0 0 0
4.5.4.2.15 UAT PERIS 0 0 0 0 0
4.5.4.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.4.2.17 UAT GRUIU 0 0 0 0 0
4.5.4.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.4.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.4.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.4.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.5 Statii de pompare 17.047 3.658 3.239 20.286 4.353
4.5.5.1 Extindere 17.047 3.658 3.239 20.286 4.353
4.5.5.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.5.1.2 UAT TUNARI 0 0 0 0 0
4.5.5.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.5.1.4 UAT CORNETU 0 0 0 0 0
4.5.5.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.5.1.6 UAT DOMNESTI 13.223 2.838 2.512 15.735 3.377
4.5.5.1.7 UAT CLINCENI 0 0 0 0 0
4.5.5.1.8 UAT MAGURELE 0 0 0 0 0
4.5.5.1.9 UAT JILAVA 0 0 0 0 0
4.5.5.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.5.1.11 UAT CERNICA 3.824 821 727 4.551 977
4.5.5.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.5.1.13 UAT BRANESTI 0 0 0 0 0
4.5.5.1.14 UAT GLINA 0 0 0 0 0
4.5.5.1.15 UAT PERIS 0 0 0 0 0
4.5.5.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.5.1.17 UAT GRUIU 0 0 0 0 0
4.5.5.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.5.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.5.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.5.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.5.2 Reabilitare 0 0 0 0 0
4.5.5.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.5.2.2 UAT TUNARI 0 0 0 0 0
4.5.5.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.5.2.4 UAT CORNETU 0 0 0 0 0
4.5.5.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.5.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.5.2.7 UAT CLINCENI 0 0 0 0 0
4.5.5.2.8 UAT MAGURELE 0 0 0 0 0
4.5.5.2.9 UAT JILAVA 0 0 0 0 0
4.5.5.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.5.2.11 UAT CERNICA 0 0 0 0 0
4.5.5.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.5.2.13 UAT BRANESTI 0 0 0 0 0
4.5.5.2.14 UAT GLINA 0 0 0 0 0
4.5.5.2.15 UAT PERIS 0 0 0 0 0
4.5.5.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.5.2.17 UAT GRUIU 0 0 0 0 0
4.5.5.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.5.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.5.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.5.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.6 Retea de distributie 0 0 0 0 0
4.5.6.1 Extindere 0 0 0 0 0
4.5.6.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.6.1.2 UAT TUNARI 0 0 0 0 0
4.5.6.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.6.1.4 UAT CORNETU 0 0 0 0 0
4.5.6.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.6.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.6.1.7 UAT CLINCENI 0 0 0 0 0
4.5.6.1.8 UAT MAGURELE 0 0 0 0 0
4.5.6.1.9 UAT JILAVA 0 0 0 0 0
4.5.6.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.6.1.11 UAT CERNICA 0 0 0 0 0
4.5.6.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.6.1.13 UAT BRANESTI 0 0 0 0 0
4.5.6.1.14 UAT GLINA 0 0 0 0 0
4.5.6.1.15 UAT PERIS 0 0 0 0 0
4.5.6.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.6.1.17 UAT GRUIU 0 0 0 0 0
4.5.6.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.6.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.6.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.6.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.6.2 Reabilitare 0 0 0 0 0
4.5.6.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.6.2.2 UAT TUNARI 0 0 0 0 0
4.5.6.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.6.2.4 UAT CORNETU 0 0 0 0 0
4.5.6.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.6.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.6.2.7 UAT CLINCENI 0 0 0 0 0
4.5.6.2.8 UAT MAGURELE 0 0 0 0 0
4.5.6.2.9 UAT JILAVA 0 0 0 0 0
4.5.6.2.10 UAT MOGOSOAIA 0 0 0 0 0
Page 25 of 30
4.5.6.2.11 UAT CERNICA 0 0 0 0 0
4.5.6.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.6.2.13 UAT BRANESTI 0 0 0 0 0
4.5.6.2.14 UAT GLINA 0 0 0 0 0
4.5.6.2.15 UAT PERIS 0 0 0 0 0
4.5.6.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.6.2.17 UAT GRUIU 0 0 0 0 0
4.5.6.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.6.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.6.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.6.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.10 Furnizare echipamente apa 64.475 13.836 12.250 76.726 16.465
4.5.11 Furnizare si instalare SCADA Central APA 0 0 0 0 0
4.5.12 Dotari necesare functionarii UIP 24.996 5.364 4.749 29.746 6.383
2.664.312 571.741 506.219 3.170.531 680.372
4.5.7 Retea de canalizare 0 0 0 0 0
4.5.7.1 Extindere 0 0 0 0 0
4.5.7.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.7.1.2 UAT TUNARI 0 0 0 0 0
4.5.7.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.7.1.4 UAT CORNETU 0 0 0 0 0
4.5.7.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.7.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.7.1.7 UAT CLINCENI 0 0 0 0 0
4.5.7.1.8 UAT MAGURELE 0 0 0 0 0
4.5.7.1.9 UAT JILAVA 0 0 0 0 0
4.5.7.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.7.1.11 UAT CERNICA 0 0 0 0 0
4.5.7.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.7.1.13 UAT BRANESTI 0 0 0 0 0
4.5.7.1.14 UAT GLINA 0 0 0 0 0
4.5.7.1.15 UAT PERIS 0 0 0 0 0
4.5.7.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.7.1.17 UAT GRUIU 0 0 0 0 0
4.5.7.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.7.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.7.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.7.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.7.2 Reabilitare 0 0 0 0 0
4.5.7.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.7.2.2 UAT TUNARI 0 0 0 0 0
4.5.7.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.7.2.4 UAT CORNETU 0 0 0 0 0
4.5.7.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.7.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.7.2.7 UAT CLINCENI 0 0 0 0 0
4.5.7.2.8 UAT MAGURELE 0 0 0 0 0
4.5.7.2.9 UAT JILAVA 0 0 0 0 0
4.5.7.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.7.2.11 UAT CERNICA 0 0 0 0 0
4.5.7.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.7.2.13 UAT BRANESTI 0 0 0 0 0
4.5.7.2.14 UAT GLINA 0 0 0 0 0
4.5.7.2.15 UAT PERIS 0 0 0 0 0
4.5.7.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.7.2.17 UAT GRUIU 0 0 0 0 0
4.5.7.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.7.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.7.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.7.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.8 Statii de pompare apa uzata 27.209 5.839 5.170 32.378 6.948
4.5.8.1 Extindere 27.209 5.839 5.170 32.378 6.948
4.5.8.1.1 UAT BALOTESTI 0 0 0 0 0
4.5.8.1.2 UAT TUNARI 0 0 0 0 0
4.5.8.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.8.1.4 UAT CORNETU 0 0 0 0 0
4.5.8.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.8.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.8.1.7 UAT CLINCENI 0 0 0 0 0
4.5.8.1.8 UAT MAGURELE 0 0 0 0 0
4.5.8.1.9 UAT JILAVA 0 0 0 0 0
4.5.8.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.8.1.11 UAT CERNICA 0 0 0 0 0
4.5.8.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.8.1.13 UAT BRANESTI 27.209 5.839 5.170 32.378 6.948
4.5.8.1.14 UAT GLINA 0 0 0 0 0
4.5.8.1.15 UAT PERIS 0 0 0 0 0
4.5.8.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.8.1.17 UAT GRUIU 0 0 0 0 0
4.5.8.1.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.8.1.19 UAT GRADISTEA 0 0 0 0 0
4.5.8.1.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.8.1.21 UAT AFUMATI 0 0 0 0 0
4.5.8.1.22 UAT GANEASA 0 0 0 0 0
4.5.8.1.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.8.2 Reabilitare 0 0 0 0 0
4.5.8.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.8.2.2 UAT TUNARI 0 0 0 0 0
4.5.8.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.8.2.4 UAT CORNETU 0 0 0 0 0
4.5.8.2.5 UAT CIOROGARLA 0 0 0 0 0
Sistem de canalizare
Page 26 of 30
4.5.8.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.8.2.7 UAT CLINCENI 0 0 0 0 0
4.5.8.2.8 UAT MAGURELE 0 0 0 0 0
4.5.8.2.9 UAT JILAVA 0 0 0 0 0
4.5.8.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.8.2.11 UAT CERNICA 0 0 0 0 0
4.5.8.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.8.2.13 UAT BRANESTI 0 0 0 0 0
4.5.8.2.14 UAT GLINA 0 0 0 0 0
4.5.8.2.15 UAT PERIS 0 0 0 0 0
4.5.8.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.8.2.17 UAT GRUIU 0 0 0 0 0
4.5.8.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.8.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.8.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.8.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.9 Statii de epurare 2.612.107 560.538 496.300 3.108.407 667.040
4.5.9.1 Extindere 2.612.107 560.538 496.300 3.108.407 667.040
4.5.9.1.1 UAT BALOTESTI 474.929 101.916 90.236 565.165 121.280
4.5.9.1.2 UAT TUNARI 237.464 50.958 45.118 282.582 60.640
4.5.9.1.3 UAT BRAGADIRU 0 0 0 0 0
4.5.9.1.4 UAT CORNETU 0 0 0 0 0
4.5.9.1.5 UAT CIOROGARLA 0 0 0 0 0
4.5.9.1.6 UAT DOMNESTI 0 0 0 0 0
4.5.9.1.7 UAT CLINCENI 0 0 0 0 0
4.5.9.1.8 UAT MAGURELE 0 0 0 0 0
4.5.9.1.9 UAT JILAVA 0 0 0 0 0
4.5.9.1.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.9.1.11 UAT CERNICA 0 0 0 0 0
4.5.9.1.12 UAT PANTELIMON 0 0 0 0 0
4.5.9.1.13 UAT BRANESTI 237.464 50.958 45.118 282.582 60.640
4.5.9.1.14 UAT GLINA 0 0 0 0 0
4.5.9.1.15 UAT PERIS 237.464 50.958 45.118 282.582 60.640
4.5.9.1.16 UAT CIOLPANI 0 0 0 0 0
4.5.9.1.17 UAT GRUIU 237.464 50.958 45.118 282.582 60.640
4.5.9.1.18 UAT MOARA VLASIEI 237.464 50.958 45.118 282.582 60.640
4.5.9.1.19 UAT GRADISTEA 237.464 50.958 45.118 282.582 60.640
4.5.9.1.20 UAT PETRACHIOAIA 237.464 50.958 45.118 282.582 60.640
4.5.9.1.23 UAT JUDET ILFOV 474.929 101.916 90.236 565.165 121.280
4.5.9.2 Reabilitare 0 0 0 0 0
4.5.9.2.1 UAT BALOTESTI 0 0 0 0 0
4.5.9.2.2 UAT TUNARI 0 0 0 0 0
4.5.9.2.3 UAT BRAGADIRU 0 0 0 0 0
4.5.9.2.4 UAT CORNETU 0 0 0 0 0
4.5.9.2.5 UAT CIOROGARLA 0 0 0 0 0
4.5.9.2.6 UAT DOMNESTI 0 0 0 0 0
4.5.9.2.7 UAT CLINCENI 0 0 0 0 0
4.5.9.2.8 UAT MAGURELE 0 0 0 0 0
4.5.9.2.9 UAT JILAVA 0 0 0 0 0
4.5.9.2.10 UAT MOGOSOAIA 0 0 0 0 0
4.5.9.2.11 UAT CERNICA 0 0 0 0 0
4.5.9.2.12 UAT PANTELIMON 0 0 0 0 0
4.5.9.2.13 UAT BRANESTI 0 0 0 0 0
4.5.9.2.14 UAT GLINA 0 0 0 0 0
4.5.9.2.15 UAT PERIS 0 0 0 0 0
4.5.9.2.16 UAT CIOLPANI 0 0 0 0 0
4.5.9.2.17 UAT GRUIU 0 0 0 0 0
4.5.9.2.18 UAT MOARA VLASIEI 0 0 0 0 0
4.5.9.2.19 UAT GRADISTEA 0 0 0 0 0
4.5.9.2.20 UAT PETRACHIOAIA 0 0 0 0 0
4.5.9.2.23 UAT JUDET ILFOV 0 0 0 0 0
4.5.12 Furnizare echipamente canal 0 0 0 0 0
4.5.13 Furnizare si instalare SCADA Central CANAL 0 0 0 0 0
4.5.14 Dotari necesare functionarii UIP 24.996 5.364 4.749 29.746 6.383
1.049.630.998 225.242.703 199.429.890 1.249.060.888 268.038.817
5.1 Organizare de santier 16.667.386 3.576.692 3.166.803 19.834.189 4.256.264
5.1.1 Lucrari de constructii 6.903.695 1.481.480 1.311.702 8.215.397 1.762.961
240.778 51.669 45.748 286.525 61.486
358.490 76.929 68.113 426.604 91.546
319.960 68.661 60.792 380.752 81.707
161.781 34.717 30.738 192.520 41.313
180.579 38.751 34.310 214.889 46.114
140.584 30.168 26.711 167.295 35.900
308.773 66.260 58.667 367.440 78.850
396.096 84.999 75.258 471.354 101.149
337.623 72.451 64.148 401.771 86.217
254.001 54.507 48.260 302.261 64.863
318.839 68.420 60.579 379.419 81.420
338.491 72.638 64.313 402.804 86.439
727.385 156.091 138.203 865.588 185.748
39.673 8.513 7.538 47.210 10.131
225.968 48.491 42.934 268.902 57.704
498.546 106.984 94.724 593.269 127.311
584.461 125.421 111.048 695.509 149.251
401.539 86.167 76.292 477.832 102.539
204.431 43.869 38.842 243.273 52.205
289.760 62.180 55.054 344.814 73.994
575.936 123.591 109.428 685.364 147.074
5.1.2 Cheltuieli conexe organizarii santierului 9.763.691 2.095.213 1.855.101 11.618.793 2.493.303
361.166 77.504 68.622 429.788 92.229
537.736 115.394 102.170 639.905 137.319
479.940 102.991 91.189 571.129 122.560
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
CAPITOLUL 5. ALTE CHELTUIELI
TOTAL Capitolul 4
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
Page 27 of 30
242.672 52.075 46.108 288.779 61.970
270.869 58.126 51.465 322.334 69.170
210.876 45.252 40.066 250.942 53.850
463.159 99.390 88.000 551.160 118.275
594.143 127.499 112.887 707.031 151.723
506.435 108.677 96.223 602.657 129.326
381.002 81.760 72.390 453.392 97.294
478.259 102.631 90.869 569.128 122.131
507.737 108.956 96.470 604.207 129.658
499.226 107.130 94.853 594.079 127.485
59.509 12.770 11.307 70.816 15.197
338.952 72.737 64.401 403.353 86.556
747.818 160.476 142.086 889.904 190.967
876.692 188.131 166.571 1.043.263 223.876
602.309 129.251 114.439 716.748 153.809
306.647 65.804 58.263 364.910 78.307
434.640 93.270 82.582 517.221 110.992
863.904 185.387 164.142 1.028.046 220.611
5.2 Comisioane, taxe, cote legale, costuri de finantare 9.917.462 2.128.211 0 9.917.462 2.128.211
5.2.1Comisioanele si dobanzile aferente creditului
bancii finatatoare0 0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
5.2.2Cota aferentă ISC pentru controlul calitatii
lucrarilor de constructii4.438.635 952.497 0 4.438.635 952.497
135.964 29.177 0 135.964 29.177
245.343 52.649 0 245.343 52.649
217.324 46.636 0 217.324 46.636
104.597 22.446 0 104.597 22.446
134.178 28.794 0 134.178 28.794
102.936 22.089 0 102.936 22.089
223.018 47.858 0 223.018 47.858
299.602 64.292 0 299.602 64.292
248.544 53.336 0 248.544 53.336
187.166 40.164 0 187.166 40.164
230.392 49.440 0 230.392 49.440
246.966 52.997 0 246.966 52.997
235.147 50.461 0 235.147 50.461
28.468 6.109 0 28.468 6.109
142.196 30.514 0 142.196 30.514
339.452 72.844 0 339.452 72.844
401.468 86.152 0 401.468 86.152
264.322 56.721 0 264.322 56.721
130.898 28.090 0 130.898 28.090
190.871 40.960 0 190.871 40.960
329.784 70.769 0 329.784 70.769
5.2.3
Cota aferentă ISC pentru controlul statului in
amenajarea teritoriului, urbanism si pentru
autorizarea lucrarilor de constructii
887.727 190.499 0 887.727 190.499
27.193 5.835 0 27.193 5.835
49.069 10.530 0 49.069 10.530
43.465 9.327 0 43.465 9.327
20.919 4.489 0 20.919 4.489
26.836 5.759 0 26.836 5.759
20.587 4.418 0 20.587 4.418
44.604 9.572 0 44.604 9.572
59.920 12.858 0 59.920 12.858
49.709 10.667 0 49.709 10.667
37.433 8.033 0 37.433 8.033
46.078 9.888 0 46.078 9.888
49.393 10.599 0 49.393 10.599
47.029 10.092 0 47.029 10.092
5.694 1.222 0 5.694 1.222
28.439 6.103 0 28.439 6.103
67.890 14.569 0 67.890 14.569
80.294 17.230 0 80.294 17.230
52.864 11.344 0 52.864 11.344
26.180 5.618 0 26.180 5.618
38.174 8.192 0 38.174 8.192
65.957 14.154 0 65.957 14.154
5.2.4Cota aferentă Casei Sociale a Constructorilor -
CSC4.591.101 985.215 0 4.591.101 985.215
147.738 31.703 0 147.738 31.703
251.808 54.036 0 251.808 54.036
224.812 48.243 0 224.812 48.243
110.045 23.615 0 110.045 23.615
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT CORNETU
UAT CIOROGARLA
Page 28 of 30
137.048 29.410 0 137.048 29.410
105.745 22.692 0 105.745 22.692
231.489 49.676 0 231.489 49.676
307.066 65.894 0 307.066 65.894
252.054 54.089 0 252.054 54.089
189.738 40.716 0 189.738 40.716
234.633 50.351 0 234.633 50.351
249.908 53.628 0 249.908 53.628
244.371 52.440 0 244.371 52.440
29.251 6.277 0 29.251 6.277
148.439 31.854 0 148.439 31.854
350.448 75.203 0 350.448 75.203
418.262 89.756 0 418.262 89.756
273.453 58.681 0 273.453 58.681
137.876 29.587 0 137.876 29.587
201.745 43.293 0 201.745 43.293
345.171 74.071 0 345.171 74.071
5.2.5Taxe pentru acorduri, avize conforme si autorizatia
de construire/desfiintare0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
5.3 Cheltuieli diverse si neprevazute 39.745.227 8.529.019 7.551.593 47.296.820 10.149.532
1.482.009 318.028 281.582 1.763.590 378.453
2.115.664 454.005 401.976 2.517.640 540.266
1.879.597 403.347 357.124 2.236.721 479.983
954.673 204.865 181.388 1.136.060 243.790
1.070.051 229.625 203.310 1.273.361 273.253
836.901 179.592 159.011 995.912 213.715
1.826.099 391.867 346.959 2.173.058 466.321
2.358.963 506.215 448.203 2.807.166 602.396
1.991.685 427.400 378.420 2.370.106 508.606
1.496.682 321.176 284.370 1.781.052 382.200
1.886.976 404.930 358.525 2.245.501 481.867
1.987.039 426.403 377.537 2.364.576 507.420
2.228.952 478.316 423.501 2.652.453 569.196
241.056 51.729 45.801 286.857 61.557
1.344.572 288.535 255.469 1.600.041 343.356
2.946.399 632.274 559.816 3.506.214 752.407
3.517.522 754.833 668.329 4.185.851 898.251
2.376.702 510.022 451.573 2.828.275 606.926
1.228.706 263.671 233.454 1.462.160 313.768
1.767.157 379.218 335.760 2.102.916 451.270
4.207.824 902.966 799.487 5.007.310 1.074.530
5.4 Cheltuieli pentru informare si publicitate 684.722 146.936 130.097 814.819 174.854
22.034 4.728 4.186 26.220 5.627
37.555 8.059 7.135 44.690 9.590
33.529 7.195 6.370 39.899 8.562
16.412 3.522 3.118 19.531 4.191
20.440 4.386 3.884 24.323 5.220
15.771 3.384 2.996 18.767 4.027
34.524 7.409 6.560 41.084 8.816
45.796 9.827 8.701 54.497 11.695
37.592 8.067 7.142 44.734 9.600
28.298 6.072 5.377 33.674 7.226
34.994 7.509 6.649 41.642 8.936
37.271 7.998 7.082 44.353 9.518
36.446 7.821 6.925 43.370 9.307
4.362 936 829 5.191 1.114
22.138 4.751 4.206 26.345 5.653
52.266 11.216 9.931 62.197 13.347
62.380 13.386 11.852 74.232 15.930
40.783 8.752 7.749 48.532 10.415
20.563 4.413 3.907 24.470 5.251
30.089 6.457 5.717 35.805 7.684
51.479 11.047 9.781 61.260 13.146
67.014.797 14.380.858 10.848.494 77.863.291 16.708.861
6.1 Pregatirea personalului de exploatare 2.559.205 549.186 486.249 3.045.454 653.531
189.530 40.672 36.011 225.541 48.399
131.625 28.246 25.009 156.633 33.612
116.277 24.952 22.093 138.370 29.693
75.627 16.229 14.369 89.996 19.312
28.212 6.054 5.360 33.573 7.204
26.936 5.780 5.118 32.054 6.879
58.925 12.645 11.196 70.121 15.047
42.061 9.026 7.992 50.052 10.741
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT JUDET ILFOV
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
TOTAL Capitolul 5
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
CAPITOLUL 6. CHELTUIELI PENTRU DAREA IN EXPLOATARE
UAT CLINCENI
UAT MAGURELE
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT DOMNESTI
UAT CIOROGARLA
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
Page 29 of 30
60.962 13.082 11.583 72.545 15.568
45.256 9.712 8.599 53.855 11.557
73.785 15.834 14.019 87.804 18.842
70.358 15.098 13.368 83.727 17.967
218.547 46.898 41.524 260.071 55.809
9.993 2.144 1.899 11.892 2.552
127.084 27.271 24.146 151.230 32.453
188.990 40.556 35.908 224.898 48.261
210.559 45.184 40.006 250.566 53.769
184.856 39.669 35.123 219.979 47.206
107.405 23.048 20.407 127.812 27.427
132.130 28.354 25.105 157.234 33.741
460.086 98.731 87.416 547.502 117.490
6.2 Probe tehnologice 5.092.561 1.092.824 967.587 6.060.148 1.300.461
379.060 81.343 72.021 451.081 96.799
263.249 56.491 50.017 313.267 67.225
232.554 49.904 44.185 276.739 59.386
151.254 32.458 28.738 179.992 38.625
56.425 12.108 10.721 67.146 14.409
53.873 11.561 10.236 64.109 13.757
117.851 25.290 22.392 140.243 30.095
84.122 18.052 15.983 100.105 21.482
121.924 26.164 23.166 145.089 31.135
90.513 19.423 17.197 107.710 23.114
147.570 31.667 28.038 175.608 37.684
140.717 30.197 26.736 167.453 35.934
429.242 92.112 81.556 510.798 109.613
19.986 4.289 3.797 23.783 5.104
254.168 54.542 48.292 302.460 64.906
377.980 81.112 71.816 449.796 96.523
421.119 90.369 80.013 501.131 107.539
369.712 79.337 70.245 439.957 94.411
214.810 46.097 40.814 255.624 54.855
264.259 56.708 50.209 314.469 67.483
902.174 193.600 171.413 1.073.587 230.384
7.651.766 1.642.010 1.453.836 9.105.602 1.953.992
TOTAL 1.213.895.500 260.492.597 228.755.827 1.442.651.327 309.581.830
Din care C + M 917.784.851 196.949.539 174.379.122 1.092.163.973 234.369.951
7.750.046 1.663.100 0 7.750.046 1.663.100
284.811 61.118 0 284.811 61.118
415.442 89.151 0 415.442 89.151
369.847 79.366 0 369.847 79.366
186.846 40.096 0 186.846 40.096
208.450 44.732 0 208.450 44.732
162.402 34.850 0 162.402 34.850
356.355 76.471 0 356.355 76.471
457.055 98.080 0 457.055 98.080
389.625 83.610 0 389.625 83.610
293.314 62.943 0 293.314 62.943
368.680 79.116 0 368.680 79.116
391.244 83.958 0 391.244 83.958
436.011 93.565 0 436.011 93.565
46.651 10.011 0 46.651 10.011
262.521 56.335 0 262.521 56.335
575.789 123.560 0 575.789 123.560
679.534 145.823 0 679.534 145.823
465.675 99.930 0 465.675 99.930
237.783 51.026 0 237.783 51.026
339.687 72.894 0 339.687 72.894
822.324 176.464 0 822.324 176.464
1.221.645.546 262.155.697 228.755.827 1.450.401.373 311.244.930
1.221.645.546 262.155.697
1.221.645.546 262.155.697 228.755.827 1.450.401.373 311.244.930
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT JUDET ILFOV
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
UAT PANTELIMON
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT BALOTESTI
TOTAL Capitolul 6
UAT GLINA
UAT PERIS
UAT CIOLPANI
UAT GRUIU
UAT MOARA VLASIEI
UAT GRADISTEA
UAT DOMNESTI
UAT CLINCENI
UAT PETRACHIOAIA
UAT BRANESTI
UAT GLINA
TOTAL DEVIZ constant prices
UAT BRANESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
UAT GRUIU
UAT DOMNESTI
UAT CLINCENI
UAT MAGURELE
UAT JILAVA
UAT MOGOSOAIA
UAT CERNICA
Cheltuieli cu salarii pentru Unitatea de Implementare a
Proiectului
UAT BALOTESTI
UAT TUNARI
UAT BRAGADIRU
UAT CORNETU
UAT CIOROGARLA
TOTAL GENERAL (eligible + ineligible)
UAT MOARA VLASIEI
UAT GRADISTEA
UAT PETRACHIOAIA
UAT JUDET ILFOV
UAT PANTELIMON
UAT BRANESTI
UAT GLINA
UAT PERIS
UAT CIOLPANI
Page 30 of 30