| INV/C+M lei | |||||||||||
| Nr. Crt. |
DENUMIRE OBIECTIV | Valoarea totala |
Valoarea totala actuializata |
TOTAL | Surse proprii |
finantate din: | |||||
| Credite | Alocatii bugetare | ||||||||||
| interne | externe | Alte surse |
Total | Buget local |
Fond special |
||||||
| TOTAL din care: |
15,285,223.00 | 1,846,600.00 | 13,788,623.00 | 13,788,623.00 | |||||||
| Autoritati publice 51.02 | 226,375.00 | 226,375.00 | 226,375.00 | ||||||||
| Total A Lucrari in continuare |
92,000.00 | 92,000.00 | 92,000.00 | ||||||||
| 1 | Soft aplicatii taxe si impozite | 20,000.00 | 20,000.00 | 20,000.00 | |||||||
| 2 | Aplicatie Buget contabilitate | 42,000.00 | 42,000.00 | 42,000.00 | |||||||
| 3 | Contract Microsoft | 30,000.00 | 30,000.00 | 30,000.00 | |||||||
| Total B Lucrari noi |
45,000.00 | 45,000.00 | 45,000.00 | ||||||||
| 4 | Dezvoltare urbana IT | 10,000.00 | 10,000.00 | 10,000.00 | |||||||
| 5 | Soft GIS + Proces decizional | 35,000.00 | 35,000.00 | 35,000.00 | |||||||
| Total C Achizitii de bunuri si alte cheltuieli |
89,375.00 | 89,375.00 | 89,375.00 | ||||||||
| 6 | Dotari independente Auto, Echip calcul | 89,375.00 | 89,375.00 | 89,375.00 | |||||||
| Alte servicii publice Capitolul 54.02 | 280,000.00 | 280,000.00 | 280,000.00 | ||||||||
| Total A Lucrari in continuare |
250,000.00 | 250,000.00 | 250,000.00 | ||||||||
| 7 | Amenajare sediu evidenta persoanelor | 250,000.00 | 250,000.00 | 250,000.00 | |||||||
| Total C Achizitii de bunuri si alte cheltuieli |
30,000.00 | 30,000.00 | 30,000.00 | ||||||||
| 8 | Dotari independente Auto, Echip calcul | 30,000.00 | 30,000.00 | 30,000.00 | |||||||
| Ordine publica 61.02 | 37,000.00 | 37,000.00 | 37,000.00 | ||||||||
| Total C Achizitii de bunuri si alte cheltuieli |
37,000.00 | 37,000.00 | 37,000.00 | ||||||||
| 9 | Dotari independente Auto, Echip calcul | 37,000.00 | 37,000.00 | 37,000.00 | |||||||
| Invatamant 65.02 | 2,492,562.00 | 2,492,562.00 | 2,492,562.00 | ||||||||
| Total A Lucrari in continuare |
1,007,562.00 | 1,007,562.00 | 1,007,562.00 | ||||||||
| 10 | Imbunatatire CT M.Eminescu | 35,600.00 | 35,600.00 | 35,600.00 | |||||||
| 11 | RK Cladire Grup scolar Al.I.Cuza | 891,150.00 | 891,150.00 | 891,150.00 | |||||||
| 12 | RK Cladire Gradinita Prg.Prelungit 1 | 80,812.00 | 80,812.00 | 80,812.00 | |||||||
| Total B Lucrari noi |
1,430,000.00 | 1,430,000.00 | 1,430,000.00 | ||||||||
| 13 | Sala de sport scoala nr.2 | 700,000.00 | 700,000.00 | 700,000.00 | |||||||
| Modernizare teren sport Liceul Pedagogic | 100,000.00 | 100,000.00 | 100,000.00 | ||||||||
| 14 | Modernizare si extindere teren sport Lic de Arta |
150,000.00 | 150,000.00 | 150,000.00 | |||||||
| 15 | RK Cladire Gradinita cu cresa | 210,000.00 | 210,000.00 | 210,000.00 | |||||||
| 16 | Centrala termica independenta Scoala nr.3 | 150,000.00 | 150,000.00 | 150,000.00 | |||||||
| 17 | Centrala termica independenta Scoala nr.6 | 120,000.00 | 120,000.00 | 120,000.00 | |||||||
| Total C Achizitii de bunuri si alte cheltuieli |
55,000.00 | 55,000.00 | 55,000.00 | ||||||||
| 18 | SF RK Cladire Clegiul nat.Mihai Viteazul | 15,000.00 | 15,000.00 | 15,000.00 | |||||||
| 19 | SF RK Cladire Liceul Pedagogic | 15,000.00 | 15,000.00 | 15,000.00 | |||||||
| 20 | SF RK Cladire Gradinita Prg.Prelungit 2 | 10,000.00 | 10,000.00 | 10,000.00 | |||||||
| 21 | SF RK Cladire Gradinita cu cresa | 15,000.00 | 15,000.00 | 15,000.00 | |||||||
| Cultura, religie si recreere 67.02 | 364,000.00 | 364,000.00 | 364,000.00 | ||||||||
| Total B Lucrari noi |
364,000.00 | 364,000.00 | 364,000.00 | ||||||||
| 22 | Sistematizare pe verticala si utilitati sala de sport stadion 1 Mai |
170,000.00 | 170,000.00 | 170,000.00 | |||||||
| 23 | Modernizare Stadion Municipal | 194,000.00 | 194,000.00 | 194,000.00 | |||||||
| Asistenta sociala 68.02 | 15,000.00 | 15,000.00 | 15,000.00 | ||||||||
| Total C Achizitii de bunuri si alte cheltuieli |
15,000.00 | 15,000.00 | 15,000.00 | ||||||||
| 24 | Dotari independente | 15,000.00 | 15,000.00 | 15,000.00 | |||||||
| Locuinte, servicii si dezvoltare publica 70.02 | 5,248,930.00 | 5,248,930.00 | 5,248,930.00 | ||||||||
| Total A Lucrari in continuare |
4,243,530.00 | 4,243,530.00 | 4,243,530.00 | ||||||||
| 25 | Reabilitare Cladire bloc G1 | 140,000.00 | 140,000.00 | 140,000.00 | |||||||
| 26 | Extidere retele apa cartier Garii Noi | 60,200.00 | 60,200.00 | 60,200.00 | |||||||
| 27 | Alimentare cu apa din sursa subterana PT+DDE, proiectare si executie |
1,204,825.00 | 1,204,825.00 | 1,204,825.00 | |||||||
| 28 | Inlocuire retele apa str.Closca | 105,000.00 | 105,000.00 | 105,000.00 | |||||||
| 29 | Inlocuire retele apa str.Gh.Doja | 120,000.00 | 120,000.00 | 120,000.00 | |||||||
| 30 | Sistematizare pe verticala si utilitati bloc 18 ANL str.Razoare 10 |
50,000.00 | 50,000.00 | 50,000.00 | |||||||
| 31 | Locuinte temporare cartier Nord | 120,000.00 | 120,000.00 | 120,000.00 | |||||||
| 32 | Extindere retele apa Sl.Noua Et.VI | 30,000.00 | 30,000.00 | 30,000.00 | |||||||
| 33 | Extindere si reabilitare iluminat public str.Garii Noi |
84,824.00 | 84,824.00 | 84,824.00 | |||||||
| 34 | Extindere si reabilitare iluminat public Independentei+Redutei II |
67,784.00 | 67,784.00 | 67,784.00 | |||||||
| 35 | Extindere si reabilitare
iluminat public Domnita Balasa+Trandafirilor |
229,783.00 | 229,783.00 | 229,783.00 | |||||||
| 36 | Alimentare energie electrica cartier Nisipuri si pepiniera |
80,000.00 | 80,000.00 | 80,000.00 | |||||||
| 37 | Extindere gaze naturale municipiul Slobozia | 418,166.00 | 418,166.00 | 418,166.00 | |||||||
| 38 | CT Contanierizate (G1+G2, G120, G3+G4, G110) |
216,681.00 | 216,681.00 | 216,681.00 | |||||||
| 39 | Amenajare Oraselul Copiilor | 350,000.00 | 350,000.00 | 350,000.00 | |||||||
| 40 | Extindere retele alimentare apa platforma Vest |
100,000.00 | 100,000.00 | 100,000.00 | |||||||
| 41 | Dotare si amenajare laborator Uzina de Apa | 223,187.00 | 223,187.00 | 223,187.00 | |||||||
| 42 | Cadastru imobiliar | 500,000.00 | 500,000.00 | 500,000.00 | |||||||
| 43 | Planuri urbanistice zonale | 70,000.00 | 70,000.00 | 70,000.00 | |||||||
| 44 | Expertizare Sediu Primarie | 7,500.00 | 7,500.00 | 7,500.00 | |||||||
| 45 | Alimentare energie electrica Bloc 18 ANL | 25,000.00 | 25,000.00 | 25,000.00 | |||||||
| 46 | Instalatie ceas gara Slobozia Veche | DADP | 15,000.00 | 15,000.00 | 15,000.00 | ||||||
| 47 | Alimentare cu apa Bora Et.V | 23,500.00 | 23,500.00 | 23,500.00 | |||||||
| 48 | Montare hidrofor Uzina de apa | 2,080.00 | 2,080.00 | 2,080.00 | |||||||
| Total B Lucrari noi |
735,400.00 | 735,400.00 | 735,400.00 | ||||||||
| 49 | RK Cladire sediu Primarie | 50,000.00 | 50,000.00 | 50,000.00 | |||||||
| 50 | Instalatie de reciclare ape strand | DADP | 260,000.00 | 260,000.00 | 260,000.00 | ||||||
| 51 | Extindere iluminat public cartier Nisipuri si Pepiniera |
350,000.00 | 350,000.00 | 350,000.00 | |||||||
| 52 | Sistematizare alei cimitir Bora | DADP | 10,000.00 | 10,000.00 | 10,000.00 | ||||||
| 53 | Lucrari de consolidare Bloc F8 Ap37 | 16,000.00 | 16,000.00 | 16,000.00 | |||||||
| 54 | Lucrari de separare hidrofoare puncte termice | 49,400.00 | 49,400.00 | 49,400.00 | |||||||
| Total C Achizitii de bunuri si alte cheltuieli |
270,000.00 | 270,000.00 | 270,000.00 | ||||||||
| 55 | Dotari si echipamente pentru DADP | DADP | 30,000.00 | 30,000.00 | 30,000.00 | ||||||
| 56 | SF Extindere retele utilitati cartier rezidential Nisipuri si pepiniera |
20,000.00 | 20,000.00 | 20,000.00 | |||||||
| 57 | SF Dezvoltare parc industrial zona Sud | 200,000.00 | 200,000.00 | 200,000.00 | |||||||
| 58 | SF retele hidroedilitare platforma ind.Vest | 20,000.00 | 20,000.00 | 20,000.00 | |||||||
| 59 | SF Infrastructura cartier pepiniera | 0.00 | 0.00 | 0.00 | |||||||
| Protectia mediului 74.02 | 1,583,697.00 | 1,583,697.00 | 1,583,697.00 | ||||||||
| Total A Lucrari in continuare |
612,297.00 | 612,297.00 | 612,297.00 | ||||||||
| 60 | Extindere canalizare menajera Caramidari, Plevna, Rosiori |
110,000.00 | 110,000.00 | 110,000.00 | |||||||
| 61 | Extindere canalizare Horia | 163,000.00 | 163,000.00 | 163,000.00 | |||||||
| 62 | Extindere canalizare Ionel Perlea | 306,597.00 | 306,597.00 | 306,597.00 | |||||||
| 63 | Extindere canalizare Trandafirilor | 15,000.00 | 15,000.00 | 15,000.00 | |||||||
| 64 | Montat echipament Statia ape uzate Caramidari |
17,700.00 | 17,700.00 | 17,700.00 | |||||||
| Total B Lucrari noi |
900,000.00 | 900,000.00 | 900,000.00 | ||||||||
| 65 | Retehnologizare Statii pompare ape uzate Cuza Voda, Nord,
Sud, Garii, Ape Pluviale Nr.1 |
100,000.00 | 100,000.00 | 100,000.00 | |||||||
| 66 | Extindere canalizare cartier Dimitrie Cantemir |
500,000.00 | 500,000.00 | 500,000.00 | |||||||
| 67 | Extindere canalizari str.cartier Nisipuri Nordului, Viitor |
300,000.00 | 300,000.00 | 300,000.00 | |||||||
| Total C Achizitii de bunuri si alte cheltuieli |
71,400.00 | 71,400.00 | 71,400.00 | ||||||||
| 68 | SF Extindere retele canalizare menajera si pluviala Slobozia |
71,400.00 | 71,400.00 | 71,400.00 | |||||||
| Transporturi 84.02 | 3,541,059.00 | 3,541,059.00 | 3,541,059.00 | ||||||||
| Total A Lucrari in continuare |
432,079.00 | 432,079.00 | 432,079.00 | ||||||||
| 69 | Modernizare strazi | 432,079.00 | 432,079.00 | 432,079.00 | |||||||
| Total B Lucrari noi |
3,108,980.00 | 3,108,980.00 | 3,108,980.00 | ||||||||
| 70 | Modernizare strazi | 2,798,980.00 | 2,798,980.00 | 2,798,980.00 | |||||||
| 71 | Studiu trafic auto | 10,000.00 | 10,000.00 | 10,000.00 | |||||||
| 72 | Sistem colectare ape pluviale drumuri | 0.00 | 0.00 | 0.00 | |||||||
| 73 | Proiect executie si consolidare Pod vechi Bora si degajare albie minora raul Ialomita |
300,000.00 | 300,000.00 | 300,000.00 | |||||||
| Activitat autofinantate Piete 50.04 | 1,496,600.00 | 1,846,600.00 | 0.00 | 0.00 | |||||||
| Total B Lucrari noi |
1,496,600.00 | 1,846,600.00 | 0.00 | 0.00 | |||||||
| 74 | Modernizare Bazar municipal | 1,496,600.00 | 1,496,600.00 | 0.00 | 0.00 | ||||||
| 75 | Modernizare Piata AgroAlimentara | 350,000.00 | 350,000.00 | 0.00 | 0.00 | ||||||