Nr.

PU Cantitate
Obiective UM
Ctr. (Euro) Q10% Q5% Q1% Q10%
1 Constructii de locuit buc 40,000 6 21 149 240,000
2 Anexe gospodaresti buc 20,000 13 38 220 260,000
3 Obiective economice buc 200,000 1 11 25 200,000
4 Strazi km 50,000 0.1 0.3 0.8 5,000
5 Drum National km 280,000 0 3 7 0
6 Podeţe buc 30,000 0 3 11 0
7 Terenurihidrotehnice
Lucrări Agricole ha 1,000 65 185 495 65,000
8 distruse km 400,000 0 7.55 15 0
9 Retele de utilitati km 500,000 0 0.10 3 0
10 Statia epurare Tg Secuiesc - 300000 0 1 1 0
770,000

0 6,739
0 2,769
0 70

Zone Rezidentiale Infrastructura Agricultura Total

Probabilitate
EURO EURO EURO EURO
0.10 700,000 5,000 65,000 770,000
0.05 3,800,000 4,315,000 185,000 8,300,000
0.01 15,360,000 9,955,000 495,000 25,810,000

Zone Rezidentiale
Perioada de
10 20 100
revenire - ani
Probabilitate 0.10 0.05 0.01 AAD
Pagube 700,000 3,800,000 15,360,000
Interval 0.05 0.04
Probabilitate
Paguba Medie 2,250,000 9,580,000 PVD
Paguba Anuala 112,500 383,200
Medie
Infrastructura
Perioada de
10 20 100
revenire - ani
Probabilitate 0.10 0.05 0.01 AAD
Pagube 5,000 4,315,000 9,955,000
Interval 0.05 0.04
Probabilitate
Paguba Medie 2,160,000 7,135,000 PVD
Paguba Anuala 108,000 285,400
Medie
Agricultura
Perioada de
10 20 100
revenire - ani
Probabilitate 0.10 0.05 0.01 AAD
Pagube 65,000 185,000 495,000
Interval 0.05 0.04
Probabilitate
Paguba Medie 125,000 340,000 PVD
Paguba Anuala 6,250 13,600
Medie
 Q5% Q1%
840,000 5,960,000
760,000 4,400,000
2,200,000 5,000,000
15,000 40,000
840,000 1,960,000
90,000 330,000
185,000 495,000
3,020,000 6,000,000
50,000 1,325,000
300000 300000
8,000,000 25,510,000

Evaluare Pagube
8,000

7,000
Valoarea Pagubelor [Mii Euro]

6,000

5,000

4,000
495,700
3,000

2,000
7,620,124 1,000

0
0 0 0
Probabilitatea

393,400

6,047,522

19,850

305,143

908,950
1,454,320
0
 Scenariul Fara Proiect Scenariul Cu Proiect
Anul Zone TOTAL Zone
Infrastructura Agricultura Infrastructura
Rezidentiale Rezidentiale
2012 1 495,700.00 393,400.00 19,850.00 908,950.00 495,700.00 393,400.00
2013 2 495,700.00 393,400.00 19,850.00 908,950.00 495,700.00 393,400.00
2014 3 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2015 4 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2016 5 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2017 6 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2018 7 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2019 8 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2020 9 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2021 10 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2022 11 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2023 12 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2024 13 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2025 14 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2026 15 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2027 16 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2028 17 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2029 18 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2030 19 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2031 20 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2032 21 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2033 22 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2034 23 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2035 24 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2036 25 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2037 26 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2038 27 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2039 28 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2040 29 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
2041 30 495,700.00 393,400.00 19,850.00 908,950.00 0.00 0.00
PVD 7,620,123.97 6,047,522.23 305,143.15 13,972,789.36 921,709.75 731,492.06
riul Cu Proiect Incremental
TOTAL Zone TOTAL
Agricultura Infrastructura Agricultura
Rezidentiale
19,850.00 908,950.00 0.00 0.00 0.00 0.00
19,850.00 908,950.00 0.00 0.00 0.00 0.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
0.00 0.00 495,700.00 393,400.00 19,850.00 908,950.00
36,909.30 1,690,111.11 6,698,414.22 5,316,030.17 268,233.86 12,282,678.25