{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["14"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"14","index":0,"n_rows":116,"n_cols":8,"rows_kept":116,"cut":false,"hidden":false,"merged":[[83,0,84,0],[81,0,82,0],[95,0,96,0],[105,0,106,0],[7,0,7,7],[8,0,8,7],[60,0,60,7],[53,0,53,7],[12,7,15,7],[12,4,15,4],[12,5,15,5],[12,6,15,6],[54,0,54,7],[23,0,23,7],[24,0,24,7],[37,0,37,7],[38,0,38,7],[73,0,73,7],[59,0,59,7],[74,0,74,7],[97,0,97,7],[98,0,98,7],[85,0,86,0]],"flags":["formulas_cached_only"]}
["JUDEŢUL VASLUI"]
["Unitatea administrativ-teritoriala: COMUNA BOGDANA"]
["Instituţia publică: COMUNA BOGDANA"]
["FORMULAR   14"]
["     I - Credite de angajament"]
["    II - Credite bugetare"]
[]
["PROGRAMUL DE INVESTIŢII PUBLICE "]
["PE GRUPE DE INVESTIŢII ŞI SURSE DE FINANŢARE"]
[]
[null,null,null,"ANUL 2022"]
[{"$nulls":7},"mii  lei  -"]
["CAPITOL/","I/II","CHELTUIELI","EXECUTIE","PROPUNERI 2023"," ESTIMARI 2024"," ESTIMARI 2025","Estimari anii ulteriori"]
["GRUPA/",null,"EFECTUATE","PRELIMINATA"]
["SURSA",null,"PANA LA ",2022]
[null,null,"31.12.2021"]
[0,1,2,3,4,5,6,7]
[" 1. Total surse de finanţare","I","235,37","1282,42","217,50","217,50","217,50","217,50"]
[null,"II","235,37","1282,42","217,50","217,50","217,50","217,50"]
[" 02 Buget local","I","235,37","1282,42","217,50","217,50","217,50","217,50"]
["     din care:","II","235,37","1282,42","217,50","217,50","217,50","217,50"]
["71 Active nefinanciare","I","235,37","1282,42","217,50","217,50","217,50","217,50"]
[null,"II","235,37","1282,42","217,50","217,50","217,50","217,50"]
["A. Obiective (proiecte) de investiţii în continuare"]
[]
[" 1. Total surse de finanţare","I","235,37","457,55","150,00","150,00","150,00","150,00"]
[null,"II","235,37","457,55","150,00","150,00","150,00","150,00"]
[" 02 Buget local","I","235,37","457,55","150,00","150,00","150,00","150,00"]
["     din care:","II","235,37","457,55","150,00","150,00","150,00","150,00"]
["67.02 Cultura, recreere si religie","I","10,00","20,00",0,0,0,0]
[null,"II","10.,00","20,00",0,0,0,0]
["CONSTRUCTIE TEREN SPORT","I","10,00","20,00",0,0,0,0]
[null,"II","10,00","20,00",0,0,0,0]
["84.02 TRANSPORTURI","I","225,37","437,55",0,0,0,0]
[null,"II","225,37","437,55",0,0,0,0]
["REABILITARE DRUMURI COMUNALE SI SATESTI","I","225,37","437,55","150,00","150,00","150,00","150,00"]
[null,"II","225,37","437,55","150,00","150,00","150,00","150,00"]
["B. Obiective (proiecte) de investiţii noi "]
["TOTAL GENERAL"]
[" 1. Total surse de finanţare","I",0,"33,24",0,0,0,0]
[null,"II",0,"33,24",0,0,0,0]
[" 02 Buget local","I",0,"33,24",0,0,0,0]
["     din care:","II",0,"33,24",0,0,0,0]
[" 51.02 Autoritati publice","I",0,"14,74",0,0,0,0]
[null,"II",0,"14,74",0,0,0,0]
["CONSTRUCTIE MAGAZIE LEMNE","I",0,"14,74",0,0,0,0]
[null,"II",0,"14,74",0,0,0,0]
["65.02 INVATAMANT","I",0,"18,50",0,0,0,0]
[null,"II",0,"18,50",0,0,0,0]
["CONSTRUCTIE GARD SCOALA VERDES","I",0,"8,50",0,0,0,0]
[null,"II",0,"8,50",0,0,0,0]
["CONSTRUCTIE MAGAZIE LEMNE","I",0,"10,00",0,0,0,0]
[null,"II",0,"10,00",0,0,0,0]
["C. Alte cheltuieli de investiţii "]
["TOTAL GENERAL"]
[" 1. Total surse de finanţare","I",0,"791,63","67,50","67,50","67,50","67,50"]
[null,"II",0,"791,63","67,50","67,50","67,50","67,50"]
[" 02 Buget local","I",0,"791,63","67,50","67,50","67,50","67,50"]
["     din care:","II",0,"791,63","67,50","67,50","67,50","67,50"]
["a. dotari independente"]
["TOTAL GENERAL"]
[" 1. Total surse de finanţare","I",0,"100,00",0,0,0,0]
[null,"II",0,"100,00",0,0,0,0]
[" 02 Buget local","I",0,"100,00",0,0,0,0]
["     din care:","II",0,"100,00",0,0,0,0]
[" 51.02 Autoritati publice","I",0,"17,00",0,0,0,0]
[null,"II",0,"17,00",0,0,0,0]
["ACHIZITIE APARATURA BIROTICA","I",0,"17,00",0,0,0,0]
[null,"II",0,"17,00",0,0,0,0]
["84.02 TRANSPORTURI","I",0,"83,00",0,0,0,0]
[null,null,0,"83,00",0,0,0,0]
["ACHIZITIE TOCATOR DE VEGETATIE","I",0,"83,00",0,0,0,0]
[null,"II",0,"83,00",0,0,0,0]
["b. cheltuieli aferente studiilor de fezabilitate si alte studii"]
["TOTAL GENERAL"]
[" 1. Total surse de finanţare","I",0,"142,70","64,00","64,00","64,00","64,00"]
[null,"II",0,"142,70","64,00","64,00","64,00","64,00"]
[" 02 Buget local","I",0,"142,70","64,00","64,00","64,00","64,00"]
["     din care:","II",0,"142,70","64,00","64,00","64,00","64,00"]
[" 51.02 AUTORITATI PUBLICE","I",0,"95,00","64,00","64,00","64,00","64,00"]
[null,"II",0,"95,00","64,00","64,00","64,00","64,00"]
["STUDIU FEZABILITATE SI CONSULTANTA PROIECT \"STATII DE INCARCARE ELECTRICE","I",0,"32,00","14,00","14,00","14,00","14,00"]
[null,"II",0,"32,00","14,00","14,00","14,00","14,00"]
["SERV CONSULTANTA PROIECT \"SISTEM INTELIGENT DE MANAGEMENT PT INTEGRAREA DATELOR SPATIALE INTR-O SOLUTIE GIS","I",0,"19,00",0,0,0,0]
[null,"II",0,"19,00",0,0,0,0]
["SERVICII CONSULTANTA PROIECT ECOSISTEM DIGITAL INTERCONECTAT SI INTEGRAT","I",0,"26,00",0,0,0,0]
[null,"II",0,"26,00",0,0,0,0]
["SERV MANAGEMENT,PROIECTARE PROIECT \"REALIZARE SISTEM DE SUPRAVEGHERE VIDEO","I",0,"18,00","50,00","50,00","50,00","50,00"]
[null,"II",0,"18,00","50,00","50,00","50,00","50,00"]
["65.02 INVATAMANT","I",0,"35,70",0,0,0,0]
[null,"II",0,"37,70",0,0,0,0]
["COFINANTARE PROIECT ÄCHIZITIE TABLETE SCOLARE","I",0,"35,70",0,0,0,0]
[null,"II",0,"35,70",0,0,0,0]
["84.02 TRANSPORTURI","I",0,"12,00",0,0,0,0]
[null,"II",0,"12,00",0,0,0,0]
["SERV DIRIGENTIE DE SANTIER PROIECT ÄSFALTARE DRUMURI DE INTERES LOCAL","I",0,"12,00",0,0,0,0]
[null,"II",0,"12,00",0,0,0,0]
["c. alte cheltuieli asimilate investitiilor"]
["TOTAL GENERAL"]
[" 1. Total surse de finanţare","I",0,"548,93","3,50","3,50","3,50","3,50"]
[null,"II",0,"548,93","3,50","3,50","3,50","3,50"]
[" 02 Buget local","I",0,"548,93","3,50","3,50","3,50","3,50"]
["     din care:","II",0,"548,93","3,50","3,50","3,50","3,50"]
[" 51.02 AUTORITATI PUBLICE","I",0,"10,00","3,50","3,50","3,50","3,50"]
[null,"II",0,"10,00","3,50","3,50","3,50","3,50"]
["LICENTE","I",0,"10,00","3,50","3,50","3,50","3,50"]
[null,"II",0,"10,00","3,50","3,50","3,50","3,50"]
["70.02 LOCUINTE, SERVICII SI DEZV PUBLICA","I",0,"538,93"]
[null,"II",0,"538,93",0,0,0,0]
["EXECUTIE PROIECT \"MODERNIZAREA SI EFICIENTIZAREA ILUMINATULUI PUBLIC","I",0,"538,93",0,0,0,0]
[null,"II",0,"538,93",0,0,0,0]
[]
["NOTA: Reprezinta sinteza fiselor obiectivelor/proiectelor/categoriilor de investitii"]
[]
["PRIMAR,",null,null,null,"CONTABIL,"]
["BARBU VASILICA",null,null,null,"HONDRU MIOARA"]