{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["2022","2023","2024"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"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":"2022","index":0,"n_rows":61,"n_cols":14,"rows_kept":61,"cut":false,"hidden":false,"merged":[[6,0,6,2],[9,0,10,6],[9,9,10,9],[11,0,11,2],[11,5,11,6],[60,0,60,2],[9,7,10,7],[9,8,10,8],[0,0,0,9],[2,0,4,0],[2,1,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,6],[2,7,3,9]],"flags":["formulas_cached_only"]}
["Bugetul Parlamentului Republicii Moldova aprobat și precizat                                                                                     pentru anul 2022"]
[]
["Denumirea ",null,null,"Plan pecizat pe an","Plan pecizat pe an","Cod",null,2022]
[{"$nulls":13},"                                                                                                                          "]
[{"$nulls":5},"activitate","ECO (k3)","Aprobat, conform Legii bugetului de stat pe anul 2022","Precizat la sit. din 30.06.2022, conform Legii bugetului de stat pe anul 2022","Precizat la sit. din 30.09.2022, conform Legii bugetului de stat pe anul 2022"]
[1,{"$nulls":4},2,3,4,5,6]
["Resurse, total",null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,174170,176220,171393.5]
["Resurse generale",null,null,135819800,151137.2,null,149,173410,175460,170513.5]
["Resurse colectate",null,null,{"$error":"#REF!"},1115,null,142,760,760,880]
["Programul 0101 ,,Activitatea Parlamentului\"                             Activitatea  00001 ,,Activitatea Parlamentului RM\"",{"$nulls":6},174170,176220,171393.5]
[]
["Cheltuieli, total",null,null,137169800,153893.1,null,null,168888,170020,165193.4]
["Cheltuieli de personal",null,null,null,104012,"00001",21,125167,124249,114536]
["Remunerarea muncii ",null,null,66004100,83315.7,"00001",211,98585,97873.4,90478.4]
["Compensatie pentru transport",null,null,4177000,3502869,"00001","211320",3502869,3502869,3502869]
["Compensatie pentru chiria spatiului locativ si pentru serviciile comunale",null,null,623000,555307,"00001","211330",555307,555307,555307]
["Alte plati",null,null,352800,214191,"00001","211390",214191,214191,214191]
["Contribuții si prime de asigurări  obligatorii",null,null,14536200,20696.3,"00001",212,26582,26375.6,24057.6]
["Bunuri si servicii",null,null,2780000,23335.16,"00001",22,12307.4,14357.4,15909.5]
["Servicii",null,null,null,23335.16,"00001",222,12307.4,14357.4,15909.5]
["Energie electrica",null,null,3288800,null,"00001","222110"]
["Gaze",null,null,3125900,null,"00001","222120"]
["Energie termica",null,null,19000,null,"00001","222130"]
["Apa si canalizare",null,null,397200,null,"00001","222140"]
["Alte servicii comunale",null,null,52200,null,"00001","222190"]
["Servicii informationale",null,null,1390000,null,"00001","222210"]
["Servicii de telecomunicatii",null,null,375000,null,"00001","222220"]
["Servicii de locatiune",null,null,1686000,null,"00001","222300"]
["Servicii de transport",null,null,392000,null,"00001",222400]
["Servicii de reparatii curente",null,null,1350900,null,"00001","222500"]
["Formare profesionala",null,null,400000,null,"00001","222600"]
["Deplasari de serviciu in interiorul tarii",null,null,4000,null,"00001","222710"]
["Deplasari de serviciu peste hotare",null,null,5547100,null,"00001","222720"]
["Servicii medicale",null,null,27500,null,"00001","222810"]
["Servicii editoriale",null,null,150000,null,"00001",222910]
["Servicii de protocol",null,null,1200900,null,"00001","222920"]
["Servicii de paza",null,null,406600,null,"00001","222940"]
["Servicii postale",null,null,135000,null,"00001","222980"]
["Servicii neatribuite altor aliniate",null,null,808500,null,"00001","222990"]
[{"$nulls":5},"00001"]
["Prestații sociale",null,null,null,11606.4,"00001",27,31413.6,31413.6,34747.9]
["Prestații sociale ale angajatorilor",null,null,628000,11606.4,"00001",273,31413.6,31413.6,34747.9]
["Active nefinanciare",{"$nulls":4},"00001",3,5282,6200,6200.1]
["Mijloace fixe",null,null,7671700,8107.650000000001,"00001",31,1649.7,2567.7,2567.8]
["Clădiri",null,null,502000,47,"00001",311,80,80,80]
["Mașini și utilaje",null,null,7895600,4157.34,"00001",314,580,580,498.7]
["Mijloace de transport",null,null,620600,956,"00001",315,0,0,0]
["Unelte şi  scule, inventar de producere și gospodăresc",null,null,838000,644.3,"00001",316,156.7,156.7,156.7]
["Active nemateriale",null,null,3418000,2266.01,"00001",317,800,1718,1799.4]
["Alte mijloace fixe",null,null,82000,37,"00001",318,33,33,33]
["Investiții capitale în active în curs de execuție",{"$nulls":4},"00001",319,0,0,0]
["Stocuri de materiale circulante",null,null,null,6831.89,"00001",33,3632.3,3632.3,3632.3]
["Combustibil, carburanți si lubrifianți",null,null,2432000,2719.4,"00001",331,734,734,734]
["Piese de schimb",null,null,1578900,1073.5,"00001",332,755,755,755]
["Produse alimentare",null,null,236100,137.1,"00001",333,57.3,57.3,57.3]
["Medicamente şi materiale sanitare",null,null,4400,4.4,"00001",334,4.4,4.4,4.4]
["Materiale de uz gospodăresc și rechizite de birou",null,null,1102000,1633.02,"00001",336,1030.3,1030.3,1030.3]
["Materiale de construcție",null,null,157700,224.1,"00001",337,200,200,200]
["Accesorii de pat, îmbrăcăminte, încălțăminte",null,null,141100,45,"00001",338,99.8,99.8,99.8]
["Alte materiale",null,null,632000,995.37,"00001",339,751.5,751.5,751.5]
["Sold bugetar"]

{"sheet":"2023","index":1,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,0,4,0],[2,1,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,6],[2,7,3,9],[60,0,60,2],[9,9,10,9],[6,0,6,2],[9,0,10,6],[9,7,10,7],[9,8,10,8],[11,0,11,2],[11,5,11,6]],"flags":["formulas_cached_only"]}
["Bugetul Parlamentului Republicii Moldova aprobat și precizat                                                                                     pentru anul 2023"]
[]
["Denumirea ",null,null,"Plan pecizat pe an","Plan pecizat pe an","Cod",null,2023]
[]
[{"$nulls":5},"activitate","ECO (k3)","Aprobat, conform Legii bugetului de stat pe anul 2023","Precizat la sit. din 30.06.2023, conform Legii bugetului de stat pe anul 2023","Precizat la sit. din 30.09.2023, conform Legii bugetului de stat pe anul 2023"]
[1,{"$nulls":4},2,3,4,5,6]
["Resurse, total",null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,185949.2,189122.7,189122.7]
["Resurse generale",null,null,135819800,151137.2,null,149,185189.2,188362.7,188362.7]
["Resurse colectate",null,null,{"$error":"#REF!"},1115,null,142,760,760,760]
["Programul 0101 ,,Activitatea Parlamentului\"                             Activitatea  00001 ,,Activitatea Parlamentului RM\"",{"$nulls":6},185949.2,189032.10000000003,189122.7]
[]
["Cheltuieli, total",null,null,137169800,153893.1,null,null,177151.5,179734.40000000002,179825]
["Cheltuieli de personal",null,null,null,104012,"00001",21,127795.3,127878.20000000001,127968.79999999999]
["Remunerarea muncii ",null,null,66004100,83315.7,"00001",211,100631.3,100631.3,100721.9]
["Compensatie pentru transport",null,null,4177000,3502869,"00001","211320",3502869,3502869,3502869]
["Compensatie pentru chiria spatiului locativ si pentru serviciile comunale",null,null,623000,555307,"00001","211330",555307,555307,555307]
["Alte plati",null,null,352800,214191,"00001","211390",214191,27246.9,27246.9]
["Contribuții si prime de asigurări  obligatorii",null,null,14536200,20696.3,"00001",212,27164,27246.9,27246.9]
["Bunuri si servicii",null,null,2780000,23335.16,"00001",22,17937.5,20437.5,20437.5]
["Servicii",null,null,null,23335.16,"00001",222,17937.5,20437.5,20437.5]
["Energie electrica",null,null,3288800,null,"00001","222110"]
["Gaze",null,null,3125900,null,"00001","222120"]
["Energie termica",null,null,19000,null,"00001","222130"]
["Apa si canalizare",null,null,397200,null,"00001","222140"]
["Alte servicii comunale",null,null,52200,null,"00001","222190"]
["Servicii informationale",null,null,1390000,null,"00001","222210"]
["Servicii de telecomunicatii",null,null,375000,null,"00001","222220"]
["Servicii de locatiune",null,null,1686000,null,"00001","222300"]
["Servicii de transport",null,null,392000,null,"00001",222400]
["Servicii de reparatii curente",null,null,1350900,null,"00001","222500"]
["Formare profesionala",null,null,400000,null,"00001","222600"]
["Deplasari de serviciu in interiorul tarii",null,null,4000,null,"00001","222710"]
["Deplasari de serviciu peste hotare",null,null,5547100,null,"00001","222720"]
["Servicii medicale",null,null,27500,null,"00001","222810"]
["Servicii editoriale",null,null,150000,null,"00001",222910]
["Servicii de protocol",null,null,1200900,null,"00001","222920"]
["Servicii de paza",null,null,406600,null,"00001","222940"]
["Servicii postale",null,null,135000,null,"00001","222980"]
["Servicii neatribuite altor aliniate",null,null,808500,null,"00001","222990"]
[{"$nulls":5},"00001"]
["Prestații sociale",null,null,null,11606.4,"00001",27,31418.7,31418.7,31418.7]
["Prestații sociale ale angajatorilor",null,null,628000,11606.4,"00001",273,31418.7,31418.7,31418.7]
["Active nefinanciare",{"$nulls":4},"00001",3,8797.7,9297.7,9297.7]
["Mijloace fixe",null,null,7671700,8107.650000000001,"00001",31,5800,6300,6300]
["Clădiri",null,null,502000,47,"00001",311]
["Mașini și utilaje",null,null,7895600,4157.34,"00001",314,4000,4273.9,4273.9]
["Mijloace de transport",null,null,620600,956,"00001",315,0]
["Unelte şi  scule, inventar de producere și gospodăresc",null,null,838000,644.3,"00001",316,0,210.1,210.1]
["Active nemateriale",null,null,3418000,2266.01,"00001",317,1800,1809,1809]
["Alte mijloace fixe",null,null,82000,37,"00001",318,0,7,7]
["Investiții capitale în active în curs de execuție",{"$nulls":4},"00001",319,0]
["Stocuri de materiale circulante",null,null,null,6831.89,"00001",33,2997.7000000000003,2997.7000000000003,2997.7000000000003]
["Combustibil, carburanți si lubrifianți",null,null,2432000,2719.4,"00001",331,794,794,794]
["Piese de schimb",null,null,1578900,1073.5,"00001",332,450,450,450]
["Produse alimentare",null,null,236100,137.1,"00001",333,20,40,40]
["Medicamente şi materiale sanitare",null,null,4400,4.4,"00001",334,4.4,4.4,4.4]
["Materiale de uz gospodăresc și rechizite de birou",null,null,1102000,1633.02,"00001",336,845.5,845.5,845.5]
["Materiale de construcție",null,null,157700,224.1,"00001",337,130,130,130]
["Accesorii de pat, îmbrăcăminte, încălțăminte",null,null,141100,45,"00001",338,30,30,30]
["Alte materiale",null,null,632000,995.37,"00001",339,723.8,703.8,703.8]
["Sold bugetar"]

{"sheet":"2024","index":2,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[62,0,62,2],[6,0,6,2],[9,0,10,6],[9,7,10,7],[9,8,10,8],[9,9,10,9],[11,0,11,2],[11,5,11,6],[0,0,0,9],[2,0,4,0],[2,1,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,6],[2,7,3,9]],"flags":["formulas_cached_only"]}
["Bugetul Parlamentului Republicii Moldova aprobat și precizat                                                                                     pentru anul 2024"]
[{"$nulls":8},"mii lei"]
["Denumirea ",null,null,"Plan pecizat pe an","Plan pecizat pe an","Cod",null,2024]
[]
[{"$nulls":5},"activitate","ECO (k3)","Aprobat      ","Precizat la sit. din 31.03.2024","Precizat la sit. din 30.09.2023, "]
[1,{"$nulls":4},2,3,4,5,6]
["Resurse, total",null,null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,185696.2,185696.2,189122.7]
["Resurse generale",null,null,135819800,151137.2,null,149,184036.2,184036.2,188362.7]
["Resurse colectate",null,null,{"$error":"#REF!"},1115,null,142,1660,1660,760]
["Programul 0101 ,,Activitatea Parlamentului\"                             Activitatea  00001 ,,Activitatea Parlamentului RM\"",{"$nulls":6},185696.2,185696.2,189122.7]
[]
["Cheltuieli, total",null,null,137169800,153893.1,null,null,178365.30000000002,178017.7,179825]
["Cheltuieli de personal",null,null,null,104012,"00001",21,127402.7,127402.7,127968.79999999999]
["Remunerarea muncii ",null,null,66004100,83315.7,"00001",211,100326.9,100326.9,100721.9]
["Compensatie pentru transport",null,null,4177000,3502869,"00001","211320",3502869,3502869,3502869]
["Compensatie pentru chiria spatiului locativ si pentru serviciile comunale",null,null,623000,555307,"00001","211330",555307,555307,555307]
["Alte plati",null,null,352800,214191,"00001","211390",214191,27246.9,27246.9]
["Contribuții si prime de asigurări  obligatorii",null,null,14536200,20696.3,"00001",212,27075.8,27075.8,27246.9]
["Bunuri si servicii",null,null,2780000,23335.16,"00001",22,19300,18952.4,20437.5]
["Servicii",null,null,null,23335.16,"00001",222,19300,18952.4,20437.5]
["Energie electrica",null,null,3288800,null,"00001","222110"]
["Gaze",null,null,3125900,null,"00001","222120"]
["Energie termica",null,null,19000,null,"00001","222130"]
["Apa si canalizare",null,null,397200,null,"00001","222140"]
["Alte servicii comunale",null,null,52200,null,"00001","222190"]
["Servicii informationale",null,null,1390000,null,"00001","222210"]
["Servicii de telecomunicatii",null,null,375000,null,"00001","222220"]
["Servicii de locatiune",null,null,1686000,null,"00001","222300"]
["Servicii de transport",null,null,392000,null,"00001",222400]
["Servicii de reparatii curente",null,null,1350900,null,"00001","222500"]
["Formare profesionala",null,null,400000,null,"00001","222600"]
["Deplasari de serviciu in interiorul tarii",null,null,4000,null,"00001","222710"]
["Deplasari de serviciu peste hotare",null,null,5547100,null,"00001","222720"]
["Servicii medicale",null,null,27500,null,"00001","222810"]
["Servicii editoriale",null,null,150000,null,"00001",222910]
["Servicii de protocol",null,null,1200900,null,"00001","222920"]
["Servicii de paza",null,null,406600,null,"00001","222940"]
["Servicii postale",null,null,135000,null,"00001","222980"]
["Servicii neatribuite altor aliniate",null,null,808500,null,"00001","222990"]
[{"$nulls":5},"00001"]
["Prestații sociale",null,null,null,11606.4,"00001",27,31482.6,31482.6,31418.7]
["Prestații sociale ale angajatorilor",null,null,628000,11606.4,"00001",273,31482.6,31482.6,31418.7]
["Alte cheltuieli",{"$nulls":4},"00001",28,180,180]
["Alte cheltuieli curente",{"$nulls":4},"00001",281,180,180]
["Active nefinanciare",{"$nulls":4},"00001",3,7330.9,7678.5,9297.7]
["Mijloace fixe",null,null,7671700,8107.650000000001,"00001",31,3345,4112,6300]
["Clădiri",null,null,502000,47,"00001",311]
["Mașini și utilaje",null,null,7895600,4157.34,"00001",314,1130,1703,4273.9]
["Mijloace de transport",null,null,620600,956,"00001",315,0]
["Unelte şi  scule, inventar de producere și gospodăresc",null,null,838000,644.3,"00001",316,285,329,210.1]
["Active nemateriale",null,null,3418000,2266.01,"00001",317,1900,1750,1809]
["Alte mijloace fixe",null,null,82000,37,"00001",318,30,330,7]
["Investiții capitale în active în curs de execuție",{"$nulls":4},"00001",319,0]
["Stocuri de materiale circulante",null,null,null,6831.89,"00001",33,3985.9,3566.5,2997.7000000000003]
["Combustibil, carburanți si lubrifianți",null,null,2432000,2719.4,"00001",331,794,658,794]
["Piese de schimb",null,null,1578900,1073.5,"00001",332,450,330,450]
["Produse alimentare",null,null,236100,137.1,"00001",333,160,97,40]
["Medicamente şi materiale sanitare",null,null,4400,4.4,"00001",334,4.4,4.4,4.4]
["Materiale de uz gospodăresc și rechizite de birou",null,null,1102000,1633.02,"00001",336,1154.7,1067.1,845.5]
["Materiale de construcție",null,null,157700,224.1,"00001",337,330,475,130]
["Accesorii de pat, îmbrăcăminte, încălțăminte",null,null,141100,45,"00001",338,170,170,30]
["Alte materiale",null,null,632000,995.37,"00001",339,922.8,765,703.8]
["Sold bugetar"]