{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["anexoXII_Audesp"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":1,"defined_names":0,"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":"anexoXII_Audesp","index":0,"n_rows":280,"n_cols":105,"rows_kept":280,"cut":false,"hidden":false,"merged":[[0,123,0,124],[2,73,2,107],[4,123,4,124],[7,7,24,19],[7,21,10,65],[8,73,8,107],[9,100,10,106],[10,76,10,86],[11,21,16,65],[12,73,12,107],[14,99,15,105],[15,76,15,96],[17,21,21,65],[17,73,17,107],[19,76,19,96],[19,100,19,104],[20,73,20,107],[23,23,26,100],[24,103,25,111],[28,39,33,39],[28,55,33,55],[28,72,33,72],[28,90,33,90],[29,44,30,51],[29,59,30,68],[29,78,30,87],[29,95,30,109],[30,18,31,30],[31,44,32,51],[31,59,32,68],[31,77,32,87],[31,96,32,109],[34,7,181,7],[34,55,181,55],[34,72,174,72],[34,90,174,90],[34,111,181,111],[35,39,181,39],[36,78,37,88],[37,12,39,33],[37,41,39,53],[37,56,39,68],[37,94,39,109],[39,78,41,88],[41,16,43,33],[41,41,43,53],[41,56,43,68],[42,94,44,109],[43,78,46,88],[46,11,49,33],[46,41,49,53],[46,56,49,68],[49,78,52,88],[50,94,53,109],[52,41,55,53],[55,11,58,33],[55,56,58,68],[56,94,59,109],[58,41,61,53],[58,78,61,88],[61,11,64,33],[62,94,65,109],[64,41,67,53],[64,56,67,68],[64,78,67,88],[68,94,71,109],[70,11,73,33],[70,41,73,53],[70,56,73,68],[70,78,73,88],[74,94,77,109],[76,11,79,33],[76,41,79,53],[76,80,79,88],[79,58,81,68],[79,94,81,109],[81,11,83,33],[81,41,83,53],[81,80,83,88],[83,58,85,68],[85,11,86,33],[85,41,86,53],[85,79,86,88],[85,94,86,109],[89,11,91,33],[89,41,91,53],[89,58,91,68],[89,79,91,88],[89,94,91,109],[93,41,95,53],[93,58,95,68],[93,94,95,109],[95,11,97,33],[95,79,97,88],[97,41,99,53],[97,58,99,68],[97,94,99,109],[101,11,103,33],[101,41,103,53],[101,58,103,68],[101,79,103,88],[101,94,103,109],[105,58,107,68],[105,79,107,88],[105,94,107,109],[107,11,109,33],[107,41,109,53],[109,58,111,68],[109,79,111,88],[109,94,111,109],[113,11,115,33],[113,40,115,52],[113,57,115,69],[113,79,115,88],[113,94,115,109],[117,11,119,33],[117,41,119,53],[117,57,119,69],[117,75,119,88],[117,94,119,109],[121,11,123,33],[121,41,123,53],[121,75,123,88],[121,94,123,109],[123,57,125,69],[125,11,127,33],[125,41,127,53],[125,74,127,88],[125,94,127,109],[129,11,131,33],[129,42,131,54],[129,56,131,69],[129,74,131,88],[129,93,131,109],[133,11,135,33],[133,41,135,53],[133,56,135,69],[133,92,135,109],[135,74,137,88],[137,12,139,34],[137,41,139,53],[137,92,139,109],[139,56,141,69],[141,12,143,34],[141,41,143,53],[141,74,143,88],[141,92,143,109],[143,56,145,69],[145,12,147,34],[145,41,147,53],[145,74,147,88],[145,92,147,109],[149,12,151,34],[149,41,151,53],[149,56,151,69],[149,74,151,88],[149,92,151,109],[153,14,155,36],[153,56,155,69],[155,41,156,53],[155,74,156,88],[155,92,156,109],[160,11,160,33],[160,41,160,53],[160,56,160,70],[160,74,160,88],[160,91,160,109],[163,11,164,33],[163,41,164,53],[163,74,164,88],[163,91,164,109],[164,58,166,70],[166,11,167,33],[166,41,167,53],[166,74,167,88],[166,91,167,109],[170,11,170,33],[170,41,170,53],[170,56,170,70],[170,74,170,88],[170,91,170,109],[172,11,172,33],[172,41,172,53],[172,56,172,70],[172,74,172,88],[174,11,174,33],[174,41,174,53],[174,56,174,70],[174,74,174,88],[176,11,178,33],[177,41,177,53],[179,41,180,53],[180,13,181,35],[182,8,182,111],[184,3,184,114],[186,122,186,123],[188,122,188,123],[192,6,198,18],[193,22,193,115],[195,22,195,80],[197,22,198,103],[200,28,207,28],[200,38,207,38],[200,47,207,47],[200,63,207,63],[200,83,207,83],[200,102,207,102],[201,30,201,36],[201,43,201,45],[201,50,201,60],[201,65,201,81],[201,103,201,120],[202,9,205,23],[203,104,207,117],[205,30,206,36],[205,43,206,45],[205,51,206,61],[205,64,206,80],[208,2,269,2],[208,38,268,38],[208,47,268,47],[208,63,269,63],[208,83,258,83],[208,102,257,102],[208,119,269,119],[209,28,268,28],[210,6,210,25],[210,30,210,36],[210,41,210,44],[210,49,210,59],[210,64,210,80],[210,85,210,100],[210,103,210,118],[211,5,212,26],[211,30,211,36],[211,41,211,44],[211,49,211,59],[211,64,211,80],[211,85,211,100],[211,103,211,118],[214,5,215,26],[214,30,214,36],[214,41,214,44],[214,49,214,59],[214,64,214,80],[214,85,214,100],[214,103,214,118],[217,5,218,26],[217,30,217,36],[217,41,217,44],[217,49,217,59],[217,64,217,80],[217,85,217,100],[217,103,217,118],[220,5,221,26],[221,30,222,36],[221,41,222,44],[221,49,222,59],[221,64,222,80],[221,85,222,100],[221,103,222,118],[222,5,223,26],[223,30,224,36],[223,41,224,44],[223,49,224,59],[223,64,224,80],[223,85,224,100],[223,103,224,118],[225,5,226,26],[225,30,225,36],[225,41,225,44],[225,49,225,59],[225,64,225,80],[225,85,225,100],[225,103,225,118],[228,5,229,26],[228,30,228,36],[228,41,228,44],[228,49,228,59],[228,64,228,80],[228,85,228,100],[228,103,228,118],[231,5,232,26],[231,30,231,36],[231,41,231,44],[231,49,231,59],[231,64,231,80],[231,85,231,100],[231,103,231,118],[236,5,237,26],[237,30,238,36],[237,41,238,44],[237,49,238,59],[237,64,238,80],[237,85,238,100],[237,103,238,118],[241,5,243,26],[242,30,242,36],[242,41,242,44],[242,49,242,59],[242,64,242,80],[242,85,242,100],[242,103,242,118],[244,5,245,26],[245,30,246,36],[245,41,246,44],[245,49,246,59],[245,64,246,80],[245,85,246,100],[245,103,246,118],[247,5,248,26],[248,30,248,36],[248,41,248,44],[248,49,248,59],[248,64,248,80],[248,85,248,100],[248,103,248,118],[250,5,251,26],[250,30,250,36],[250,41,250,44],[250,49,250,59],[250,64,250,80],[250,85,250,100],[250,103,250,118],[255,3,257,26],[256,30,256,36],[256,41,256,44],[256,49,256,59],[256,64,256,80],[256,85,256,100],[256,103,256,118],[260,5,261,25],[261,30,261,36],[261,41,261,44],[261,49,261,59],[265,5,266,25],[266,30,267,36],[266,41,267,44],[266,49,267,59],[271,10,271,31],[271,33,271,66],[271,68,271,113],[272,17,273,31],[273,33,274,66],[273,68,274,113],[274,17,275,31],[277,15,277,112],[279,13,279,116]],"flags":["formulas_cached_only"]}
{"$rows_empty":7}
[{"$nulls":21},"Munícipio: CACONDE"]
[]
[{"$nulls":100},"2021"]
[{"$nulls":76},"Exercício:"]
[{"$nulls":21},"Poder: Legislativo"]
[]
[]
[{"$nulls":99},"Balanço"]
[{"$nulls":76},"Mês:"]
[]
[{"$nulls":21},"Orgão: CÂMARA MUNICIPAL DE CACONDE"]
[]
[{"$nulls":76},"Acumulado/Mensal:",{"$nulls":23},"Acumulado"]
[]
[]
[]
[{"$nulls":23},"ANEXO 12 - BALANÇO ORÇAMENTÁRIO"]
[{"$nulls":103},"EM R$."]
[]
[]
[]
[]
[{"$nulls":44},"PREVISÃO",{"$nulls":14},"PREVISÃO",{"$nulls":18},"RECEITAS",{"$nulls":16},"SALDO"]
[{"$nulls":18},"RECEITA ORÇAMENTÁRIA"]
[{"$nulls":44},"INICIAL ",{"$nulls":14},"ATUALIZADA (a)",{"$nulls":17},"REALIZADAS (b)",{"$nulls":18},"c = (b-a)"]
[]
[]
[]
[]
[{"$nulls":78},"0,00"]
[{"$nulls":12},"Receita Tributária",{"$nulls":28},"0,00",{"$nulls":14},"0,00",{"$nulls":37},"0,00"]
[]
[{"$nulls":78},"0,00"]
[]
[{"$nulls":16},"Taxas",{"$nulls":24},"0,00",{"$nulls":14},"0,00"]
[{"$nulls":94},"0,00"]
[{"$nulls":78},"0,00"]
[]
[]
[{"$nulls":11},"Receita de Contribuições",{"$nulls":29},"0,00",{"$nulls":14},"0,00"]
[]
[]
[{"$nulls":78},"0,00"]
[{"$nulls":94},"0,00"]
[]
[{"$nulls":41},"0,00"]
[]
[]
[{"$nulls":11},"   Contribuição Custeio Serviço Iluminação Pública",{"$nulls":44},"0,00"]
[{"$nulls":94},"0,00"]
[]
[{"$nulls":41},"0,00",{"$nulls":36},"0,00"]
[]
[]
[{"$nulls":11},"   Exploração do Patrimônio Imobiliário do Estado"]
[{"$nulls":94},"0,00"]
[]
[{"$nulls":41},"0,00",{"$nulls":14},"0,00",{"$nulls":21},"0,00"]
[]
[]
[]
[{"$nulls":94},"0,00"]
[]
[{"$nulls":11},"   Exploração de Recursos Naturais",{"$nulls":29},"0,00",{"$nulls":14},"0,00",{"$nulls":21},"0,00"]
[]
[]
[]
[{"$nulls":94},"0,00"]
[]
[{"$nulls":11},"   Cessão de Direitos",{"$nulls":29},"0,00",{"$nulls":38},"0,00"]
[]
[]
[{"$nulls":58},"0,00",{"$nulls":35},"0,00"]
[]
[{"$nulls":11},"Receita Agropecuária",{"$nulls":29},"0,00",{"$nulls":38},"0,00"]
[]
[{"$nulls":58},"0,00"]
[]
[{"$nulls":11},"Receita de Serviços",{"$nulls":29},"0,00",{"$nulls":37},"0,00",{"$nulls":14},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Transferências da União e de suas Entidades",{"$nulls":29},"0,00",{"$nulls":16},"0,00",{"$nulls":20},"0,00",{"$nulls":14},"0,00"]
[]
[]
[]
[{"$nulls":41},"0,00",{"$nulls":16},"0,00",{"$nulls":35},"0,00"]
[]
[{"$nulls":11},"   Transferências de Instituições Privadas",{"$nulls":67},"0,00"]
[]
[{"$nulls":41},"0,00",{"$nulls":16},"0,00",{"$nulls":35},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Transferências de Pessoas Físicas",{"$nulls":29},"0,00",{"$nulls":16},"0,00",{"$nulls":20},"0,00",{"$nulls":14},"0,00"]
[]
[]
[]
[{"$nulls":58},"0,00",{"$nulls":20},"0,00",{"$nulls":14},"0,00"]
[]
[{"$nulls":11},"   Multas Administrativas, Contratuais e Judiciais",{"$nulls":29},"0,00"]
[]
[{"$nulls":58},"0,00",{"$nulls":20},"0,00",{"$nulls":14},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Demais Receitas Correntes",{"$nulls":28},"0,00",{"$nulls":16},"0,00",{"$nulls":21},"0,00",{"$nulls":14},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Operação de Crédito",{"$nulls":29},"0,00",{"$nulls":15},"0,00",{"$nulls":17},"0,00",{"$nulls":18},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Operações de Crédito Externas",{"$nulls":29},"0,00",{"$nulls":33},"0,00",{"$nulls":18},"0,00"]
[]
[{"$nulls":57},"0,00"]
[]
[{"$nulls":11},"   Alienação de Bens Móveis",{"$nulls":29},"0,00",{"$nulls":32},"0,00",{"$nulls":19},"0,00"]
[]
[]
[]
[{"$nulls":11},"   Alienação de Bens Intangíveis",{"$nulls":30},"0,00",{"$nulls":13},"0,00",{"$nulls":17},"0,00",{"$nulls":18},"0,00"]
[]
[]
[]
[{"$nulls":11},"Transferência de Capital",{"$nulls":29},"0,00",{"$nulls":14},"0,00",{"$nulls":35},"0,00"]
[]
[{"$nulls":74},"0,00"]
[]
[{"$nulls":12},"   Transferências dos Estados e do Distrito Federal e de ",{"$nulls":28},"0,00",{"$nulls":50},"0,00"]
[]
[{"$nulls":56},"0,00"]
[]
[{"$nulls":12},"   Transferências de Instituições Privadas",{"$nulls":28},"0,00",{"$nulls":32},"0,00",{"$nulls":17},"0,00"]
[]
[{"$nulls":56},"0,00"]
[]
[{"$nulls":12},"   Transferências do Exterior",{"$nulls":28},"0,00",{"$nulls":32},"0,00",{"$nulls":17},"0,00"]
[]
[]
[]
[{"$nulls":12},"   Transferências Provenientes de Depósitos Não ",{"$nulls":28},"0,00",{"$nulls":14},"0,00",{"$nulls":17},"0,00",{"$nulls":17},"0,00"]
[]
[]
[]
[{"$nulls":14},"   Integralização de Capital Social",{"$nulls":41},"0,00"]
[]
[{"$nulls":41},"0,00",{"$nulls":32},"0,00",{"$nulls":17},"0,00"]
[]
[]
[]
[]
[{"$nulls":11},"Subtotal das Receitas(I)",{"$nulls":29},"0,00",{"$nulls":14},"0,00",{"$nulls":17},"0,00",{"$nulls":16},"0,00"]
[]
[]
[{"$nulls":11},"REFINANCIAMENTO (II)",{"$nulls":29},"0,00",{"$nulls":32},"0,00",{"$nulls":16},"0,00"]
[{"$nulls":58},"0,00"]
[]
[{"$nulls":11},"   Operação de Crédito Externas",{"$nulls":29},"0,00",{"$nulls":32},"0,00",{"$nulls":16},"0,00"]
[]
[]
[]
[{"$nulls":11},"SUBTOTAL COM REFINANCIAMENTO (III)=(I+II)",{"$nulls":29},"0,00",{"$nulls":14},"0,00",{"$nulls":17},"0,00",{"$nulls":16},"0,00"]
[]
[{"$nulls":11},"DÉFICIT (IV)",{"$nulls":29},"1.264.000,00",{"$nulls":14},"1.264.000,00",{"$nulls":17},"1.020.250,71"]
[]
[{"$nulls":11},"TOTAL (V) = (III + IV)",{"$nulls":29},"1.264.000,00",{"$nulls":14},"1.264.000,00",{"$nulls":17},"1.020.250,71"]
[]
[{"$nulls":11},"SALDO DE EXERCÍCIOS ANTERIORES (UTILIZADOS PARA CRÉDITOS ADICIONAIS)"]
[{"$nulls":41},"0,00"]
[]
[{"$nulls":41},"0,00"]
[{"$nulls":13},"      Reabertura de Créditos Adicionais"]
{"$rows_empty":12}
[{"$nulls":22},"CÂMARA MUNICIPAL DE CACONDE"]
[]
[{"$nulls":22},"EXERCÍCIO: 2021"]
[]
[{"$nulls":22},"ANEXO 12 - BALANÇO ORÇAMENTÁRIO"]
[]
[]
[]
[{"$nulls":30},"DOTAÇÃO",{"$nulls":12},"DOTAÇÃO",{"$nulls":6},"DESPESAS",{"$nulls":14},"DESPESAS",{"$nulls":37},"SALDO DA"]
[{"$nulls":9},"DESPESA ORÇAMENTÁRIA"]
[{"$nulls":104},"DOTACAO (h) = (e-f)"]
[]
[{"$nulls":30},"INICIAL (d)",{"$nulls":12},"ATUALIZADA (e)",{"$nulls":7},"EMPENHADA (f)",{"$nulls":12},"LIQUIDADAS (g)"]
[]
[]
[]
[]
[{"$nulls":6},"DESPESAS CORRENTES",{"$nulls":23},"1.236.000,00",{"$nulls":10},"1.166.000,00",{"$nulls":7},"1.002.196,41",{"$nulls":14},"1.002.196,41",{"$nulls":20},"989.659,56",{"$nulls":17},"163.803,59"]
[{"$nulls":5},"      Pessoal e Encargos Sociais",{"$nulls":24},"1.070.000,00",{"$nulls":10},"980.000,00",{"$nulls":7},"892.467,37",{"$nulls":14},"892.467,37",{"$nulls":20},"892.467,35",{"$nulls":17},"87.532,63"]
[]
[]
[{"$nulls":5},"      Juros e Encargos da Dívida",{"$nulls":24},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[]
[{"$nulls":5},"      Outras Despesas Correntes",{"$nulls":24},"166.000,00",{"$nulls":10},"186.000,00",{"$nulls":7},"109.729,04",{"$nulls":14},"109.729,04",{"$nulls":20},"97.192,21",{"$nulls":17},"76.270,96"]
[]
[]
[{"$nulls":5},"DESPESAS DE CAPITAL"]
[{"$nulls":30},"28.000,00",{"$nulls":10},"98.000,00",{"$nulls":7},"18.054,30",{"$nulls":14},"18.054,30",{"$nulls":20},"18.054,30",{"$nulls":17},"79.945,70"]
[{"$nulls":5},"      Investimentos"]
[{"$nulls":30},"28.000,00",{"$nulls":10},"98.000,00",{"$nulls":7},"18.054,30",{"$nulls":14},"18.054,30",{"$nulls":20},"18.054,30",{"$nulls":17},"79.945,70"]
[]
[{"$nulls":5},"      Inversões Financeiras",{"$nulls":24},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[]
[{"$nulls":5},"RESERVA DE CONTINGÊNCIA",{"$nulls":24},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[]
[{"$nulls":5},"RESERVA DO RPPS",{"$nulls":24},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[]
[]
[]
[{"$nulls":5},"SUBTOTAL DAS DESPESAS "]
[{"$nulls":30},"1.264.000,00",{"$nulls":10},"1.264.000,00",{"$nulls":7},"1.020.250,71",{"$nulls":14},"1.020.250,71",{"$nulls":20},"1.007.713,86",{"$nulls":17},"243.749,29"]
[]
[]
[]
[{"$nulls":5},"AMORTIZAÇÃO DA DÍVIDA / REFINANCIAMENTO ( VII )"]
[{"$nulls":30},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[{"$nulls":5},"Amortização da Dívida Interna"]
[{"$nulls":30},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[{"$nulls":5},"      Dívida Mobiliária"]
[{"$nulls":30},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[{"$nulls":5},"      Outras Dívidas",{"$nulls":24},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00",{"$nulls":14},"0,00",{"$nulls":20},"0,00",{"$nulls":17},"0,00"]
[]
[]
[]
[]
[null,null,null,"SUBTOTAL COM REFINANCIAMENTO ( VIII ) = ( VI "]
[{"$nulls":30},"1.264.000,00",{"$nulls":10},"1.264.000,00",{"$nulls":7},"1.020.250,71",{"$nulls":14},"1.020.250,71",{"$nulls":20},"1.007.713,86",{"$nulls":17},"243.749,29"]
[]
[]
[]
[{"$nulls":5},"SUPERAVIT ( IX )"]
[{"$nulls":30},"0,00",{"$nulls":10},"0,00",{"$nulls":7},"0,00"]
[]
[]
[]
[{"$nulls":5},"TOTAL ( X ) = ( VIII + IX )"]
[{"$nulls":30},"1.264.000,00",{"$nulls":10},"1.264.000,00",{"$nulls":7},"1.020.250,71"]
[]
[]
[]
[]
[]
[{"$nulls":17},"MESSIAS DONIZETTI SEIXAS"]
[{"$nulls":33},"TESOUREIRO",{"$nulls":34},"PRESIDENTE "]
[{"$nulls":17},"CONTADOR"]
[]
[]
[{"$nulls":15},"01.00.00 - CÂMARA MUNICIPAL DE CACONDE"]
[]
[{"$nulls":13},""]