<?xml version="1.0" standalone="yes"?>  <DATAPACKET Version="2.0"><METADATA><FIELDS><FIELD attrname="CODRE" fieldtype="string" WIDTH="13"/><FIELD attrname="RECUR" fieldtype="string" WIDTH="5"/><FIELD attrname="NOCAT" fieldtype="string" WIDTH="55"/><FIELD attrname="SEQ" fieldtype="i4"/><FIELD attrname="TIPO" fieldtype="string" WIDTH="2"/><FIELD attrname="TPEM" fieldtype="string" WIDTH="2"/><FIELD attrname="IE" fieldtype="i4"/><FIELD attrname="DTLAN" fieldtype="date"/><FIELD attrname="CALCULO" fieldtype="string" WIDTH="80"/><FIELD attrname="VALOR01" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR02" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR03" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR04" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR05" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR06" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR07" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR08" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR09" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR10" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR11" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR12" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR13" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR14" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR15" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR16" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR17" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR18" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR19" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR20" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR21" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR22" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR23" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="VALOR24" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="TOTAL" fieldtype="r8" SUBTYPE="Money"/><FIELD attrname="PREV_ATUAL" fieldtype="r8" SUBTYPE="Money"/></FIELDS><PARAMS CHANGE_LOG="1 0 4 2 0 4 3 0 4 4 0 4 5 0 4 6 0 4 7 0 4 8 0 4 9 0 4 10 0 4 11 0 4 12 0 4 13 0 4 14 0 4 15 0 4 16 0 4 17 0 4 18 0 4 19 0 4 20 0 4 21 0 4 22 0 4 23 0 4 24 0 4 25 0 4 26 0 4 27 0 4 28 1 8 29 2 8 30 3 8 31 4 8 32 5 8 33 6 8 34 7 8 35 8 8 36 9 8 37 10 8 38 11 8 39 12 8 40 13 8 41 14 8 42 15 8 43 16 8 44 17 8 45 18 8 46 19 8 47 20 8 48 21 8 49 22 8 50 23 8 51 24 8 52 25 8 53 26 8 54 27 8 55 28 8 56 29 8 57 30 8 58 31 8 59 32 8 60 33 8 61 34 8 62 35 8 63 36 8 64 37 8 65 38 8 66 39 8 67 40 8 68 41 8 69 42 8 70 43 8 71 44 8 72 45 8 73 46 8 74 47 8 75 48 8 76 49 8 77 50 8 78 51 8 79 52 8 80 53 8 81 54 8"/></METADATA><ROWDATA><ROW RowState="5" CODRE="1000.00.00" RECUR="00010" NOCAT="RECEITAS CORRENTES (I)" SEQ="1" TIPO="14" TPEM="TI" CALCULO="3+4+5+6+7+8+9+10+11+12+14+15+16+17+18+19+20+21+22+"/><ROW RowState="5" CODRE="1100.00.00" RECUR="00020" NOCAT=" RECEITA TRIBUTÁRIA" SEQ="2" TIPO="15" TPEM="VA" CALCULO="3+4+5+6+7+"/><ROW RowState="5" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1200.00.00" RECUR="00030" NOCAT=" RECEITA DE CONTRIBUIÇÕES" SEQ="8" TIPO="21" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1300.00.00" RECUR="00040" NOCAT=" RECEITA PATRIMONIAL" SEQ="9" TIPO="22" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1400.00.00" RECUR="00050" NOCAT=" RECEITA AGROPECUÁRIA" SEQ="10" TIPO="23" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1500.00.00" RECUR="00060" NOCAT=" RECEITA INDUSTRIAL" SEQ="11" TIPO="24" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1600.00.00" RECUR="00070" NOCAT=" RECEITA DE SERVIÇO" SEQ="12" TIPO="25" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1700.00.00" RECUR="00080" NOCAT=" TRANSFERENCIAS CORRENTES" SEQ="13" TIPO="26" TPEM="VA" CALCULO="14+15+16+17+18+19+20+21+"/><ROW RowState="5" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO=""/><ROW RowState="5" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="19" RECUR="00090" NOCAT=" OUTRAS RECEITAS CORRENTES" SEQ="22" TIPO="35" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="23" TIPO="36" TPEM="TI" CALCULO="25+27+28+"/><ROW RowState="5" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="25" TIPO="37" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1210.46" RECUR="00150" NOCAT=" Compens Financ. entre Regimes Previd." SEQ="27" TIPO="38" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="972" RECUR="00160" NOCAT=" Dedução da Receita para Formação do FUNDEB" SEQ="28" TIPO="39" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="30" TIPO="44" TPEM="TI" CALCULO="1+23-"/><ROW RowState="13" CODRE="1000.00.00" RECUR="00010" NOCAT="RECEITAS CORRENTES (I)" SEQ="1" TIPO="14" TPEM="TI" CALCULO="3+4+5+6+7+8+9+10+11+12+14+15+16+17+18+19+20+21+22+" VALOR01="3638904.88" VALOR02="3365723.46" VALOR03="4186993.21" VALOR04="3199900.47" VALOR05="4102074.93" VALOR06="4360156.79" VALOR07="3404716.52" VALOR08="3491922.86" VALOR09="4119871.42" VALOR10="4339327.19" VALOR11="3940419.66" VALOR12="5006789.63"/><ROW RowState="13" CODRE="1100.00.00" RECUR="00020" NOCAT=" RECEITA TRIBUTÁRIA" SEQ="2" TIPO="15" TPEM="VA" CALCULO="3+4+5+6+7+" VALOR01="113391.65" VALOR02="142878.04" VALOR03="134463.51" VALOR04="170362.03" VALOR05="251636.52" VALOR06="391282.43" VALOR07="207324.74" VALOR08="267097.78" VALOR09="211388.36" VALOR10="192001.67" VALOR11="199620.75" VALOR12="242187.7"/><ROW RowState="13" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="10108.22" VALOR05="39814.06" VALOR06="157321.75" VALOR07="8265.5" VALOR08="16453.1" VALOR09="7030.94" VALOR10="13829.42" VALOR11="6947.02" VALOR12="23199.53"/><ROW RowState="13" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="83420.55" VALOR02="106064.43" VALOR03="97268.62" VALOR04="117212.07" VALOR05="121608.14" VALOR06="132698.4" VALOR07="139924.02" VALOR08="145703.46" VALOR09="127443.32" VALOR10="110068.67" VALOR11="154329.13" VALOR12="147547.28"/><ROW RowState="13" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="6015.99" VALOR02="3295.87" VALOR03="9950.35" VALOR04="7983.11" VALOR05="19362.77" VALOR06="24371.49" VALOR07="5865.97" VALOR08="66902.62" VALOR09="41896.76" VALOR10="30672.97" VALOR11="3799.47" VALOR12="38425.62"/><ROW RowState="13" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="20086.78" VALOR02="29540.9" VALOR03="22323.13" VALOR04="27440.5" VALOR05="54289.19" VALOR06="39792.39" VALOR07="44879.72" VALOR08="28318.61" VALOR09="29033.47" VALOR10="28192.7" VALOR11="28530.69" VALOR12="20941.76"/><ROW RowState="13" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="3868.33" VALOR02="3976.84" VALOR03="4921.41" VALOR04="7618.13" VALOR05="16562.36" VALOR06="37098.4" VALOR07="8389.530000000001" VALOR08="9719.99" VALOR09="5983.87" VALOR10="9237.91" VALOR11="6014.44" VALOR12="12073.51"/><ROW RowState="13" CODRE="1200.00.00" RECUR="00030" NOCAT=" RECEITA DE CONTRIBUIÇÕES" SEQ="8" TIPO="21" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0"/><ROW RowState="13" CODRE="1300.00.00" RECUR="00040" NOCAT=" RECEITA PATRIMONIAL" SEQ="9" TIPO="22" TPEM="VA" CALCULO="" VALOR01="67766.56" VALOR02="53495.99" VALOR03="55308.3" VALOR04="47843.87" VALOR05="33223.05" VALOR06="33026.81" VALOR07="32513.92" VALOR08="26236.64" VALOR09="27918.17" VALOR10="20925.82" VALOR11="20201.35" VALOR12="19233.84"/><ROW RowState="13" CODRE="1400.00.00" RECUR="00050" NOCAT=" RECEITA AGROPECUÁRIA" SEQ="10" TIPO="23" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0"/><ROW RowState="13" CODRE="1500.00.00" RECUR="00060" NOCAT=" RECEITA INDUSTRIAL" SEQ="11" TIPO="24" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0"/><ROW RowState="13" CODRE="1600.00.00" RECUR="00070" NOCAT=" RECEITA DE SERVIÇO" SEQ="12" TIPO="25" TPEM="VA" CALCULO="" VALOR01="23727.73" VALOR02="30624.1" VALOR03="39699.21" VALOR04="36515.7" VALOR05="39829.91" VALOR06="111042.55" VALOR07="31612.72" VALOR08="38106.61" VALOR09="34094.56" VALOR10="35709.32" VALOR11="31031.67" VALOR12="56480.62"/><ROW RowState="13" CODRE="1700.00.00" RECUR="00080" NOCAT=" TRANSFERENCIAS CORRENTES" SEQ="13" TIPO="26" TPEM="VA" CALCULO="14+15+16+17+18+19+20+21+" VALOR01="3375461.17" VALOR02="3098368.88" VALOR03="3882277" VALOR04="2911593.4" VALOR05="3738342.15" VALOR06="3782791.54" VALOR07="3075763.4" VALOR08="3103085.43" VALOR09="3814179.4" VALOR10="4034863.51" VALOR11="3654201.16" VALOR12="4625564.84"/><ROW RowState="13" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="626865.64" VALOR02="584400.61" VALOR03="467179.96" VALOR04="557352.61" VALOR05="662443.85" VALOR06="571597.55" VALOR07="438584.46" VALOR08="510218.27" VALOR09="451653.27" VALOR10="519551.02" VALOR11="648536.04" VALOR12="997986.9399999999"/><ROW RowState="13" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="1723792.5" VALOR02="1890085.44" VALOR03="2322821.83" VALOR04="1647804.62" VALOR05="1931871.45" VALOR06="2266430.75" VALOR07="1825562.62" VALOR08="2013876.56" VALOR09="2317149.32" VALOR10="2181859.85" VALOR11="2153948.38" VALOR12="2657719.75"/><ROW RowState="13" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="204519.44" VALOR02="103458.71" VALOR03="108033.55" VALOR04="25269.75" VALOR05="23775.91" VALOR06="36252.78" VALOR07="25640.53" VALOR08="29554.67" VALOR09="33262.63" VALOR10="40297.19" VALOR11="37134.49" VALOR12="28735.9"/><ROW RowState="13" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="13272.52" VALOR02="0" VALOR03="573.12" VALOR04="0" VALOR05="6144.25" VALOR06="530.71" VALOR07="34.31" VALOR08="81.31999999999999" VALOR09="1148.91" VALOR10="228857.45" VALOR11="2377.72" VALOR12="408.12"/><ROW RowState="13" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="16278.2" VALOR02="16278.2" VALOR03="16278.2" VALOR04="16278.2" VALOR05="16278.2" VALOR06="16278.2" VALOR07="16278.2" VALOR08="16278.2" VALOR09="16278.2" VALOR10="16278.2" VALOR11="16278.2" VALOR12="16278.2"/><ROW RowState="13" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="19480.76" VALOR02="15161.69" VALOR03="12185.11" VALOR04="13340.04" VALOR05="12556.89" VALOR06="16369.92" VALOR07="12962.6" VALOR08="14764.28" VALOR09="14191.63" VALOR10="16369.19" VALOR11="12401.96" VALOR12="23557.49"/><ROW RowState="13" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43"/><ROW RowState="13" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="329024.15" VALOR02="109337.93" VALOR03="503002.29" VALOR04="340313.16" VALOR05="741016.9300000001" VALOR06="481976.11" VALOR07="443402.12" VALOR08="172886.66" VALOR09="582917.15" VALOR10="655021.04" VALOR11="409097.99" VALOR12="437375.01"/><ROW RowState="13" CODRE="19" RECUR="00090" NOCAT=" OUTRAS RECEITAS CORRENTES" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="58557.77" VALOR02="40356.45" VALOR03="75245.19" VALOR04="33585.47" VALOR05="39043.3" VALOR06="42013.46" VALOR07="57501.74" VALOR08="57396.4" VALOR09="32290.93" VALOR10="55826.87" VALOR11="35364.73" VALOR12="63322.63"/><ROW RowState="13" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="23" TIPO="36" TPEM="TI" CALCULO="25+27+28+" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43"/><ROW RowState="13" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="25" TIPO="37" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0"/><ROW RowState="13" CODRE="1210.46" RECUR="00150" NOCAT=" Compens Financ. entre Regimes Previd." SEQ="27" TIPO="38" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0"/><ROW RowState="13" CODRE="972" RECUR="00160" NOCAT=" Dedução da Receita para Formação do FUNDEB" SEQ="28" TIPO="39" TPEM="VA" CALCULO="" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43"/><ROW RowState="13" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="30" TIPO="44" TPEM="TI" CALCULO="1+23-" VALOR01="3196676.92" VALOR02="2986077.16" VALOR03="3734790.27" VALOR04="2888665.45" VALOR05="3757820.26" VALOR06="3966801.27" VALOR07="3091417.96" VALOR08="3146497.39" VALOR09="3722293.13" VALOR10="3962697.62" VALOR11="3565993.28" VALOR12="4543286.2"/><ROW RowState="12" CODRE="1000.00.00" RECUR="00010" NOCAT="RECEITAS CORRENTES (I)" SEQ="1" TIPO="14" TPEM="TI" CALCULO="3+4+5+6+7+8+9+10+11+12+14+15+16+17+18+19+20+21+22+" VALOR01="3638904.88" VALOR02="3365723.46" VALOR03="4186993.21" VALOR04="3199900.47" VALOR05="4102074.93" VALOR06="4360156.79" VALOR07="3404716.52" VALOR08="3491922.86" VALOR09="4119871.42" VALOR10="4339327.19" VALOR11="3940419.66" VALOR12="5006789.63" VALOR13="4447762.9" VALOR14="4072136.42" VALOR15="4979867.33" VALOR16="4127844.49" VALOR17="4323524.56" VALOR18="4713282.08" VALOR19="4674310.3" VALOR20="4990954.49" VALOR21="4132693.19" VALOR22="4716266.11" VALOR23="5107113.48" VALOR24="5487889.91" PREV_ATUAL="57450531.57"/><ROW RowState="12" CODRE="1100.00.00" RECUR="00020" NOCAT=" RECEITA TRIBUTÁRIA" SEQ="2" TIPO="15" TPEM="VA" CALCULO="3+4+5+6+7+" VALOR01="113391.65" VALOR02="142878.04" VALOR03="134463.51" VALOR04="170362.03" VALOR05="251636.52" VALOR06="391282.43" VALOR07="207324.74" VALOR08="267097.78" VALOR09="211388.36" VALOR10="192001.67" VALOR11="199620.75" VALOR12="242187.7" VALOR13="141869.98" VALOR14="181672.87" VALOR15="265370.6" VALOR16="197584.08" VALOR17="178465.36" VALOR18="436077.43" VALOR19="322212.77" VALOR20="288579.53" VALOR21="226332.36" VALOR22="201036.66" VALOR23="201711.14" VALOR24="559783.5600000001" PREV_ATUAL="3278873.4"/><ROW RowState="12" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="10108.22" VALOR05="39814.06" VALOR06="157321.75" VALOR07="8265.5" VALOR08="16453.1" VALOR09="7030.94" VALOR10="13829.42" VALOR11="6947.02" VALOR12="23199.53" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="7850.26" VALOR17="45009.86" VALOR18="161959.21" VALOR19="12953.41" VALOR20="23665.44" VALOR21="9979.120000000001" VALOR22="16996.6" VALOR23="11665.98" VALOR24="30331.19" PREV_ATUAL="322415.01"/><ROW RowState="12" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="83420.55" VALOR02="106064.43" VALOR03="97268.62" VALOR04="117212.07" VALOR05="121608.14" VALOR06="132698.4" VALOR07="139924.02" VALOR08="145703.46" VALOR09="127443.32" VALOR10="110068.67" VALOR11="154329.13" VALOR12="147547.28" VALOR13="90846.46000000001" VALOR14="140823.87" VALOR15="216792.64" VALOR16="140591.85" VALOR17="60145.3" VALOR18="194403.16" VALOR19="256269.39" VALOR20="199582.86" VALOR21="168758.93" VALOR22="117345.94" VALOR23="145203.84" VALOR24="229824.57" PREV_ATUAL="1960588.81"/><ROW RowState="12" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="6015.99" VALOR02="3295.87" VALOR03="9950.35" VALOR04="7983.11" VALOR05="19362.77" VALOR06="24371.49" VALOR07="5865.97" VALOR08="66902.62" VALOR09="41896.76" VALOR10="30672.97" VALOR11="3799.47" VALOR12="38425.62" VALOR13="2527.73" VALOR14="9540.02" VALOR15="11593.34" VALOR16="11136.93" VALOR17="11615.97" VALOR18="10294.64" VALOR19="8910.34" VALOR20="19808.82" VALOR21="7486.38" VALOR22="20715.94" VALOR23="5976.45" VALOR24="207252.45" PREV_ATUAL="326859.01"/><ROW RowState="12" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="20086.78" VALOR02="29540.9" VALOR03="22323.13" VALOR04="27440.5" VALOR05="54289.19" VALOR06="39792.39" VALOR07="44879.72" VALOR08="28318.61" VALOR09="29033.47" VALOR10="28192.7" VALOR11="28530.69" VALOR12="20941.76" VALOR13="44860.47" VALOR14="27906.41" VALOR15="31452.24" VALOR16="30969.21" VALOR17="42386.6" VALOR18="27209.36" VALOR19="32561.43" VALOR20="33821.92" VALOR21="32753.92" VALOR22="38134.97" VALOR23="31925.46" VALOR24="76091.52" PREV_ATUAL="510326.43"/><ROW RowState="12" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="3868.33" VALOR02="3976.84" VALOR03="4921.41" VALOR04="7618.13" VALOR05="16562.36" VALOR06="37098.4" VALOR07="8389.530000000001" VALOR08="9719.99" VALOR09="5983.87" VALOR10="9237.91" VALOR11="6014.44" VALOR12="12073.51" VALOR13="3635.32" VALOR14="3402.57" VALOR15="5532.38" VALOR16="7035.83" VALOR17="19307.63" VALOR18="42211.06" VALOR19="11518.2" VALOR20="11700.49" VALOR21="7354.01" VALOR22="7843.21" VALOR23="6939.41" VALOR24="16283.83" PREV_ATUAL="158684.14"/><ROW RowState="12" CODRE="1200.00.00" RECUR="00030" NOCAT=" RECEITA DE CONTRIBUIÇÕES" SEQ="8" TIPO="21" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="0" VALOR17="0" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="0" VALOR22="0" VALOR23="0" VALOR24="0" PREV_ATUAL="0"/><ROW RowState="12" CODRE="1300.00.00" RECUR="00040" NOCAT=" RECEITA PATRIMONIAL" SEQ="9" TIPO="22" TPEM="VA" CALCULO="" VALOR01="67766.56" VALOR02="53495.99" VALOR03="55308.3" VALOR04="47843.87" VALOR05="33223.05" VALOR06="33026.81" VALOR07="32513.92" VALOR08="26236.64" VALOR09="27918.17" VALOR10="20925.82" VALOR11="20201.35" VALOR12="19233.84" VALOR13="21171.28" VALOR14="19091.51" VALOR15="32896.07" VALOR16="26031.56" VALOR17="24804.76" VALOR18="17649.55" VALOR19="27850.68" VALOR20="33067.7" VALOR21="22011.46" VALOR22="22819.37" VALOR23="35712.82" VALOR24="35982.39" PREV_ATUAL="603944.34"/><ROW RowState="12" CODRE="1400.00.00" RECUR="00050" NOCAT=" RECEITA AGROPECUÁRIA" SEQ="10" TIPO="23" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="0" VALOR17="0" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="0" VALOR22="0" VALOR23="0" VALOR24="0" PREV_ATUAL="0"/><ROW RowState="12" CODRE="1500.00.00" RECUR="00060" NOCAT=" RECEITA INDUSTRIAL" SEQ="11" TIPO="24" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="0" VALOR17="0" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="0" VALOR22="0" VALOR23="0" VALOR24="0" PREV_ATUAL="0"/><ROW RowState="12" CODRE="1600.00.00" RECUR="00070" NOCAT=" RECEITA DE SERVIÇO" SEQ="12" TIPO="25" TPEM="VA" CALCULO="" VALOR01="23727.73" VALOR02="30624.1" VALOR03="39699.21" VALOR04="36515.7" VALOR05="39829.91" VALOR06="111042.55" VALOR07="31612.72" VALOR08="38106.61" VALOR09="34094.56" VALOR10="35709.32" VALOR11="31031.67" VALOR12="56480.62" VALOR13="15112.42" VALOR14="26205.73" VALOR15="35940.14" VALOR16="32729.38" VALOR17="36738.1" VALOR18="38914.16" VALOR19="47422.66" VALOR20="49028.14" VALOR21="36044.18" VALOR22="32951.97" VALOR23="37419.26" VALOR24="54547.64" PREV_ATUAL="497250"/><ROW RowState="12" CODRE="1700.00.00" RECUR="00080" NOCAT=" TRANSFERENCIAS CORRENTES" SEQ="13" TIPO="26" TPEM="VA" CALCULO="14+15+16+17+18+19+20+21+" VALOR01="3375461.17" VALOR02="3098368.88" VALOR03="3882277" VALOR04="2911593.4" VALOR05="3738342.15" VALOR06="3782791.54" VALOR07="3075763.4" VALOR08="3103085.43" VALOR09="3814179.4" VALOR10="4034863.51" VALOR11="3654201.16" VALOR12="4625564.84" VALOR13="4204479.1" VALOR14="3790044.39" VALOR15="4587710.67" VALOR16="3831567.77" VALOR17="4050370.65" VALOR18="4167882.19" VALOR19="4098569.59" VALOR20="4548986.4" VALOR21="3759392.01" VALOR22="4408577.55" VALOR23="4780072.8" VALOR24="4714213.06" PREV_ATUAL="52057499.23"/><ROW RowState="12" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="626865.64" VALOR02="584400.61" VALOR03="467179.96" VALOR04="557352.61" VALOR05="662443.85" VALOR06="571597.55" VALOR07="438584.46" VALOR08="510218.27" VALOR09="451653.27" VALOR10="519551.02" VALOR11="648536.04" VALOR12="997986.9399999999" VALOR13="536058.55" VALOR14="654488.89" VALOR15="486191.08" VALOR16="582529.85" VALOR17="717212.89" VALOR18="622449.55" VALOR19="457711.12" VALOR20="613424.29" VALOR21="512066.29" VALOR22="551233.39" VALOR23="660799.01" VALOR24="1148575.12" PREV_ATUAL="8000000"/><ROW RowState="12" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="1723792.5" VALOR02="1890085.44" VALOR03="2322821.83" VALOR04="1647804.62" VALOR05="1931871.45" VALOR06="2266430.75" VALOR07="1825562.62" VALOR08="2013876.56" VALOR09="2317149.32" VALOR10="2181859.85" VALOR11="2153948.38" VALOR12="2657719.75" VALOR13="2341102.65" VALOR14="2227852.98" VALOR15="2970579.64" VALOR16="2287411.94" VALOR17="2428629.92" VALOR18="2794658.61" VALOR19="2514475.83" VALOR20="2917455.98" VALOR21="2358430.52" VALOR22="2673079.99" VALOR23="3089483.9" VALOR24="2586073.45" PREV_ATUAL="31189235.41"/><ROW RowState="12" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="204519.44" VALOR02="103458.71" VALOR03="108033.55" VALOR04="25269.75" VALOR05="23775.91" VALOR06="36252.78" VALOR07="25640.53" VALOR08="29554.67" VALOR09="33262.63" VALOR10="40297.19" VALOR11="37134.49" VALOR12="28735.9" VALOR13="249214.7" VALOR14="112760.23" VALOR15="112986.49" VALOR16="39890.01" VALOR17="23651.16" VALOR18="51921.85" VALOR19="29576.63" VALOR20="37546.76" VALOR21="37054.45" VALOR22="29449.61" VALOR23="31186.77" VALOR24="36483.21" PREV_ATUAL="791721.87"/><ROW RowState="12" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="13272.52" VALOR02="0" VALOR03="573.12" VALOR04="0" VALOR05="6144.25" VALOR06="530.71" VALOR07="34.31" VALOR08="81.31999999999999" VALOR09="1148.91" VALOR10="228857.45" VALOR11="2377.72" VALOR12="408.12" VALOR13="9985.26" VALOR14="926.52" VALOR15="290.58" VALOR16="102392.18" VALOR17="220.42" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="675.45" VALOR22="225732.36" VALOR23="35407.78" VALOR24="26421.39" PREV_ATUAL="402051.94"/><ROW RowState="12" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="16278.2" VALOR02="16278.2" VALOR03="16278.2" VALOR04="16278.2" VALOR05="16278.2" VALOR06="16278.2" VALOR07="16278.2" VALOR08="16278.2" VALOR09="16278.2" VALOR10="16278.2" VALOR11="16278.2" VALOR12="16278.2" VALOR13="17301.92" VALOR14="17301.92" VALOR15="17301.92" VALOR16="17301.92" VALOR17="17301.92" VALOR18="17301.92" VALOR19="17301.92" VALOR20="17301.92" VALOR21="17301.92" VALOR22="17301.92" VALOR23="17301.92" VALOR24="17301.92" PREV_ATUAL="207623.04"/><ROW RowState="12" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="19480.76" VALOR02="15161.69" VALOR03="12185.11" VALOR04="13340.04" VALOR05="12556.89" VALOR06="16369.92" VALOR07="12962.6" VALOR08="14764.28" VALOR09="14191.63" VALOR10="16369.19" VALOR11="12401.96" VALOR12="23557.49" VALOR13="21087.97" VALOR14="18827.86" VALOR15="16697.85" VALOR16="17816.26" VALOR17="20135.76" VALOR18="19342.16" VALOR19="21313.79" VALOR20="21510.2" VALOR21="21883.87" VALOR22="21819.54" VALOR23="24298.78" VALOR24="27064.94" PREV_ATUAL="251798.98"/><ROW RowState="12" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43" VALOR13="525928.49" VALOR14="403698.28" VALOR15="539241.37" VALOR16="370869.81" VALOR17="397548.73" VALOR18="447216.01" VALOR19="392902.93" VALOR20="461862.17" VALOR21="377575.83" VALOR22="421376.47" VALOR23="486659.35" VALOR24="428161.09" PREV_ATUAL="5478000"/><ROW RowState="12" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="329024.15" VALOR02="109337.93" VALOR03="503002.29" VALOR04="340313.16" VALOR05="741016.9300000001" VALOR06="481976.11" VALOR07="443402.12" VALOR08="172886.66" VALOR09="582917.15" VALOR10="655021.04" VALOR11="409097.99" VALOR12="437375.01" VALOR13="503799.56" VALOR14="354187.71" VALOR15="444421.74" VALOR16="413355.8" VALOR17="445669.85" VALOR18="214992.09" VALOR19="665287.37" VALOR20="479885.08" VALOR21="434403.68" VALOR22="468584.27" VALOR23="434935.29" VALOR24="444131.94" PREV_ATUAL="5737067.99"/><ROW RowState="12" CODRE="19" RECUR="00090" NOCAT=" OUTRAS RECEITAS CORRENTES" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="58557.77" VALOR02="40356.45" VALOR03="75245.19" VALOR04="33585.47" VALOR05="39043.3" VALOR06="42013.46" VALOR07="57501.74" VALOR08="57396.4" VALOR09="32290.93" VALOR10="55826.87" VALOR11="35364.73" VALOR12="63322.63" VALOR13="65130.12" VALOR14="55121.92" VALOR15="57949.85" VALOR16="39931.7" VALOR17="33145.69" VALOR18="52758.75" VALOR19="178254.6" VALOR20="71292.72" VALOR21="88913.17999999999" VALOR22="50880.56" VALOR23="52197.46" VALOR24="123363.26" PREV_ATUAL="1012964.6"/><ROW RowState="12" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="23" TIPO="36" TPEM="TI" CALCULO="25+27+28+" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43" VALOR13="525928.49" VALOR14="403698.28" VALOR15="539241.37" VALOR16="370869.81" VALOR17="397548.73" VALOR18="447216.01" VALOR19="392902.93" VALOR20="461862.17" VALOR21="377575.83" VALOR22="421376.47" VALOR23="486659.35" VALOR24="428161.09" PREV_ATUAL="5478000"/><ROW RowState="12" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="25" TIPO="37" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="0" VALOR17="0" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="0" VALOR22="0" VALOR23="0" VALOR24="0" PREV_ATUAL="0"/><ROW RowState="12" CODRE="1210.46" RECUR="00150" NOCAT=" Compens Financ. entre Regimes Previd." SEQ="27" TIPO="38" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="0" VALOR05="0" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="0" VALOR10="0" VALOR11="0" VALOR12="0" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="0" VALOR17="0" VALOR18="0" VALOR19="0" VALOR20="0" VALOR21="0" VALOR22="0" VALOR23="0" VALOR24="0" PREV_ATUAL="0"/><ROW RowState="12" CODRE="972" RECUR="00160" NOCAT=" Dedução da Receita para Formação do FUNDEB" SEQ="28" TIPO="39" TPEM="VA" CALCULO="" VALOR01="442227.96" VALOR02="379646.3" VALOR03="452202.94" VALOR04="311235.02" VALOR05="344254.67" VALOR06="393355.52" VALOR07="313298.56" VALOR08="345425.47" VALOR09="397578.29" VALOR10="376629.57" VALOR11="374426.38" VALOR12="463503.43" VALOR13="525928.49" VALOR14="403698.28" VALOR15="539241.37" VALOR16="370869.81" VALOR17="397548.73" VALOR18="447216.01" VALOR19="392902.93" VALOR20="461862.17" VALOR21="377575.83" VALOR22="421376.47" VALOR23="486659.35" VALOR24="428161.09" PREV_ATUAL="5478000"/><ROW RowState="12" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="30" TIPO="44" TPEM="TI" CALCULO="1+23-" VALOR01="3196676.92" VALOR02="2986077.16" VALOR03="3734790.27" VALOR04="2888665.45" VALOR05="3757820.26" VALOR06="3966801.27" VALOR07="3091417.96" VALOR08="3146497.39" VALOR09="3722293.13" VALOR10="3962697.62" VALOR11="3565993.28" VALOR12="4543286.2" VALOR13="3921834.41" VALOR14="3668438.14" VALOR15="4440625.96" VALOR16="3756974.68" VALOR17="3925975.83" VALOR18="4266066.07" VALOR19="4281407.37" VALOR20="4529092.32" VALOR21="3755117.36" VALOR22="4294889.64" VALOR23="4620454.13" VALOR24="5059728.82" PREV_ATUAL="51972531.57"/></ROWDATA></DATAPACKET>