<?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="4447762.9" VALOR02="4072136.42" VALOR03="4979867.33" VALOR04="4127844.49" VALOR05="4323524.56" VALOR06="4713282.08" VALOR07="4674310.3" VALOR08="4990954.49" VALOR09="4132693.19" VALOR10="4716266.11" VALOR11="5107113.48" VALOR12="5487889.91"/><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="141869.98" VALOR02="181672.87" VALOR03="265370.6" VALOR04="197584.08" VALOR05="178465.36" VALOR06="436077.43" VALOR07="322212.77" VALOR08="288579.53" VALOR09="226332.36" VALOR10="201036.66" VALOR11="201711.14" VALOR12="559783.5600000001"/><ROW RowState="13" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="7850.26" VALOR05="45009.86" VALOR06="161959.21" VALOR07="12953.41" VALOR08="23665.44" VALOR09="9979.120000000001" VALOR10="16996.6" VALOR11="11665.98" VALOR12="30331.19"/><ROW RowState="13" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="90846.46000000001" VALOR02="140823.87" VALOR03="216792.64" VALOR04="140591.85" VALOR05="60145.3" VALOR06="194403.16" VALOR07="256269.39" VALOR08="199582.86" VALOR09="168758.93" VALOR10="117345.94" VALOR11="145203.84" VALOR12="229824.57"/><ROW RowState="13" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="2527.73" VALOR02="9540.02" VALOR03="11593.34" VALOR04="11136.93" VALOR05="11615.97" VALOR06="10294.64" VALOR07="8910.34" VALOR08="19808.82" VALOR09="7486.38" VALOR10="20715.94" VALOR11="5976.45" VALOR12="207252.45"/><ROW RowState="13" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="44860.47" VALOR02="27906.41" VALOR03="31452.24" VALOR04="30969.21" VALOR05="42386.6" VALOR06="27209.36" VALOR07="32561.43" VALOR08="33821.92" VALOR09="32753.92" VALOR10="38134.97" VALOR11="31925.46" VALOR12="76091.52"/><ROW RowState="13" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="3635.32" VALOR02="3402.57" VALOR03="5532.38" VALOR04="7035.83" VALOR05="19307.63" VALOR06="42211.06" VALOR07="11518.2" VALOR08="11700.49" VALOR09="7354.01" VALOR10="7843.21" VALOR11="6939.41" VALOR12="16283.83"/><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="21171.28" VALOR02="19091.51" VALOR03="32896.07" VALOR04="26031.56" VALOR05="24804.76" VALOR06="17649.55" VALOR07="27850.68" VALOR08="33067.7" VALOR09="22011.46" VALOR10="22819.37" VALOR11="35712.82" VALOR12="35982.39"/><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="15112.42" VALOR02="26205.73" VALOR03="35940.14" VALOR04="32729.38" VALOR05="36738.1" VALOR06="38914.16" VALOR07="47422.66" VALOR08="49028.14" VALOR09="36044.18" VALOR10="32951.97" VALOR11="37419.26" VALOR12="54547.64"/><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="4204479.1" VALOR02="3790044.39" VALOR03="4587710.67" VALOR04="3831567.77" VALOR05="4050370.65" VALOR06="4167882.19" VALOR07="4098569.59" VALOR08="4548986.4" VALOR09="3759392.01" VALOR10="4408577.55" VALOR11="4780072.8" VALOR12="4714213.06"/><ROW RowState="13" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="536058.55" VALOR02="654488.89" VALOR03="486191.08" VALOR04="582529.85" VALOR05="717212.89" VALOR06="622449.55" VALOR07="457711.12" VALOR08="613424.29" VALOR09="512066.29" VALOR10="551233.39" VALOR11="660799.01" VALOR12="1148575.12"/><ROW RowState="13" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="2341102.65" VALOR02="2227852.98" VALOR03="2970579.64" VALOR04="2287411.94" VALOR05="2428629.92" VALOR06="2794658.61" VALOR07="2514475.83" VALOR08="2917455.98" VALOR09="2358430.52" VALOR10="2673079.99" VALOR11="3089483.9" VALOR12="2586073.45"/><ROW RowState="13" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="249214.7" VALOR02="112760.23" VALOR03="112986.49" VALOR04="39890.01" VALOR05="23651.16" VALOR06="51921.85" VALOR07="29576.63" VALOR08="37546.76" VALOR09="37054.45" VALOR10="29449.61" VALOR11="31186.77" VALOR12="36483.21"/><ROW RowState="13" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="9985.26" VALOR02="926.52" VALOR03="290.58" VALOR04="102392.18" VALOR05="220.42" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="675.45" VALOR10="225732.36" VALOR11="35407.78" VALOR12="26421.39"/><ROW RowState="13" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="17301.92" VALOR02="17301.92" VALOR03="17301.92" VALOR04="17301.92" VALOR05="17301.92" VALOR06="17301.92" VALOR07="17301.92" VALOR08="17301.92" VALOR09="17301.92" VALOR10="17301.92" VALOR11="17301.92" VALOR12="17301.92"/><ROW RowState="13" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="21087.97" VALOR02="18827.86" VALOR03="16697.85" VALOR04="17816.26" VALOR05="20135.76" VALOR06="19342.16" VALOR07="21313.79" VALOR08="21510.2" VALOR09="21883.87" VALOR10="21819.54" VALOR11="24298.78" VALOR12="27064.94"/><ROW RowState="13" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09"/><ROW RowState="13" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="503799.56" VALOR02="354187.71" VALOR03="444421.74" VALOR04="413355.8" VALOR05="445669.85" VALOR06="214992.09" VALOR07="665287.37" VALOR08="479885.08" VALOR09="434403.68" VALOR10="468584.27" VALOR11="434935.29" VALOR12="444131.94"/><ROW RowState="13" CODRE="19" RECUR="00090" NOCAT=" OUTRAS RECEITAS CORRENTES" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="65130.12" VALOR02="55121.92" VALOR03="57949.85" VALOR04="39931.7" VALOR05="33145.69" VALOR06="52758.75" VALOR07="178254.6" VALOR08="71292.72" VALOR09="88913.17999999999" VALOR10="50880.56" VALOR11="52197.46" VALOR12="123363.26"/><ROW RowState="13" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="23" TIPO="36" TPEM="TI" CALCULO="25+27+28+" VALOR01="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09"/><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="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09"/><ROW RowState="13" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="30" TIPO="44" TPEM="TI" CALCULO="1+23-" VALOR01="3921834.41" VALOR02="3668438.14" VALOR03="4440625.96" VALOR04="3756974.68" VALOR05="3925975.83" VALOR06="4266066.07" VALOR07="4281407.37" VALOR08="4529092.32" VALOR09="3755117.36" VALOR10="4294889.64" VALOR11="4620454.13" VALOR12="5059728.82"/><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="4447762.9" VALOR02="4072136.42" VALOR03="4979867.33" VALOR04="4127844.49" VALOR05="4323524.56" VALOR06="4713282.08" VALOR07="4674310.3" VALOR08="4990954.49" VALOR09="4132693.19" VALOR10="4716266.11" VALOR11="5107113.48" VALOR12="5487889.91" VALOR13="5493889.4" VALOR14="5332143.01" VALOR15="5783712.22" VALOR16="4977588.56" VALOR17="6534189.86" VALOR18="5341403.83" VALOR19="5268495.64" VALOR20="6424422.46" VALOR21="4885494.32" VALOR22="6063733.7" VALOR23="5988455.08" VALOR24="7240439.18" PREV_ATUAL="70203867.36"/><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="141869.98" VALOR02="181672.87" VALOR03="265370.6" VALOR04="197584.08" VALOR05="178465.36" VALOR06="436077.43" VALOR07="322212.77" VALOR08="288579.53" VALOR09="226332.36" VALOR10="201036.66" VALOR11="201711.14" VALOR12="559783.5600000001" VALOR13="95137.35000000001" VALOR14="301004.44" VALOR15="192860.36" VALOR16="212371.55" VALOR17="293760.45" VALOR18="377832.82" VALOR19="390597.86" VALOR20="385934.82" VALOR21="261213.64" VALOR22="258895.14" VALOR23="359649.63" VALOR24="434900.09" PREV_ATUAL="3772756.27"/><ROW RowState="12" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="0" VALOR04="7850.26" VALOR05="45009.86" VALOR06="161959.21" VALOR07="12953.41" VALOR08="23665.44" VALOR09="9979.120000000001" VALOR10="16996.6" VALOR11="11665.98" VALOR12="30331.19" VALOR13="0" VALOR14="0" VALOR15="89.26000000000001" VALOR16="453.23" VALOR17="57925.56" VALOR18="195496.12" VALOR19="12451.21" VALOR20="27162.56" VALOR21="13647.41" VALOR22="20753.76" VALOR23="10598.83" VALOR24="38916.16" PREV_ATUAL="420000"/><ROW RowState="12" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="90846.46000000001" VALOR02="140823.87" VALOR03="216792.64" VALOR04="140591.85" VALOR05="60145.3" VALOR06="194403.16" VALOR07="256269.39" VALOR08="199582.86" VALOR09="168758.93" VALOR10="117345.94" VALOR11="145203.84" VALOR12="229824.57" VALOR13="36493.8" VALOR14="250340.97" VALOR15="139295.25" VALOR16="167907.77" VALOR17="149830.97" VALOR18="73252.81" VALOR19="210410.95" VALOR20="286512.5" VALOR21="174499.49" VALOR22="62405.45" VALOR23="260540.22" VALOR24="348457.99" PREV_ATUAL="2159948.17"/><ROW RowState="12" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="2527.73" VALOR02="9540.02" VALOR03="11593.34" VALOR04="11136.93" VALOR05="11615.97" VALOR06="10294.64" VALOR07="8910.34" VALOR08="19808.82" VALOR09="7486.38" VALOR10="20715.94" VALOR11="5976.45" VALOR12="207252.45" VALOR13="23750.65" VALOR14="7748.6" VALOR15="17518.05" VALOR16="10796.66" VALOR17="14496.05" VALOR18="20375.9" VALOR19="119961.83" VALOR20="23272.26" VALOR21="21493.34" VALOR22="45448.49" VALOR23="9187.610000000001" VALOR24="10506.15" PREV_ATUAL="382000"/><ROW RowState="12" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="44860.47" VALOR02="27906.41" VALOR03="31452.24" VALOR04="30969.21" VALOR05="42386.6" VALOR06="27209.36" VALOR07="32561.43" VALOR08="33821.92" VALOR09="32753.92" VALOR10="38134.97" VALOR11="31925.46" VALOR12="76091.52" VALOR13="32527.38" VALOR14="39370.51" VALOR15="32438.4" VALOR16="31265.76" VALOR17="52117.7" VALOR18="42010.38" VALOR19="42152.62" VALOR20="40751.42" VALOR21="44210.73" VALOR22="41793.33" VALOR23="72588.62" VALOR24="105951.13" PREV_ATUAL="647793.86"/><ROW RowState="12" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="3635.32" VALOR02="3402.57" VALOR03="5532.38" VALOR04="7035.83" VALOR05="19307.63" VALOR06="42211.06" VALOR07="11518.2" VALOR08="11700.49" VALOR09="7354.01" VALOR10="7843.21" VALOR11="6939.41" VALOR12="16283.83" VALOR13="2365.52" VALOR14="3544.36" VALOR15="3519.4" VALOR16="1948.13" VALOR17="19390.17" VALOR18="46697.61" VALOR19="5621.25" VALOR20="8236.08" VALOR21="7362.67" VALOR22="88494.11" VALOR23="6734.35" VALOR24="-68931.34" PREV_ATUAL="163014.24"/><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="21171.28" VALOR02="19091.51" VALOR03="32896.07" VALOR04="26031.56" VALOR05="24804.76" VALOR06="17649.55" VALOR07="27850.68" VALOR08="33067.7" VALOR09="22011.46" VALOR10="22819.37" VALOR11="35712.82" VALOR12="35982.39" VALOR13="34205.89" VALOR14="35095.65" VALOR15="39943.46" VALOR16="35260.05" VALOR17="112284.23" VALOR18="112744.25" VALOR19="106040.01" VALOR20="116929.2" VALOR21="38653.94" VALOR22="38660.83" VALOR23="52533.49" VALOR24="349832.41" PREV_ATUAL="697725.4300000001"/><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="15112.42" VALOR02="26205.73" VALOR03="35940.14" VALOR04="32729.38" VALOR05="36738.1" VALOR06="38914.16" VALOR07="47422.66" VALOR08="49028.14" VALOR09="36044.18" VALOR10="32951.97" VALOR11="37419.26" VALOR12="54547.64" VALOR13="1147.89" VALOR14="754.59" VALOR15="449.1" VALOR16="581.18" VALOR17="501.84" VALOR18="3003.13" VALOR19="3124.01" VALOR20="3511.43" VALOR21="3635.07" VALOR22="3973.98" VALOR23="46813.92" VALOR24="491" PREV_ATUAL="129410.18"/><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="4204479.1" VALOR02="3790044.39" VALOR03="4587710.67" VALOR04="3831567.77" VALOR05="4050370.65" VALOR06="4167882.19" VALOR07="4098569.59" VALOR08="4548986.4" VALOR09="3759392.01" VALOR10="4408577.55" VALOR11="4780072.8" VALOR12="4714213.06" VALOR13="5302285.57" VALOR14="4892154.98" VALOR15="5502473.6" VALOR16="4691700.94" VALOR17="6064652.21" VALOR18="4809058.49" VALOR19="4713374.74" VALOR20="5850386.89" VALOR21="4524732.11" VALOR22="5696385.4" VALOR23="5444137.06" VALOR24="6299120.82" PREV_ATUAL="64684932.48"/><ROW RowState="12" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="536058.55" VALOR02="654488.89" VALOR03="486191.08" VALOR04="582529.85" VALOR05="717212.89" VALOR06="622449.55" VALOR07="457711.12" VALOR08="613424.29" VALOR09="512066.29" VALOR10="551233.39" VALOR11="660799.01" VALOR12="1148575.12" VALOR13="970138.52" VALOR14="1045182.05" VALOR15="682159.28" VALOR16="904199.97" VALOR17="1037832.35" VALOR18="936716.8100000001" VALOR19="796842.33" VALOR20="821957.11" VALOR21="656194.33" VALOR22="862521.11" VALOR23="911286.59" VALOR24="1532475.79" PREV_ATUAL="11157506.24"/><ROW RowState="12" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="2341102.65" VALOR02="2227852.98" VALOR03="2970579.64" VALOR04="2287411.94" VALOR05="2428629.92" VALOR06="2794658.61" VALOR07="2514475.83" VALOR08="2917455.98" VALOR09="2358430.52" VALOR10="2673079.99" VALOR11="3089483.9" VALOR12="2586073.45" VALOR13="2918307.23" VALOR14="2872678.33" VALOR15="3412331.63" VALOR16="2993997.92" VALOR17="3797786.08" VALOR18="2907532.42" VALOR19="3134290.76" VALOR20="3691728.33" VALOR21="3018540.69" VALOR22="3227440.31" VALOR23="3534302.47" VALOR24="3525505.13" PREV_ATUAL="39034441.3"/><ROW RowState="12" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="249214.7" VALOR02="112760.23" VALOR03="112986.49" VALOR04="39890.01" VALOR05="23651.16" VALOR06="51921.85" VALOR07="29576.63" VALOR08="37546.76" VALOR09="37054.45" VALOR10="29449.61" VALOR11="31186.77" VALOR12="36483.21" VALOR13="268052.59" VALOR14="167491.36" VALOR15="133980.15" VALOR16="32986.02" VALOR17="38197.5" VALOR18="50180.34" VALOR19="33774.95" VALOR20="49385.13" VALOR21="48390.67" VALOR22="51232.92" VALOR23="41026.74" VALOR24="54496.6" PREV_ATUAL="969194.97"/><ROW RowState="12" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="9985.26" VALOR02="926.52" VALOR03="290.58" VALOR04="102392.18" VALOR05="220.42" VALOR06="0" VALOR07="0" VALOR08="0" VALOR09="675.45" VALOR10="225732.36" VALOR11="35407.78" VALOR12="26421.39" VALOR13="35264.74" VALOR14="231.63" VALOR15="3144.25" VALOR16="3397.23" VALOR17="3621.33" VALOR18="3338.29" VALOR19="3673.53" VALOR20="746.26" VALOR21="2221.37" VALOR22="276417.31" VALOR23="41801.36" VALOR24="37480.86" PREV_ATUAL="411338.16"/><ROW RowState="12" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="17301.92" VALOR02="17301.92" VALOR03="17301.92" VALOR04="17301.92" VALOR05="17301.92" VALOR06="17301.92" VALOR07="17301.92" VALOR08="17301.92" VALOR09="17301.92" VALOR10="17301.92" VALOR11="17301.92" VALOR12="17301.92" VALOR13="19713.68" VALOR14="19713.68" VALOR15="19713.68" VALOR16="19713.68" VALOR17="19713.68" VALOR18="19713.68" VALOR19="19713.68" VALOR20="19713.68" VALOR21="19713.68" VALOR22="19713.68" VALOR23="19713.68" VALOR24="19713.68" PREV_ATUAL="236564.16"/><ROW RowState="12" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="21087.97" VALOR02="18827.86" VALOR03="16697.85" VALOR04="17816.26" VALOR05="20135.76" VALOR06="19342.16" VALOR07="21313.79" VALOR08="21510.2" VALOR09="21883.87" VALOR10="21819.54" VALOR11="24298.78" VALOR12="27064.94" VALOR13="31118.12" VALOR14="30544.49" VALOR15="20453.61" VALOR16="27864.15" VALOR17="24684.31" VALOR18="28037.73" VALOR19="21287.65" VALOR20="30942.42" VALOR21="24036.57" VALOR22="31147.06" VALOR23="37029.49" VALOR24="35077.91" PREV_ATUAL="342223.51"/><ROW RowState="12" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09" VALOR13="595816.83" VALOR14="482803.79" VALOR15="555884.12" VALOR16="432922.28" VALOR17="540765.74" VALOR18="425194.14" VALOR19="442242.48" VALOR20="516180.67" VALOR21="425663.44" VALOR22="459739.07" VALOR23="501620.65" VALOR24="506127.77" PREV_ATUAL="6388000"/><ROW RowState="12" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="503799.56" VALOR02="354187.71" VALOR03="444421.74" VALOR04="413355.8" VALOR05="445669.85" VALOR06="214992.09" VALOR07="665287.37" VALOR08="479885.08" VALOR09="434403.68" VALOR10="468584.27" VALOR11="434935.29" VALOR12="444131.94" VALOR13="463873.86" VALOR14="273509.65" VALOR15="674806.88" VALOR16="276619.69" VALOR17="602051.22" VALOR18="438345.08" VALOR19="261549.36" VALOR20="719733.29" VALOR21="329971.36" VALOR22="768173.9399999999" VALOR23="357356.08" VALOR24="588243.08" PREV_ATUAL="6145664.14"/><ROW RowState="12" CODRE="19" RECUR="00090" NOCAT=" OUTRAS RECEITAS CORRENTES" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="65130.12" VALOR02="55121.92" VALOR03="57949.85" VALOR04="39931.7" VALOR05="33145.69" VALOR06="52758.75" VALOR07="178254.6" VALOR08="71292.72" VALOR09="88913.17999999999" VALOR10="50880.56" VALOR11="52197.46" VALOR12="123363.26" VALOR13="61112.7" VALOR14="103133.35" VALOR15="47985.7" VALOR16="37674.84" VALOR17="62991.13" VALOR18="38765.14" VALOR19="55359.02" VALOR20="67660.12" VALOR21="57259.56" VALOR22="65818.35000000001" VALOR23="85320.98" VALOR24="156094.86" PREV_ATUAL="919043"/><ROW RowState="12" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="23" TIPO="36" TPEM="TI" CALCULO="25+27+28+" VALOR01="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09" VALOR13="595816.83" VALOR14="482803.79" VALOR15="555884.12" VALOR16="432922.28" VALOR17="540765.74" VALOR18="425194.14" VALOR19="442242.48" VALOR20="516180.67" VALOR21="425663.44" VALOR22="459739.07" VALOR23="501620.65" VALOR24="506127.77" PREV_ATUAL="6388000"/><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="525928.49" VALOR02="403698.28" VALOR03="539241.37" VALOR04="370869.81" VALOR05="397548.73" VALOR06="447216.01" VALOR07="392902.93" VALOR08="461862.17" VALOR09="377575.83" VALOR10="421376.47" VALOR11="486659.35" VALOR12="428161.09" VALOR13="595816.83" VALOR14="482803.79" VALOR15="555884.12" VALOR16="432922.28" VALOR17="540765.74" VALOR18="425194.14" VALOR19="442242.48" VALOR20="516180.67" VALOR21="425663.44" VALOR22="459739.07" VALOR23="501620.65" VALOR24="506127.77" PREV_ATUAL="6388000"/><ROW RowState="12" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="30" TIPO="44" TPEM="TI" CALCULO="1+23-" VALOR01="3921834.41" VALOR02="3668438.14" VALOR03="4440625.96" VALOR04="3756974.68" VALOR05="3925975.83" VALOR06="4266066.07" VALOR07="4281407.37" VALOR08="4529092.32" VALOR09="3755117.36" VALOR10="4294889.64" VALOR11="4620454.13" VALOR12="5059728.82" VALOR13="4898072.57" VALOR14="4849339.22" VALOR15="5227828.1" VALOR16="4544666.28" VALOR17="5993424.12" VALOR18="4916209.69" VALOR19="4826253.16" VALOR20="5908241.79" VALOR21="4459830.88" VALOR22="5603994.63" VALOR23="5486834.43" VALOR24="6734311.41" PREV_ATUAL="63815867.36"/></ROWDATA></DATAPACKET>