<?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 0 4 29 1 8 30 2 8 31 3 8 32 4 8 33 5 8 34 6 8 35 7 8 36 8 8 37 9 8 38 10 8 39 11 8 40 12 8 41 13 8 42 14 8 43 15 8 44 16 8 45 17 8 46 18 8 47 19 8 48 20 8 49 21 8 50 22 8 51 23 8 52 24 8 53 25 8 54 26 8 55 27 8 56 28 8 57 29 8 58 30 8 59 31 8 60 32 8 61 33 8 62 34 8 63 35 8 64 36 8 65 37 8 66 38 8 67 39 8 68 40 8 69 41 8 70 42 8 71 43 8 72 44 8 73 45 8 74 46 8 75 47 8 76 48 8 77 49 8 78 50 8 79 51 8 80 52 8 81 53 8 82 54 8 83 55 8 84 56 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+23-"/><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="30" TIPO="36" TPEM="TI" CALCULO="35+36+37+38+39+40+"/><ROW RowState="5" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="34" TIPO="37" TPEM="VA" CALCULO="35+36+"/><ROW RowState="5" CODRE="1210.29.07" RECUR="00140" NOCAT="  Servidor" SEQ="35" TIPO="00" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="1210.46" RECUR="00150" NOCAT=" Compens Financ. entre Regimes Previd." SEQ="37" TIPO="38" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="972" RECUR="00160" NOCAT=" Dedução da Receita para Formação do FUNDEB" SEQ="38" TIPO="39" TPEM="VA" CALCULO=""/><ROW RowState="5" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="45" TIPO="44" TPEM="TI" CALCULO="1+30-"/><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+23-" VALOR01="5493889.4" VALOR02="5332143.01" VALOR03="5783712.22" VALOR04="4977588.56" VALOR05="6534189.86" VALOR06="5341403.83" VALOR07="5268495.64" VALOR08="6424422.46" VALOR09="4885494.32" VALOR10="6063733.7" VALOR11="5988455.08" VALOR12="7240439.18"/><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="95137.35000000001" VALOR02="301004.44" VALOR03="192860.36" VALOR04="212371.55" VALOR05="293760.45" VALOR06="377832.82" VALOR07="390597.86" VALOR08="385934.82" VALOR09="261213.64" VALOR10="258895.14" VALOR11="359649.63" VALOR12="434900.09"/><ROW RowState="13" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="89.26000000000001" VALOR04="453.23" VALOR05="57925.56" VALOR06="195496.12" VALOR07="12451.21" VALOR08="27162.56" VALOR09="13647.41" VALOR10="20753.76" VALOR11="10598.83" VALOR12="38916.16"/><ROW RowState="13" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="36493.8" VALOR02="250340.97" VALOR03="139295.25" VALOR04="167907.77" VALOR05="149830.97" VALOR06="73252.81" VALOR07="210410.95" VALOR08="286512.5" VALOR09="174499.49" VALOR10="62405.45" VALOR11="260540.22" VALOR12="348457.99"/><ROW RowState="13" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="23750.65" VALOR02="7748.6" VALOR03="17518.05" VALOR04="10796.66" VALOR05="14496.05" VALOR06="20375.9" VALOR07="119961.83" VALOR08="23272.26" VALOR09="21493.34" VALOR10="45448.49" VALOR11="9187.610000000001" VALOR12="10506.15"/><ROW RowState="13" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="32527.38" VALOR02="39370.51" VALOR03="32438.4" VALOR04="31265.76" VALOR05="52117.7" VALOR06="42010.38" VALOR07="42152.62" VALOR08="40751.42" VALOR09="44210.73" VALOR10="41793.33" VALOR11="72588.62" VALOR12="105951.13"/><ROW RowState="13" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="2365.52" VALOR02="3544.36" VALOR03="3519.4" VALOR04="1948.13" VALOR05="19390.17" VALOR06="46697.61" VALOR07="5621.25" VALOR08="8236.08" VALOR09="7362.67" VALOR10="88494.11" VALOR11="6734.35" VALOR12="-68931.34"/><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="34205.89" VALOR02="35095.65" VALOR03="39943.46" VALOR04="35260.05" VALOR05="112284.23" VALOR06="112744.25" VALOR07="106040.01" VALOR08="116929.2" VALOR09="38653.94" VALOR10="38660.83" VALOR11="52533.49" VALOR12="349832.41"/><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="1147.89" VALOR02="754.59" VALOR03="449.1" VALOR04="581.18" VALOR05="501.84" VALOR06="3003.13" VALOR07="3124.01" VALOR08="3511.43" VALOR09="3635.07" VALOR10="3973.98" VALOR11="46813.92" VALOR12="491"/><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="5302285.57" VALOR02="4892154.98" VALOR03="5502473.6" VALOR04="4691700.94" VALOR05="6064652.21" VALOR06="4809058.49" VALOR07="4713374.74" VALOR08="5850386.89" VALOR09="4524732.11" VALOR10="5696385.4" VALOR11="5444137.06" VALOR12="6299120.82"/><ROW RowState="13" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="970138.52" VALOR02="1045182.05" VALOR03="682159.28" VALOR04="904199.97" VALOR05="1037832.35" VALOR06="936716.8100000001" VALOR07="796842.33" VALOR08="821957.11" VALOR09="656194.33" VALOR10="862521.11" VALOR11="911286.59" VALOR12="1532475.79"/><ROW RowState="13" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="2918307.23" VALOR02="2872678.33" VALOR03="3412331.63" VALOR04="2993997.92" VALOR05="3797786.08" VALOR06="2907532.42" VALOR07="3134290.76" VALOR08="3691728.33" VALOR09="3018540.69" VALOR10="3227440.31" VALOR11="3534302.47" VALOR12="3525505.13"/><ROW RowState="13" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="268052.59" VALOR02="167491.36" VALOR03="133980.15" VALOR04="32986.02" VALOR05="38197.5" VALOR06="50180.34" VALOR07="33774.95" VALOR08="49385.13" VALOR09="48390.67" VALOR10="51232.92" VALOR11="41026.74" VALOR12="54496.6"/><ROW RowState="13" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="35264.74" VALOR02="231.63" VALOR03="3144.25" VALOR04="3397.23" VALOR05="3621.33" VALOR06="3338.29" VALOR07="3673.53" VALOR08="746.26" VALOR09="2221.37" VALOR10="276417.31" VALOR11="41801.36" VALOR12="37480.86"/><ROW RowState="13" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="19713.68" VALOR02="19713.68" VALOR03="19713.68" VALOR04="19713.68" VALOR05="19713.68" VALOR06="19713.68" VALOR07="19713.68" VALOR08="19713.68" VALOR09="19713.68" VALOR10="19713.68" VALOR11="19713.68" VALOR12="19713.68"/><ROW RowState="13" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="31118.12" VALOR02="30544.49" VALOR03="20453.61" VALOR04="27864.15" VALOR05="24684.31" VALOR06="28037.73" VALOR07="21287.65" VALOR08="30942.42" VALOR09="24036.57" VALOR10="31147.06" VALOR11="37029.49" VALOR12="35077.91"/><ROW RowState="13" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="595816.83" VALOR02="482803.79" VALOR03="555884.12" VALOR04="432922.28" VALOR05="540765.74" VALOR06="425194.14" VALOR07="442242.48" VALOR08="516180.67" VALOR09="425663.44" VALOR10="459739.07" VALOR11="501620.65" VALOR12="506127.77"/><ROW RowState="13" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="463873.86" VALOR02="273509.65" VALOR03="674806.88" VALOR04="276619.69" VALOR05="602051.22" VALOR06="438345.08" VALOR07="261549.36" VALOR08="719733.29" VALOR09="329971.36" VALOR10="768173.9399999999" VALOR11="357356.08" VALOR12="588243.08"/><ROW RowState="13" CODRE="19" RECUR="00090" NOCAT=" Outras Receitas Correntes" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="61112.7" VALOR02="103133.35" VALOR03="47985.7" VALOR04="37674.84" VALOR05="62991.13" VALOR06="38765.14" VALOR07="55359.02" VALOR08="67660.12" VALOR09="57259.56" VALOR10="65818.35000000001" VALOR11="85320.98" VALOR12="156094.86"/><ROW RowState="13" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="30" TIPO="36" TPEM="TI" CALCULO="35+36+37+38+39+40+" VALOR01="848518.9" VALOR02="827168.22" VALOR03="854356.42" VALOR04="796431.7" VALOR05="984366.97" VALOR06="789103.76" VALOR07="801916.48" VALOR08="922894.5" VALOR09="753819.38" VALOR10="893694.39" VALOR11="917004.87" VALOR12="946135.16"/><ROW RowState="13" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="34" TIPO="37" TPEM="VA" CALCULO="35+36+" 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="1210.29.07" RECUR="00140" NOCAT="  Servidor" SEQ="35" TIPO="00" 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="37" 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="38" TIPO="39" TPEM="VA" CALCULO="" VALOR01="848518.9" VALOR02="827168.22" VALOR03="854356.42" VALOR04="796431.7" VALOR05="984366.97" VALOR06="789103.76" VALOR07="801916.48" VALOR08="922894.5" VALOR09="753819.38" VALOR10="893694.39" VALOR11="917004.87" VALOR12="946135.16"/><ROW RowState="13" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="45" TIPO="44" TPEM="TI" CALCULO="1+30-" VALOR01="4645370.5" VALOR02="4504974.79" VALOR03="4929355.8" VALOR04="4181156.86" VALOR05="5549822.89" VALOR06="4552300.07" VALOR07="4466579.16" VALOR08="5501527.96" VALOR09="4131674.94" VALOR10="5170039.31" VALOR11="5071450.21" VALOR12="6294304.02"/><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+23-" VALOR01="5493889.4" VALOR02="5332143.01" VALOR03="5783712.22" VALOR04="4977588.56" VALOR05="6534189.86" VALOR06="5341403.83" VALOR07="5268495.64" VALOR08="6424422.46" VALOR09="4885494.32" VALOR10="6063733.7" VALOR11="5988455.08" VALOR12="7240439.18" VALOR13="7182737.93" VALOR14="5142854.53" VALOR15="6413864.53" VALOR16="5627359.19" VALOR17="6505986.79" VALOR18="6609947.77" VALOR19="6699914.98" VALOR20="5799277.54" VALOR21="5377688.9" VALOR22="7272631.73" VALOR23="5917501.83" VALOR24="7278653.09" PREV_ATUAL="76513859.61"/><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="95137.35000000001" VALOR02="301004.44" VALOR03="192860.36" VALOR04="212371.55" VALOR05="293760.45" VALOR06="377832.82" VALOR07="390597.86" VALOR08="385934.82" VALOR09="261213.64" VALOR10="258895.14" VALOR11="359649.63" VALOR12="434900.09" VALOR13="195411.81" VALOR14="144466.26" VALOR15="518059.88" VALOR16="247653.42" VALOR17="470553.55" VALOR18="479606.22" VALOR19="451449.23" VALOR20="410688.43" VALOR21="195571.24" VALOR22="458735.54" VALOR23="342352.71" VALOR24="576245.11" PREV_ATUAL="4660695.27"/><ROW RowState="12" CODRE="1112.02" RECUR="00021" NOCAT="  IPTU" SEQ="3" TIPO="16" TPEM="VA" CALCULO="" VALOR01="0" VALOR02="0" VALOR03="89.26000000000001" VALOR04="453.23" VALOR05="57925.56" VALOR06="195496.12" VALOR07="12451.21" VALOR08="27162.56" VALOR09="13647.41" VALOR10="20753.76" VALOR11="10598.83" VALOR12="38916.16" VALOR13="0" VALOR14="0" VALOR15="0" VALOR16="126.59" VALOR17="71227.67" VALOR18="221095.22" VALOR19="16159" VALOR20="26554.26" VALOR21="11835.84" VALOR22="23599" VALOR23="10575.35" VALOR24="38128.88" PREV_ATUAL="480000"/><ROW RowState="12" CODRE="1113.05" RECUR="00022" NOCAT="  ISS" SEQ="4" TIPO="17" TPEM="VA" CALCULO="" VALOR01="36493.8" VALOR02="250340.97" VALOR03="139295.25" VALOR04="167907.77" VALOR05="149830.97" VALOR06="73252.81" VALOR07="210410.95" VALOR08="286512.5" VALOR09="174499.49" VALOR10="62405.45" VALOR11="260540.22" VALOR12="348457.99" VALOR13="140653.28" VALOR14="90664.7" VALOR15="252250.43" VALOR16="219511.31" VALOR17="290235.82" VALOR18="125836.56" VALOR19="341362.15" VALOR20="288993.32" VALOR21="92256.71000000001" VALOR22="325011.21" VALOR23="240962.32" VALOR24="389331.56" PREV_ATUAL="2843233.28"/><ROW RowState="12" CODRE="1112.08" RECUR="00023" NOCAT="  ITBI" SEQ="5" TIPO="18" TPEM="VA" CALCULO="" VALOR01="23750.65" VALOR02="7748.6" VALOR03="17518.05" VALOR04="10796.66" VALOR05="14496.05" VALOR06="20375.9" VALOR07="119961.83" VALOR08="23272.26" VALOR09="21493.34" VALOR10="45448.49" VALOR11="9187.610000000001" VALOR12="10506.15" VALOR13="15125.76" VALOR14="18153.91" VALOR15="206717.14" VALOR16="16573.34" VALOR17="15084.61" VALOR18="12325.98" VALOR19="17319.96" VALOR20="12187.35" VALOR21="9266.309999999999" VALOR22="26025.77" VALOR23="18720.4" VALOR24="16892.23" PREV_ATUAL="400000"/><ROW RowState="12" CODRE="1112.04" RECUR="00024" NOCAT="  IRRF" SEQ="6" TIPO="19" TPEM="VA" CALCULO="" VALOR01="32527.38" VALOR02="39370.51" VALOR03="32438.4" VALOR04="31265.76" VALOR05="52117.7" VALOR06="42010.38" VALOR07="42152.62" VALOR08="40751.42" VALOR09="44210.73" VALOR10="41793.33" VALOR11="72588.62" VALOR12="105951.13" VALOR13="36090.93" VALOR14="33261.64" VALOR15="55268.68" VALOR16="8392.959999999999" VALOR17="69418.10000000001" VALOR18="66908.64999999999" VALOR19="69385.11" VALOR20="69759.71000000001" VALOR21="75386.92" VALOR22="74001.50999999999" VALOR23="65457.79" VALOR24="119091.1" PREV_ATUAL="745908.61"/><ROW RowState="12" CODRE="11" RECUR="00025" NOCAT="  Outras receitas Tributárias" SEQ="7" TIPO="20" TPEM="VA" CALCULO="" VALOR01="2365.52" VALOR02="3544.36" VALOR03="3519.4" VALOR04="1948.13" VALOR05="19390.17" VALOR06="46697.61" VALOR07="5621.25" VALOR08="8236.08" VALOR09="7362.67" VALOR10="88494.11" VALOR11="6734.35" VALOR12="-68931.34" VALOR13="3541.84" VALOR14="2386.01" VALOR15="3823.63" VALOR16="3049.22" VALOR17="24587.35" VALOR18="53439.81" VALOR19="7223.01" VALOR20="13193.79" VALOR21="6825.46" VALOR22="10098.05" VALOR23="6636.85" VALOR24="12801.34" PREV_ATUAL="191553.38"/><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="34205.89" VALOR02="35095.65" VALOR03="39943.46" VALOR04="35260.05" VALOR05="112284.23" VALOR06="112744.25" VALOR07="106040.01" VALOR08="116929.2" VALOR09="38653.94" VALOR10="38660.83" VALOR11="52533.49" VALOR12="349832.41" VALOR13="133898.16" VALOR14="131761.02" VALOR15="129262.82" VALOR16="56954.35" VALOR17="132386.94" VALOR18="56691.2" VALOR19="45578.8" VALOR20="38443.71" VALOR21="39440.49" VALOR22="33080.76" VALOR23="31156.58" VALOR24="44476.4" PREV_ATUAL="667335.38"/><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="1147.89" VALOR02="754.59" VALOR03="449.1" VALOR04="581.18" VALOR05="501.84" VALOR06="3003.13" VALOR07="3124.01" VALOR08="3511.43" VALOR09="3635.07" VALOR10="3973.98" VALOR11="46813.92" VALOR12="491" VALOR13="5136.79" VALOR14="4452.32" VALOR15="4444.84" VALOR16="4485.03" VALOR17="4412.81" VALOR18="4861.07" VALOR19="4462.55" VALOR20="5102.94" VALOR21="4681.78" VALOR22="4781.95" VALOR23="6090.32" VALOR24="559.3" PREV_ATUAL="33000"/><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="5302285.57" VALOR02="4892154.98" VALOR03="5502473.6" VALOR04="4691700.94" VALOR05="6064652.21" VALOR06="4809058.49" VALOR07="4713374.74" VALOR08="5850386.89" VALOR09="4524732.11" VALOR10="5696385.4" VALOR11="5444137.06" VALOR12="6299120.82" VALOR13="6742164.34" VALOR14="4785642.64" VALOR15="5681755.73" VALOR16="5206055.24" VALOR17="5795669.84" VALOR18="5331465.43" VALOR19="5846040.43" VALOR20="5259024.53" VALOR21="5083649.4" VALOR22="6717395.66" VALOR23="5324536.78" VALOR24="6504741.64" PREV_ATUAL="69616552.02"/><ROW RowState="12" CODRE="1721.01.02" RECUR="00081" NOCAT="   Cota Parte do FPM" SEQ="14" TIPO="27" TPEM="VA" CALCULO="" VALOR01="970138.52" VALOR02="1045182.05" VALOR03="682159.28" VALOR04="904199.97" VALOR05="1037832.35" VALOR06="936716.8100000001" VALOR07="796842.33" VALOR08="821957.11" VALOR09="656194.33" VALOR10="862521.11" VALOR11="911286.59" VALOR12="1532475.79" VALOR13="963430.6899999999" VALOR14="1165415.78" VALOR15="791503.4300000001" VALOR16="997553.9300000001" VALOR17="1115693.47" VALOR18="952075.84" VALOR19="710978.4" VALOR20="784549.75" VALOR21="686469.51" VALOR22="728718.37" VALOR23="984982.58" VALOR24="1601203.9" PREV_ATUAL="11750000"/><ROW RowState="12" CODRE="1722.01.01" RECUR="00082" NOCAT="   Cota Parte do ICMS" SEQ="15" TIPO="28" TPEM="VA" CALCULO="" VALOR01="2918307.23" VALOR02="2872678.33" VALOR03="3412331.63" VALOR04="2993997.92" VALOR05="3797786.08" VALOR06="2907532.42" VALOR07="3134290.76" VALOR08="3691728.33" VALOR09="3018540.69" VALOR10="3227440.31" VALOR11="3534302.47" VALOR12="3525505.13" VALOR13="3897221.11" VALOR14="2685028.55" VALOR15="3334794.59" VALOR16="3061478.34" VALOR17="3704850.17" VALOR18="3246649.7" VALOR19="3939904.5" VALOR20="3029611.16" VALOR21="3442424.04" VALOR22="4189901.28" VALOR23="3005632.32" VALOR24="3765889.05" PREV_ATUAL="42000000"/><ROW RowState="12" CODRE="1722.01.02" RECUR="00083" NOCAT="   Cota Parte do IPVA" SEQ="16" TIPO="29" TPEM="VA" CALCULO="" VALOR01="268052.59" VALOR02="167491.36" VALOR03="133980.15" VALOR04="32986.02" VALOR05="38197.5" VALOR06="50180.34" VALOR07="33774.95" VALOR08="49385.13" VALOR09="48390.67" VALOR10="51232.92" VALOR11="41026.74" VALOR12="54496.6" VALOR13="344595.67" VALOR14="147401.16" VALOR15="165766.09" VALOR16="40578.76" VALOR17="37546.27" VALOR18="57511.08" VALOR19="40495.66" VALOR20="56935.79" VALOR21="53287.86" VALOR22="59077.01" VALOR23="42063.64" VALOR24="46750.9" PREV_ATUAL="1092009.89"/><ROW RowState="12" CODRE="1722.01.05" RECUR="00084" NOCAT="   Cota Parte do ITR" SEQ="17" TIPO="30" TPEM="VA" CALCULO="" VALOR01="35264.74" VALOR02="231.63" VALOR03="3144.25" VALOR04="3397.23" VALOR05="3621.33" VALOR06="3338.29" VALOR07="3673.53" VALOR08="746.26" VALOR09="2221.37" VALOR10="276417.31" VALOR11="41801.36" VALOR12="37480.86" VALOR13="29420.62" VALOR14="2087.2" VALOR15="302.92" VALOR16="376.3" VALOR17="127.68" VALOR18="533.2" VALOR19="20173.05" VALOR20="19.13" VALOR21="20664.26" VALOR22="281824.06" VALOR23="133250.75" VALOR24="108175.99" PREV_ATUAL="596955.16"/><ROW RowState="12" CODRE="1721.36.00" RECUR="00085" NOCAT="   Transf. da LC 87/1996" SEQ="18" TIPO="31" TPEM="VA" CALCULO="" VALOR01="19713.68" VALOR02="19713.68" VALOR03="19713.68" VALOR04="19713.68" VALOR05="19713.68" VALOR06="19713.68" VALOR07="19713.68" VALOR08="19713.68" VALOR09="19713.68" VALOR10="19713.68" VALOR11="19713.68" VALOR12="19713.68" VALOR13="19514.2" VALOR14="19514.2" VALOR15="19514.2" VALOR16="19514.2" VALOR17="19514.2" VALOR18="19514.2" VALOR19="19514.2" VALOR20="19514.2" VALOR21="0" VALOR22="39028.4" VALOR23="19514.2" VALOR24="19514.2" PREV_ATUAL="250000"/><ROW RowState="12" CODRE="1722.01.04" RECUR="00086" NOCAT="   Transf. da LC 61/1989" SEQ="19" TIPO="32" TPEM="VA" CALCULO="" VALOR01="31118.12" VALOR02="30544.49" VALOR03="20453.61" VALOR04="27864.15" VALOR05="24684.31" VALOR06="28037.73" VALOR07="21287.65" VALOR08="30942.42" VALOR09="24036.57" VALOR10="31147.06" VALOR11="37029.49" VALOR12="35077.91" VALOR13="11700.62" VALOR14="32476.17" VALOR15="24286.58" VALOR16="26454.26" VALOR17="33955.06" VALOR18="26194.09" VALOR19="26606.26" VALOR20="28933.01" VALOR21="27876.22" VALOR22="29307.96" VALOR23="28300.71" VALOR24="29246.69" PREV_ATUAL="325337.63"/><ROW RowState="12" CODRE="FUNDEB" RECUR="00087" NOCAT="   Transferencias do FUNDEB" SEQ="20" TIPO="33" TPEM="" CALCULO="" VALOR01="595816.83" VALOR02="482803.79" VALOR03="555884.12" VALOR04="432922.28" VALOR05="540765.74" VALOR06="425194.14" VALOR07="442242.48" VALOR08="516180.67" VALOR09="425663.44" VALOR10="459739.07" VALOR11="501620.65" VALOR12="506127.77" VALOR13="770201.39" VALOR14="483029.79" VALOR15="564005.3199999999" VALOR16="473995.29" VALOR17="557911.86" VALOR18="490451.32" VALOR19="569508.54" VALOR20="450500.22" VALOR21="503270.99" VALOR22="606262.51" VALOR23="451630.65" VALOR24="534638.87" PREV_ATUAL="6800000"/><ROW RowState="12" CODRE="17" RECUR="00088" NOCAT="   Outras Transferências Correntes" SEQ="21" TIPO="34" TPEM="VA" CALCULO="" VALOR01="463873.86" VALOR02="273509.65" VALOR03="674806.88" VALOR04="276619.69" VALOR05="602051.22" VALOR06="438345.08" VALOR07="261549.36" VALOR08="719733.29" VALOR09="329971.36" VALOR10="768173.9399999999" VALOR11="357356.08" VALOR12="588243.08" VALOR13="706080.04" VALOR14="250689.79" VALOR15="781582.6" VALOR16="586104.16" VALOR17="326071.13" VALOR18="538536" VALOR19="518859.82" VALOR20="888961.27" VALOR21="349656.52" VALOR22="783276.0699999999" VALOR23="659161.9300000001" VALOR24="399322.04" PREV_ATUAL="6802249.34"/><ROW RowState="12" CODRE="19" RECUR="00090" NOCAT=" Outras Receitas Correntes" SEQ="22" TIPO="35" TPEM="VA" CALCULO="" VALOR01="61112.7" VALOR02="103133.35" VALOR03="47985.7" VALOR04="37674.84" VALOR05="62991.13" VALOR06="38765.14" VALOR07="55359.02" VALOR08="67660.12" VALOR09="57259.56" VALOR10="65818.35000000001" VALOR11="85320.98" VALOR12="156094.86" VALOR13="106126.83" VALOR14="76532.28999999999" VALOR15="80341.25999999999" VALOR16="112211.15" VALOR17="102963.65" VALOR18="737323.85" VALOR19="352383.97" VALOR20="86017.92999999999" VALOR21="54345.99" VALOR22="58637.82" VALOR23="213365.44" VALOR24="152630.64" PREV_ATUAL="1536276.94"/><ROW RowState="12" CODRE="9" RECUR="00100" NOCAT="DEDUÇÕES ( II )" SEQ="30" TIPO="36" TPEM="TI" CALCULO="35+36+37+38+39+40+" VALOR01="848518.9" VALOR02="827168.22" VALOR03="854356.42" VALOR04="796431.7" VALOR05="984366.97" VALOR06="789103.76" VALOR07="801916.48" VALOR08="922894.5" VALOR09="753819.38" VALOR10="893694.39" VALOR11="917004.87" VALOR12="946135.16" VALOR13="1053176.5" VALOR14="810384.54" VALOR15="867233.47" VALOR16="829191.09" VALOR17="982337.3" VALOR18="860495.5600000001" VALOR19="951534.37" VALOR20="783912.55" VALOR21="846144.3" VALOR22="1065571.34" VALOR23="842748.76" VALOR24="1016585.69" PREV_ATUAL="11143000"/><ROW RowState="12" CODRE="1210.29.02" RECUR="00130" NOCAT=" Contrib. Plano de Seguridade Social Servidor" SEQ="34" TIPO="37" TPEM="VA" CALCULO="35+36+" 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="1210.29.07" RECUR="00140" NOCAT="  Servidor" SEQ="35" TIPO="00" 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="37" 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="38" TIPO="39" TPEM="VA" CALCULO="" VALOR01="848518.9" VALOR02="827168.22" VALOR03="854356.42" VALOR04="796431.7" VALOR05="984366.97" VALOR06="789103.76" VALOR07="801916.48" VALOR08="922894.5" VALOR09="753819.38" VALOR10="893694.39" VALOR11="917004.87" VALOR12="946135.16" VALOR13="1053176.5" VALOR14="810384.54" VALOR15="867233.47" VALOR16="829191.09" VALOR17="982337.3" VALOR18="860495.5600000001" VALOR19="951534.37" VALOR20="783912.55" VALOR21="846144.3" VALOR22="1065571.34" VALOR23="842748.76" VALOR24="1016585.69" PREV_ATUAL="11143000"/><ROW RowState="12" CODRE="9030" RECUR="00200" NOCAT="RECEITA CORRENTE LÍQUIDA (I)-(II)" SEQ="45" TIPO="44" TPEM="TI" CALCULO="1+30-" VALOR01="4645370.5" VALOR02="4504974.79" VALOR03="4929355.8" VALOR04="4181156.86" VALOR05="5549822.89" VALOR06="4552300.07" VALOR07="4466579.16" VALOR08="5501527.96" VALOR09="4131674.94" VALOR10="5170039.31" VALOR11="5071450.21" VALOR12="6294304.02" VALOR13="6129561.43" VALOR14="4332469.99" VALOR15="5546631.06" VALOR16="4798168.1" VALOR17="5523649.49" VALOR18="5749452.21" VALOR19="5748380.61" VALOR20="5015364.99" VALOR21="4531544.6" VALOR22="6207060.39" VALOR23="5074753.07" VALOR24="6262067.4" PREV_ATUAL="65370859.61"/></ROWDATA></DATAPACKET>