24
PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSO ANEXO I ‐ RECEITAS EXERCÍCIO 2019 PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS DE TODAS AS FONTES Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN 1000000000RECEITAS CORRENTES 3.156.219.085,27   248.202.298,45      245.455.755,54    255.473.704,99    231.561.303,79    241.654.239,82    302.491.331,97      1100000000IMPOSTOS, TAXAS E CONTRIBUIÇÕES DE MELHORIAS 763.902.279,00      60.072.604,69        59.407.856,67      61.832.509,15      56.044.971,19      58.487.772,72      73.212.223,75        1110000000IMPOSTOS 725.904.802,00      57.084.516,46        56.452.833,85      58.756.881,01      53.257.222,59      55.578.516,06      69.570.554,04        1113000000IMPOSTO SOBRE A RENDA E PROVENTOS DE QUALQUER NATUREZA 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30          1113030000IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30          1113031000IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30          1113031100IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO ‐ PRINCIPAL 0.1.00.000000 37.610.805,00        2.957.680,69          2.924.951,76        3.044.329,76        2.759.379,75        2.879.651,33        3.604.611,15          0.1.00.000119 7.522.161,00          591.536,14            584.990,35           608.865,95           551.875,95           575.930,27           720.922,23             0.1.01.000000 18.805.402,50        1.478.840,35          1.462.475,88        1.522.164,88        1.379.689,88        1.439.825,67        1.802.305,57          0.1.02.000000 11.283.241,50        887.304,21            877.485,53           913.298,93           827.813,93           863.895,40           1.081.383,34          1118000000IMPOSTOS ESPECÍFICOS DE ESTADOS / DF / MUNICÍPIOS 650.683.192,00      51.169.155,07        50.602.930,34      52.668.221,48      47.738.463,09      49.819.213,39      62.361.331,75        1118010000IMPOSTO SOBRE PATRIMÔNIO PARA ESTADOS/DF/MUNICÍPIOS 157.581.672,00      12.392.084,37        12.254.956,74      12.755.126,47      11.561.243,51      12.065.157,12      15.102.592,24        1118011000IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA 125.817.373,00      9.894.167,77          9.784.681,45        10.184.030,18      9.230.802,47        9.633.140,41        12.058.308,92        1118011100IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ PRINCIPAL 0.1.00.000000 72.310.416,00        5.686.427,64          5.623.503,09        5.853.018,88        5.305.174,88        5.536.408,64        6.930.214,11          0.1.01.000000 30.129.340,00        2.369.344,85          2.343.126,29        2.438.757,87        2.210.489,53        2.306.836,93        2.887.589,21          0.1.02.000000 18.077.604,00        1.421.606,91          1.405.875,77        1.463.254,72        1.326.293,72        1.384.102,16        1.732.553,53          1118011200IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ MULTAS E JUROS 0.1.00.000000 498.256,80             39.182,48              38.748,89             40.330,38             36.555,45             38.148,77             47.752,82               0.1.01.000000 207.607,00             16.326,03              16.145,37             16.804,32             15.231,44             15.895,32             19.897,01               0.1.02.000000 124.564,20             9.795,62                 9.687,22                10.082,59             9.138,86                9.537,19                11.938,21               1118011300IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA 0.1.00.000000 647.681,40             50.933,10              50.369,48             52.425,25             47.518,23             49.589,38             62.073,64               0.1.01.000000 269.867,25             21.222,12              20.987,29             21.843,85             19.799,26             20.662,24             25.864,02               0.1.02.000000 161.920,35             12.733,27              12.592,37             13.106,31             11.879,56             12.397,35             15.518,41               1118011400IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 2.034.069,60            159.957,45             158.187,40             164.643,61             149.232,93             155.737,46             194.944,78             0.1.01.000000 847.529,00             66.648,94              65.911,42             68.601,50             62.180,39             64.890,61             81.226,99               0.1.02.000000 508.517,40             39.989,36              39.546,85             41.160,90             37.308,23             38.934,36             48.736,19               1118014000IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS  31.764.299,00          2.497.916,59          2.470.275,29          2.571.096,28          2.330.441,04          2.432.016,70          3.044.283,32          1118014100IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ PRINCIPAL 0.1.00.000000 17.368.827,60          1.365.869,36          1.350.755,00          1.405.884,26          1.274.293,15          1.329.835,07          1.664.624,56          0.1.01.000000 7.237.011,50          569.112,23            562.814,58           585.785,11           530.955,48           554.097,95           693.593,57             0.1.02.000000 4.342.206,90          341.467,34            337.688,75           351.471,07           318.573,29           332.458,77           416.156,14             1118014200IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ MULTAS E JUROS 0.1.00.000000 209.338,80               16.462,22               16.280,05               16.944,50               15.358,49               16.027,91               20.062,98               0.1.01.000000 87.224,50               6.859,26                 6.783,36                7.060,21                6.399,37                6.678,30                8.359,58                  0.1.02.000000 52.334,70               4.115,55                 4.070,01                4.236,13                3.839,62                4.006,98                5.015,75                  1118014300IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ ‐ DÍVIDA ATIVA 0.1.00.000000 1.191.124,80            93.669,01               92.632,49               96.413,16               87.388,87               91.197,84               114.157,13             1118014300IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA 0.1.01.000000 496.302,00               39.028,75               38.596,87               40.172,15               36.412,03               37.999,10               47.565,47               0.1.02.000000 297.781,20             23.417,25              23.158,12             24.103,29             21.847,22             22.799,46             28.539,28               1118014400IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 289.288,20               22.749,37               22.497,63               23.415,84               21.224,11               22.149,20               27.725,32               0.1.01.000000 120.536,75             9.478,90                 9.374,01                9.756,60                8.843,38                9.228,83                11.552,22               0.1.02.000000 72.322,05               5.687,34                 5.624,41                5.853,96                5.306,03                5.537,30                6.931,33                  1118020000IMPOSTOS SOBRE A PRODUÇÃO, CIRCULAÇÃO DE MERCADORIAS E SERVIÇOS 493.101.520,00      38.777.070,71        38.347.973,60      39.913.095,02      36.177.219,57      37.754.056,28      47.258.739,51        1118023000IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA 493.101.520,00      38.777.070,71        38.347.973,60      39.913.095,02      36.177.219,57      37.754.056,28      47.258.739,51        1118023100IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ PRINCIPAL 0.1.00.000000 251.586.858,60      19.784.569,73        19.565.638,76      20.364.184,22      18.458.091,60      19.262.614,36      24.112.028,32        0.1.01.000000 104.827.857,75      8.243.570,72          8.152.349,48        8.485.076,76        7.690.871,50        8.026.089,31        10.046.678,47        0.1.02.000000 62.896.714,65        4.946.142,43          4.891.409,69        5.091.046,06        4.614.522,90        4.815.653,59        6.028.007,08          489.661.600,00      38.506.558,42        38.080.454,73      39.634.657,72      35.924.844,08      37.490.680,63      46.929.058,34        1/18

PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

  • Upload
    others

  • View
    2

  • Download
    0

Embed Size (px)

Citation preview

Page 1: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1000‐00‐00‐00‐RECEITAS CORRENTES 3.156.219.085,27   248.202.298,45      245.455.755,54    255.473.704,99    231.561.303,79    241.654.239,82    302.491.331,97     1100‐00‐00‐00‐IMPOSTOS, TAXAS E CONTRIBUIÇÕES DE MELHORIAS 763.902.279,00      60.072.604,69        59.407.856,67      61.832.509,15      56.044.971,19      58.487.772,72      73.212.223,75       1110‐00‐00‐00‐IMPOSTOS 725.904.802,00      57.084.516,46        56.452.833,85      58.756.881,01      53.257.222,59      55.578.516,06      69.570.554,04       1113‐00‐00‐00‐IMPOSTO SOBRE A RENDA E PROVENTOS DE QUALQUER NATUREZA 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30         1113‐03‐00‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30         1113‐03‐10‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO 75.221.610,00        5.915.361,38          5.849.903,51        6.088.659,53        5.518.759,51        5.759.302,66        7.209.222,30         1113‐03‐11‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO ‐ PRINCIPAL 0.1.00.000000 37.610.805,00        2.957.680,69          2.924.951,76        3.044.329,76        2.759.379,75        2.879.651,33        3.604.611,15         

0.1.00.000119 7.522.161,00          591.536,14            584.990,35           608.865,95           551.875,95           575.930,27           720.922,23            0.1.01.000000 18.805.402,50        1.478.840,35          1.462.475,88        1.522.164,88        1.379.689,88        1.439.825,67        1.802.305,57         0.1.02.000000 11.283.241,50        887.304,21            877.485,53           913.298,93           827.813,93           863.895,40           1.081.383,34         

1118‐00‐00‐00‐IMPOSTOS ESPECÍFICOS DE ESTADOS / DF / MUNICÍPIOS 650.683.192,00      51.169.155,07        50.602.930,34      52.668.221,48      47.738.463,09      49.819.213,39      62.361.331,75       1118‐01‐00‐00‐IMPOSTO SOBRE PATRIMÔNIO PARA ESTADOS/DF/MUNICÍPIOS 157.581.672,00      12.392.084,37        12.254.956,74      12.755.126,47      11.561.243,51      12.065.157,12      15.102.592,24       1118‐01‐10‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA 125.817.373,00      9.894.167,77          9.784.681,45        10.184.030,18      9.230.802,47        9.633.140,41        12.058.308,92       1118‐01‐11‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ PRINCIPAL 0.1.00.000000 72.310.416,00        5.686.427,64          5.623.503,09        5.853.018,88        5.305.174,88        5.536.408,64        6.930.214,11         

0.1.01.000000 30.129.340,00        2.369.344,85          2.343.126,29        2.438.757,87        2.210.489,53        2.306.836,93        2.887.589,21         0.1.02.000000 18.077.604,00        1.421.606,91          1.405.875,77        1.463.254,72        1.326.293,72        1.384.102,16        1.732.553,53         

1118‐01‐12‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ MULTAS E JUROS 0.1.00.000000 498.256,80             39.182,48              38.748,89             40.330,38             36.555,45             38.148,77             47.752,82               0.1.01.000000 207.607,00             16.326,03              16.145,37             16.804,32             15.231,44             15.895,32             19.897,01               0.1.02.000000 124.564,20             9.795,62                 9.687,22                10.082,59             9.138,86                9.537,19                11.938,21               

1118‐01‐13‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA 0.1.00.000000 647.681,40             50.933,10              50.369,48             52.425,25             47.518,23             49.589,38             62.073,64               0.1.01.000000 269.867,25             21.222,12              20.987,29             21.843,85             19.799,26             20.662,24             25.864,02               0.1.02.000000 161.920,35             12.733,27              12.592,37             13.106,31             11.879,56             12.397,35             15.518,41               

1118‐01‐14‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 2.034.069,60            159.957,45             158.187,40             164.643,61             149.232,93             155.737,46             194.944,78            

0.1.01.000000 847.529,00             66.648,94              65.911,42             68.601,50             62.180,39             64.890,61             81.226,99               0.1.02.000000 508.517,40             39.989,36              39.546,85             41.160,90             37.308,23             38.934,36             48.736,19               

1118‐01‐40‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS   31.764.299,00          2.497.916,59          2.470.275,29          2.571.096,28          2.330.441,04          2.432.016,70          3.044.283,32         

1118‐01‐41‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ PRINCIPAL

0.1.00.000000 17.368.827,60          1.365.869,36          1.350.755,00          1.405.884,26          1.274.293,15          1.329.835,07          1.664.624,56         

0.1.01.000000 7.237.011,50          569.112,23            562.814,58           585.785,11           530.955,48           554.097,95           693.593,57            0.1.02.000000 4.342.206,90          341.467,34            337.688,75           351.471,07           318.573,29           332.458,77           416.156,14            

1118‐01‐42‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ MULTAS E JUROS

0.1.00.000000 209.338,80                16.462,22                16.280,05                16.944,50                15.358,49                16.027,91                20.062,98               

0.1.01.000000 87.224,50               6.859,26                 6.783,36                7.060,21                6.399,37                6.678,30                8.359,58                  0.1.02.000000 52.334,70               4.115,55                 4.070,01                4.236,13                3.839,62                4.006,98                5.015,75                  

1118‐01‐43‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ ‐ DÍVIDA ATIVA

0.1.00.000000 1.191.124,80            93.669,01                92.632,49                96.413,16                87.388,87                91.197,84                114.157,13            

1118‐01‐43‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA

0.1.01.000000 496.302,00                39.028,75                38.596,87                40.172,15                36.412,03                37.999,10                47.565,47               

0.1.02.000000 297.781,20             23.417,25              23.158,12             24.103,29             21.847,22             22.799,46             28.539,28               1118‐01‐44‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS

0.1.00.000000 289.288,20                22.749,37                22.497,63                23.415,84                21.224,11                22.149,20                27.725,32               

0.1.01.000000 120.536,75             9.478,90                 9.374,01                9.756,60                8.843,38                9.228,83                11.552,22               0.1.02.000000 72.322,05               5.687,34                 5.624,41                5.853,96                5.306,03                5.537,30                6.931,33                  

1118‐02‐00‐00‐IMPOSTOS SOBRE A PRODUÇÃO, CIRCULAÇÃO DE MERCADORIAS E SERVIÇOS 493.101.520,00      38.777.070,71        38.347.973,60      39.913.095,02      36.177.219,57      37.754.056,28      47.258.739,51       1118‐02‐30‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA 493.101.520,00      38.777.070,71        38.347.973,60      39.913.095,02      36.177.219,57      37.754.056,28      47.258.739,51       1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ PRINCIPAL 0.1.00.000000 251.586.858,60      19.784.569,73        19.565.638,76      20.364.184,22      18.458.091,60      19.262.614,36      24.112.028,32       

0.1.01.000000 104.827.857,75      8.243.570,72          8.152.349,48        8.485.076,76        7.690.871,50        8.026.089,31        10.046.678,47       0.1.02.000000 62.896.714,65        4.946.142,43          4.891.409,69        5.091.046,06        4.614.522,90        4.815.653,59        6.028.007,08         

489.661.600,00      38.506.558,42        38.080.454,73      39.634.657,72      35.924.844,08      37.490.680,63      46.929.058,34       

1/18

Page 2: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ RETIDO NA FONTE 0.1.00.000000 11.132.275,80        875.432,40            865.745,09           901.079,32           816.738,07           852.336,79           1.066.914,83         

0.1.01.000000 4.638.448,25          364.763,50            360.727,12           375.449,72           340.307,53           355.140,33           444.547,84            0.1.02.000000 2.783.068,95          218.858,10            216.436,27           225.269,83           204.184,52           213.084,20           266.728,71            

1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ SIMPLES NACIONAL 0.1.00.000000 24.655.286,40        1.938.870,08          1.917.415,04        1.995.671,78        1.808.876,42        1.887.718,92        2.362.957,14         0.1.01.000000 10.273.036,00        807.862,53            798.922,93           831.529,91           753.698,51           786.549,55           984.565,48            0.1.02.000000 6.163.821,60          484.717,52            479.353,76           498.917,95           452.219,10           471.929,73           590.739,29            

1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ STN ‐ CONVÊNIO 0.1.00.000000 6.422.539,20          505.062,85            499.473,95           519.859,31           471.200,35           491.738,31           615.534,72            0.1.01.000000 2.676.058,00          210.442,85            208.114,15           216.608,05           196.333,48           204.890,96           256.472,80            0.1.02.000000 1.605.634,80          126.265,71            124.868,49           129.964,83           117.800,09           122.934,58           153.883,68            

1118‐02‐32‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ MULTAS E JUROS 0.1.00.000000 2.021.914,20          159.001,56            157.242,09           163.659,71           148.341,12           154.806,79           193.779,81            0.1.01.000000 842.464,25             66.250,65              65.517,54             68.191,55             61.808,80             64.502,83             80.741,59               0.1.02.000000 505.478,55             39.750,39              39.310,52             40.914,93             37.085,28             38.701,70             48.444,95               

1118‐02‐33‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ DÍVIDA ATIVA 0.1.00.000000 37.715,40               2.965,91                 2.933,09                3.052,80                2.767,05                2.887,66                3.614,64                  0.1.01.000000 15.714,75               1.235,79                 1.222,12                1.272,00                1.152,94                1.203,19                1.506,10                  0.1.02.000000 9.428,85                  741,48                    733,27                   763,20                   691,76                   721,91                   903,66                     

1118‐02‐34‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 4.322,40                  339,91                    336,15                   349,87                   317,12                   330,94                   414,26                     0.1.01.000000 1.801,00                  141,63                    140,06                   145,78                   132,13                   137,89                   172,61                     0.1.02.000000 1.080,60                  84,98                      84,04                     87,47                     79,28                     82,74                     103,56                     

1120‐00‐00‐00‐TAXAS 37.997.477,00        2.988.088,24          2.955.022,82        3.075.628,14        2.787.748,59        2.909.256,67        3.641.669,71         1121‐00‐00‐00‐TAXA PELO EXERCÍCIO DE PODER DE POLÍCIA 36.932.572,00        2.904.345,04          2.872.206,31        2.989.431,58        2.709.620,05        2.827.722,78        3.539.609,45         1121‐01‐00‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO 36.932.572,00        2.904.345,04          2.872.206,31        2.989.431,58        2.709.620,05        2.827.722,78        3.539.609,45         1121‐01‐10‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO 36.932.572,00        2.904.345,04          2.872.206,31        2.989.431,58        2.709.620,05        2.827.722,78        3.539.609,45         1121‐01‐11‐00‐ALINHAMENTOS E NIVELAMENTOS 0.1.00.000000 11.092,00               872,27                    862,61                   897,82                   813,78                   849,25                   1.063,05                  1121‐01‐11‐00‐APROVAÇÃO DE PROJETO DE CONSTRUÇÃO CIVIL 0.1.00.000000 1.750.678,00          137.671,78            136.148,34           141.705,05           128.441,43           134.039,73           167.784,59            1121‐01‐11‐00‐AUTORIZAÇÃO DE FUNCIONAMENTO DE TRANSPORTES 0.1.00.000105 2.524.327,00          198.510,86            196.314,19           204.326,49           185.201,48           193.273,76           241.930,94            1121‐01‐11‐00‐FISCALIZAÇÃO DE APARELHOS DE TRANSPORTE ‐ VISTORIA, EXCLUSÃO, RENOVAÇÃO E INCLUSÃO 0.1.00.000105 707.751,00                55.656,92                55.041,03                57.287,46                51.925,34                54.188,58                67.830,70               

1121‐01‐11‐00‐FUNCIONAMENTO DE ESTABELECIMENTO EM HORÁRIO ESPECIAL 0.1.00.000000 92.945,00               7.309,11                 7.228,23                7.523,24                6.819,07                7.116,28                8.907,83                  1121‐01‐11‐00‐LICENÇA PARA EXECUÇÃO DE OBRAS 0.1.00.000000 2.073.605,00          163.066,48            161.262,03           167.843,72           152.133,51           158.764,47           198.733,84            1121‐01‐11‐00‐LICENÇA PARA FUNCIONAMENTO DE ESTABELECIMENTOS COMERCIAS, INDUSTRIAIS E PRESTAÇÃO DE SERVIÇOS

0.1.00.000000 27.259.900,00          2.143.694,61          2.119.973,03          2.206.496,91          1.999.968,26          2.087.139,78          2.612.582,73         

1121‐01‐11‐00‐PUBLICIDADE COMERCIAL 0.1.00.000000 122.764,00             9.654,05                 9.547,22                9.936,88                9.006,79                9.399,36                11.765,67               1121‐01‐11‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO ‐ PRINCIPAL 36.932.572,00        2.904.345,04          2.872.206,31        2.989.431,58        2.709.620,05        2.827.722,78        3.539.609,45         1121‐01‐11‐01‐HABITE‐SE 0.1.00.000000 2.076.706,00          163.310,34            161.503,19           168.094,72           152.361,02           159.001,89           199.031,04            1121‐01‐11‐01‐TAXA DE AUTORIZAÇÃO AMBIENTAL 0.1.00.000124 43.627,00               3.430,79                 3.392,82                3.531,30                3.200,77                3.340,28                4.181,20                  1121‐01‐11‐01‐TAXA DE LICENCIAMENTO AMBIENTAL 0.1.00.000124 246.430,00             19.379,04              19.164,60             19.946,77             18.079,75             18.867,78             23.617,80               1121‐01‐11‐09‐OUTRAS TAXAS PELO EXERCÍCIO PELO PODER DE POLÍCIA 0.1.00.000105 22.747,00               1.788,80                 1.769,01                1.841,21                1.668,87                1.741,61                2.180,07                  1122‐00‐00‐00‐TAXAS PELA PRESTAÇÃO DE SERVIÇOS 1.064.905,00          83.743,19              82.816,51             86.196,56             78.128,54             81.533,89             102.060,26            1122‐03‐00‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS 596.844,00             46.935,29              46.415,91             48.310,32             43.788,46             45.697,04             57.201,40               1122‐03‐10‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS 596.844,00             46.935,29              46.415,91             48.310,32             43.788,46             45.697,04             57.201,40               1122‐03‐11‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS ‐ PRINCIPAIS 0.1.00.000000 596.844,00             46.935,29              46.415,91             48.310,32             43.788,46             45.697,04             57.201,40               1122‐99‐00‐00‐OUTRAS TAXAS 468.061,00             36.807,91              36.400,60             37.886,24             34.340,08             35.836,84             44.858,86               1122‐99‐02‐00‐OUTRAS TAXAS SEMTUR 0.1.00.000105 240.766,00             18.933,63              18.724,11             19.488,31             17.664,20             18.434,12             23.074,96               1122‐99‐03‐00‐OUTRAS TAXAS PELA PRESTAÇÃO DE SERVIÇOS 0.1.00.000105 227.295,00             17.874,28              17.676,49             18.397,93             16.675,88             17.402,72             21.783,90               1200‐00‐00‐00‐CONTRIBUIÇÕES 164.702.605,00      12.952.068,29        12.808.744,02      13.331.515,84      12.083.682,70      12.610.367,57      15.785.060,87       1210‐00‐00‐00‐CONTRIBUIÇÕES SOCIAIS 81.625.944,00        6.418.992,59          6.347.961,66        6.607.045,26        5.988.624,21        6.249.647,10        7.823.012,24         1210‐04‐00‐00‐CONTRIBUIÇÃO PARA O REGIME PRÓPRIO DE PREVIDÊNCIA SOCIAL ‐ RPPS 81.625.944,00        6.418.992,59          6.347.961,66        6.607.045,26        5.988.624,21        6.249.647,10        7.823.012,24         1210‐04‐20‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS 78.413.989,00        6.166.407,27          6.098.171,39        6.347.060,12        5.752.973,74        6.003.725,47        7.515.179,19         1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ G. PREVIDENCIÁRIO 0.2.03.000226 20.561.042,00        1.616.902,30          1.599.010,07        1.664.271,53        1.508.495,31        1.574.245,27        1.970.565,67         1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL 74.416.322,00        5.852.034,24          5.787.277,13        6.023.477,13        5.459.678,20        5.697.646,21        7.132.043,67         1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 53.855.280,00        4.235.131,95          4.188.267,06        4.359.205,60        3.951.182,89        4.123.400,94        5.161.478,00         

2/18

Page 3: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1210‐04‐22‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. PREVIDENCIARIO 0.2.03.000226 1.421.912,00            111.817,91             110.580,56             115.093,76             104.320,96             108.867,94             136.275,73            

1210‐04‐23‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO PREVIDENCIARIO 0.2.03.000226 2.575.755,00          202.555,11            200.313,69           208.489,23           188.974,58           197.211,32           246.859,78            1210‐04‐30‐00‐CONTRIBUIÇÃO DOS SERVIDORES INATIVOS CIVIS PARA O RPPS 2.418.408,00          190.181,48            188.076,98           195.753,09           177.430,56           185.164,13           231.779,68            1210‐04‐31‐00‐CONTRIBUIÇÃO DOS SERVIDORES INATIVOS CIVIS PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 2.418.408,00          190.181,48            188.076,98           195.753,09           177.430,56           185.164,13           231.779,68            1210‐04‐40‐00‐CONTRIBUIÇÃO DOS PENSIONISTAS CIVIL PARA O RPPS 793.547,00             62.403,84              61.713,29             64.232,04             58.219,91             60.757,51             76.053,37               1210‐04‐41‐00‐CONTRIBUIÇÃO DOS PENSIONISTAS CIVIL PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 793.547,00             62.403,84              61.713,29             64.232,04             58.219,91             60.757,51             76.053,37               1240‐00‐00‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA 83.076.661,00        6.533.075,70          6.460.782,36        6.724.470,58        6.095.058,49        6.360.720,48        7.962.048,63         1240‐00‐10‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA 83.076.661,00        6.533.075,70          6.460.782,36        6.724.470,58        6.095.058,49        6.360.720,48        7.962.048,63         1240‐00‐11‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA ‐ PRINCIPAL 0.1.17.000000 83.076.661,00        6.533.075,70          6.460.782,36        6.724.470,58        6.095.058,49        6.360.720,48        7.962.048,63         1300‐00‐00‐00‐RECEITA PATRIMONIAL 65.192.913,00        5.126.713,45          5.069.982,56        5.276.907,14        4.782.987,34        4.991.460,80        6.248.074,22         1310‐00‐00‐00‐EXPLORAÇÃO DO PATRIMÔNIO IMOBILIÁRIO DO ESTADO 463.973,00             36.486,43              36.082,68             37.555,35             34.040,16             35.523,85             44.467,07               1310‐01‐00‐00‐ALUGUÉIS, ARRENDAMENTOS, FOROS, LAUDÊMIOS, TARIFAS DE OCUPAÇÃO 463.973,00             36.486,43              36.082,68             37.555,35             34.040,16             35.523,85             44.467,07               1310‐01‐20‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO 463.973,00             36.486,43              36.082,68             37.555,35             34.040,16             35.523,85             44.467,07               1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO 463.973,00             36.486,43              36.082,68             37.555,35             34.040,16             35.523,85             44.467,07               1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ DIVIDA ATIVA 0.1.00.000000 9.469,00                  744,63                    736,39                   766,45                   694,71                   724,99                   907,51                     1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ MULTAS E JUROS 0.1.00.000000 378.753,00             29.784,80              29.455,21             30.657,39             27.787,85             28.999,02             36.299,60               1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ PRINCIPAL 0.1.00.000000 75.751,00               5.956,99                 5.891,07                6.131,51                5.557,60                5.799,84                7.259,96                  1320‐00‐00‐00‐VALORES MOBILIÁRIOS 64.120.106,00        5.042.348,85          4.986.551,52        5.190.070,97        4.704.279,06        4.909.321,90        6.145.256,63         1321‐00‐00‐00‐JUROS E CORREÇÃO MONETÁRIA 64.120.106,00        5.042.348,85          4.986.551,52        5.190.070,97        4.704.279,06        4.909.321,90        6.145.256,63         1321‐00‐10‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS 21.573.280,00        1.696.503,80          1.677.730,73        1.746.205,07        1.582.759,85        1.651.746,74        2.067.578,34         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ NÃO VINCULADOS 0.1.00.000000 11.929.460,00        938.122,26            927.741,24           965.605,77           875.224,83           913.372,78           1.143.316,78         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ PRINCIPAL 21.573.280,00        1.696.503,80          1.677.730,73        1.746.205,07        1.582.759,85        1.651.746,74        2.067.578,34         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ FUNDEB 0.1.18.000000 4.492.355,00          353.274,85            349.365,61           363.624,50           329.589,15           343.954,78           430.546,30            1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ MDE 0.1.01.000000 1.418.321,00          111.535,52            110.301,30           114.803,10           104.057,50           108.592,99           135.931,57            1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ SAÚDE 0.1.02.000000 3.530.626,00          277.645,33            274.572,98           285.779,31           259.030,29           270.320,51           338.374,41            1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS DA LC 151/2015 0.1.00.000000 202.518,00             15.925,84              15.749,61             16.392,41             14.858,07             15.505,68             19.409,28               1321‐00‐40‐00‐REMUNERAÇÃO DOS RECURSOS DO REGIME PRÓPRIO DA PREVIDÊNCIA SOCIAL ‐ RPPS 42.546.826,00        3.345.845,05          3.308.820,79        3.443.865,90        3.121.519,21        3.257.575,16        4.077.678,30         1321‐00‐41‐00‐DIVIDENDOS A ACIONISTAS DOS INVESTIMENTOS EM FUNDOS IMOBILIARIOS ‐ G. PREVIDENCIARIO 0.2.03.000226 386.851,00                30.421,62                30.084,99                31.312,86                28.381,97                29.619,04                37.075,71               

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DO REGIME PRÓPRIO DA PREVIDÊNCIA SOCIAL ‐ RPPS ‐ PRINCIPAL   42.546.826,00          3.345.845,05          3.308.820,79          3.443.865,90          3.121.519,21          3.257.575,16          4.077.678,30         

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DOS INVESTIMENTOS DO RPPS ‐ EM FUNDOS IMOBILIÁRIOS ‐ G. PREVIDENCIARIO

0.2.03.000226 5.829.831,00            458.452,79             453.379,67             471.883,76             427.715,32             446.357,92             558.729,70            

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DOS INVESTIMENTOS DO RPPS ‐ EM RENDA FIXA ‐ G. PREVIDENCIARIO 0.2.03.000226 36.330.144,00          2.856.970,63          2.825.356,13          2.940.669,28          2.665.421,91          2.781.598,20          3.481.872,88         

1390‐00‐00‐00‐DEMAIS RECEITAS PATRIMONIAIS 608.834,00             47.878,17              47.348,36             49.280,82             44.668,13             46.615,05             58.350,51               1390‐00‐10‐00‐DEMAIS RECEITAS PATRIMONIAIS 608.834,00             47.878,17              47.348,36             49.280,82             44.668,13             46.615,05             58.350,51               1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL 608.834,00             47.878,17              47.348,36             49.280,82             44.668,13             46.615,05             58.350,51               1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 100.000,00             7.863,91                 7.776,89                8.094,30                7.336,67                7.656,45                9.583,98                  1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL ‐ G. PREVIDENCIARIO 0.2.03.000226 508.834,00             40.014,26              39.571,47             41.186,53             37.331,46             38.958,61             48.766,54               1600‐00‐00‐00‐RECEITA DE SERVIÇOS 415.220,00             32.652,54              32.291,21             33.609,13             30.463,31             31.791,10             39.794,59               1610‐00‐00‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS 87.790,00               6.903,73                 6.827,33                7.105,98                6.440,86                6.721,59                8.413,77                  1610‐01‐00‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS 87.790,00               6.903,73                 6.827,33                7.105,98                6.440,86                6.721,59                8.413,77                  1610‐01‐10‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS 87.790,00               6.903,73                 6.827,33                7.105,98                6.440,86                6.721,59                8.413,77                  1610‐01‐11‐00‐OUTROS SERVIÇOS ADMINISTRATIVOS 0.1.00.000105 87.790,00               6.903,73                 6.827,33                7.105,98                6.440,86                6.721,59                8.413,77                  1610‐01‐11‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS ‐ PRINCIPAL 87.790,00               6.903,73                 6.827,33                7.105,98                6.440,86                6.721,59                8.413,77                  1620‐00‐00‐00‐SERVIÇOS E ATIVIDADES REFERENTES À NAVEGAÇÃO E AO TRANSPORTE 327.430,00             25.748,81              25.463,88             26.503,15             24.022,45             25.069,50             31.380,82               1620‐02‐00‐00‐SERVIÇO DE TRANSPORTE 327.430,00             25.748,81              25.463,88             26.503,15             24.022,45             25.069,50             31.380,82               1620‐02‐10‐00‐SERVIÇO DE TRANSPORTE 327.430,00             25.748,81              25.463,88             26.503,15             24.022,45             25.069,50             31.380,82               1620‐02‐11‐00‐SERVIÇO DE TRANSPORTE ‐ PRINCIPAL 0.1.00.000105 327.430,00             25.748,81              25.463,88             26.503,15             24.022,45             25.069,50             31.380,82               

3/18

Page 4: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1700‐00‐00‐00‐TRANSFERÊNCIAS CORRENTES 2.084.546.250,44   163.926.887,39      162.112.914,54    168.729.337,04    152.936.229,87    159.602.177,76    199.782.446,91     1710‐00‐00‐00‐TRANSFERÊNCIAS DA UNIÃO E DE SUAS ENTIDADES 1.050.789.835,44   82.633.190,31        81.718.792,64      85.054.036,23      77.092.957,66      80.453.166,28      100.707.463,06     1718‐00‐00‐00‐TRANSFERÊNCIA DA UNIÃO ESPECÍFICA E/M 1.050.789.835,44   82.633.190,31        81.718.792,64      85.054.036,23      77.092.957,66      80.453.166,28      100.707.463,06     1718‐01‐00‐00‐PARTICIPAÇÃO DA RECEITA DA UNIÃO 544.629.576,00      42.829.191,80        42.355.254,96      44.083.928,23      39.957.661,78      41.699.274,55      52.197.176,88       1718‐01‐20‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL 499.649.040,00      39.291.961,93        38.857.167,17      40.443.070,65      36.657.589,35      38.255.363,67      47.886.252,36       1718‐01‐21‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL ‐ PRINCIPAL 0.1.00.000000 297.291.178,80      23.378.717,35        23.120.014,47      24.063.627,04      21.811.265,67      22.761.941,38      28.492.320,16       

0.1.00.000121 2.498.245,20          196.459,81            194.285,84           202.215,35           183.287,95           191.276,82           239.431,26            0.1.01.000000 24.982.452,00        1.964.598,10          1.942.858,36        2.022.153,53        1.832.879,47        1.912.768,18        2.394.312,62         0.1.02.000000 74.947.356,00        5.893.794,29          5.828.575,08        6.066.460,60        5.498.638,40        5.738.304,55        7.182.937,85         0.1.18.000000 99.929.808,00        7.858.392,39          7.771.433,43        8.088.614,13        7.331.517,87        7.651.072,73        9.577.250,47         

1718‐01‐30‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE DEZEMBRO

  22.296.202,00          1.753.353,75          1.733.951,59          1.804.720,51          1.635.798,23          1.707.096,88          2.136.863,02         

1718‐01‐31‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE DEZEMBRO ‐ PRINCIPAL

0.1.00.000000 13.377.721,20          1.052.012,25          1.040.370,96          1.082.832,31          981.478,94             1.024.258,13          1.282.117,81         

0.1.01.000000 5.574.050,50          438.338,44            433.487,90           451.180,13           408.949,56           426.774,22           534.215,75            0.1.02.000000 3.344.430,30          263.003,06            260.092,74           270.708,08           245.369,74           256.064,53           320.529,45            

1718‐01‐40‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE JULHO

  22.674.201,00          1.783.079,26          1.763.348,17          1.835.316,87          1.663.530,76          1.736.038,17          2.173.090,36         

1718‐01‐41‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE JULHO ‐ PRINCIPAL

0.1.00.000000 13.604.520,60          1.069.847,56          1.058.008,90          1.101.190,12          998.118,46             1.041.622,90          1.303.854,21         

0.1.01.000000 5.668.550,25          445.769,82            440.837,04           458.829,22           415.882,69           434.009,54           543.272,59            0.1.02.000000 3.401.130,15          267.461,89            264.502,23           275.297,53           249.529,61           260.405,73           325.963,55            

1718‐01‐50‐00‐COTA‐PARTE DO IMPOSTO SOBRE A PROPRIEDADE TERRITORIAL RURAL 10.133,00               796,85                    788,03                   820,19                   743,42                   775,83                   971,14                     1718‐01‐51‐00‐COTA‐PARTE DO IMPOSTO SOBRE A PROPRIEDADE TERRITORIAL RURAL ‐ PRINCIPAL 0.1.00.000000 6.079,80                  478,11                    472,82                   492,12                   446,05                   465,50                   582,69                     

0.1.01.000000 506,65                     39,84                      39,40                     41,01                     37,17                     38,79                     48,56                       0.1.02.000000 1.519,95                  119,53                    118,20                   123,03                   111,51                   116,37                   145,67                     0.1.18.000000 2.026,60                  159,37                    157,61                   164,04                   148,68                   155,17                   194,23                     

1718‐02‐00‐00‐TRANSFERÊNCIA DA COMPENSAÇÃO FINANCEIRA PELA EXPLORAÇÃO DE RECURSOS NATURAIS   19.143.006,00          1.505.389,19          1.488.730,94          1.549.491,51          1.404.458,72          1.465.674,10          1.834.661,42         

1718‐02‐20‐00‐COTA‐PARTE DA COMPENSAÇÃO FINANCEIRA DE RECURSOS MINERAIS ‐ CFEM 11.929.460,00        938.122,26            927.741,24           965.605,77           875.224,83           913.372,78           1.143.316,78         1718‐02‐21‐00‐COTA‐PARTE DA COMPENSAÇÃO FINANCEIRA DE RECURSOS MINERAIS ‐ CFEM ‐ PRINCIPAL 0.1.00.000000 7.157.676,00          562.873,36            556.644,75           579.363,46           525.134,90           548.023,67           685.990,07            

0.1.01.000000 596.473,00             46.906,11              46.387,06             48.280,29             43.761,24             45.668,64             57.165,84               0.1.02.000000 1.789.419,00          140.718,34            139.161,19           144.840,86           131.283,72           137.005,92           171.497,52            0.1.18.000000 2.385.892,00          187.624,45            185.548,25           193.121,15           175.044,97           182.674,56           228.663,36            

1718‐02‐60‐00‐COTA‐PARTE DO FUNDO ESPECIAL DE PETRÓLEO ‐ FEP 7.213.546,00          567.266,93            560.989,70           583.885,74           529.233,89           552.301,32           691.344,64            1718‐02‐61‐00‐COTA‐PARTE DO FUNDO ESPECIAL DE PETRÓLEO ‐ FEP ‐ PRINCIPAL 0.1.00.000000 7.213.546,00          567.266,93            560.989,70           583.885,74           529.233,89           552.301,32           691.344,64            1718‐03‐00‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO   363.703.751,00        28.601.343,73        28.284.848,61        29.439.257,00        26.683.735,35        27.846.784,74        34.857.286,24       

1718‐03‐10‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO   363.703.751,00        28.601.343,73        28.284.848,61        29.439.257,00        26.683.735,35        27.846.784,74        34.857.286,24       

1718‐03‐11‐00‐FAEC SIA ‐ NEFROLOGIA ‐ MAC 0.1.14.000009 28.605.307,00        2.249.496,23          2.224.603,89        2.315.398,13        2.098.676,30        2.190.150,15        2.741.526,23         1718‐03‐11‐00‐OUTROS RECURSOS DO FAEC ‐ MAC 0.1.14.000009 1.687.487,00          132.702,50            131.234,04           136.590,19           123.805,31           129.201,55           161.728,38            1718‐03‐11‐00‐TETO MUNICIPAL DA MÉDIA E ALTA COMPLEXIDADE AMBULATORIAL E HOSPITALAR ‐  MAC 0.1.14.000009 217.920.533,00      17.137.079,43        16.947.444,91      17.639.132,28      15.988.105,19      16.684.970,00      20.885.455,19       1718‐03‐11‐00‐TETO MUNICIPAL MELHOR EM CASA 0.1.14.000009 1.951.560,00          153.468,97            151.770,72           157.965,04           143.179,47           149.420,16           187.037,07            1718‐03‐11‐00‐TETO MUNICIPAL REDE BRASIL SEM MISÉRIA (BSOR‐SM) ‐ MAC 0.1.14.000009 16.982,00               1.335,45                 1.320,67                1.374,57                1.245,91                1.300,22                1.627,55                  1718‐03‐11‐00‐TETO MUNICIPAL REDE DE URGÊNCIA (RAU‐HOSP) ‐ MAC 0.1.14.000009 4.905.819,00          385.789,30            381.520,25           397.091,50           359.923,63           375.611,43           470.172,60            1718‐03‐11‐00‐TETO MUNICIPAL REDE DE URGÊNCIA (RAU‐SOS) ‐ MAC 0.1.14.000009 5.534.213,00          435.205,65            430.389,78           447.955,56           406.026,81           423.724,08           530.397,74            1718‐03‐11‐00‐TETO MUNICIPAL REDE PREVENÇÃO E DIAGNÓSTICO DO TRATAMENTO DO CÂNCER DE COLO DE MAMA (RCA‐RCAN) ‐ MAC

0.1.14.000009 430.750,00                33.873,80                33.498,96                34.866,18                31.602,70                32.980,15                41.282,98               

1718‐03‐11‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO ‐ PRINCIPAL

  363.703.751,00        28.601.343,73        28.284.848,61        29.439.257,00        26.683.735,35        27.846.784,74        34.857.286,24       

4/18

Page 5: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1718‐03‐11‐01‐CEO ‐CENTRO DE ESPECIALIDADES ODONTOLÓGICAS ‐ MUNICIPAL ‐ MAC 0.1.14.000014 577.962,00             45.450,42              44.947,48             46.781,95             42.403,15             44.251,35             55.391,75               1718‐03‐11‐01‐SERVIÇO DE ATENDIMENTO MÓVEL ÀS URGÊNCIAS SAMU 192 (RAU‐SAMU) MUNICIPAL ‐ MAC 0.1.14.000014 6.138.876,00          482.755,82            477.413,77           496.898,77           450.388,93           470.019,78           588.348,50            1718‐03‐11‐01‐TETO MUNICIPAL REDE VIVER SEM LIMITES (RDEF) 0.1.14.000014 2.635.574,00          207.259,23            204.965,75           213.331,15           193.363,30           201.791,33           252.592,82            1718‐03‐11‐02‐INCENTIVOS ÀS AÇÕES DE VIG. PREV. E CONT. DAS DST/AIDS E HEPATITE VIRAIS (PVVS) ‐ VS 0.1.14.000010 1.063.794,00          83.655,83              82.730,11             86.106,63             78.047,03             81.448,82             101.953,78            1718‐03‐11‐02‐PISO FIXO DE VIGILÂNCIA EM SAÚDE (PFVS) PARCELA ‐ VS 0.1.14.000010 4.891.912,00          384.695,67            380.438,72           395.965,82           358.903,32           374.546,65           468.839,75            1718‐03‐11‐02‐PROGRAMA DE MELHORIA DO ACESSO E DA QUALIDADE ‐ PMAQ (RAB‐PMAQ‐SM) ‐ AB 0.1.14.000008 2.604.582,00          204.822,04            202.555,53           210.822,57           191.089,52           199.418,44           249.622,56            1718‐03‐11‐03‐INC. PARA IMPLANT. E MANUT. AÇÕES DE SERVIÇOS PÚBLICOS ESTRATÉGICOS DE VIGILÂNCIA (PVVS) ‐ VS

0.1.14.000010 2.212.605,00            173.997,32             172.071,91             179.094,79             162.331,47             169.406,93             212.055,57            

1718‐03‐11‐03‐INCENTIVOS PONTUAIS PARA AÇÕES DE SERVIÇO DE VIGILÂNCIA EM SAÚDE (IPVS) 0.1.14.000010 1.349.551,00          106.127,51            104.953,13           109.236,65           99.012,07             103.327,66           129.340,67            1718‐03‐11‐03‐PISO FIXO DE VIGILÂNCIA SANITÁRIA ‐ PARTE ANVISA ‐ PARCELA ‐ VS 0.1.14.000010 99.187,00               7.799,98                 7.713,67                8.028,49                7.277,02                7.594,20                9.506,06                  1718‐03‐11‐03‐PROGRAMA DE ASSISTÊNCIA FARMACÊUTICA BÁSICA ‐ PARCELAS ‐ AF 0.1.14.000011 6.042.777,00          475.198,68            469.940,25           489.120,24           443.338,46           462.662,02           579.138,40            1718‐03‐11‐04‐CONSTRUÇÃO DE POLOS DE ACADEMIA DE SAÚDE ‐ I 0.1.14.000014 427.425,00             33.612,33              33.240,38             34.597,04             31.358,75             32.725,57             40.964,32               1718‐03‐11‐04‐INCENTIVO DA REDE CEGONHA 0.1.14.000014 3.357.416,00          264.024,25            261.102,62           271.759,18           246.322,45           257.058,77           321.774,00            1718‐03‐11‐04‐INCENTIVO DA REDE DE URGÊNCIA E EMERGÊNCIA 0.1.14.000014 7.817.877,00          614.790,99            607.987,87           632.802,08           573.571,65           598.571,60           749.263,59            1718‐03‐11‐04‐OUTROS RECURSOS DE MÉDIA E ALTA COMPLEXIDADE 0.1.14.000009 766.491,00             60.276,18              59.609,18             62.042,05             56.234,90             58.685,98             73.460,33               1718‐03‐11‐04‐OUTROS RECURSOS DO BLOCO DE VIGILÂNCIA EM SAÚDE 0.1.14.000010 1.110.653,00          87.340,78              86.374,29             89.899,54             81.484,92             85.036,56             106.444,74            1718‐03‐11‐04‐QUALIFICAÇÃO DA GESTÃO DO SUS 0.1.14.000012 80.000,00               6.291,13                 6.221,51                6.475,44                5.869,33                6.125,16                7.667,18                  1718‐03‐11‐04‐SAÚDE MENTAL ‐ CAPS 0.1.14.000014 4.063.672,00          319.563,60            316.027,39           328.925,63           298.138,11           311.132,89           389.461,42            1718‐03‐11‐05‐AGENTES COMUNITARIOS DE SAUDE ‐ ACS  ‐ AB 0.1.14.000008 6.369.948,00          500.927,12            495.383,99           515.602,43           467.341,91           487.711,69           610.494,39            1718‐03‐11‐05‐PAB FIXO ‐ AB 0.1.14.000008 24.907.505,00        1.958.704,33          1.937.029,81        2.016.087,10        1.827.380,86        1.907.029,91        2.387.129,71         1718‐03‐11‐06‐CUSTEIO DE ATENÇÃO À SAÚDE BUCAL 0.1.14.000008 589.050,00             46.322,37              45.809,78             47.679,45             43.216,64             45.100,30             56.454,42               1718‐03‐11‐06‐PISO DA ATÊNÇÃO BÁSICA VARÍAVEL ‐ PAB VARIÁVEL 0.1.14.000008 18.044.243,00        1.418.983,43          1.403.281,32        1.460.554,38        1.323.846,13        1.381.547,89        1.729.356,22         1718‐03‐11‐07‐ASSISTÊNCIA FINANCEIRA COMPLEMENTAR ‐ AGENTES DE COMBATE ÀS ENDEMIAS 0.1.14.000010 7.500.000,00          589.793,42            583.266,91           607.072,18           550.250,07           574.233,52           718.798,32            1718‐04‐00‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS 18.618.361,00        1.464.131,57          1.447.929,86        1.507.025,19        1.365.967,26        1.425.504,93        1.784.379,56         1718‐04‐10‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS 18.618.361,00        1.464.131,57          1.447.929,86        1.507.025,19        1.365.967,26        1.425.504,93        1.784.379,56         1718‐04‐11‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS ‐ PRINCIPAL 0.1.29.000000 18.618.361,00          1.464.131,57          1.447.929,86          1.507.025,19          1.365.967,26          1.425.504,93          1.784.379,56         

1718‐05‐00‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO NACIONAL DE DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE   42.006.010,00          3.303.315,76          3.266.762,11          3.400.090,65          3.081.841,34          3.216.167,87          4.025.846,61         

1718‐05‐10‐00‐TRANSFERÊNCIAS DO SALÁRIO‐EDUCAÇÃO 4.959.284,00          389.993,74            385.678,17           401.419,11           363.846,18           379.704,95           475.296,67            1718‐05‐11‐00‐TRANSFERÊNCIAS DO SALÁRIO‐EDUCAÇÃO ‐ PRINCIPAL 0.1.15.000049 4.959.284,00          389.993,74            385.678,17           401.419,11           363.846,18           379.704,95           475.296,67            1718‐05‐30‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE ALIMENTAÇÃO ESCOLAR ‐ PNAE

  11.198.285,00          880.623,30             870.878,55             906.422,30             821.580,95             857.390,75             1.073.241,13         

1718‐05‐31‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE ALIMENTAÇÃO ESCOLAR ‐ PNAE ‐ PRINCIPAL

0.1.15.000051 11.198.285,00          880.623,30             870.878,55             906.422,30             821.580,95             857.390,75             1.073.241,13         

1718‐05‐40‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE APOIO AO TRANSPORTE ESCOLAR ‐ PNATE

  373.780,00                29.393,73                29.068,47                30.254,86                27.423,00                28.618,27                35.822,99               

1718‐05‐41‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE APOIO AO TRANSPORTEESCOLAR ‐ PNATE

0.1.15.000052 373.780,00                29.393,73                29.068,47                30.254,86                27.423,00                28.618,27                35.822,99               

1718‐05‐90‐00‐OUTRAS TRANSFERÊNCIAS DIRETAS DO FUNDO DO DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE   25.474.661,00          2.003.304,98          1.981.136,92          2.061.994,38          1.868.991,21          1.950.453,90          2.441.485,82         

1718‐05‐91‐00‐OUTRAS TRANSFERÊNCIAS DIRETAS DO FUNDO DO DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE ‐ PRINCIPAL

0.1.15.000053 25.474.661,00          2.003.304,98          1.981.136,92          2.061.994,38          1.868.991,21          1.950.453,90          2.441.485,82         

1718‐06‐00‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 2.738.556,00          215.357,64            212.974,55           221.666,82           200.918,75           209.676,09           262.462,60            1718‐06‐10‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 2.738.556,00          215.357,64            212.974,55           221.666,82           200.918,75           209.676,09           262.462,60            1718‐06‐11‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 ‐ PRINCIPAL 0.1.00.000000 1.643.133,60          129.214,58            127.784,73           133.000,09           120.551,25           125.805,65           157.477,56            

0.1.01.000000 136.927,80             10.767,88              10.648,73             11.083,34             10.045,94             10.483,80             13.123,13               0.1.02.000000 410.783,40             32.303,65              31.946,18             33.250,02             30.137,81             31.451,41             39.369,39               0.1.18.000000 547.711,20             43.071,53              42.594,91             44.333,36             40.183,75             41.935,22             52.492,52               

1718‐10‐00‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO E DE SUAS ENTIDADES 56.512.996,44        4.444.132,43          4.394.954,81        4.574.329,03        4.146.170,71        4.326.887,59        5.416.192,95         

5/18

Page 6: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1718‐10‐50‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO   22.493.839,00          1.768.895,75          1.749.321,61          1.820.717,84          1.650.298,20          1.722.228,85          2.155.804,50         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO ‐ PRINCIPAL

  22.493.839,00          1.768.895,75          1.749.321,61          1.820.717,84          1.650.298,20          1.722.228,85          2.155.804,50         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO ‐ SEMOSP

0.1.24.000054 22.101.339,00          1.738.029,90          1.718.797,31          1.788.947,73          1.621.501,78          1.692.177,30          2.118.187,39         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A SETUR 0.1.24.000054 392.500,00             30.865,86              30.524,30             31.770,11             28.796,42             30.051,55             37.617,11               1718‐10‐90‐00‐OUTRAS TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO 34.019.157,44        2.675.236,68          2.645.633,20        2.753.611,19        2.495.872,51        2.604.658,74        3.260.388,45         1718‐10‐91‐00‐OUTRAS TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO ‐ PRINCIPAL 0.1.24.000054 34.019.157,44        2.675.236,68          2.645.633,20        2.753.611,19        2.495.872,51        2.604.658,74        3.260.388,45         1718‐99‐00‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00          270.328,20            267.336,81           278.247,81           252.203,75           263.196,41           329.456,80            1718‐99‐10‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00          270.328,20            267.336,81           278.247,81           252.203,75           263.196,41           329.456,80            1718‐99‐11‐00‐COTA PARTE DO AUXILIO FINANCEIRO PARA FOMENTO DAS EXPORTAÇÕES ‐ FEX 0.1.00.000000 2.824.083,00          222.083,41            219.625,89           228.589,63           207.193,58           216.224,42           270.659,48            1718‐99‐11‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00          270.328,20            267.336,81           278.247,81           252.203,75           263.196,41           329.456,80            1718‐99‐11‐00‐TRANSFERÊNCIAS PATRIMONIAIS ‐ LEI 13240/2015 0.1.00.000000 613.496,00             48.244,79              47.710,92             49.658,18             45.010,16             46.972,00             58.797,32               1720‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS E DO DISTRITO FEDERAL E DE SUAS ENTIDADES 688.237.558,00      54.122.397,45        53.523.492,90      55.707.982,91      50.493.702,10      52.694.543,50      65.960.533,79       1728‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS ‐ ESPECÍFICA E/M 688.237.558,00      54.122.397,45        53.523.492,90      55.707.982,91      50.493.702,10      52.694.543,50      65.960.533,79       1728‐01‐00‐00‐PARTICIPAÇÃO DA RECEITA DOS ESTADOS 675.942.581,00      53.155.531,25        52.567.325,79      54.712.791,12      49.591.660,50      51.753.185,11      64.782.185,94       1728‐01‐10‐00‐COTA‐PARTE DO ICMS 557.735.540,00      43.859.833,31        43.374.491,65      45.144.763,71      40.919.202,79      42.702.725,73      53.453.249,54       1728‐01‐11‐00‐COTA‐PARTE DO ICMS ‐ PRINCIPAL 0.1.00.000000 334.641.324,00      26.315.899,98        26.024.694,99      27.086.858,22      24.551.521,68      25.621.635,44      32.071.949,73       

0.1.01.000000 27.886.777,00        2.192.991,67          2.168.724,58        2.257.238,19        2.045.960,14        2.135.136,29        2.672.662,48         0.1.02.000000 83.660.331,00        6.578.975,00          6.506.173,75        6.771.714,56        6.137.880,42        6.405.408,86        8.017.987,43         0.1.18.000000 111.547.108,00      8.771.966,66          8.674.898,33        9.028.952,74        8.183.840,56        8.540.545,15        10.690.649,91       

1728‐01‐20‐00‐COTA‐PARTE DO IPVA 109.235.137,00      8.590.155,29          8.495.098,84        8.841.814,97        8.014.218,93        8.363.530,31        10.469.071,12       1728‐01‐21‐00‐COTA‐PARTE DO IPVA ‐ PRINCIPAL 0.1.00.000000 65.541.082,20        5.154.093,17          5.097.059,30        5.305.088,98        4.808.531,36        5.018.118,19        6.281.442,67         

0.1.01.000000 5.461.756,85          429.507,76            424.754,94           442.090,75           400.710,95           418.176,52           523.453,56            0.1.02.000000 16.385.270,55        1.288.523,29          1.274.264,83        1.326.272,25        1.202.132,84        1.254.529,55        1.570.360,67         0.1.18.000000 21.847.027,40        1.718.031,06          1.699.019,77        1.768.362,99        1.602.843,79        1.672.706,06        2.093.814,22         

1728‐01‐30‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIOS 7.402.217,00          582.103,85            575.662,44           599.157,33           543.076,06           566.746,82           709.426,82            1728‐01‐31‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIOS ‐ PRINCIPAL 0.1.00.000000 4.441.330,20          349.262,31            345.397,46           359.494,40           325.845,63           340.048,09           425.656,09            

0.1.01.000000 370.110,85             29.105,19              28.783,12             29.957,87             27.153,80             28.337,34             35.471,34               0.1.02.000000 1.110.332,55          87.315,58              86.349,37             89.873,60             81.461,41             85.012,02             106.414,02            0.1.18.000000 1.480.443,40          116.420,77            115.132,49           119.831,47           108.615,21           113.349,36           141.885,36            

1728‐01‐40‐00‐COTA‐PARTE DA CONTRIBUIÇÃO DE INTERVENÇÃO NO DOMÍNIO ECONÔMICO 1.569.687,00          123.438,81            122.072,87           127.055,11           115.162,72           120.182,25           150.438,45            1728‐01‐41‐00‐COTA‐PARTE DA CONTRIBUIÇÃO DE INTERVENÇÃO NO DOMÍNIO ECONÔMICO ‐ PRINCIPAL 0.1.16.000000 1.569.687,00          123.438,81            122.072,87           127.055,11           115.162,72           120.182,25           150.438,45            1728‐03‐00‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO

  5.322.354,00            418.545,25             413.913,73             430.807,07             390.483,42             407.503,21             510.093,22            

1728‐03‐10‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO

  5.322.354,00            418.545,25             413.913,73             430.807,07             390.483,42             407.503,21             510.093,22            

1728‐03‐11‐00‐FMS SLUIS SAMU FES ESTADUAL 0.1.30.000000 2.835.105,00          222.950,17            220.483,06           229.481,78           208.002,23           217.068,31           271.715,83            1728‐03‐11‐00‐TERMO PARCERIA F BÁSCIA ‐ SES 0.1.30.000000 2.487.249,00          195.595,08            193.430,67           201.325,29           182.481,19           190.434,90           238.377,39            1728‐03‐11‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO ‐ PRINCIPAL

  5.322.354,00            418.545,25             413.913,73             430.807,07             390.483,42             407.503,21             510.093,22            

1728‐10‐00‐00‐TRANSFERÊNCIA DE CONVÊNIOS DOS ESTADOS E DO DISTRITO FEDERAL E DE SUAS ENTIDADES   1.086.285,00            85.424,50                84.479,21                87.927,12                79.697,12                83.170,83                104.109,31            

1728‐10‐30‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE ASSISTÊNCIA SOCIAL ‐ REPASSE FUNDO A FUNDO

  1.086.285,00            85.424,50                84.479,21                87.927,12                79.697,12                83.170,83                104.109,31            

1728‐10‐31‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE ASSISTÊNCIA SOCIAL ‐ PRINCIPAL 0.1.31.000000 1.086.285,00            85.424,50                84.479,21                87.927,12                79.697,12                83.170,83                104.109,31            

1728‐99‐00‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS 5.886.338,00          462.896,45            457.774,16           476.457,60           431.861,05           450.684,35           564.145,32            1728‐99‐10‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS 5.886.338,00          462.896,45            457.774,16           476.457,60           431.861,05           450.684,35           564.145,32            1728‐99‐11‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS ‐ PRINCIPAL 5.886.338,00          462.896,45            457.774,16           476.457,60           431.861,05           450.684,35           564.145,32            

6/18

Page 7: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1728‐99‐11‐01‐RECURSOS CONTRAPARTIDA PARA O SAMU 0.1.02.000000 3.135.534,00          246.575,64            243.847,10           253.799,39           230.043,71           240.070,50           300.508,88            1728‐99‐11‐01‐RECURSOS DE CONTRAPARTIDA PARA A ASSISTÊNCIA FARMACÊUTICA 0.1.02.000000 2.750.804,00          216.320,81            213.927,06           222.658,21           201.817,35           210.613,85           263.636,44            1740‐00‐00‐00‐TRANSFERÊNCIAS DE INSTITUIÇÕES PRIVADAS 445.000,00             34.994,41              34.607,17             36.019,62             32.648,17             34.071,19             42.648,70               1748‐00‐00‐00‐TRANSFERÊNCIAS DE INSTITUIÇÕES PRIVADAS ‐ ESPECÍFICAS E/M 445.000,00             34.994,41              34.607,17             36.019,62             32.648,17             34.071,19             42.648,70               1748‐10‐00‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS 445.000,00             34.994,41              34.607,17             36.019,62             32.648,17             34.071,19             42.648,70               1748‐10‐10‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS 445.000,00             34.994,41              34.607,17             36.019,62             32.648,17             34.071,19             42.648,70               1748‐10‐11‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS ‐ PRINCIPAL 0.1.00.000116 445.000,00             34.994,41              34.607,17             36.019,62             32.648,17             34.071,19             42.648,70               1750‐00‐00‐00‐TRANSFERÊNCIAS DE OUTRAS INSTITUIÇÕES PÚBLICAS 345.073.857,00      27.136.305,22        26.836.021,83      27.931.298,29      25.316.921,95      26.420.396,79      33.071.801,36       1758‐00‐00‐00‐TRANSFERÊNCIAS DE OUTRAS INSTITUIÇÕES PÚBLICAS 345.073.857,00      27.136.305,22        26.836.021,83      27.931.298,29      25.316.921,95      26.420.396,79      33.071.801,36       1758‐01‐00‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  345.073.857,00        27.136.305,22        26.836.021,83        27.931.298,29        25.316.921,95        26.420.396,79        33.071.801,36       

1758‐01‐10‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  173.702.369,00        13.659.801,83        13.508.645,97        14.059.983,35        12.743.965,47        13.299.429,73        16.647.596,24       

1758‐01‐11‐00‐COTA‐PARTE ‐ FPM 0.1.18.000000 106.407.912,00      8.367.824,80          8.275.228,60        8.612.971,02        7.806.794,83        8.147.065,33        10.198.110,51       1758‐01‐11‐00‐COTA‐PARTE ‐ ICMS 0.1.18.000000 61.693.414,00        4.851.515,92          4.797.830,30        4.993.647,34        4.526.240,73        4.723.523,51        5.912.683,01         1758‐01‐11‐00‐COTA‐PARTE ‐ IPI 0.1.18.000000 615.776,00             48.424,08              47.888,24             49.842,73             45.177,44             47.146,56             59.015,83               1758‐01‐11‐00‐COTA‐PARTE ‐ IPVA 0.1.18.000000 4.442.726,00          349.372,07            345.506,01           359.607,38           325.948,04           340.154,96           425.789,87            1758‐01‐11‐00‐COTA‐PARTE ‐ ITR 0.1.18.000000 56.754,00               4.463,08                 4.413,70                4.593,84                4.163,85                4.345,34                5.439,29                  1758‐01‐11‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB ‐ PRINCIPAL

  173.702.369,00        13.659.801,83        13.508.645,97        14.059.983,35        12.743.965,47        13.299.429,73        16.647.596,24       

1758‐01‐11‐01‐COTA‐PARTE ‐ DESONERAÇÃO L.C. 87/1996 0.1.18.000000 342.237,00             26.913,22              26.615,40             27.701,67             25.108,79             26.203,19             32.799,92               1758‐01‐11‐01‐COTA‐PARTE ‐ ITCMD 0.1.18.000000 143.550,00             11.288,65              11.163,73             11.619,36             10.531,79             10.990,83             13.757,80               1758‐01‐20‐00‐TRANSFERÊNCIAS DE RECURSOS DA COMPLEMENTAÇÃO DA UNIÃO AO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  171.371.488,00        13.476.503,39        13.327.375,87        13.871.314,95        12.572.956,48        13.120.967,06        16.424.205,12       

1758‐01‐21‐00‐COMPLEMENTAÇÃO FUNDEB 40% 0.1.05.000016 18.860.624,00        1.483.182,92          1.466.770,39        1.526.634,67        1.383.741,29        1.444.053,67        1.807.597,99         1758‐01‐21‐00‐COMPLEMENTAÇÃO FUNDEB 60% 0.1.05.000015 152.510.864,00      11.993.320,48        11.860.605,47      12.344.680,27      11.189.215,18      11.676.913,39      14.616.607,13       1758‐01‐21‐00‐TRANSFERÊNCIAS DE RECURSOS DA COMPLEMENTAÇÃO DA UNIÃO AO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  171.371.488,00        13.476.503,39        13.327.375,87        13.871.314,95        12.572.956,48        13.120.967,06        16.424.205,12       

1900‐00‐00‐00‐OUTRAS RECEITAS CORRENTES 77.459.817,83        6.091.372,08          6.023.966,52        6.269.826,69        5.682.969,38        5.930.669,86        7.423.731,63         1910‐00‐00‐00‐MULTAS ADMINISTRATIVAS, CONTRATUAIS E JUDICIAIS 13.499.377,00        1.061.579,16          1.049.832,00        1.092.679,49        990.404,42           1.033.572,64        1.293.777,28         1910‐01‐00‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA 13.227.643,00        1.040.210,23          1.028.699,54        1.070.684,54        970.468,20           1.012.767,47        1.267.734,35         1910‐01‐10‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA 13.227.643,00        1.040.210,23          1.028.699,54        1.070.684,54        970.468,20           1.012.767,47        1.267.734,35         1910‐01‐11‐00‐MULTAS E JUROS DE OUTRAS ORIGENS 0.1.00.000000 67.488,00               5.307,20                 5.248,47                5.462,68                4.951,37                5.167,18                6.468,03                  1910‐01‐11‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA ‐ PRINCIPAL 13.227.643,00        1.040.210,23          1.028.699,54        1.070.684,54        970.468,20           1.012.767,47        1.267.734,35         1910‐01‐11‐00‐POR AUTO DE INFRAÇÃO 0.1.00.000105 58.867,00               4.629,25                 4.578,02                4.764,87                4.318,88                4.507,12                5.641,80                  1910‐01‐11‐00‐POR CONSTRUÇÃO/POSTURA 0.1.00.000000 108.647,00             8.543,90                 8.449,36                8.794,21                7.971,07                8.318,50                10.412,70               1910‐01‐11‐00‐PREVISTA NA LEGISLAÇÃO DE TRÂNSITO 0.1.00.000105 12.992.641,00        1.021.729,88          1.010.423,68        1.051.662,78        953.226,89           994.774,67           1.245.211,81         1910‐06‐00‐00‐MULTAS POR DANOS AMBIENTAIS 271.734,00             21.368,92              21.132,46             21.994,95             19.936,22             20.805,17             26.042,93               1910‐06‐10‐00‐MULTAS ADMINISTRATIVAS POR DANOS AMBIENTAIS 271.734,00             21.368,92              21.132,46             21.994,95             19.936,22             20.805,17             26.042,93               1910‐06‐11‐00‐MULTAS ADMINISTRATIVAS POR DANOS AMBIENTAIS ‐ PRINCIPAL 0.1.00.000124 271.734,00             21.368,92              21.132,46             21.994,95             19.936,22             20.805,17             26.042,93               1990‐00‐00‐00‐DEMAIS RECEITAS CORRENTES 63.960.440,83        5.029.792,92          4.974.134,53        5.177.147,20        4.692.564,95        4.897.097,22        6.129.954,36         1990‐03‐00‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES

  4.417.948,00            347.423,55             343.579,05             357.601,77             324.130,16             338.257,84             423.415,15            

1990‐03‐10‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES

  4.417.948,00            347.423,55             343.579,05             357.601,77             324.130,16             338.257,84             423.415,15            

1990‐03‐11‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES ‐ PRINCIPAL ‐ G. PREVIDENCIARIO

0.2.03.000226 4.417.948,00            347.423,55             343.579,05             357.601,77             324.130,16             338.257,84             423.415,15            

1990‐12‐00‐00‐ENCARGOS LEGAIS PELA INSCRIÇÃO EM DÍVIDA ATIVA E RECEITAS DE ÔNUS DE SUCUMBÊNCIA   490.000,00                38.533,17                38.106,77                39.662,05                35.949,67                37.516,59                46.961,49               

7/18

Page 8: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN1990‐12‐20‐00‐ÔNUS DE SUCUMBÊNCIA 490.000,00             38.533,17              38.106,77             39.662,05             35.949,67             37.516,59             46.961,49               1990‐12‐21‐00‐HONORÁRIOS ADVOCATÍCIOS 0.1.00.000101 490.000,00             38.533,17              38.106,77             39.662,05             35.949,67             37.516,59             46.961,49               1990‐12‐21‐00‐ÔNUS E SUCUMBÊNCIA ‐ PRINCIPAL 490.000,00             38.533,17              38.106,77             39.662,05             35.949,67             37.516,59             46.961,49               1990‐99‐00‐00‐OUTRAS RECEITAS 59.052.492,83        4.643.836,20          4.592.448,70        4.779.883,37        4.332.485,12        4.521.322,78        5.659.577,72         1990‐99‐10‐00‐OUTRAS RECEITAS ‐ PRIMÁRIAS 59.052.492,83        4.643.836,20          4.592.448,70        4.779.883,37        4.332.485,12        4.521.322,78        5.659.577,72         1990‐99‐11‐00‐OUTRAS RECEITAS DIVERSAS 0.1.00.000000 49.137.877,83        3.864.159,58          3.821.399,78        3.977.365,12        3.605.082,77        3.762.215,55        4.709.363,23         1990‐99‐11‐00‐RECEITA DE RECURSOS DA LC 151/2015 0.1.00.000000 7.105.406,00          558.762,89            552.579,76           575.132,57           521.300,02           544.021,64           680.980,52            1990‐99‐11‐00‐RECEITA POR FALTA DE SERVIDORES 0.1.00.000120 2.809.209,00          220.913,73            218.469,16           227.385,68           206.102,33           215.085,60           269.233,96            2000‐00‐00‐00‐RECEITAS DE CAPITAL 185.695.214,00      14.602.908,63        14.441.316,59      15.030.719,68      13.623.840,65      14.217.655,54      17.796.987,82       2100‐00‐00‐00‐OPERAÇÕES DE CRÉDITO 185.597.144,00      14.595.196,49        14.433.689,80      15.022.781,60      13.616.645,58      14.210.146,87      17.787.588,81       2110‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO INTERNO 168.205.618,00      13.227.542,15        13.081.169,57      13.615.060,07      12.340.687,12      12.878.573,91      16.120.788,85       2118‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO INTERNO ‐ ESTADOS/DF/MUNICÍPIOS 168.205.618,00      13.227.542,15        13.081.169,57      13.615.060,07      12.340.687,12      12.878.573,91      16.120.788,85       2118‐01‐00‐00‐OPERAÇÕES DE CRÉDITO INTERNAS DE ESTADOS/DF/MUNICÍPIOS 16.000.000,00        1.258.225,96          1.244.302,75        1.295.087,31        1.173.866,82        1.225.031,51        1.533.436,43         2118‐01‐50‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA

  16.000.000,00          1.258.225,96          1.244.302,75          1.295.087,31          1.173.866,82          1.225.031,51          1.533.436,43         

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PMAT

0.1.90.000024 11.000.000,00          865.030,34             855.458,14             890.372,52             807.033,44             842.209,16             1.054.237,54         

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PNAF‐M

0.1.90.000024 5.000.000,00            393.195,61             388.844,61             404.714,78             366.833,38             382.822,35             479.198,88            

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PRINCIPAL

  16.000.000,00          1.258.225,96          1.244.302,75          1.295.087,31          1.173.866,82          1.225.031,51          1.533.436,43         

8/18

Page 9: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN2118‐99‐00‐00‐OUTRAS OPERAÇÕES DE CRÉDITOS INTERNAS 152.205.618,00      11.969.316,20        11.836.866,82      12.319.972,76      11.166.820,30      11.653.542,39      14.587.352,42       2118‐99‐20‐00‐PRÓ‐TRANSPORTE 2 0.1.90.000024 63.891.030,00        5.024.334,52          4.968.736,52        5.171.528,88        4.687.472,51        4.891.782,82        6.123.302,04         2118‐99‐30‐00‐EFICIENCIA MUNICIPAL ‐ SEMOSP 0.1.90.000024 88.314.588,00        6.944.981,68          6.868.130,30        7.148.443,88        6.479.347,79        6.761.759,58        8.464.050,38         2120‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO EXTERNO 17.391.526,00        1.367.654,34          1.352.520,23        1.407.721,54        1.275.958,46        1.331.572,96        1.666.799,97         2128‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO EXTERNO ‐ ESTADOS/DF/MUNICÍPIOS 17.391.526,00        1.367.654,34          1.352.520,23        1.407.721,54        1.275.958,46        1.331.572,96        1.666.799,97         2128‐01‐00‐00‐OPERAÇÕES DE CRÉDITO EXTRENAS DE ESTADOS/DF/MUNICÍPIOS 17.391.526,00        1.367.654,34          1.352.520,23        1.407.721,54        1.275.958,46        1.331.572,96        1.666.799,97         2128‐01‐30‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMA DE REVITALIZAÇÃO DO CENTRO HISTÓRICO ‐ PROCIDADE

  17.391.526,00          1.367.654,34          1.352.520,23          1.407.721,54          1.275.958,46          1.331.572,96          1.666.799,97         

2128‐01‐31‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMA DE REVITALIZAÇÃO DO CENTRO HISTÓRICO ‐ PROCIDADE

0.1.91.000028 17.391.526,00          1.367.654,34          1.352.520,23          1.407.721,54          1.275.958,46          1.331.572,96          1.666.799,97         

2200‐00‐00‐00‐ALIENAÇÃO DE BENS 98.070,00               7.712,14                 7.626,80                7.938,08                7.195,07                7.508,68                9.399,01                  2220‐00‐00‐00‐ALIENAÇÃO DE BENS IMOVEIS 98.070,00               7.712,14                 7.626,80                7.938,08                7.195,07                7.508,68                9.399,01                  2220‐01‐00‐00‐ALIENAÇÃO DE BENS IMOVEIS 0.1.00.000000 98.070,00               7.712,14                 7.626,80                7.938,08                7.195,07                7.508,68                9.399,01                  7000‐00‐00‐00‐RECEITAS CORRENTES ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00        7.007.974,68          6.930.426,24        7.213.282,34        6.538.117,35        6.823.090,70        8.540.821,78         7200‐00‐00‐00‐RECEITA DE CONTRIBUIÇÕES ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00        7.007.974,68          6.930.426,24        7.213.282,34        6.538.117,35        6.823.090,70        8.540.821,78         7210‐00‐00‐00‐CONTRIBUIÇÕES SOCIAIS ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00        7.007.974,68          6.930.426,24        7.213.282,34        6.538.117,35        6.823.090,70        8.540.821,78         7210‐04‐00‐00‐CONTRIBUIÇÃO PARA O REGIME PRÓPRIO DE PREVIDÊNCIA SOCIAL ‐ RPPS 89.115.627,00        7.007.974,68          6.930.426,24        7.213.282,34        6.538.117,35        6.823.090,70        8.540.821,78         7210‐04‐10‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS 89.115.627,00        7.007.974,68          6.930.426,24        7.213.282,34        6.538.117,35        6.823.090,70        8.540.821,78         7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO FINANCEIRO 0.2.03.000229 783.940,00             61.648,35              60.966,17             63.454,42             57.515,07             60.021,95             75.132,63               7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO PREVIDENCIARIO 0.2.03.000229 5.002.759,00          393.412,58            389.059,17           404.938,11           367.035,80           383.033,59           479.463,30            7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ GRUPO FINANCEIRO 0.2.03.000229 56.872.834,00        4.472.429,74          4.422.938,99        4.603.455,34        4.172.570,80        4.354.438,36        5.450.679,70         7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ GRUPO PREVIDENCIÁRIO 0.2.03.000229 20.561.042,00          1.616.902,30          1.599.010,07          1.664.271,53          1.508.495,31          1.574.245,27          1.970.565,67         

7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL 83.220.575,00        6.544.392,97          6.471.974,40        6.736.119,41        6.105.616,98        6.371.739,17        7.975.841,31         7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS 5.895.052,00          463.581,71            458.451,84           477.162,94           432.500,37           451.351,53           564.980,47            7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. FINANCEIRO 0.2.03.000229 5.323.957,00            418.671,31             414.038,40             430.936,82             390.601,03             407.625,94             510.246,85            

7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. PREVIDENCIARIO

0.2.03.000229 571.095,00                44.910,41                44.413,44                46.226,12                41.899,34                43.725,59                54.733,62               

9170‐00‐00‐00‐DEDUÇÃO DAS TRANSFERÊNCIAS CORRENTES 235.354.124,00‐       18.508.041,73‐        18.303.236,49‐       19.050.258,69‐       17.267.149,82‐       18.019.763,64‐       22.556.286,66‐       9171‐80‐00‐00‐TRANSFERÊNCIAS DA UNIÃO ESPECÍFICAS PARA E/M 100.479.546,00‐       7.901.623,30‐          7.814.185,97‐         8.133.111,55‐         7.371.850,32‐         7.693.163,13‐         9.629.937,24‐         9171‐80‐10‐00‐PARTICIPAÇÃO DA RECEITA DA UNIÃO 100.479.546,00‐       7.901.623,30‐          7.814.185,97‐         8.133.111,55‐         7.371.850,32‐         7.693.163,13‐         9.629.937,24‐         9171‐80‐12‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL 99.929.808,00‐         7.858.392,39‐          7.771.433,43‐         8.088.614,13‐         7.331.517,87‐         7.651.072,73‐         9.577.250,47‐         9171‐80‐12‐10‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL ‐ PRINCIPAL 0.1.18.000000 99.929.808,00‐         7.858.392,39‐          7.771.433,43‐         8.088.614,13‐         7.331.517,87‐         7.651.072,73‐         9.577.250,47‐         9171‐80‐15‐00‐COTA‐PARTE SOBRE A PROPRIEDADE TERRITORIAL RURAL 2.027,00‐                   159,40‐                    157,64‐                    164,07‐                    148,71‐                    155,20‐                    194,27‐                     9171‐80‐15‐10‐COTA‐PARTE SOBRE A PROPRIEDADE TERRITORIAL RURAL ‐ PRINCIPAL 0.1.18.000000 2.027,00‐                   159,40‐                    157,64‐                    164,07‐                    148,71‐                    155,20‐                    194,27‐                     9171‐80‐61‐10‐TRANSFERÊNCIAS FINANCEIRAS DO ICMS ‐ DESONERAÇÃO ‐ LC‐87/1996 ‐ PRINCIPAL 0.1.18.000000 547.711,00‐              43.071,51‐              42.594,89‐              44.333,35‐              40.183,74‐              41.935,20‐              52.492,50‐               9172‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS E DO DISTRITO FEDERAL E SUAS ENTIDADES 134.874.578,00‐       10.606.418,43‐        10.489.050,52‐       10.917.147,14‐       9.895.299,50‐         10.326.600,51‐       12.926.349,42‐       9172‐80‐00‐00‐TRANSFERÊNCIAS DO ESTADO ‐ ESPECÍFICAS E/M 134.874.578,00‐       10.606.418,43‐        10.489.050,52‐       10.917.147,14‐       9.895.299,50‐         10.326.600,51‐       12.926.349,42‐       9172‐80‐10‐00‐PARTICIPAÇÃO DA RECEITA DOS ESTADOS 134.874.578,00‐       10.606.418,43‐        10.489.050,52‐       10.917.147,14‐       9.895.299,50‐         10.326.600,51‐       12.926.349,42‐       9172‐80‐11‐00‐COTA‐PARTE DO ICMS 111.547.108,00‐       8.771.966,66‐          8.674.898,33‐         9.028.952,74‐         8.183.840,56‐         8.540.545,15‐         10.690.649,91‐       9172‐80‐11‐10‐COTA‐PARTE DO ICMS ‐ PRINCIPAL 0.1.18.000000 111.547.108,00‐       8.771.966,66‐          8.674.898,33‐         9.028.952,74‐         8.183.840,56‐         8.540.545,15‐         10.690.649,91‐       9172‐80‐12‐00‐COTA‐PARTE DO IPVA 21.847.027,00‐         1.718.031,03‐          1.699.019,74‐         1.768.362,96‐         1.602.843,76‐         1.672.706,03‐         2.093.814,19‐         9172‐80‐12‐10‐COTA‐PARTE DO IPVA ‐ PRINCIPAL 0.1.18.000000 21.847.027,00‐         1.718.031,03‐          1.699.019,74‐         1.768.362,96‐         1.602.843,76‐         1.672.706,03‐         2.093.814,19‐         9172‐80‐13‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIO 1.480.443,00‐           116.420,74‐            115.132,46‐            119.831,43‐            108.615,18‐            113.349,33‐            141.885,33‐            9172‐80‐13‐10‐COTA‐PARTE DO IPI ‐ MUNICÍPIO ‐ PRINCIPAL 0.1.18.000000 1.480.443,00‐           116.420,74‐            115.132,46‐            119.831,43‐            108.615,18‐            113.349,33‐            141.885,33‐            

Total Geral 3.195.675.802,27  251.305.140,04      248.524.261,88    258.667.448,33    234.456.111,97    244.675.222,42    306.272.854,91     

9/18

Page 10: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1000‐00‐00‐00‐RECEITAS CORRENTES 3.156.219.085,27  1100‐00‐00‐00‐IMPOSTOS, TAXAS E CONTRIBUIÇÕES DE MELHORIAS 763.902.279,00     1110‐00‐00‐00‐IMPOSTOS 725.904.802,00     1113‐00‐00‐00‐IMPOSTO SOBRE A RENDA E PROVENTOS DE QUALQUER NATUREZA 75.221.610,00       1113‐03‐00‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE 75.221.610,00       1113‐03‐10‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO 75.221.610,00       1113‐03‐11‐00‐IMPOSTO SOBRE A RENDA ‐ RETIDO NA FONTE ‐ TRABALHO ‐ PRINCIPAL 0.1.00.000000 37.610.805,00       

0.1.00.000119 7.522.161,00         0.1.01.000000 18.805.402,50       0.1.02.000000 11.283.241,50       

1118‐00‐00‐00‐IMPOSTOS ESPECÍFICOS DE ESTADOS / DF / MUNICÍPIOS 650.683.192,00     1118‐01‐00‐00‐IMPOSTO SOBRE PATRIMÔNIO PARA ESTADOS/DF/MUNICÍPIOS 157.581.672,00     1118‐01‐10‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA 125.817.373,00     1118‐01‐11‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ PRINCIPAL 0.1.00.000000 72.310.416,00       

0.1.01.000000 30.129.340,00       0.1.02.000000 18.077.604,00       

1118‐01‐12‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ MULTAS E JUROS 0.1.00.000000 498.256,80            0.1.01.000000 207.607,00            0.1.02.000000 124.564,20            

1118‐01‐13‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA 0.1.00.000000 647.681,40            0.1.01.000000 269.867,25            0.1.02.000000 161.920,35            

1118‐01‐14‐00‐IMPOSTO SOBRE A PROPRIEDADE PREDIAL E TERRITORIAL URBANA ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 2.034.069,60           

0.1.01.000000 847.529,00            0.1.02.000000 508.517,40            

1118‐01‐40‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS   31.764.299,00         

1118‐01‐41‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ PRINCIPAL

0.1.00.000000 17.368.827,60         

0.1.01.000000 7.237.011,50         0.1.02.000000 4.342.206,90         

1118‐01‐42‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ MULTAS E JUROS

0.1.00.000000 209.338,80               

0.1.01.000000 87.224,50              0.1.02.000000 52.334,70              

1118‐01‐43‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ ‐ DÍVIDA ATIVA

0.1.00.000000 1.191.124,80           

1118‐01‐43‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA

0.1.01.000000 496.302,00               

0.1.02.000000 297.781,20            1118‐01‐44‐00‐IMPOSTO SOBRE TRANSMISSÃO INTERVIVOS DE BENS IMÓVEIS E DIREITOS REAIS SOBRE IMÓVEIS ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS

0.1.00.000000 289.288,20               

0.1.01.000000 120.536,75            0.1.02.000000 72.322,05              

1118‐02‐00‐00‐IMPOSTOS SOBRE A PRODUÇÃO, CIRCULAÇÃO DE MERCADORIAS E SERVIÇOS 493.101.520,00     1118‐02‐30‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA 493.101.520,00     1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ PRINCIPAL 0.1.00.000000 251.586.858,60     

0.1.01.000000 104.827.857,75     0.1.02.000000 62.896.714,65       

489.661.600,00     

 JUL  AGO  SET  OUT  NOV  DEZ288.911.171,98      314.182.492,67    230.868.769,26    265.355.816,99    233.919.855,37    298.142.344,45     69.925.406,55        76.041.844,91      55.877.356,49      64.224.284,77      56.615.813,35      72.159.634,75       66.447.227,34        72.259.426,22      53.097.945,27      61.029.686,65      53.799.670,34      68.570.322,17       6.885.568,75          7.487.855,66        5.502.254,45        6.324.178,15        5.574.970,45        7.105.573,65         6.885.568,75          7.487.855,66        5.502.254,45        6.324.178,15        5.574.970,45        7.105.573,65         6.885.568,75          7.487.855,66        5.502.254,45        6.324.178,15        5.574.970,45        7.105.573,65         3.442.784,38          3.743.927,83        2.751.127,23        3.162.089,08        2.787.485,22        3.552.786,82         688.556,88            748.785,57           550.225,45           632.417,82           557.497,04           710.557,36            

1.721.392,19          1.871.963,91        1.375.563,61        1.581.044,54        1.393.742,61        1.776.393,41         1.032.835,31          1.123.178,35        825.338,17           948.626,72           836.245,57           1.065.836,05         59.561.658,59        64.771.570,57      47.595.690,81      54.705.508,50      48.224.699,89      61.464.748,52       14.424.570,76        15.686.300,97      11.526.667,09      13.248.514,18      11.678.999,75      14.885.458,79       11.516.958,65        12.524.357,40      9.203.195,75        10.577.963,98      9.324.822,17        11.884.943,83       6.619.086,47          7.198.063,93        5.289.308,60        6.079.422,56        5.359.210,37        6.830.576,83         2.757.952,69          2.999.193,30        2.203.878,58        2.533.092,73        2.233.004,32        2.846.073,68         1.654.771,62          1.799.515,98        1.322.327,15        1.519.855,64        1.339.802,59        1.707.644,21         

45.608,99              49.598,45             36.446,12             41.890,42             36.927,78             47.066,27               19.003,74              20.666,02             15.185,88             17.454,34             15.386,57             19.610,94               11.402,25              12.399,61             9.111,53                10.472,60             9.231,94                11.766,57               59.286,88              64.472,76             47.376,12             54.453,14             48.002,23             61.181,19               24.702,87              26.863,65             19.740,05             22.688,81             20.000,93             25.492,16               14.821,72              16.118,19             11.844,03             13.613,28             12.000,56             15.295,30               186.192,85             202.479,31             148.786,61             171.012,27             150.752,93             192.142,01            

77.580,35              84.366,38             61.994,42             71.255,11             62.813,72             80.059,17               46.548,21              50.619,83             37.196,65             42.753,07             37.688,23             48.035,50               

2.907.612,12          3.161.943,57          2.323.471,35          2.670.550,20          2.354.177,59          3.000.514,96         

1.589.892,27          1.728.961,58          1.270.482,10          1.460.266,01          1.287.272,38          1.640.691,87         

662.455,11            720.400,66           529.367,54           608.444,17           536.363,49           683.621,61            397.473,07            432.240,40           317.620,53           365.066,50           321.818,09           410.172,97            19.162,27                20.838,41                15.312,56                17.599,94                15.514,92                19.774,53               

7.984,28                 8.682,67                6.380,23                7.333,31                6.464,55                8.239,39                  4.790,57                 5.209,60                3.828,14                4.399,99                3.878,73                4.943,63                  

109.032,12             118.569,26             87.127,51                100.142,57             88.278,96                112.515,87            

45.430,05                49.403,86                36.303,13                41.726,07                36.782,90                46.881,61               

27.258,03              29.642,31             21.781,88             25.035,64             22.069,74             28.128,97               26.480,61                28.796,89                21.160,64                24.321,60                21.440,29                27.326,70               

11.033,59              11.998,70             8.816,93                10.134,00             8.933,45                11.386,13               6.620,15                 7.199,22                5.290,16                6.080,40                5.360,07                6.831,68                  

45.137.087,82        49.085.269,59      36.069.023,72      41.456.994,32      36.545.700,13      46.579.289,73       45.137.087,82        49.085.269,59      36.069.023,72      41.456.994,32      36.545.700,13      46.579.289,73       23.029.533,82        25.043.947,91      18.402.888,66      21.151.901,88      18.646.095,21      23.765.364,14       9.595.639,09          10.434.978,30      7.667.870,27        8.813.292,45        7.769.206,34        9.902.235,06         5.757.383,46          6.260.986,98        4.600.722,16        5.287.975,47        4.661.523,80        5.941.341,03         44.822.207,49        48.742.846,39      35.817.403,00      41.167.786,65      36.290.754,08      46.254.348,47       

10/18

Page 11: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ RETIDO NA FONTE 0.1.00.000000 11.132.275,80       

0.1.01.000000 4.638.448,25         0.1.02.000000 2.783.068,95         

1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ SIMPLES NACIONAL 0.1.00.000000 24.655.286,40       0.1.01.000000 10.273.036,00       0.1.02.000000 6.163.821,60         

1118‐02‐31‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ STN ‐ CONVÊNIO 0.1.00.000000 6.422.539,20         0.1.01.000000 2.676.058,00         0.1.02.000000 1.605.634,80         

1118‐02‐32‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ MULTAS E JUROS 0.1.00.000000 2.021.914,20         0.1.01.000000 842.464,25            0.1.02.000000 505.478,55            

1118‐02‐33‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ DÍVIDA ATIVA 0.1.00.000000 37.715,40              0.1.01.000000 15.714,75              0.1.02.000000 9.428,85                 

1118‐02‐34‐00‐IMPOSTO SOBRE SERVIÇO DE QUALQUER NATUREZA ‐ DÍVIDA ATIVA ‐ MULTAS E JUROS 0.1.00.000000 4.322,40                 0.1.01.000000 1.801,00                 0.1.02.000000 1.080,60                 

1120‐00‐00‐00‐TAXAS 37.997.477,00       1121‐00‐00‐00‐TAXA PELO EXERCÍCIO DE PODER DE POLÍCIA 36.932.572,00       1121‐01‐00‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO 36.932.572,00       1121‐01‐10‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO 36.932.572,00       1121‐01‐11‐00‐ALINHAMENTOS E NIVELAMENTOS 0.1.00.000000 11.092,00              1121‐01‐11‐00‐APROVAÇÃO DE PROJETO DE CONSTRUÇÃO CIVIL 0.1.00.000000 1.750.678,00         1121‐01‐11‐00‐AUTORIZAÇÃO DE FUNCIONAMENTO DE TRANSPORTES 0.1.00.000105 2.524.327,00         1121‐01‐11‐00‐FISCALIZAÇÃO DE APARELHOS DE TRANSPORTE ‐ VISTORIA, EXCLUSÃO, RENOVAÇÃO E INCLUSÃO 0.1.00.000105 707.751,00               

1121‐01‐11‐00‐FUNCIONAMENTO DE ESTABELECIMENTO EM HORÁRIO ESPECIAL 0.1.00.000000 92.945,00              1121‐01‐11‐00‐LICENÇA PARA EXECUÇÃO DE OBRAS 0.1.00.000000 2.073.605,00         1121‐01‐11‐00‐LICENÇA PARA FUNCIONAMENTO DE ESTABELECIMENTOS COMERCIAS, INDUSTRIAIS E PRESTAÇÃO DE SERVIÇOS

0.1.00.000000 27.259.900,00         

1121‐01‐11‐00‐PUBLICIDADE COMERCIAL 0.1.00.000000 122.764,00            1121‐01‐11‐00‐TAXAS DE INSPEÇÃO, CONTROLE E FISCALIZAÇÃO ‐ PRINCIPAL 36.932.572,00       1121‐01‐11‐01‐HABITE‐SE 0.1.00.000000 2.076.706,00         1121‐01‐11‐01‐TAXA DE AUTORIZAÇÃO AMBIENTAL 0.1.00.000124 43.627,00              1121‐01‐11‐01‐TAXA DE LICENCIAMENTO AMBIENTAL 0.1.00.000124 246.430,00            1121‐01‐11‐09‐OUTRAS TAXAS PELO EXERCÍCIO PELO PODER DE POLÍCIA 0.1.00.000105 22.747,00              1122‐00‐00‐00‐TAXAS PELA PRESTAÇÃO DE SERVIÇOS 1.064.905,00         1122‐03‐00‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS 596.844,00            1122‐03‐10‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS 596.844,00            1122‐03‐11‐00‐EMOLUMENTOS E CUSTAS EXTRAJUDICIAIS ‐ PRINCIPAIS 0.1.00.000000 596.844,00            1122‐99‐00‐00‐OUTRAS TAXAS 468.061,00            1122‐99‐02‐00‐OUTRAS TAXAS SEMTUR 0.1.00.000105 240.766,00            1122‐99‐03‐00‐OUTRAS TAXAS PELA PRESTAÇÃO DE SERVIÇOS 0.1.00.000105 227.295,00            1200‐00‐00‐00‐CONTRIBUIÇÕES 164.702.605,00     1210‐00‐00‐00‐CONTRIBUIÇÕES SOCIAIS 81.625.944,00       1210‐04‐00‐00‐CONTRIBUIÇÃO PARA O REGIME PRÓPRIO DE PREVIDÊNCIA SOCIAL ‐ RPPS 81.625.944,00       1210‐04‐20‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS 78.413.989,00       1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ G. PREVIDENCIÁRIO 0.2.03.000226 20.561.042,00       1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL 74.416.322,00       1210‐04‐21‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 53.855.280,00       

 JUL  AGO  SET  OUT  NOV  DEZ1.019.016,35          1.108.150,63        814.295,44           935.934,44           825.056,90           1.051.575,55         424.590,15            461.729,43           339.289,77           389.972,68           343.773,71           438.156,48            254.754,09            277.037,66           203.573,86           233.983,61           206.264,23           262.893,89            

2.256.873,65          2.454.284,42        1.803.466,58        2.072.867,41        1.827.300,60        2.328.984,36         940.364,02            1.022.618,51        751.444,41           863.694,75           761.375,25           970.410,15            564.218,41            613.571,11           450.866,64           518.216,85           456.825,15           582.246,09            587.900,67            639.324,88           469.791,13           539.968,26           475.999,73           606.685,04            244.958,61            266.385,36           195.746,30           224.986,78           198.333,22           252.785,43            146.975,17            159.831,22           117.447,78           134.992,07           118.999,93           151.671,26            185.080,18            201.269,31           147.897,48           169.990,32           149.852,04           190.993,79            77.116,74              83.862,21             61.623,95             70.829,30             62.438,35             79.580,75               46.270,05              50.317,33             36.974,37             42.497,58             37.463,01             47.748,45               3.452,36                 3.754,34                2.758,78                3.170,88                2.795,24                3.562,67                  1.438,48                 1.564,31                1.149,49                1.321,20                1.164,68                1.484,44                  863,09                    938,58                   689,69                   792,72                   698,81                   890,67                     395,66                    430,27                   316,17                   363,40                   320,35                   408,30                     164,86                    179,28                   131,74                   151,42                   133,48                   170,13                     98,92                      107,57                   79,04                     90,85                     80,09                     102,08                     

3.478.179,21          3.782.418,68        2.779.411,22        3.194.598,12        2.816.143,01        3.589.312,58         3.380.700,89          3.676.413,84        2.701.516,34        3.105.067,35        2.737.218,70        3.488.719,67         3.380.700,89          3.676.413,84        2.701.516,34        3.105.067,35        2.737.218,70        3.488.719,67         3.380.700,89          3.676.413,84        2.701.516,34        3.105.067,35        2.737.218,70        3.488.719,67         

1.015,33                 1.104,14                811,35                   932,55                   822,07                   1.047,77                  160.252,00            174.269,39           128.057,29           147.186,42           129.749,66           165.372,31            231.069,60            251.281,46           184.647,60           212.230,15           187.087,84           238.452,64            64.785,48                70.452,33                51.770,04                59.503,42                52.454,22                66.855,48               

8.507,92                 9.252,11                6.798,67                7.814,25                6.888,52                8.779,76                  189.811,81            206.414,82           151.678,52           174.336,17           153.683,05           195.876,60            

2.495.292,45          2.713.557,93          1.993.986,92          2.291.847,57          2.020.338,80          2.575.021,02         

11.237,46              12.220,41             8.979,85                10.321,25             9.098,52                11.596,52               3.380.700,89          3.676.413,84        2.701.516,34        3.105.067,35        2.737.218,70        3.488.719,67         190.095,66            206.723,50           151.905,35           174.596,88           153.912,88           196.169,52            3.993,49                 4.342,80                3.191,20                3.667,89                3.233,37                4.121,09                  22.557,49              24.530,61             18.025,68             20.718,34             18.263,90             23.278,24               2.082,19                 2.264,33                1.663,88                1.912,43                1.685,87                2.148,72                  97.478,33              106.004,84           77.894,88             89.530,77             78.924,31             100.592,91            54.633,37              59.412,21             43.657,50             50.179,03             44.234,46             56.379,00               54.633,37              59.412,21             43.657,50             50.179,03             44.234,46             56.379,00               54.633,37              59.412,21             43.657,50             50.179,03             44.234,46             56.379,00               42.844,95              46.592,64             34.237,38             39.351,74             34.689,85             44.213,92               22.039,02              23.966,80             17.611,37             20.242,15             17.844,12             22.743,21               20.805,93              22.625,84             16.626,01             19.109,59             16.845,73             21.470,71               

15.076.400,39        16.395.146,72      12.047.543,81      13.847.199,17      12.206.760,21      15.558.115,41       7.471.802,97          8.125.368,32        5.970.713,92        6.862.615,83        6.049.620,92        7.710.538,99         7.471.802,97          8.125.368,32        5.970.713,92        6.862.615,83        6.049.620,92        7.710.538,99         7.177.789,90          7.805.637,65        5.735.768,22        6.592.574,07        5.811.570,26        7.407.131,73         1.882.098,35          2.046.727,19        1.503.983,83        1.728.648,09        1.523.859,99        1.942.234,40         6.811.855,01          7.407.694,11        5.443.349,85        6.256.474,40        5.515.287,38        7.029.504,64         4.929.756,66          5.360.966,92        3.939.366,02        4.527.826,31        3.991.427,39        5.087.270,25         

11/18

Page 12: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1210‐04‐22‐00‐CONTRIBUIÇÃO DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. PREVIDENCIARIO 0.2.03.000226 1.421.912,00           

1210‐04‐23‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO PREVIDENCIARIO 0.2.03.000226 2.575.755,00         1210‐04‐30‐00‐CONTRIBUIÇÃO DOS SERVIDORES INATIVOS CIVIS PARA O RPPS 2.418.408,00         1210‐04‐31‐00‐CONTRIBUIÇÃO DOS SERVIDORES INATIVOS CIVIS PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 2.418.408,00         1210‐04‐40‐00‐CONTRIBUIÇÃO DOS PENSIONISTAS CIVIL PARA O RPPS 793.547,00            1210‐04‐41‐00‐CONTRIBUIÇÃO DOS PENSIONISTAS CIVIL PARA O RPPS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 793.547,00            1240‐00‐00‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA 83.076.661,00       1240‐00‐10‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA 83.076.661,00       1240‐00‐11‐00‐CONTRIBUIÇÃO PARA O CUSTEIO DO SERVIÇO DE ILUMINAÇÃO PÚBLICA ‐ PRINCIPAL 0.1.17.000000 83.076.661,00       1300‐00‐00‐00‐RECEITA PATRIMONIAL 65.192.913,00       1310‐00‐00‐00‐EXPLORAÇÃO DO PATRIMÔNIO IMOBILIÁRIO DO ESTADO 463.973,00            1310‐01‐00‐00‐ALUGUÉIS, ARRENDAMENTOS, FOROS, LAUDÊMIOS, TARIFAS DE OCUPAÇÃO 463.973,00            1310‐01‐20‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO 463.973,00            1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO 463.973,00            1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ DIVIDA ATIVA 0.1.00.000000 9.469,00                 1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ MULTAS E JUROS 0.1.00.000000 378.753,00            1310‐01‐21‐00‐FOROS, LAUDÊMIOS E TARIFAS DE OCUPAÇÃO ‐ PRINCIPAL 0.1.00.000000 75.751,00              1320‐00‐00‐00‐VALORES MOBILIÁRIOS 64.120.106,00       1321‐00‐00‐00‐JUROS E CORREÇÃO MONETÁRIA 64.120.106,00       1321‐00‐10‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS 21.573.280,00       1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ NÃO VINCULADOS 0.1.00.000000 11.929.460,00       1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ PRINCIPAL 21.573.280,00       1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ FUNDEB 0.1.18.000000 4.492.355,00         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ MDE 0.1.01.000000 1.418.321,00         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS BANCÁRIOS ‐ VINCULADOS ‐ SAÚDE 0.1.02.000000 3.530.626,00         1321‐00‐11‐00‐REMUNERAÇÃO DE DEPÓSITOS DA LC 151/2015 0.1.00.000000 202.518,00            1321‐00‐40‐00‐REMUNERAÇÃO DOS RECURSOS DO REGIME PRÓPRIO DA PREVIDÊNCIA SOCIAL ‐ RPPS 42.546.826,00       1321‐00‐41‐00‐DIVIDENDOS A ACIONISTAS DOS INVESTIMENTOS EM FUNDOS IMOBILIARIOS ‐ G. PREVIDENCIARIO 0.2.03.000226 386.851,00               

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DO REGIME PRÓPRIO DA PREVIDÊNCIA SOCIAL ‐ RPPS ‐ PRINCIPAL   42.546.826,00         

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DOS INVESTIMENTOS DO RPPS ‐ EM FUNDOS IMOBILIÁRIOS ‐ G. PREVIDENCIARIO

0.2.03.000226 5.829.831,00           

1321‐00‐41‐00‐REMUNERAÇÃO DOS RECURSOS DOS INVESTIMENTOS DO RPPS ‐ EM RENDA FIXA ‐ G. PREVIDENCIARIO 0.2.03.000226 36.330.144,00         

1390‐00‐00‐00‐DEMAIS RECEITAS PATRIMONIAIS 608.834,00            1390‐00‐10‐00‐DEMAIS RECEITAS PATRIMONIAIS 608.834,00            1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL 608.834,00            1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL ‐ G. FINANCEIRO 0.2.03.000226 100.000,00            1390‐00‐11‐00‐DEMAIS RECEITAS PATRIMONIAIS ‐ PRINCIPAL ‐ G. PREVIDENCIARIO 0.2.03.000226 508.834,00            1600‐00‐00‐00‐RECEITA DE SERVIÇOS 415.220,00            1610‐00‐00‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS 87.790,00              1610‐01‐00‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS 87.790,00              1610‐01‐10‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS 87.790,00              1610‐01‐11‐00‐OUTROS SERVIÇOS ADMINISTRATIVOS 0.1.00.000105 87.790,00              1610‐01‐11‐00‐SERVIÇOS ADMINISTRATIVOS E COMERCIAIS GERAIS ‐ PRINCIPAL 87.790,00              1620‐00‐00‐00‐SERVIÇOS E ATIVIDADES REFERENTES À NAVEGAÇÃO E AO TRANSPORTE 327.430,00            1620‐02‐00‐00‐SERVIÇO DE TRANSPORTE 327.430,00            1620‐02‐10‐00‐SERVIÇO DE TRANSPORTE 327.430,00            1620‐02‐11‐00‐SERVIÇO DE TRANSPORTE ‐ PRINCIPAL 0.1.00.000105 327.430,00            

 JUL  AGO  SET  OUT  NOV  DEZ130.157,71             141.542,73             104.008,96             119.545,76             105.383,51             134.316,46            

235.777,17            256.400,81           188.409,41           216.553,91           190.899,37           243.310,62            221.374,08            240.737,87           176.899,91           203.325,12           179.237,76           228.447,33            221.374,08            240.737,87           176.899,91           203.325,12           179.237,76           228.447,33            72.639,00              78.992,80             58.045,79             66.716,63             58.812,90             74.959,93               72.639,00              78.992,80             58.045,79             66.716,63             58.812,90             74.959,93               

7.604.597,41          8.269.778,41        6.076.829,89        6.984.583,34        6.157.139,29        7.847.576,42         7.604.597,41          8.269.778,41        6.076.829,89        6.984.583,34        6.157.139,29        7.847.576,42         7.604.597,41          8.269.778,41        6.076.829,89        6.984.583,34        6.157.139,29        7.847.576,42         5.967.570,82          6.489.559,61        4.768.682,78        5.481.025,94        4.831.704,13        6.158.244,22         

42.470,75              46.185,70             33.938,35             39.008,04             34.386,87             43.827,76               42.470,75              46.185,70             33.938,35             39.008,04             34.386,87             43.827,76               42.470,75              46.185,70             33.938,35             39.008,04             34.386,87             43.827,76               42.470,75              46.185,70             33.938,35             39.008,04             34.386,87             43.827,76               

866,76                    942,58                   692,63                   796,10                   701,78                   894,46                     34.669,95              37.702,57             27.704,74             31.843,26             28.070,88             35.777,72               6.934,03                 7.540,55                5.540,98                6.368,69                5.614,21                7.155,58                  

5.869.369,16          6.382.768,18        4.690.209,89        5.390.830,82        4.752.194,17        6.056.904,86         5.869.369,16          6.382.768,18        4.690.209,89        5.390.830,82        4.752.194,17        6.056.904,86         1.974.755,69          2.147.489,35        1.578.026,26        1.813.750,94        1.598.880,94        2.037.852,29         1.091.988,29          1.187.505,49        872.607,28           1.002.956,87        884.139,37           1.126.879,05         1.974.755,69          2.147.489,35        1.578.026,26        1.813.750,94        1.598.880,94        2.037.852,29         411.217,19            447.186,73           328.603,45           377.690,05           332.946,16           424.356,24            129.829,00            141.185,26           103.746,29           119.243,85           105.117,37           133.977,25            323.183,30            351.452,43           258.255,61           296.833,69           261.668,63           333.509,52            18.537,91              20.159,44             14.813,64             17.026,49             15.009,41             19.130,23               

3.894.613,47          4.235.278,82        3.112.183,63        3.577.079,88        3.153.313,23        4.019.052,58         35.411,22                38.508,67                28.297,09                32.524,09                28.671,05                36.542,67               

3.894.613,47          4.235.278,82          3.112.183,63          3.577.079,88          3.153.313,23          4.019.052,58         

533.645,88             580.324,36             426.436,15             490.136,94             432.071,79             550.696,72            

3.325.556,37          3.616.445,78          2.657.450,39          3.054.418,84          2.692.570,38          3.431.813,20         

55.730,90              60.605,74             44.534,54             51.187,08             45.123,09             57.511,60               55.730,90              60.605,74             44.534,54             51.187,08             45.123,09             57.511,60               55.730,90              60.605,74             44.534,54             51.187,08             45.123,09             57.511,60               9.153,71                 9.954,39                7.314,73                8.407,40                7.411,39                9.446,19                  46.577,19              50.651,34             37.219,81             42.779,69             37.711,70             48.065,41               38.008,04              41.332,64             30.372,20             34.909,19             30.773,59             39.222,46               8.036,04                 8.738,96                6.421,60                7.380,85                6.506,46                8.292,81                  8.036,04                 8.738,96                6.421,60                7.380,85                6.506,46                8.292,81                  8.036,04                 8.738,96                6.421,60                7.380,85                6.506,46                8.292,81                  8.036,04                 8.738,96                6.421,60                7.380,85                6.506,46                8.292,81                  8.036,04                 8.738,96                6.421,60                7.380,85                6.506,46                8.292,81                  29.972,00              32.593,67             23.950,61             27.528,33             24.267,13             30.929,65               29.972,00              32.593,67             23.950,61             27.528,33             24.267,13             30.929,65               29.972,00              32.593,67             23.950,61             27.528,33             24.267,13             30.929,65               29.972,00              32.593,67             23.950,61             27.528,33             24.267,13             30.929,65               

12/18

Page 13: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1700‐00‐00‐00‐TRANSFERÊNCIAS CORRENTES 2.084.546.250,44  1710‐00‐00‐00‐TRANSFERÊNCIAS DA UNIÃO E DE SUAS ENTIDADES 1.050.789.835,44  1718‐00‐00‐00‐TRANSFERÊNCIA DA UNIÃO ESPECÍFICA E/M 1.050.789.835,44  1718‐01‐00‐00‐PARTICIPAÇÃO DA RECEITA DA UNIÃO 544.629.576,00     1718‐01‐20‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL 499.649.040,00     1718‐01‐21‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL ‐ PRINCIPAL 0.1.00.000000 297.291.178,80     

0.1.00.000121 2.498.245,20         0.1.01.000000 24.982.452,00       0.1.02.000000 74.947.356,00       0.1.18.000000 99.929.808,00       

1718‐01‐30‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE DEZEMBRO

  22.296.202,00         

1718‐01‐31‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE DEZEMBRO ‐ PRINCIPAL

0.1.00.000000 13.377.721,20         

0.1.01.000000 5.574.050,50         0.1.02.000000 3.344.430,30         

1718‐01‐40‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE JULHO

  22.674.201,00         

1718‐01‐41‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ 1% COTA ENTREGUE NO MÊS DE JULHO ‐ PRINCIPAL

0.1.00.000000 13.604.520,60         

0.1.01.000000 5.668.550,25         0.1.02.000000 3.401.130,15         

1718‐01‐50‐00‐COTA‐PARTE DO IMPOSTO SOBRE A PROPRIEDADE TERRITORIAL RURAL 10.133,00              1718‐01‐51‐00‐COTA‐PARTE DO IMPOSTO SOBRE A PROPRIEDADE TERRITORIAL RURAL ‐ PRINCIPAL 0.1.00.000000 6.079,80                 

0.1.01.000000 506,65                    0.1.02.000000 1.519,95                 0.1.18.000000 2.026,60                 

1718‐02‐00‐00‐TRANSFERÊNCIA DA COMPENSAÇÃO FINANCEIRA PELA EXPLORAÇÃO DE RECURSOS NATURAIS   19.143.006,00         

1718‐02‐20‐00‐COTA‐PARTE DA COMPENSAÇÃO FINANCEIRA DE RECURSOS MINERAIS ‐ CFEM 11.929.460,00       1718‐02‐21‐00‐COTA‐PARTE DA COMPENSAÇÃO FINANCEIRA DE RECURSOS MINERAIS ‐ CFEM ‐ PRINCIPAL 0.1.00.000000 7.157.676,00         

0.1.01.000000 596.473,00            0.1.02.000000 1.789.419,00         0.1.18.000000 2.385.892,00         

1718‐02‐60‐00‐COTA‐PARTE DO FUNDO ESPECIAL DE PETRÓLEO ‐ FEP 7.213.546,00         1718‐02‐61‐00‐COTA‐PARTE DO FUNDO ESPECIAL DE PETRÓLEO ‐ FEP ‐ PRINCIPAL 0.1.00.000000 7.213.546,00         1718‐03‐00‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO   363.703.751,00       

1718‐03‐10‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO   363.703.751,00       

1718‐03‐11‐00‐FAEC SIA ‐ NEFROLOGIA ‐ MAC 0.1.14.000009 28.605.307,00       1718‐03‐11‐00‐OUTROS RECURSOS DO FAEC ‐ MAC 0.1.14.000009 1.687.487,00         1718‐03‐11‐00‐TETO MUNICIPAL DA MÉDIA E ALTA COMPLEXIDADE AMBULATORIAL E HOSPITALAR ‐  MAC 0.1.14.000009 217.920.533,00     1718‐03‐11‐00‐TETO MUNICIPAL MELHOR EM CASA 0.1.14.000009 1.951.560,00         1718‐03‐11‐00‐TETO MUNICIPAL REDE BRASIL SEM MISÉRIA (BSOR‐SM) ‐ MAC 0.1.14.000009 16.982,00              1718‐03‐11‐00‐TETO MUNICIPAL REDE DE URGÊNCIA (RAU‐HOSP) ‐ MAC 0.1.14.000009 4.905.819,00         1718‐03‐11‐00‐TETO MUNICIPAL REDE DE URGÊNCIA (RAU‐SOS) ‐ MAC 0.1.14.000009 5.534.213,00         1718‐03‐11‐00‐TETO MUNICIPAL REDE PREVENÇÃO E DIAGNÓSTICO DO TRATAMENTO DO CÂNCER DE COLO DE MAMA (RCA‐RCAN) ‐ MAC

0.1.14.000009 430.750,00               

1718‐03‐11‐00‐TRANSFERÊNCIA DE RECURSOS DO SISTEMA ÚNICO DE SAÚDE ‐ SUS ‐ REPASSE FUNDO A FUNDO ‐ PRINCIPAL

  363.703.751,00       

 JUL  AGO  SET  OUT  NOV  DEZ190.813.338,36      207.503.953,10    152.478.840,76    175.256.044,78    154.493.951,23    196.910.128,68     96.186.264,22        104.599.763,47    76.862.394,37      88.344.055,89      77.878.182,63      99.259.568,68       96.186.264,22        104.599.763,47    76.862.394,37      88.344.055,89      77.878.182,63      99.259.568,68       49.853.817,13        54.214.575,46      39.838.159,68      45.789.161,71      40.364.647,77      51.446.726,05       45.736.428,88        49.737.035,55      36.547.956,85      42.007.470,21      37.030.962,69      47.197.780,69       27.213.175,18        29.593.536,15      21.746.034,32      24.994.444,78      22.033.422,80      28.082.679,51       

228.682,14            248.685,18           182.739,78           210.037,35           185.154,81           235.988,90            2.286.821,44          2.486.851,78        1.827.397,84        2.100.373,51        1.851.548,13        2.359.889,03         6.860.464,33          7.460.555,33        5.482.193,53        6.301.120,53        5.554.644,40        7.079.667,10         9.147.285,78          9.947.407,11        7.309.591,37        8.401.494,04        7.406.192,54        9.439.556,14         2.040.929,88          2.219.451,86          1.630.906,02          1.874.529,85          1.652.459,54          2.106.140,85         

1.224.557,93          1.331.671,12          978.543,61             1.124.717,91          991.475,73             1.263.684,51         

510.232,47            554.862,97           407.726,51           468.632,46           413.114,89           526.535,21            306.139,48            332.917,78           244.635,90           281.179,48           247.868,93           315.921,13            

2.075.530,82          2.257.079,37          1.658.555,61          1.906.309,72          1.680.474,54          2.141.847,34         

1.245.318,49          1.354.247,62          995.133,37             1.143.785,83          1.008.284,72          1.285.108,40         

518.882,70            564.269,84           414.638,90           476.577,43           420.118,64           535.461,83            311.329,62            338.561,91           248.783,34           285.946,46           252.071,18           321.277,10            

927,55                    1.008,68                741,20                   851,92                   751,00                   957,18                     556,53                    605,21                   444,72                   511,15                   450,60                   574,31                     46,38                      50,43                     37,06                     42,60                     37,55                     47,86                       139,13                    151,30                   111,18                   127,79                   112,65                   143,58                     185,51                    201,74                   148,24                   170,38                   150,20                   191,44                     

1.752.295,44          1.905.570,30          1.400.258,38          1.609.428,20          1.418.763,74          1.808.284,07         

1.091.988,29          1.187.505,49        872.607,28           1.002.956,87        884.139,37           1.126.879,05         655.192,97            712.503,29           523.564,37           601.774,12           530.483,62           676.127,43            54.599,41              59.375,27             43.630,36             50.147,84             44.206,97             56.343,95               163.798,24            178.125,82           130.891,09           150.443,53           132.620,91           169.031,86            218.397,66            237.501,10           174.521,46           200.591,37           176.827,87           225.375,81            660.307,15            718.064,81           527.651,10           606.471,33           534.624,37           681.405,02            660.307,15            718.064,81           527.651,10           606.471,33           534.624,37           681.405,02            

33.292.390,08        36.204.505,45        26.603.931,83        30.578.012,29        26.955.520,68        34.356.135,01       

33.292.390,08        36.204.505,45        26.603.931,83        30.578.012,29        26.955.520,68        34.356.135,01       

2.618.447,12          2.847.485,05        2.092.399,75        2.404.961,25        2.120.052,22        2.702.110,68         154.467,68            167.979,11           123.435,05           141.873,70           125.066,32           159.403,17            

19.947.815,69        21.692.669,11      15.940.289,28      18.321.440,78      16.150.950,93      20.585.180,20       178.640,16            194.265,98           142.751,26           164.075,36           144.637,82           184.348,00            1.554,48                 1.690,46                1.242,19                1.427,74                1.258,60                1.604,15                  

449.064,49            488.344,57           358.847,20           412.451,60           363.589,61           463.412,82            506.585,86            550.897,38           404.812,50           465.283,17           410.162,37           522.772,09            39.429,61                42.878,55                31.508,18                36.214,86                31.924,58                40.689,45               

33.292.390,08        36.204.505,45        26.603.931,83        30.578.012,29        26.955.520,68        34.356.135,01       

13/18

Page 14: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1718‐03‐11‐01‐CEO ‐CENTRO DE ESPECIALIDADES ODONTOLÓGICAS ‐ MUNICIPAL ‐ MAC 0.1.14.000014 577.962,00            1718‐03‐11‐01‐SERVIÇO DE ATENDIMENTO MÓVEL ÀS URGÊNCIAS SAMU 192 (RAU‐SAMU) MUNICIPAL ‐ MAC 0.1.14.000014 6.138.876,00         1718‐03‐11‐01‐TETO MUNICIPAL REDE VIVER SEM LIMITES (RDEF) 0.1.14.000014 2.635.574,00         1718‐03‐11‐02‐INCENTIVOS ÀS AÇÕES DE VIG. PREV. E CONT. DAS DST/AIDS E HEPATITE VIRAIS (PVVS) ‐ VS 0.1.14.000010 1.063.794,00         1718‐03‐11‐02‐PISO FIXO DE VIGILÂNCIA EM SAÚDE (PFVS) PARCELA ‐ VS 0.1.14.000010 4.891.912,00         1718‐03‐11‐02‐PROGRAMA DE MELHORIA DO ACESSO E DA QUALIDADE ‐ PMAQ (RAB‐PMAQ‐SM) ‐ AB 0.1.14.000008 2.604.582,00         1718‐03‐11‐03‐INC. PARA IMPLANT. E MANUT. AÇÕES DE SERVIÇOS PÚBLICOS ESTRATÉGICOS DE VIGILÂNCIA (PVVS) ‐ VS

0.1.14.000010 2.212.605,00           

1718‐03‐11‐03‐INCENTIVOS PONTUAIS PARA AÇÕES DE SERVIÇO DE VIGILÂNCIA EM SAÚDE (IPVS) 0.1.14.000010 1.349.551,00         1718‐03‐11‐03‐PISO FIXO DE VIGILÂNCIA SANITÁRIA ‐ PARTE ANVISA ‐ PARCELA ‐ VS 0.1.14.000010 99.187,00              1718‐03‐11‐03‐PROGRAMA DE ASSISTÊNCIA FARMACÊUTICA BÁSICA ‐ PARCELAS ‐ AF 0.1.14.000011 6.042.777,00         1718‐03‐11‐04‐CONSTRUÇÃO DE POLOS DE ACADEMIA DE SAÚDE ‐ I 0.1.14.000014 427.425,00            1718‐03‐11‐04‐INCENTIVO DA REDE CEGONHA 0.1.14.000014 3.357.416,00         1718‐03‐11‐04‐INCENTIVO DA REDE DE URGÊNCIA E EMERGÊNCIA 0.1.14.000014 7.817.877,00         1718‐03‐11‐04‐OUTROS RECURSOS DE MÉDIA E ALTA COMPLEXIDADE 0.1.14.000009 766.491,00            1718‐03‐11‐04‐OUTROS RECURSOS DO BLOCO DE VIGILÂNCIA EM SAÚDE 0.1.14.000010 1.110.653,00         1718‐03‐11‐04‐QUALIFICAÇÃO DA GESTÃO DO SUS 0.1.14.000012 80.000,00              1718‐03‐11‐04‐SAÚDE MENTAL ‐ CAPS 0.1.14.000014 4.063.672,00         1718‐03‐11‐05‐AGENTES COMUNITARIOS DE SAUDE ‐ ACS  ‐ AB 0.1.14.000008 6.369.948,00         1718‐03‐11‐05‐PAB FIXO ‐ AB 0.1.14.000008 24.907.505,00       1718‐03‐11‐06‐CUSTEIO DE ATENÇÃO À SAÚDE BUCAL 0.1.14.000008 589.050,00            1718‐03‐11‐06‐PISO DA ATÊNÇÃO BÁSICA VARÍAVEL ‐ PAB VARIÁVEL 0.1.14.000008 18.044.243,00       1718‐03‐11‐07‐ASSISTÊNCIA FINANCEIRA COMPLEMENTAR ‐ AGENTES DE COMBATE ÀS ENDEMIAS 0.1.14.000010 7.500.000,00         1718‐04‐00‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS 18.618.361,00       1718‐04‐10‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS 18.618.361,00       1718‐04‐11‐00‐TRANSFERÊNCIAS DOS RECURSOS DO FUNDO NACIONAL DE ASSISTÊNCIA SOCIAL ‐ FNAS ‐ PRINCIPAL 0.1.29.000000 18.618.361,00         

1718‐05‐00‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO NACIONAL DE DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE   42.006.010,00         

1718‐05‐10‐00‐TRANSFERÊNCIAS DO SALÁRIO‐EDUCAÇÃO 4.959.284,00         1718‐05‐11‐00‐TRANSFERÊNCIAS DO SALÁRIO‐EDUCAÇÃO ‐ PRINCIPAL 0.1.15.000049 4.959.284,00         1718‐05‐30‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE ALIMENTAÇÃO ESCOLAR ‐ PNAE

  11.198.285,00         

1718‐05‐31‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE ALIMENTAÇÃO ESCOLAR ‐ PNAE ‐ PRINCIPAL

0.1.15.000051 11.198.285,00         

1718‐05‐40‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE APOIO AO TRANSPORTE ESCOLAR ‐ PNATE

  373.780,00               

1718‐05‐41‐00‐TRANSFERÊNCIAS DIRETAS DO FNDE REFERENTES AO PROGRAMA NACIONAL DE APOIO AO TRANSPORTEESCOLAR ‐ PNATE

0.1.15.000052 373.780,00               

1718‐05‐90‐00‐OUTRAS TRANSFERÊNCIAS DIRETAS DO FUNDO DO DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE   25.474.661,00         

1718‐05‐91‐00‐OUTRAS TRANSFERÊNCIAS DIRETAS DO FUNDO DO DESENVOLVIMENTO DA EDUCAÇÃO ‐ FNDE ‐ PRINCIPAL

0.1.15.000053 25.474.661,00         

1718‐06‐00‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 2.738.556,00         1718‐06‐10‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 2.738.556,00         1718‐06‐11‐00‐TRANSFERÊNCIA FINANCEIRA DO ICMS ‐ DESONERAÇÃO ‐ L.C Nº 87/1996 ‐ PRINCIPAL 0.1.00.000000 1.643.133,60         

0.1.01.000000 136.927,80            0.1.02.000000 410.783,40            0.1.18.000000 547.711,20            

1718‐10‐00‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO E DE SUAS ENTIDADES 56.512.996,44       

 JUL  AGO  SET  OUT  NOV  DEZ52.904,97              57.532,62             42.276,34             48.591,55             42.835,05             54.595,37               561.934,96            611.087,92           449.041,94           516.119,58           454.976,33           579.889,68            241.252,83            262.355,43           192.785,01           221.583,13           195.332,79           248.961,24            97.376,63              105.894,25           77.813,61             89.437,37             78.841,97             100.487,97            447.791,48            486.960,21           357.829,95           411.282,38           362.558,91           462.099,14            238.415,91            259.270,36           190.518,03           218.977,51           193.035,85           246.033,68            202.535,47             220.251,43             161.845,99             186.022,45             163.984,89             209.006,80            

123.534,00            134.339,63           98.715,95             113.462,09           100.020,55           127.481,11            9.079,29                 9.873,47                7.255,26                8.339,04                7.351,14                9.369,39                  

553.138,34            601.521,85           442.012,56           508.040,15           447.854,06           570.811,99            39.125,25              42.547,57             31.264,97             35.935,31             31.678,15             40.375,36               307.328,16            334.210,43           245.585,77           282.271,24           248.831,35           317.147,78            715.625,86            778.222,30           571.856,26           657.279,83           579.413,73           738.491,25            70.162,37              76.299,54             56.066,71             64.441,93             56.807,67             72.404,17               101.665,97            110.558,78           81.241,22             93.376,99             82.314,88             104.914,35            7.322,97                 7.963,52                5.851,78                6.725,92                5.929,12                7.556,95                  

371.976,79            404.513,93           297.246,46           341.648,97           301.174,77           383.862,04            583.086,63            634.089,74           465.944,22           535.546,71           472.101,99           601.717,17            

2.279.961,01          2.479.391,26        1.821.915,67        2.094.072,42        1.845.993,52        2.352.809,40         53.919,93              58.636,36             43.087,39             49.523,76             43.656,82             55.642,76               

1.651.717,85          1.796.195,10        1.319.886,88        1.517.050,85        1.337.330,08        1.704.492,87         686.528,32            746.579,57           548.604,43           630.554,65           555.854,61           708.464,00            

1.704.270,95          1.853.345,07        1.361.882,04        1.565.319,22        1.379.880,23        1.758.725,12         1.704.270,95          1.853.345,07        1.361.882,04        1.565.319,22        1.379.880,23        1.758.725,12         1.704.270,95          1.853.345,07          1.361.882,04          1.565.319,22          1.379.880,23          1.758.725,12         

3.845.108,74          4.181.443,86          3.072.624,42          3.531.611,34          3.113.231,22          3.967.966,09         

453.958,52            493.666,68           362.758,02           416.946,61           367.552,11           468.463,22            453.958,52            493.666,68           362.758,02           416.946,61           367.552,11           468.463,22            

1.025.058,64          1.114.721,44          819.123,83             941.484,09             829.949,11             1.057.810,90         

1.025.058,64          1.114.721,44          819.123,83             941.484,09             829.949,11             1.057.810,90         

34.214,74                37.207,54                27.340,98                31.425,16                27.702,31                35.307,96               

34.214,74                37.207,54                27.340,98                31.425,16                27.702,31                35.307,96               

2.331.876,83          2.535.848,20          1.863.401,58          2.141.755,47          1.888.027,69          2.406.384,02         

2.331.876,83          2.535.848,20          1.863.401,58          2.141.755,47          1.888.027,69          2.406.384,02         

250.679,50            272.606,66           200.317,86           230.241,23           202.965,20           258.689,11            250.679,50            272.606,66           200.317,86           230.241,23           202.965,20           258.689,11            150.407,70            163.564,00           120.190,72           138.144,74           121.779,12           155.213,47            12.533,98              13.630,33             10.015,89             11.512,06             10.148,26             12.934,46               37.601,93              40.891,00             30.047,68             34.536,18             30.444,78             38.803,37               50.135,90              54.521,33             40.063,57             46.048,25             40.593,04             51.737,82               

5.173.036,34          5.625.526,50        4.133.770,69        4.751.271,04        4.188.401,25        5.338.323,10         

14/18

Page 15: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1718‐10‐50‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO   22.493.839,00         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO ‐ PRINCIPAL

  22.493.839,00         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A PROGRAMAS DE SANEAMENTO BÁSICO ‐ SEMOSP

0.1.24.000054 22.101.339,00         

1718‐10‐51‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO DESTINADAS A SETUR 0.1.24.000054 392.500,00            1718‐10‐90‐00‐OUTRAS TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO 34.019.157,44       1718‐10‐91‐00‐OUTRAS TRANSFERÊNCIAS DE CONVÊNIOS DA UNIÃO ‐ PRINCIPAL 0.1.24.000054 34.019.157,44       1718‐99‐00‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00         1718‐99‐10‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00         1718‐99‐11‐00‐COTA PARTE DO AUXILIO FINANCEIRO PARA FOMENTO DAS EXPORTAÇÕES ‐ FEX 0.1.00.000000 2.824.083,00         1718‐99‐11‐00‐OUTRAS TRANSFERÊNCIAS DA UNIÃO 3.437.579,00         1718‐99‐11‐00‐TRANSFERÊNCIAS PATRIMONIAIS ‐ LEI 13240/2015 0.1.00.000000 613.496,00            1720‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS E DO DISTRITO FEDERAL E DE SUAS ENTIDADES 688.237.558,00     1728‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS ‐ ESPECÍFICA E/M 688.237.558,00     1728‐01‐00‐00‐PARTICIPAÇÃO DA RECEITA DOS ESTADOS 675.942.581,00     1728‐01‐10‐00‐COTA‐PARTE DO ICMS 557.735.540,00     1728‐01‐11‐00‐COTA‐PARTE DO ICMS ‐ PRINCIPAL 0.1.00.000000 334.641.324,00     

0.1.01.000000 27.886.777,00       0.1.02.000000 83.660.331,00       0.1.18.000000 111.547.108,00     

1728‐01‐20‐00‐COTA‐PARTE DO IPVA 109.235.137,00     1728‐01‐21‐00‐COTA‐PARTE DO IPVA ‐ PRINCIPAL 0.1.00.000000 65.541.082,20       

0.1.01.000000 5.461.756,85         0.1.02.000000 16.385.270,55       0.1.18.000000 21.847.027,40       

1728‐01‐30‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIOS 7.402.217,00         1728‐01‐31‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIOS ‐ PRINCIPAL 0.1.00.000000 4.441.330,20         

0.1.01.000000 370.110,85            0.1.02.000000 1.110.332,55         0.1.18.000000 1.480.443,40         

1728‐01‐40‐00‐COTA‐PARTE DA CONTRIBUIÇÃO DE INTERVENÇÃO NO DOMÍNIO ECONÔMICO 1.569.687,00         1728‐01‐41‐00‐COTA‐PARTE DA CONTRIBUIÇÃO DE INTERVENÇÃO NO DOMÍNIO ECONÔMICO ‐ PRINCIPAL 0.1.16.000000 1.569.687,00         1728‐03‐00‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO

  5.322.354,00           

1728‐03‐10‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO

  5.322.354,00           

1728‐03‐11‐00‐FMS SLUIS SAMU FES ESTADUAL 0.1.30.000000 2.835.105,00         1728‐03‐11‐00‐TERMO PARCERIA F BÁSCIA ‐ SES 0.1.30.000000 2.487.249,00         1728‐03‐11‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE SAÚDE ‐ REPASSE FUNDO A FUNDO ‐ PRINCIPAL

  5.322.354,00           

1728‐10‐00‐00‐TRANSFERÊNCIA DE CONVÊNIOS DOS ESTADOS E DO DISTRITO FEDERAL E DE SUAS ENTIDADES   1.086.285,00           

1728‐10‐30‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE ASSISTÊNCIA SOCIAL ‐ REPASSE FUNDO A FUNDO

  1.086.285,00           

1728‐10‐31‐00‐TRANSFERÊNCIA DE RECURSOS DO ESTADO PARA PROGRAMAS DE ASSISTÊNCIA SOCIAL ‐ PRINCIPAL 0.1.31.000000 1.086.285,00           

1728‐99‐00‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS 5.886.338,00         1728‐99‐10‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS 5.886.338,00         1728‐99‐11‐00‐OUTRAS TRANSFERÊNCIAS DOS ESTADOS ‐ PRINCIPAL 5.886.338,00         

 JUL  AGO  SET  OUT  NOV  DEZ2.059.021,00          2.239.125,43          1.645.362,63          1.891.145,98          1.667.107,20          2.124.810,01         

2.059.021,00          2.239.125,43          1.645.362,63          1.891.145,98          1.667.107,20          2.124.810,01         

2.023.092,69          2.200.054,43          1.616.652,33          1.858.146,95          1.638.017,48          2.087.733,72         

35.928,32              39.071,00             28.710,30             32.999,03             29.089,72             37.076,28               3.114.015,34          3.386.401,07        2.488.408,06        2.860.125,06        2.521.294,05        3.213.513,09         3.114.015,34          3.386.401,07        2.488.408,06        2.860.125,06        2.521.294,05        3.213.513,09         314.666,05            342.190,17           251.449,48           289.010,86           254.772,55           324.720,13            314.666,05            342.190,17           251.449,48           289.010,86           254.772,55           324.720,13            258.508,39            281.120,36           206.573,93           237.431,82           209.303,94           266.768,15            314.666,05            342.190,17           251.449,48           289.010,86           254.772,55           324.720,13            56.157,65              61.069,81             44.875,55             51.579,03             45.468,61             57.951,98               

62.999.276,70        68.509.880,23      50.342.689,68      57.862.852,53      51.008.002,19      65.012.204,01       62.999.276,70        68.509.880,23      50.342.689,68      57.862.852,53      51.008.002,19      65.012.204,01       61.873.830,04        67.285.989,74      49.443.345,84      56.829.165,20      50.096.772,92      63.850.797,54       51.053.499,19        55.519.194,79      40.796.825,00      46.891.031,92      41.335.982,49      52.684.739,87       30.632.099,51        33.311.516,88      24.478.095,00      28.134.619,15      24.801.589,50      31.610.843,92       2.552.674,96          2.775.959,74        2.039.841,25        2.344.551,60        2.066.799,12        2.634.236,99         7.658.024,88          8.327.879,22        6.119.523,75        7.033.654,79        6.200.397,37        7.902.710,98         10.210.699,84        11.103.838,96      8.159.365,00        9.378.206,38        8.267.196,50        10.536.947,97       9.999.068,70          10.873.696,25      7.990.250,66        9.183.829,84        8.095.847,20        10.318.554,88       5.999.441,22          6.524.217,75        4.794.150,40        5.510.297,90        4.857.508,32        6.191.132,93         499.953,43            543.684,81           399.512,53           459.191,49           404.792,36           515.927,74            

1.499.860,30          1.631.054,44        1.198.537,60        1.377.574,48        1.214.377,08        1.547.783,23         1.999.813,74          2.174.739,25        1.598.050,13        1.836.765,97        1.619.169,44        2.063.710,98         677.577,55            736.845,87           541.451,87           622.333,65           548.607,52           699.227,23            406.546,53            442.107,52           324.871,12           373.400,19           329.164,51           419.536,34            33.878,88              36.842,29             27.072,59             31.116,68             27.430,38             34.961,36               101.636,63            110.526,88           81.217,78             93.350,05             82.291,13             104.884,08            135.515,51            147.369,17           108.290,37           124.466,73           109.721,50           139.845,45            143.684,61            156.252,83           114.818,30           131.969,79           116.335,70           148.275,56            143.684,61            156.252,83           114.818,30           131.969,79           116.335,70           148.275,56            487.192,90             529.808,10             389.315,60             447.471,34             394.460,66             502.759,49            

487.192,90             529.808,10             389.315,60             447.471,34             394.460,66             502.759,49            

259.517,32            282.217,53           207.380,15           238.358,49           210.120,82           267.809,31            227.675,58            247.590,57           181.935,44           209.112,86           184.339,84           234.950,18            487.192,90             529.808,10             389.315,60             447.471,34             394.460,66             502.759,49            

99.435,39                108.133,09             79.458,77                91.328,27                80.508,87                102.612,51            

99.435,39                108.133,09             79.458,77                91.328,27                80.508,87                102.612,51            

99.435,39                108.133,09             79.458,77                91.328,27                80.508,87                102.612,51            

538.818,37            585.949,29           430.569,48           494.887,71           436.259,75           556.034,47            538.818,37            585.949,29           430.569,48           494.887,71           436.259,75           556.034,47            538.818,37            585.949,29           430.569,48           494.887,71           436.259,75           556.034,47            

15/18

Page 16: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1728‐99‐11‐01‐RECURSOS CONTRAPARTIDA PARA O SAMU 0.1.02.000000 3.135.534,00         1728‐99‐11‐01‐RECURSOS DE CONTRAPARTIDA PARA A ASSISTÊNCIA FARMACÊUTICA 0.1.02.000000 2.750.804,00         1740‐00‐00‐00‐TRANSFERÊNCIAS DE INSTITUIÇÕES PRIVADAS 445.000,00            1748‐00‐00‐00‐TRANSFERÊNCIAS DE INSTITUIÇÕES PRIVADAS ‐ ESPECÍFICAS E/M 445.000,00            1748‐10‐00‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS 445.000,00            1748‐10‐10‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS 445.000,00            1748‐10‐11‐00‐TRANSFERÊNCIAS DE CONVÊNIOS DE INSTITUIÇÕES PRIVADAS ‐ PRINCIPAL 0.1.00.000116 445.000,00            1750‐00‐00‐00‐TRANSFERÊNCIAS DE OUTRAS INSTITUIÇÕES PÚBLICAS 345.073.857,00     1758‐00‐00‐00‐TRANSFERÊNCIAS DE OUTRAS INSTITUIÇÕES PÚBLICAS 345.073.857,00     1758‐01‐00‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  345.073.857,00       

1758‐01‐10‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  173.702.369,00       

1758‐01‐11‐00‐COTA‐PARTE ‐ FPM 0.1.18.000000 106.407.912,00     1758‐01‐11‐00‐COTA‐PARTE ‐ ICMS 0.1.18.000000 61.693.414,00       1758‐01‐11‐00‐COTA‐PARTE ‐ IPI 0.1.18.000000 615.776,00            1758‐01‐11‐00‐COTA‐PARTE ‐ IPVA 0.1.18.000000 4.442.726,00         1758‐01‐11‐00‐COTA‐PARTE ‐ ITR 0.1.18.000000 56.754,00              1758‐01‐11‐00‐TRANSFERÊNCIAS DE RECURSOS DO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB ‐ PRINCIPAL

  173.702.369,00       

1758‐01‐11‐01‐COTA‐PARTE ‐ DESONERAÇÃO L.C. 87/1996 0.1.18.000000 342.237,00            1758‐01‐11‐01‐COTA‐PARTE ‐ ITCMD 0.1.18.000000 143.550,00            1758‐01‐20‐00‐TRANSFERÊNCIAS DE RECURSOS DA COMPLEMENTAÇÃO DA UNIÃO AO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  171.371.488,00       

1758‐01‐21‐00‐COMPLEMENTAÇÃO FUNDEB 40% 0.1.05.000016 18.860.624,00       1758‐01‐21‐00‐COMPLEMENTAÇÃO FUNDEB 60% 0.1.05.000015 152.510.864,00     1758‐01‐21‐00‐TRANSFERÊNCIAS DE RECURSOS DA COMPLEMENTAÇÃO DA UNIÃO AO FUNDO DE MANUTENÇÃO E DESENVOLVIMENTO DA EDUCAÇÃO BÁSICA E DE VALORES DOS PROFISSIONAIS DA EDUCAÇÃO ‐ FUNDEB

  171.371.488,00       

1900‐00‐00‐00‐OUTRAS RECEITAS CORRENTES 77.459.817,83       1910‐00‐00‐00‐MULTAS ADMINISTRATIVAS, CONTRATUAIS E JUDICIAIS 13.499.377,00       1910‐01‐00‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA 13.227.643,00       1910‐01‐10‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA 13.227.643,00       1910‐01‐11‐00‐MULTAS E JUROS DE OUTRAS ORIGENS 0.1.00.000000 67.488,00              1910‐01‐11‐00‐MULTAS PREVISTAS EM LEGISLAÇÃO ESPECÍFICA ‐ PRINCIPAL 13.227.643,00       1910‐01‐11‐00‐POR AUTO DE INFRAÇÃO 0.1.00.000105 58.867,00              1910‐01‐11‐00‐POR CONSTRUÇÃO/POSTURA 0.1.00.000000 108.647,00            1910‐01‐11‐00‐PREVISTA NA LEGISLAÇÃO DE TRÂNSITO 0.1.00.000105 12.992.641,00       1910‐06‐00‐00‐MULTAS POR DANOS AMBIENTAIS 271.734,00            1910‐06‐10‐00‐MULTAS ADMINISTRATIVAS POR DANOS AMBIENTAIS 271.734,00            1910‐06‐11‐00‐MULTAS ADMINISTRATIVAS POR DANOS AMBIENTAIS ‐ PRINCIPAL 0.1.00.000124 271.734,00            1990‐00‐00‐00‐DEMAIS RECEITAS CORRENTES 63.960.440,83       1990‐03‐00‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES

  4.417.948,00           

1990‐03‐10‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES

  4.417.948,00           

1990‐03‐11‐00‐COMPENSAÇÕES FINANCEIRAS ENTRE REGIME GERAL E OS REGIMES PRÓPRIOS DE PREVIDÊNCIA DOS SERVIDORES ‐ PRINCIPAL ‐ G. PREVIDENCIARIO

0.2.03.000226 4.417.948,00           

1990‐12‐00‐00‐ENCARGOS LEGAIS PELA INSCRIÇÃO EM DÍVIDA ATIVA E RECEITAS DE ÔNUS DE SUCUMBÊNCIA   490.000,00               

 JUL  AGO  SET  OUT  NOV  DEZ287.017,72            312.123,42           229.355,71           263.616,74           232.386,80           296.188,39            251.800,65            273.825,88           201.213,77           231.270,97           203.872,94           259.846,08            40.734,01              44.297,05             32.550,53             37.412,91             32.980,71             42.035,53               40.734,01              44.297,05             32.550,53             37.412,91             32.980,71             42.035,53               40.734,01              44.297,05             32.550,53             37.412,91             32.980,71             42.035,53               40.734,01              44.297,05             32.550,53             37.412,91             32.980,71             42.035,53               40.734,01              44.297,05             32.550,53             37.412,91             32.980,71             42.035,53               

31.587.063,43        34.350.012,35      25.241.206,18      29.011.723,45      25.574.785,70      32.596.320,46       31.587.063,43        34.350.012,35      25.241.206,18      29.011.723,45      25.574.785,70      32.596.320,46       31.587.063,43        34.350.012,35        25.241.206,18        29.011.723,45        25.574.785,70        32.596.320,46       

15.900.212,77        17.291.018,72        12.705.851,86        14.603.844,91        12.873.768,24        16.408.249,91       

9.740.272,69          10.592.263,13      7.783.446,91        8.946.133,86        7.886.310,40        10.051.489,93       5.647.236,79          6.141.205,69        4.512.704,02        5.186.809,23        4.572.342,44        5.827.675,01         

56.366,36              61.296,77             45.042,33             51.770,72             45.637,59             58.167,35               406.674,30            442.246,46           324.973,22           373.517,54           329.267,96           419.668,19            5.195,10                 5.649,52                4.151,40                4.771,53                4.206,26                5.361,09                  

15.900.212,77        17.291.018,72        12.705.851,86        14.603.844,91        12.873.768,24        16.408.249,91       

31.327,39              34.067,62             25.033,70             28.773,22             25.364,54             32.328,35               13.140,15              14.289,53             10.500,29             12.068,82             10.639,06             13.560,00               

15.686.850,66        17.058.993,63        12.535.354,31        14.407.878,53        12.701.017,45        16.188.070,54       

1.726.447,00          1.877.460,88        1.379.602,91        1.585.687,23        1.397.835,30        1.781.609,74         13.960.403,66        15.181.532,75      11.155.751,40      12.822.191,31      11.303.182,16      14.406.460,81       15.686.850,66        17.058.993,63        12.535.354,31        14.407.878,53        12.701.017,45        16.188.070,54       

7.090.447,83          7.710.655,69        5.665.973,22        6.512.353,13        5.740.852,87        7.316.998,94         1.235.693,95          1.343.781,21        987.442,40           1.134.946,00        1.000.492,12        1.275.176,34         1.210.820,21          1.316.731,74        967.565,80           1.112.100,24        980.352,84           1.249.507,84         1.210.820,21          1.316.731,74        967.565,80           1.112.100,24        980.352,84           1.249.507,84         

6.177,66                 6.718,02                4.936,56                5.673,98                5.001,80                6.375,04                  1.210.820,21          1.316.731,74        967.565,80           1.112.100,24        980.352,84           1.249.507,84         

5.388,52                 5.859,85                4.305,96                4.949,18                4.362,87                5.560,69                  9.945,23                 10.815,15             7.947,23                9.134,38                8.052,26                10.263,00               

1.189.308,80          1.293.338,71        950.376,05           1.092.342,70        962.935,91           1.227.309,11         24.873,74              27.049,47             19.876,60             22.845,75             20.139,28             25.668,50               24.873,74              27.049,47             19.876,60             22.845,75             20.139,28             25.668,50               24.873,74              27.049,47             19.876,60             22.845,75             20.139,28             25.668,50               

5.854.753,88          6.366.874,48        4.678.530,82        5.377.407,14        4.740.360,75        6.041.822,59         404.406,19             439.779,96             323.160,78             371.434,36             327.431,57             417.327,61            

404.406,19             439.779,96             323.160,78             371.434,36             327.431,57             417.327,61            

404.406,19             439.779,96             323.160,78             371.434,36             327.431,57             417.327,61            

44.853,18                48.776,53                35.842,16                41.196,24                36.315,83                46.286,31               

16/18

Page 17: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado1990‐12‐20‐00‐ÔNUS DE SUCUMBÊNCIA 490.000,00            1990‐12‐21‐00‐HONORÁRIOS ADVOCATÍCIOS 0.1.00.000101 490.000,00            1990‐12‐21‐00‐ÔNUS E SUCUMBÊNCIA ‐ PRINCIPAL 490.000,00            1990‐99‐00‐00‐OUTRAS RECEITAS 59.052.492,83       1990‐99‐10‐00‐OUTRAS RECEITAS ‐ PRIMÁRIAS 59.052.492,83       1990‐99‐11‐00‐OUTRAS RECEITAS DIVERSAS 0.1.00.000000 49.137.877,83       1990‐99‐11‐00‐RECEITA DE RECURSOS DA LC 151/2015 0.1.00.000000 7.105.406,00         1990‐99‐11‐00‐RECEITA POR FALTA DE SERVIDORES 0.1.00.000120 2.809.209,00         2000‐00‐00‐00‐RECEITAS DE CAPITAL 185.695.214,00     2100‐00‐00‐00‐OPERAÇÕES DE CRÉDITO 185.597.144,00     2110‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO INTERNO 168.205.618,00     2118‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO INTERNO ‐ ESTADOS/DF/MUNICÍPIOS 168.205.618,00     2118‐01‐00‐00‐OPERAÇÕES DE CRÉDITO INTERNAS DE ESTADOS/DF/MUNICÍPIOS 16.000.000,00       2118‐01‐50‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA

  16.000.000,00         

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PMAT

0.1.90.000024 11.000.000,00         

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PNAF‐M

0.1.90.000024 5.000.000,00           

2118‐01‐51‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMAS DE MODERNIZAÇÃO DA ADMINISTRAÇÃO PÚBLICA ‐ PRINCIPAL

  16.000.000,00         

 JUL  AGO  SET  OUT  NOV  DEZ44.853,18              48.776,53             35.842,16             41.196,24             36.315,83             46.286,31               44.853,18              48.776,53             35.842,16             41.196,24             36.315,83             46.286,31               44.853,18              48.776,53             35.842,16             41.196,24             36.315,83             46.286,31               

5.405.494,50          5.878.317,98        4.319.527,88        4.964.776,54        4.376.613,35        5.578.208,67         5.405.494,50          5.878.317,98        4.319.527,88        4.964.776,54        4.376.613,35        5.578.208,67         4.497.939,30          4.891.378,11        3.594.300,99        4.131.215,66        3.641.802,09        4.641.655,63         650.408,33            707.300,13           519.740,96           597.379,57           526.609,69           671.189,91            257.146,87            279.639,74           205.485,93           236.181,31           208.201,57           265.363,12            

16.998.003,14        18.484.833,80      13.583.095,58      15.612.130,81      13.762.605,33      17.541.116,43       16.989.026,09        18.475.071,52      13.575.922,03      15.603.885,68      13.755.336,97      17.531.852,56       15.397.056,07        16.743.850,45      12.303.779,61      14.141.711,33      12.466.382,33      15.889.016,56       15.397.056,07        16.743.850,45      12.303.779,61      14.141.711,33      12.466.382,33      15.889.016,56       1.464.593,75          1.592.703,09        1.170.356,12        1.345.183,26        1.185.823,16        1.511.389,86         1.464.593,75          1.592.703,09          1.170.356,12          1.345.183,26          1.185.823,16          1.511.389,86         

1.006.908,20          1.094.983,37          804.619,83             924.813,49             815.253,42             1.039.080,53         

457.685,55             497.719,71             365.736,29             420.369,77             370.569,74             472.309,33            

1.464.593,75          1.592.703,09          1.170.356,12          1.345.183,26          1.185.823,16          1.511.389,86         

17/18

Page 18: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO I ‐ RECEITASEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

RECURSOS DE TODAS AS FONTES

Classificação da Receita Fonte  Orçado2118‐99‐00‐00‐OUTRAS OPERAÇÕES DE CRÉDITOS INTERNAS 152.205.618,00     2118‐99‐20‐00‐PRÓ‐TRANSPORTE 2 0.1.90.000024 63.891.030,00       2118‐99‐30‐00‐EFICIENCIA MUNICIPAL ‐ SEMOSP 0.1.90.000024 88.314.588,00       2120‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO EXTERNO 17.391.526,00       2128‐00‐00‐00‐OPERAÇÕES DE CRÉDITO ‐ MERCADO EXTERNO ‐ ESTADOS/DF/MUNICÍPIOS 17.391.526,00       2128‐01‐00‐00‐OPERAÇÕES DE CRÉDITO EXTRENAS DE ESTADOS/DF/MUNICÍPIOS 17.391.526,00       2128‐01‐30‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMA DE REVITALIZAÇÃO DO CENTRO HISTÓRICO ‐ PROCIDADE

  17.391.526,00         

2128‐01‐31‐00‐OPERAÇÕES DE CRÉDITO EXTERNAS PARA PROGRAMA DE REVITALIZAÇÃO DO CENTRO HISTÓRICO ‐ PROCIDADE

0.1.91.000028 17.391.526,00         

2200‐00‐00‐00‐ALIENAÇÃO DE BENS 98.070,00              2220‐00‐00‐00‐ALIENAÇÃO DE BENS IMOVEIS 98.070,00              2220‐01‐00‐00‐ALIENAÇÃO DE BENS IMOVEIS 0.1.00.000000 98.070,00              7000‐00‐00‐00‐RECEITAS CORRENTES ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00       7200‐00‐00‐00‐RECEITA DE CONTRIBUIÇÕES ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00       7210‐00‐00‐00‐CONTRIBUIÇÕES SOCIAIS ‐ INTRA‐ORÇAMENTÁRIAS 89.115.627,00       7210‐04‐00‐00‐CONTRIBUIÇÃO PARA O REGIME PRÓPRIO DE PREVIDÊNCIA SOCIAL ‐ RPPS 89.115.627,00       7210‐04‐10‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS 89.115.627,00       7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO FINANCEIRO 0.2.03.000229 783.940,00            7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL ‐ PARCELAMENTO ‐ GRUPO PREVIDENCIARIO 0.2.03.000229 5.002.759,00         7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ GRUPO FINANCEIRO 0.2.03.000229 56.872.834,00       7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ GRUPO PREVIDENCIÁRIO 0.2.03.000229 20.561.042,00         

7210‐04‐11‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ PRINCIPAL 83.220.575,00       7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS 5.895.052,00         7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. FINANCEIRO 0.2.03.000229 5.323.957,00           

7210‐04‐12‐00‐CONTRIBUIÇÃO PATRONAL DO SERVIDOR ATIVO CIVIL PARA O RPPS ‐ MULTAS E JUROS ‐ G. PREVIDENCIARIO

0.2.03.000229 571.095,00               

9170‐00‐00‐00‐DEDUÇÃO DAS TRANSFERÊNCIAS CORRENTES 235.354.124,00‐      9171‐80‐00‐00‐TRANSFERÊNCIAS DA UNIÃO ESPECÍFICAS PARA E/M 100.479.546,00‐      9171‐80‐10‐00‐PARTICIPAÇÃO DA RECEITA DA UNIÃO 100.479.546,00‐      9171‐80‐12‐00‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL 99.929.808,00‐        9171‐80‐12‐10‐COTA‐PARTE DO FUNDO DE PARTICIPAÇÃO DOS MUNICÍPIOS ‐ COTA MENSAL ‐ PRINCIPAL 0.1.18.000000 99.929.808,00‐        9171‐80‐15‐00‐COTA‐PARTE SOBRE A PROPRIEDADE TERRITORIAL RURAL 2.027,00‐                  9171‐80‐15‐10‐COTA‐PARTE SOBRE A PROPRIEDADE TERRITORIAL RURAL ‐ PRINCIPAL 0.1.18.000000 2.027,00‐                  9171‐80‐61‐10‐TRANSFERÊNCIAS FINANCEIRAS DO ICMS ‐ DESONERAÇÃO ‐ LC‐87/1996 ‐ PRINCIPAL 0.1.18.000000 547.711,00‐             9172‐00‐00‐00‐TRANSFERÊNCIAS DOS ESTADOS E DO DISTRITO FEDERAL E SUAS ENTIDADES 134.874.578,00‐      9172‐80‐00‐00‐TRANSFERÊNCIAS DO ESTADO ‐ ESPECÍFICAS E/M 134.874.578,00‐      9172‐80‐10‐00‐PARTICIPAÇÃO DA RECEITA DOS ESTADOS 134.874.578,00‐      9172‐80‐11‐00‐COTA‐PARTE DO ICMS 111.547.108,00‐      9172‐80‐11‐10‐COTA‐PARTE DO ICMS ‐ PRINCIPAL 0.1.18.000000 111.547.108,00‐      9172‐80‐12‐00‐COTA‐PARTE DO IPVA 21.847.027,00‐        9172‐80‐12‐10‐COTA‐PARTE DO IPVA ‐ PRINCIPAL 0.1.18.000000 21.847.027,00‐        9172‐80‐13‐00‐COTA‐PARTE DO IPI ‐ MUNICÍPIO 1.480.443,00‐          9172‐80‐13‐10‐COTA‐PARTE DO IPI ‐ MUNICÍPIO ‐ PRINCIPAL 0.1.18.000000 1.480.443,00‐          

Total Geral 3.195.675.802,27 

 JUL  AGO  SET  OUT  NOV  DEZ13.932.462,32        15.151.147,36      11.133.423,49      12.796.528,07      11.280.559,17      14.377.626,70       5.848.400,21          6.359.965,05        4.673.453,61        5.371.571,49        4.735.216,44        6.035.265,92         8.084.062,11          8.791.182,31        6.459.969,88        7.424.956,58        6.545.342,73        8.342.360,78         1.591.970,02          1.731.221,07        1.272.142,43        1.462.174,35        1.288.954,64        1.642.836,00         1.591.970,02          1.731.221,07        1.272.142,43        1.462.174,35        1.288.954,64        1.642.836,00         1.591.970,02          1.731.221,07        1.272.142,43        1.462.174,35        1.288.954,64        1.642.836,00         1.591.970,02          1.731.221,07          1.272.142,43          1.462.174,35          1.288.954,64          1.642.836,00         

1.591.970,02          1.731.221,07          1.272.142,43          1.462.174,35          1.288.954,64          1.642.836,00         

8.977,04                 9.762,27                7.173,55                8.245,13                7.268,35                9.263,88                  8.977,04                 9.762,27                7.173,55                8.245,13                7.268,35                9.263,88                  8.977,04                 9.762,27                7.173,55                8.245,13                7.268,35                9.263,88                  

8.157.386,91          8.870.920,89        6.518.563,69        7.492.303,09        6.604.710,89        8.418.028,42         8.157.386,91          8.870.920,89        6.518.563,69        7.492.303,09        6.604.710,89        8.418.028,42         8.157.386,91          8.870.920,89        6.518.563,69        7.492.303,09        6.604.710,89        8.418.028,42         8.157.386,91          8.870.920,89        6.518.563,69        7.492.303,09        6.604.710,89        8.418.028,42         8.157.386,91          8.870.920,89        6.518.563,69        7.492.303,09        6.604.710,89        8.418.028,42         

71.759,60              78.036,48             57.343,06             65.908,94             58.100,89             74.052,44               457.938,10            497.994,36           365.938,10           420.601,73           370.774,22           472.569,95            

5.205.974,83          5.661.346,15        4.160.091,82        4.781.524,01        4.215.070,23        5.372.314,03         1.882.098,35          2.046.727,19          1.503.983,83          1.728.648,09          1.523.859,99          1.942.234,40         

7.617.770,89          8.284.104,17        6.087.356,81        6.996.682,76        6.167.805,32        7.861.170,81         539.616,02            586.816,72           431.206,88           495.620,33           436.905,57           556.857,61            487.339,63             529.967,67             389.432,85             447.606,11             394.579,47             502.910,91            

52.276,39                56.849,05                41.774,03                48.014,21                42.326,10                53.946,70               

21.543.636,22‐        23.428.077,50‐       17.215.508,65‐       19.787.151,71‐       17.443.023,17‐       22.231.989,74‐       9.197.607,20‐          10.002.130,20‐       7.349.803,20‐         8.447.712,69‐         7.446.935,79‐         9.491.485,41‐         9.197.607,20‐          10.002.130,20‐       7.349.803,20‐         8.447.712,69‐         7.446.935,79‐         9.491.485,41‐         9.147.285,78‐          9.947.407,11‐         7.309.591,37‐         8.401.494,04‐         7.406.192,54‐         9.439.556,14‐         9.147.285,78‐          9.947.407,11‐         7.309.591,37‐         8.401.494,04‐         7.406.192,54‐         9.439.556,14‐         

185,55‐                    201,78‐                    148,27‐                    170,42‐                    150,23‐                    191,47‐                     185,55‐                    201,78‐                    148,27‐                    170,42‐                    150,23‐                    191,47‐                     

50.135,88‐              54.521,31‐              40.063,56‐              46.048,23‐              40.593,02‐              51.737,80‐               12.346.029,01‐        13.425.947,30‐       9.865.705,45‐         11.339.439,02‐       9.996.087,38‐         12.740.504,32‐       12.346.029,01‐        13.425.947,30‐       9.865.705,45‐         11.339.439,02‐       9.996.087,38‐         12.740.504,32‐       12.346.029,01‐        13.425.947,30‐       9.865.705,45‐         11.339.439,02‐       9.996.087,38‐         12.740.504,32‐       10.210.699,84‐        11.103.838,96‐       8.159.365,00‐         9.378.206,38‐         8.267.196,50‐         10.536.947,97‐       10.210.699,84‐        11.103.838,96‐       8.159.365,00‐         9.378.206,38‐         8.267.196,50‐         10.536.947,97‐       1.999.813,70‐          2.174.739,21‐         1.598.050,10‐         1.836.765,93‐         1.619.169,41‐         2.063.710,94‐         1.999.813,70‐          2.174.739,21‐         1.598.050,10‐         1.836.765,93‐         1.619.169,41‐         2.063.710,94‐         135.515,47‐            147.369,13‐            108.290,34‐            124.466,70‐            109.721,47‐            139.845,41‐            135.515,47‐            147.369,13‐            108.290,34‐            124.466,70‐            109.721,47‐            139.845,41‐            

292.522.925,80      318.110.169,86    233.754.919,89    268.673.099,18    236.844.148,42    301.869.499,57     

18/18

Page 19: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO II ‐ DESPESAS DE PESSOALEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES 

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ01101‐CAMARA 0100000000 72.289.647,49        5.684.794,43        5.621.887,95      5.851.337,81      5.303.651,16      5.534.818,51      6.928.223,66       6.617.185,38      7.195.996,55      5.287.789,44      6.077.676,47      5.357.671,13      6.828.615,00       11101‐SEMGOV 0100000000 30.626.599,95        2.408.448,94        2.381.797,66      2.479.007,56      2.246.971,84      2.344.909,38      2.935.246,50       2.803.470,43      3.048.692,52      2.240.251,78      2.574.899,34      2.269.858,22      2.893.045,78       11102‐GAVIC 0100000000 620.736,82             48.814,20               48.274,03            50.244,27            45.541,40            47.526,39            59.491,28              56.820,45            61.790,59            45.405,20            52.187,80            46.005,26            58.635,96              11103‐PGM 0100000000 19.346.355,01        1.521.380,38        1.504.545,17      1.565.951,18      1.419.377,76      1.481.243,41      1.854.150,34       1.770.909,42      1.925.812,46      1.415.132,81      1.626.524,55      1.433.834,74      1.827.492,80       

0100000101 490.000,00             38.533,17               38.106,77            39.662,05            35.949,67            37.516,59            46.961,49              44.853,18            48.776,53            35.842,16            41.196,24            36.315,83            46.286,31              11104‐CGM 0100000000 9.541.374,26          750.325,30             742.022,39          772.307,04          700.018,92          730.530,26          914.443,18            873.389,82          949.786,02          697.925,36          802.181,06          707.148,91          901.296,02            11105‐SADEM 0100000000 918.309,65             72.215,06               71.415,95            74.330,70            67.373,33            70.309,89            88.010,59              84.059,41            91.412,16            67.171,83            77.205,92            68.059,55            86.745,24              11107‐SEMAI 0100000000 546.257,97             42.957,25               42.481,89            44.215,74            40.077,13            41.823,95            52.353,24              50.002,88            54.376,67            39.957,27            45.926,07            40.485,33            51.600,55              11108‐SECOM 0100000000 2.177.348,62          171.224,78             169.330,05          176.241,04          159.744,83          166.707,54          208.676,61            199.308,20          216.741,87          159.267,08          183.058,31          161.371,90          205.676,41            11109‐CPL 0100000000 3.635.277,41          285.875,02             282.711,60          294.250,10          266.708,22          278.333,09          348.404,17            332.762,79          361.869,85          265.910,57          305.632,14          269.424,76          343.395,09            11111‐SEMUSC 0100000000 32.512.237,02        2.556.733,78        2.528.441,62      2.631.636,60      2.385.314,77      2.489.282,18      3.115.965,53       2.976.076,20      3.236.396,27      2.378.180,96      2.733.432,31      2.409.610,23      3.071.166,58       12101‐SEMOSP 0100000000 14.447.820,42        1.136.163,92        1.123.591,42      1.169.449,30      1.059.988,56      1.106.189,71      1.384.675,88       1.322.511,72      1.438.193,01      1.056.818,44      1.214.685,38      1.070.785,00      1.364.768,08       12202‐IMPUR 0100000000 1.512.868,73          118.970,67             117.654,17          122.456,07          110.994,15          115.831,99          144.993,00            138.483,63          150.596,92          110.662,20          127.192,86          112.124,67          142.908,40            13101‐MDE 0101000000 49.500.393,11        3.892.667,46        3.849.592,21      4.006.708,18      3.631.679,32      3.789.971,34      4.744.106,62       4.531.122,90      4.927.464,31      3.620.817,99      4.161.693,75      3.668.669,53      4.675.899,50       

0115000053 1.128.561,12          88.749,06               87.766,98            91.349,07            82.798,78            86.407,68            108.161,05            103.305,22          112.341,42          82.551,15            94.882,60            83.642,12            106.605,99            13901‐FUNDEB 0118000000 180.580.616,60      14.200.701,18      14.043.559,87    14.616.729,04    13.248.599,63    13.826.059,11    17.306.805,95    16.529.827,67    17.975.706,60    13.208.976,81    15.182.126,38    13.383.542,33    17.057.982,02     

0105000015 152.510.864,00      11.993.320,48      11.860.605,47    12.344.680,27    11.189.215,18    11.676.913,39    14.616.607,13    13.960.403,66    15.181.532,75    11.155.751,40    12.822.191,31    11.303.182,16    14.406.460,81     14101‐SEMFAZ 0100000000 23.334.382,39        1.834.995,35        1.814.689,76      1.888.753,91      1.711.966,08      1.786.584,61      2.236.361,99       2.135.961,92      2.322.796,43      1.706.846,07      1.961.813,78      1.729.403,19      2.204.209,30       15201‐HMDM 0102000000 81.372.656,15        6.399.074,25        6.328.263,74      6.586.543,39      5.970.041,32      6.230.254,25      7.798.737,19       7.448.617,74      8.100.155,04      5.952.186,61      6.841.320,92      6.030.848,76      7.686.612,95       

0114000009 8.200.000,00          644.840,80             637.705,16          663.732,25          601.606,75          627.828,65          785.886,17            750.604,30          816.260,33          599.807,51          689.406,42          607.734,37          774.587,30            15901‐FMS 0102000000 324.118.457,76      25.488.391,02      25.206.343,03    26.235.106,32    23.779.493,96    24.815.957,77    31.063.440,58    29.668.866,76    32.264.029,28    23.708.376,20    27.249.920,18    24.021.698,34    30.616.834,34     

0114000009 35.438.000,00        2.786.813,21        2.755.975,05      2.868.456,50      2.599.968,27      2.713.291,67      3.396.370,00       3.243.892,09      3.527.638,25      2.592.192,50      2.979.412,77      2.626.450,07      3.347.539,61       0114000008 40.000.000,00        3.145.564,89        3.110.756,88      3.237.718,27      2.934.667,05      3.062.578,78      3.833.591,06       3.661.484,38      3.981.757,72      2.925.890,29      3.362.958,14      2.964.557,90      3.778.474,64       0114000010 14.254.067,00        1.120.927,32        1.108.523,42      1.153.766,33      1.045.773,52      1.091.355,08      1.366.106,60       1.304.776,09      1.418.906,03      1.042.645,91      1.198.395,77      1.056.425,17      1.346.465,77       

16101‐SMTT 0100000000 40.449.153,46        3.180.885,92        3.145.687,06      3.274.074,08      2.967.619,95      3.096.967,98      3.876.637,83       3.702.598,59      4.026.468,23      2.958.744,63      3.400.720,25      2.997.846,43      3.820.902,52       18101‐SEMAD 0100000000 11.889.136,33        934.951,25             924.605,31          962.341,85          872.266,42          910.285,42          1.139.452,17       1.088.297,17      1.183.491,51      869.657,71          999.566,70          881.150,82          1.123.070,00       18201‐IPAM 0100000000 130.000.000,00      10.223.085,89      10.109.959,85    10.522.584,38    9.537.667,91      9.953.381,03      12.459.170,96    11.899.824,23    12.940.712,59    9.509.143,44      10.929.613,97    9.634.813,17      12.280.042,59     

0203000226 68.269.754,00        5.368.673,53        5.309.265,17      5.525.955,75      5.008.724,94      5.227.037,50      6.542.957,97       6.249.215,95      6.795.840,50      4.993.745,26      5.739.708,13      5.059.740,96      6.448.888,36       0203000229 65.432.474,00        5.145.552,32        5.088.612,96      5.296.297,91      4.800.563,14      5.009.802,66      6.271.033,69       5.989.499,54      6.513.406,46      4.786.206,01      5.501.166,78      4.849.458,94      6.180.873,59       

19101‐SEMURH 0100000000 27.156.939,60        2.135.597,89        2.111.965,91      2.198.162,99      1.992.414,40      2.079.256,67      2.602.715,02       2.485.867,75      2.703.308,85      1.986.455,65      2.283.191,28      2.012.707,99      2.565.295,19       20101‐SETUR 0100000000 1.980.081,82          155.711,90             153.988,83          160.273,68          145.272,02          151.603,91          189.770,60            181.250,97          197.105,15          144.837,55          166.473,31          146.751,68          187.042,22            21101‐SEPLAN 0100000000 8.763.288,69          689.137,33             681.511,51          709.326,50          642.933,36          670.956,55          839.871,63            802.166,12          872.332,31          641.010,53          736.764,33          649.481,92          827.796,60            21201‐INCID 0100000000 1.590.210,68          125.052,77             123.668,97          128.716,35          116.668,47          121.753,64          152.405,44            145.563,29          158.295,84          116.319,55          133.695,30          117.856,79          150.214,27            21202‐FUMPH 0100000000 2.546.206,76          200.231,46             198.015,75          206.097,50          186.806,73          194.948,97          244.027,89            233.072,41          253.459,46          186.248,04          214.069,67          188.709,43          240.519,44            22102‐RESEMFAZ 0100000000 1.000.000,00          78.639,12               77.768,92            80.942,96            73.366,68            76.564,47            95.839,78              91.537,11            99.543,94            73.147,26            84.073,95            74.113,95            94.461,87              22103‐RESEMAD 0102000000 52.211.014,52        4.105.828,35        4.060.394,31      4.226.113,89      3.830.548,60      3.997.508,63      5.003.891,97       4.779.245,35      5.197.290,25      3.819.092,51      4.389.586,41      3.869.564,39      4.931.949,86       

0100000000 73.743.874,11        5.799.153,53        5.734.981,59      5.969.047,21      5.410.342,94      5.646.160,60      7.067.596,42       6.750.301,08      7.340.756,00      5.394.162,13      6.199.939,05      5.465.449,61      6.965.983,96       0101000000 54.140.726,00        4.257.579,17        4.210.465,89      4.382.310,44      3.972.125,12      4.145.255,96      5.188.835,08       4.955.885,56      5.389.381,34      3.960.245,61      4.551.824,89      4.012.582,92      5.114.234,01       

23101‐SEMIT 0100000000 1.703.052,34          133.926,54             132.444,54          137.850,09          124.947,29          130.393,30          163.220,16            155.892,49          169.528,55          124.573,61          143.182,34          126.219,93          160.873,50            24101‐SEMSA 0100000000 1.447.693,66          113.845,36             112.585,58          117.180,61          106.212,47          110.841,90          138.746,64            132.517,69          144.109,14          105.894,82          121.713,33          107.294,29          136.751,84            25101‐SEMCAS 0100000000 17.556.320,91        1.380.613,67        1.365.336,15      1.421.060,52      1.288.048,91      1.344.190,40      1.682.593,87       1.607.054,87      1.747.625,41      1.284.196,72      1.476.029,31      1.301.168,25      1.658.402,83       25901‐FMAS 0100000000 1.175.730,31          92.458,40               91.435,28            95.167,09            86.259,43            90.019,17            112.681,73            107.622,95          117.036,83          86.001,45            98.848,30            87.138,01            111.061,68            

0129000000 5.835.898,07          458.929,90             453.851,50          472.374,85          428.160,44          446.822,44          559.311,17            534.201,24          580.928,30          426.879,94          490.647,02          432.521,44          551.269,82            25902‐FMDCA 0100000119 50.000,00                  3.931,96                 3.888,45              4.047,15              3.668,33              3.828,22              4.791,99                4.576,86              4.977,20              3.657,36              4.203,70              3.705,70              4.723,09                26101‐SEMMAM 0100000000 1.783.195,08          140.228,90             138.677,16          144.337,08          130.827,10          136.529,39          170.901,02            163.228,52          177.506,27          130.435,83          149.920,26          132.159,63          168.443,93            26901‐FSMSL 0100000124 80.000,00                  6.291,13                 6.221,51              6.475,44              5.869,33              6.125,16              7.667,18                7.322,97              7.963,52              5.851,78              6.725,92              5.929,12              7.556,95                27101‐SEMDEL 0100000000 3.816.085,65          300.093,63             296.772,87          308.885,26          279.973,52          292.176,57          365.732,80            349.313,45          379.868,21          279.136,20          320.833,41          282.825,17          360.474,57            28101‐SEMAPA 0100000000 7.354.933,81          578.385,54             571.985,27          595.330,09          539.607,05          563.126,61          704.895,21            673.249,38          732.139,11          537.993,24          618.358,36          545.103,18          694.760,77            29101‐SEMPE 0100000000 8.060.927,05          633.904,23             626.889,61          652.475,27          591.403,43          617.180,60          772.557,45            737.873,96          802.416,46          589.634,70          677.714,01          597.427,12          761.450,21            30101‐SEMGOP 0100000000 191.666,67             15.072,50               14.905,71            15.514,07            14.061,95            14.674,86            18.369,29              17.544,61            19.079,26            14.019,89            16.114,17            14.205,17            18.105,19              31101‐SECULT 0100000000 3.394.560,00          266.945,22             263.991,27          274.765,72          249.047,58          259.902,69          325.333,87            310.728,21          337.907,89          248.302,75          285.394,08          251.584,24          320.656,47            32201‐COLISEU 0100000000 15.210.651,89        1.196.152,31        1.182.916,00      1.231.195,14      1.115.954,97      1.164.595,49      1.457.785,48       1.392.339,11      1.514.128,26      1.112.617,47      1.278.819,64      1.127.321,45      1.436.826,56       

Total Geral 1.705.936.406,89  134.153.341,63    132.668.835,19  138.083.536,84  125.158.884,06  130.614.115,95  163.496.564,10  156.156.487,66  169.815.636,42  124.784.569,15  143.424.818,35  126.433.681,18  161.145.936,36   

1/1

Page 20: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO III ‐ MANUTENÇÃO E OPERAÇÕES ESPECIAISEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ

01101‐CAMARA 0100000000 32.805.123,51      2.579.766,12       2.551.219,09     2.655.343,69     2.406.802,88     2.511.706,88     3.144.035,71      3.002.886,18     3.265.551,34     2.399.604,81     2.758.056,43     2.431.317,20     3.098.833,18      01901‐FUNDEG 0100000000 514.882,01           40.489,87            40.041,82          41.676,07          37.775,18          39.421,67          49.346,18            47.130,81          51.253,39          37.662,21          43.288,17          38.159,94          48.636,72           11101‐SEMGOV 0100000000 35.386.681,00      2.782.777,53       2.751.984,03     2.864.302,59     2.596.203,17     2.709.362,46     3.391.451,60      3.239.194,49     3.522.529,76     2.588.438,66     2.975.098,18     2.622.646,62     3.342.691,92      11102‐GAVIC 0100000000 538.000,00           42.307,85            41.839,68          43.547,31          39.471,27          41.191,68          51.561,80            49.246,96          53.554,64          39.353,22          45.231,79          39.873,30          50.820,48           11103‐PGM 0100000000 680.000,00           53.474,60            52.882,87          55.041,21          49.889,34          52.063,84          65.171,05            62.245,23          67.689,88          49.740,13          57.170,29          50.397,48          64.234,07           11104‐CGM 0100000000 680.000,00           53.474,60            52.882,87          55.041,21          49.889,34          52.063,84          65.171,05            62.245,23          67.689,88          49.740,13          57.170,29          50.397,48          64.234,07           11105‐SADEM 0100000000 210.000,00           16.514,22            16.331,47          16.998,02          15.407,00          16.078,54          20.126,35            19.222,79          20.904,23          15.360,92          17.655,53          15.563,93          19.836,99           11107‐SEMAI 0100000000 400.000,00           31.455,65            31.107,57          32.377,18          29.346,67          30.625,79          38.335,91            36.614,84          39.817,58          29.258,90          33.629,58          29.645,58          37.784,75           11108‐SECOM 0100000000 15.530.000,00      1.221.265,57       1.207.751,36     1.257.044,12     1.139.384,48     1.189.046,21     1.488.391,73      1.421.571,31     1.545.917,43     1.135.976,90     1.305.668,50     1.150.989,60     1.466.992,78      11109‐CPL 0100000000 1.000.000,00        78.639,12            77.768,92          80.942,96          73.366,68          76.564,47          95.839,78            91.537,11          99.543,94          73.147,26          84.073,95          74.113,95          94.461,87           11111‐SEMUSC 0100000000 61.670,00              4.849,67               4.796,01             4.991,75             4.524,52             4.721,73             5.910,44              5.645,09             6.138,87             4.510,99             5.184,84             4.570,61             5.825,46              12101‐SEMOSP 0100000000 150.000,00           11.795,87            11.665,34          12.141,44          11.005,00          11.484,67          14.375,97            13.730,57          14.931,59          10.972,09          12.611,09          11.117,09          14.169,28           12202‐IMPUR 0100000000 484.000,00           38.061,34            37.640,16          39.176,39          35.509,47          37.057,20          46.386,45            44.303,96          48.179,27          35.403,27          40.691,79          35.871,15          45.719,54           13101‐MDE 0101000000 17.798.924,13      1.399.691,77       1.384.203,14     1.440.697,55     1.305.847,90     1.362.765,18     1.705.844,91      1.629.262,07     1.771.775,09     1.301.942,48     1.496.425,92     1.319.148,53     1.681.319,59      

0115000049 362.724,00           28.524,30            28.208,65          29.359,95          26.611,85          27.771,77          34.763,39            33.202,71          36.106,98          26.532,27          30.495,64          26.882,91          34.263,59           14101‐SEMFAZ 0100000000 5.032.664,98        395.764,36          391.384,93        407.358,78        369.229,90        385.323,32        482.329,49         460.675,61        500.971,32        368.125,64        423.116,04        372.990,67        475.394,93         

0190000024 16.000.000,00      1.258.225,96       1.244.302,75     1.295.087,31     1.173.866,82     1.225.031,51     1.533.436,43      1.464.593,75     1.592.703,09     1.170.356,12     1.345.183,26     1.185.823,16     1.511.389,86      0100004100 1.867.335,02        146.845,59          145.220,63        151.147,62        137.000,16        142.971,52        178.964,97         170.930,45        185.881,89        136.590,44        156.994,24        138.395,57        176.391,95         

15901‐FMS 0102000000 6.635.000,00        521.770,58          515.996,80        537.056,52        486.787,90        508.005,25        635.896,92         607.348,72        660.474,06        485.332,05        557.830,68        491.746,04        626.754,48         0100000134 100.000,00           7.863,91               7.776,89             8.094,30             7.336,67             7.656,45             9.583,98              9.153,71             9.954,39             7.314,73             8.407,40             7.411,39             9.446,19              0114000014 20.000,00              1.572,78               1.555,38             1.618,86             1.467,33             1.531,29             1.916,80              1.830,74             1.990,88             1.462,95             1.681,48             1.482,28             1.889,24              

16101‐SMTT 0100000000 2.500.000,00        196.597,81          194.422,30        202.357,39        183.416,69        191.411,17        239.599,44         228.842,77        248.859,86        182.868,14        210.184,88        185.284,87        236.154,67         18101‐SEMAD 0100000000 1.618.152,92        127.250,13          125.842,01        130.978,08        118.718,50        123.893,02        155.083,41         148.121,04        161.077,32        118.363,45        136.044,51        119.927,70        152.853,74         18201‐IPAM 0203000226 60.929.798,00      4.791.465,83       4.738.444,70     4.931.838,01     4.470.216,76     4.665.057,66     5.839.498,23      5.577.337,59     6.065.192,34     4.456.847,61     5.122.609,01     4.515.747,85     5.755.542,42      

0203000229 23.683.153,00      1.862.422,36       1.841.813,28     1.916.984,43     1.737.554,22     1.813.288,04     2.269.788,09      2.167.887,37     2.357.514,43     1.732.357,68     1.991.136,31     1.755.251,96     2.237.154,83      19101‐SEMURH 0100000000 1.300.000,00        102.230,86          101.099,60        105.225,84        95.376,68          99.533,81          124.591,71         118.998,24        129.407,13        95.091,43          109.296,14        96.348,13          122.800,43         

0100000134 60.000,00              4.718,35               4.666,14             4.856,58             4.402,00             4.593,87             5.750,39              5.492,23             5.972,64             4.388,84             5.044,44             4.446,84             5.667,71              20101‐SETUR 0100000000 400.000,00           31.455,65            31.107,57          32.377,18          29.346,67          30.625,79          38.335,91            36.614,84          39.817,58          29.258,90          33.629,58          29.645,58          37.784,75           21101‐SEPLAN 0100000000 1.600.000,00        125.822,60          124.430,28        129.508,73        117.386,68        122.503,15        153.343,64         146.459,38        159.270,31        117.035,61        134.518,33        118.582,32        151.138,99         21201‐INCID 0100000000 15.000,00              1.179,59               1.166,53             1.214,14             1.100,50             1.148,47             1.437,60              1.373,06             1.493,16             1.097,21             1.261,11             1.111,71             1.416,93              21202‐FUMPH 0100000000 172.000,00           13.525,93            13.376,25          13.922,19          12.619,07          13.169,09          16.484,44            15.744,38          17.121,56          12.581,33          14.460,72          12.747,60          16.247,44           21903‐FCRHPSL 0100000120 2.809.209,00        220.913,73          218.469,16        227.385,68        206.102,33        215.085,60        269.233,96         257.146,87        279.639,74        205.485,93        236.181,31        208.201,57        265.363,12         22102‐RESEMFAZ 0100000000 116.589.080,41    9.168.462,95       9.067.007,09     9.437.064,90     8.553.753,32     8.926.581,09     11.173.871,42    10.672.227,42  11.605.736,77  8.528.171,45     9.802.104,94     8.640.876,98     11.013.222,10   22103‐RESEMAD 0102000000 22.401.070,04      1.761.600,49       1.742.107,07     1.813.208,84     1.643.492,05     1.715.126,04     2.146.913,55      2.050.529,20     2.229.890,84     1.638.576,83     1.883.346,52     1.660.231,73     2.116.046,88      

0100000000 77.930.777,04      6.128.407,90       6.060.592,51     6.307.947,52     5.717.522,09     5.966.728,60     7.468.868,26      7.133.558,07     7.757.536,83     5.700.422,59     6.551.948,53     5.775.757,51     7.361.486,62      0101000000 17.693.841,00      1.391.428,13       1.376.030,94     1.432.191,81     1.298.138,30     1.354.719,55     1.695.773,77      1.619.643,06     1.761.314,70     1.294.255,94     1.487.591,17     1.311.360,40     1.671.393,24      

23101‐SEMIT 0100000000 431.768,00           33.953,86            33.578,13          34.948,58          31.677,38          33.058,09          41.380,55            39.522,79          42.979,89          31.582,64          36.300,44          32.000,03          40.785,61           24101‐SEMSA 0100000000 850.000,00           66.843,25            66.103,58          68.801,51          62.361,67          65.079,80          81.463,81            77.806,54          84.612,35          62.175,17          71.462,86          62.996,86          80.292,59           25101‐SEMCAS 0100000000 1.051.331,25        82.675,77            81.760,90          85.097,86          77.132,68          80.494,62          100.759,35         96.235,82          104.653,66        76.902,00          88.389,57          77.918,31          99.310,71           

0100000134 150.000,00           11.795,87            11.665,34          12.141,44          11.005,00          11.484,67          14.375,97            13.730,57          14.931,59          10.972,09          12.611,09          11.117,09          14.169,28           25901‐FMAS 0100000000 30.000,00              2.359,17               2.333,07             2.428,29             2.201,00             2.296,93             2.875,19              2.746,11             2.986,32             2.194,42             2.522,22             2.223,42             2.833,86              

0129000000 612.986,00           48.204,68            47.671,26          49.616,90          44.972,75          46.932,95          58.748,44            56.110,97          61.019,04          44.838,24          51.536,16          45.430,81          57.903,80           26101‐SEMMAM 0100000000 300.000,00           23.591,74            23.330,68          24.282,89          22.010,00          22.969,34          28.751,93            27.461,13          29.863,18          21.944,18          25.222,19          22.234,18          28.338,56           27101‐SEMDEL 0100000000 850.000,00           66.843,25            66.103,58          68.801,51          62.361,67          65.079,80          81.463,81            77.806,54          84.612,35          62.175,17          71.462,86          62.996,86          80.292,59           

0100000134 100.000,00           7.863,91               7.776,89             8.094,30             7.336,67             7.656,45             9.583,98              9.153,71             9.954,39             7.314,73             8.407,40             7.411,39             9.446,19              28101‐SEMAPA 0100000000 1.071.633,55        84.272,32            83.339,79          86.741,19          78.622,19          82.049,05          102.705,12         98.094,24          106.674,63        78.387,05          90.096,47          79.422,99          101.228,50         29101‐SEMPE 0100000000 400.000,00           31.455,65            31.107,57          32.377,18          29.346,67          30.625,79          38.335,91            36.614,84          39.817,58          29.258,90          33.629,58          29.645,58          37.784,75           30101‐SEMGOP 0100000000 490.000,00           38.533,17            38.106,77          39.662,05          35.949,67          37.516,59          46.961,49            44.853,18          48.776,53          35.842,16          41.196,24          36.315,83          46.286,31           31101‐SECULT 0100000000 305.000,00           23.984,93            23.719,52          24.687,60          22.376,84          23.352,16          29.231,13            27.918,82          30.360,90          22.309,91          25.642,56          22.604,75          28.810,87           90000‐RESERVA 0100000000 7.078.582,00        556.653,48          550.493,69        572.961,36        519.332,03        541.967,88        678.409,72         647.952,94        704.629,96        517.778,86        595.124,37        524.621,65        668.656,06         

Total Geral 479.680.386,86   37.721.644,58    37.304.226,54  38.826.748,82  35.192.555,64  36.726.474,34  45.972.461,11    43.908.556,09  47.749.277,08  35.087.304,64  40.328.626,60  35.551.006,98  45.311.504,45   

1/1

Page 21: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO IV ‐ FINALÍSTICOEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES 

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ11101‐SEMGOV 0100000000 249.000,00              19.581,14           19.364,46         20.154,80         18.268,30         19.064,55         23.864,10           22.792,74         24.786,44           18.213,67         20.934,41         18.454,37         23.521,00          

0100000134 60.000,00                4.718,35             4.666,14           4.856,58           4.402,00           4.593,87           5.750,39             5.492,23           5.972,64              4.388,84           5.044,44           4.446,84           5.667,71            11102‐GAVIC 0100000000 150.000,00              11.795,87           11.665,34         12.141,44         11.005,00         11.484,67         14.375,97           13.730,57         14.931,59           10.972,09         12.611,09         11.117,09         14.169,28          11107‐SEMAI 0100000000 380.000,00              29.882,87           29.552,19         30.758,32         27.879,34         29.094,50         36.419,12           34.784,10         37.826,70           27.795,96         31.948,10         28.163,30         35.895,51          11108‐SECOM 0100000000 10.000,00                786,39                 777,69               809,43               733,67               765,64               958,40                 915,37               995,44                 731,47               840,74               741,14               944,62                11111‐SEMUSC 0100000000 638.330,00              50.197,71           49.642,24         51.668,32         46.832,15         48.873,40         61.177,40           58.430,88         63.541,89           46.692,09         53.666,93         47.309,16         60.297,84          12101‐SEMOSP 0100000000 129.021.591,00     10.146.144,67   10.033.870,03 10.443.389,06 9.465.885,30    9.878.469,67    12.365.400,46   11.810.263,50 12.843.317,90    9.437.575,50    10.847.355,26 9.562.299,41    12.187.620,25  

0100000134 1.000.000,00          78.639,12           77.768,92         80.942,96         73.366,68         76.564,47         95.839,78           91.537,11         99.543,94           73.147,26         84.073,95         74.113,95         94.461,87          0100005100 1.478.409,00          116.260,79         114.974,27       119.666,80       108.465,95       113.193,60       141.690,39         135.329,29       147.166,66         108.141,56       124.295,69       109.570,73       139.653,27        0124000054 22.101.339,00       1.738.029,90      1.718.797,31    1.788.947,73    1.621.501,78    1.692.177,30    2.118.187,39      2.023.092,69    2.200.054,43      1.616.652,33    1.858.146,95    1.638.017,48    2.087.733,72     0117000000 83.076.661,00       6.533.075,70      6.460.782,36    6.724.470,58    6.095.058,49    6.360.720,48    7.962.048,63      7.604.597,41    8.269.778,41      6.076.829,89    6.984.583,34    6.157.139,29    7.847.576,42     0190000024 152.205.618,00     11.969.316,20   11.836.866,82 12.319.972,76 11.166.820,30 11.653.542,39 14.587.352,42   13.932.462,32 15.151.147,36    11.133.423,49 12.796.528,07 11.280.559,17 14.377.626,70  0116000000 1.569.687,00          123.438,81         122.072,87       127.055,11       115.162,72       120.182,25       150.438,45         143.684,61       156.252,83         114.818,30       131.969,79       116.335,70       148.275,56        

12202‐IMPUR 0100000000 211.700,00              16.647,90           16.463,68         17.135,62         15.531,73         16.208,70         20.289,28           19.378,41         21.073,45           15.485,27         17.798,46         15.689,92         19.997,58          0100000134 250.000,00              19.659,78           19.442,23         20.235,74         18.341,67         19.141,12         23.959,94           22.884,28         24.885,99           18.286,81         21.018,49         18.528,49         23.615,47          0100005100 4.300,00                  338,15                 334,41               348,05               315,48               329,23               412,11                 393,61               428,04                 314,53               361,52               318,69               406,19                0124000054 516.075,00              40.583,69           40.134,60         41.772,64         37.862,71         39.513,01         49.460,51           47.240,01         51.372,14           37.749,47         43.388,47         38.248,36         48.749,41          

13101‐MDE 0100000134 200.000,00              15.727,82           15.553,78         16.188,59         14.673,34         15.312,89         19.167,96           18.307,42         19.908,79           14.629,45         16.814,79         14.822,79         18.892,37          0101000000 114.438.242,16     8.999.322,91      8.899.738,72    9.262.969,69    8.395.953,46    8.761.903,30    10.967.735,56   10.475.345,90 11.391.633,85    8.370.843,53    9.621.275,46    8.481.469,86    10.810.049,90  0115000051 11.198.285,00       880.623,30         870.878,55       906.422,30       821.580,95       857.390,75       1.073.241,13      1.025.058,64    1.114.721,44      819.123,83       941.484,09       829.949,11       1.057.810,90     0115000053 24.346.099,88       1.914.555,92      1.893.369,94    1.970.645,31    1.786.192,43    1.864.046,22    2.333.324,77      2.228.571,61    2.423.506,78      1.780.850,43    2.046.872,87    1.804.385,57    2.299.778,03     0115000049 4.596.560,00          361.469,44         357.469,52       372.059,16       337.234,33       351.933,18       440.533,28         420.755,82       457.559,71         336.225,76       386.450,97       340.669,21       434.199,64        0115000052 373.780,00              29.393,73           29.068,47         30.254,86         27.423,00         28.618,27         35.822,99           34.214,74         37.207,54           27.340,98         31.425,16         27.702,31         35.307,96          

13901‐FUNDEB 0105000016 18.860.624,00       1.483.182,92      1.466.770,39    1.526.634,67    1.383.741,29    1.444.053,67    1.807.597,99      1.726.447,00    1.877.460,88      1.379.602,91    1.585.687,23    1.397.835,30    1.781.609,74     15201‐HMDM 0102000000 822.346,90              64.668,64           63.953,03         66.563,19         60.332,86         62.962,55         78.813,54           75.275,26         81.859,65           60.152,42         69.137,96         60.947,37         77.680,42          

0100000134 2.050.000,00          161.210,20         159.426,29       165.933,06       150.401,69       156.957,16       196.471,54         187.651,07       204.065,08         149.951,88       172.351,60       151.933,59       193.646,83        0114000009 19.300.000,00       1.517.735,06      1.500.940,19    1.562.199,07    1.415.976,85    1.477.694,26    1.849.707,69      1.766.666,21    1.921.198,10      1.411.742,06    1.622.627,30    1.430.399,19    1.823.114,01     

15901‐FMS 0102000000 8.399.969,75          660.566,25         653.256,59       679.918,39       616.277,86       643.139,23       805.051,22         768.908,95       836.166,11         614.434,75       706.218,67       622.554,92       793.476,82        0100000134 7.850.000,00          617.317,11         610.486,04       635.402,21       575.928,41       601.031,09       752.342,25         718.566,31       781.419,95         574.205,97       659.980,54       581.794,49       741.525,65        0114000009 198.881.142,00     15.639.838,44   15.466.772,00 16.098.027,68 14.591.248,36 15.227.229,13 19.060.724,22   18.205.004,87 19.797.413,06    14.547.610,05 16.720.723,91 14.739.866,50 18.786.683,80  0114000014 24.998.802,00       1.965.883,85      1.944.129,88    2.023.476,95    1.834.079,01    1.914.020,01    2.395.879,60      2.288.318,08    2.488.479,32      1.828.593,80    2.101.748,12    1.852.759,90    2.361.433,49     0114000008 12.515.328,00       984.194,41         973.303,57       1.013.027,65    918.208,02       958.229,45       1.199.466,24      1.145.616,95    1.245.825,10      915.461,92       1.052.213,11    927.560,36       1.182.221,24     0130000000 5.322.354,00          418.545,25         413.913,73       430.807,07       390.483,42       407.503,21       510.093,22         487.192,90       529.808,10         389.315,60       447.471,34       394.460,66       502.759,49        0114000010 3.973.635,00          312.483,17         309.025,31       321.637,77       291.532,39       304.239,26       380.832,29         363.735,06       395.551,30         290.660,50       334.079,20       294.501,78       375.356,98        0114000011 6.042.777,00          475.198,68         469.940,25       489.120,24       443.338,46       462.662,02       579.138,40         553.138,34       601.521,85         442.012,56       508.040,15       447.854,06       570.811,99        0114000012 80.000,00                6.291,13             6.221,51           6.475,44           5.869,33           6.125,16           7.667,18             7.322,97           7.963,52              5.851,78           6.725,92           5.929,12           7.556,95            

16901‐FEMT 0100000000 8.000.000,00          629.112,98         622.151,38       647.543,65       586.933,41       612.515,76       766.718,21         732.296,88       796.351,54         585.178,06       672.591,63       592.911,58       755.694,93        0100000134 2.800.000,00          220.189,54         217.752,98       226.640,28       205.426,69       214.380,51       268.351,37         256.303,91       278.723,04         204.812,32       235.407,07       207.519,05       264.493,22        0100000105 17.189.614,00       1.351.776,16      1.336.817,75    1.391.378,18    1.261.144,85    1.316.113,68    1.647.448,77      1.573.487,58    1.711.121,96      1.257.373,12    1.445.198,81    1.273.990,15    1.623.763,02     

19101‐SEMURH 0100000000 1.700.000,00          133.686,51         132.207,17       137.603,03       124.723,35       130.159,60       162.927,62         155.613,09       169.224,70         124.350,34       142.925,72       125.993,71       160.585,17        0100000134 230.000,00              18.087,00           17.886,85         18.616,88         16.874,34         17.609,83         22.043,15           21.053,54         22.895,11           16.823,87         19.337,01         17.046,21         21.726,23          0124000054 20.125.991,00       1.582.690,27      1.565.176,62    1.629.057,22    1.476.577,07    1.540.935,82    1.928.870,48      1.842.275,04    2.003.420,50      1.472.161,04    1.692.071,63    1.491.616,64    1.901.138,67     

20101‐SETUR 0100000000 2.500.000,00          196.597,81         194.422,30       202.357,39       183.416,69       191.411,17       239.599,44         228.842,77       248.859,86         182.868,14       210.184,88       185.284,87       236.154,67        0124000054 392.500,00              30.865,86           30.524,30         31.770,11         28.796,42         30.051,55         37.617,11           35.928,32         39.071,00           28.710,30         32.999,03         29.089,72         37.076,28          

21101‐SEPLAN 0100000000 600.000,00              47.183,47           46.661,35         48.565,77         44.020,01         45.938,68         57.503,87           54.922,27         59.726,37           43.888,35         50.444,37         44.468,37         56.677,12          21201‐INCID 0100000000 50.009,00                3.932,66             3.889,15           4.047,88           3.668,99           3.828,91           4.792,85             4.577,68           4.978,09              3.658,02           4.204,45           3.706,36           4.723,94            21202‐FUMPH 0100000000 18.000,00                1.415,50             1.399,84           1.456,97           1.320,60           1.378,16           1.725,12             1.647,67           1.791,79              1.316,65           1.513,33           1.334,05           1.700,31            

0100005100 921.395,00              72.457,69           71.655,90         74.580,44         67.599,69         70.546,12         88.306,29           84.341,83         91.719,29           67.397,52         77.465,32         68.288,22         87.036,69          0124000054 1.321.057,00          103.886,76         102.737,18       106.930,26       96.921,56         101.146,03       126.609,81         120.925,74       131.503,22         96.631,70         111.066,48       97.908,75         124.789,51        

1/2

Page 22: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO IV ‐ FINALÍSTICOEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES 

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ21202‐FUMPH 0100000116 445.000,00              34.994,41           34.607,17         36.019,62         32.648,17         34.071,19         42.648,70           40.734,01         44.297,05           32.550,53         37.412,91         32.980,71         42.035,53          21901‐FUMGERD 0100000000 80.000,00                6.291,13             6.221,51           6.475,44           5.869,33           6.125,16           7.667,18             7.322,97           7.963,52              5.851,78           6.725,92           5.929,12           7.556,95            21902‐FCCSL 0100000000 20.000,00                1.572,78             1.555,38           1.618,86           1.467,33           1.531,29           1.916,80             1.830,74           1.990,88              1.462,95           1.681,48           1.482,28           1.889,24            23101‐SEMIT 0100000000 11.568.232,00       909.715,61         899.648,93       936.366,90       848.722,73       885.715,55       1.108.696,77      1.058.922,52    1.151.547,43      846.184,44       972.587,00       857.367,34       1.092.756,78     

0100000134 100.000,00              7.863,91             7.776,89           8.094,30           7.336,67           7.656,45           9.583,98             9.153,71           9.954,39              7.314,73           8.407,40           7.411,39           9.446,19            24101‐SEMSA 0100000000 3.557.000,00          279.719,36         276.624,06       287.914,10       260.965,27       272.339,82       340.902,09         325.597,50       354.077,81         260.184,79       299.051,05       263.623,31       336.000,86        25101‐SEMCAS 0100000000 948.668,75              74.602,48           73.776,95         76.788,05         69.600,67         72.634,32         90.920,20           86.838,40         94.434,23           69.392,52         79.758,33         70.309,59         89.613,02          

0100000134400.000,00               31.455,65           31.107,57           32.377,18           29.346,67           30.625,79           38.335,91           36.614,84           39.817,58             29.258,90           33.629,58           29.645,58           37.784,75          

25901‐FMAS 0100000000 3.470.000,06          272.877,76         269.858,16       280.872,06       254.582,37       265.678,71       332.564,03         317.633,78       345.417,49         253.820,99       291.736,62       257.175,40       327.782,68        0100000119 150.000,00              11.795,87           11.665,34         12.141,44         11.005,00         11.484,67         14.375,97           13.730,57         14.931,59           10.972,09         12.611,09         11.117,09         14.169,28          0129000000 12.169.476,93       956.996,98         946.407,10       985.033,45       892.834,07       931.749,54       1.166.319,95      1.113.958,74    1.211.397,72      890.163,86       1.023.136,04    901.927,97       1.149.551,50     0131000000 1.086.285,00          85.424,50           84.479,21         87.927,12         79.697,12         83.170,83         104.109,31         99.435,39         108.133,09         79.458,77         91.328,27         80.508,87         102.612,51        

25902‐FMDCA 0100000119 7.322.161,00          575.808,31         569.436,57       592.677,36       537.202,62       560.617,37       701.754,27         670.249,45       728.876,78         535.595,99       615.603,02       542.674,26       691.664,99        26901‐FSMSL 0100000124 481.791,00              37.887,62           37.468,37         38.997,59         35.347,40         36.888,07         46.174,74           44.101,76         47.959,38           35.241,69         40.506,07         35.707,43         45.510,88          27101‐SEMDEL 0100000000 650.000,00              51.115,43           50.549,80         52.612,92         47.688,34         49.766,91         62.295,85           59.499,12         64.703,56           47.545,72         54.648,07         48.174,07         61.400,21          

0100000134 4.000.000,00          314.556,49         311.075,69       323.771,83       293.466,70       306.257,88       383.359,11         366.148,44       398.175,77         292.589,03       336.295,81       296.455,79       377.847,46        28101‐SEMAPA 0100000000 1.428.366,45          112.325,48         111.082,52       115.616,20       104.794,50       109.362,12       136.894,32         130.748,54       142.185,23         104.481,09       120.088,41       105.861,88       134.926,16        

0100000134 2.900.000,00          228.053,45         225.529,87       234.734,57       212.763,36       222.036,96       277.935,35         265.457,62       288.677,43         212.127,05       243.814,47       214.930,45       273.939,41        0100000121 2.498.245,20          196.459,81         194.285,84       202.215,35       183.287,95       191.276,82       239.431,26         228.682,14       248.685,18         182.739,78       210.037,35       185.154,81       235.988,90        

28901‐FEPA 0100000000 10.000,00                786,39                 777,69               809,43               733,67               765,64               958,40                 915,37               995,44                 731,47               840,74               741,14               944,62                29101‐SEMPE 0100000000 538.305,00              42.331,83           41.863,40         43.572,00         39.493,65         41.215,04         51.591,03           49.274,88         53.585,00           39.375,53         45.257,43         39.895,91         50.849,29          

0100000134 500.000,00              39.319,56           38.884,46         40.471,48         36.683,34         38.282,23         47.919,89           45.768,55         49.771,97           36.573,63         42.036,98         37.056,97         47.230,93          0100005100 61.695,00                4.851,64             4.797,95           4.993,78           4.526,36           4.723,64           5.912,84             5.647,38           6.141,36              4.512,82           5.186,94           4.572,46           5.827,82            0124000054 11.860.034,44       932.662,70         922.342,09       959.986,26       870.131,31       908.057,24       1.136.663,05      1.085.633,27    1.180.594,59      867.528,99       997.119,99       878.993,97       1.120.320,98     0191000028 17.391.526,00       1.367.654,34      1.352.520,23    1.407.721,54    1.275.958,46    1.331.572,96    1.666.799,97      1.591.970,02    1.731.221,07      1.272.142,43    1.462.174,35    1.288.954,64    1.642.836,00     

30101‐SEMGOP 0100000000 510.000,00              40.105,95           39.662,15         41.280,91         37.417,00         39.047,88         48.878,29           46.683,93         50.767,41           37.305,10         42.877,72         37.798,11         48.175,55          31101‐SECULT 0100000000 11.250.000,00       884.690,13         874.900,37       910.608,26       825.375,11       861.350,28       1.078.197,49      1.029.792,48    1.119.869,36      822.906,64       945.831,98       833.781,91       1.062.695,99     

0124000054 196.000,00              15.413,27           15.242,71         15.864,82         14.379,87         15.006,64         18.784,60           17.941,27         19.510,61           14.336,86         16.478,49         14.526,33         18.514,53          31901‐FMC 0100000000 445.000,00              34.994,41           34.607,17         36.019,62         32.648,17         34.071,19         42.648,70           40.734,01         44.297,05           32.550,53         37.412,91         32.980,71         42.035,53          

0100000134 1.000.000,00          78.639,12           77.768,92         80.942,96         73.366,68         76.564,47         95.839,78           91.537,11         99.543,94           73.147,26         84.073,95         74.113,95         94.461,87          Total Geral 1.010.059.008,52 79.430.153,84   78.551.200,15 81.757.162,67 74.104.672,27 77.334.632,13 96.803.829,71   92.457.882,05 100.545.256,36 73.883.046,10 84.919.654,23 74.859.460,26 95.412.058,76  

2/2

Page 23: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO V ‐ RESUMOEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES 

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ01101‐CAMARA 0100000000 105.094.771,00     8.264.560,54        8.173.107,04      8.506.681,51      7.710.454,04      8.046.525,39      10.072.259,37    9.620.071,56      10.461.547,89    7.687.394,25      8.835.732,90      7.788.988,33      9.927.448,18       01901‐FUNDEG 0100000000 514.882,01             40.489,87              40.041,82            41.676,07            37.775,18            39.421,67            49.346,18             47.130,81            51.253,39            37.662,21            43.288,17            38.159,94            48.636,72             11101‐SEMGOV 0100000000 66.262.280,95       5.210.807,61        5.153.146,15      5.363.464,94      4.861.443,31      5.073.336,39      6.350.562,20       6.065.457,67      6.596.008,72      4.846.904,11      5.570.931,94      4.910.959,21      6.259.258,71       

0100000134 60.000,00                4.718,35                4.666,14              4.856,58              4.402,00              4.593,87              5.750,39               5.492,23              5.972,64              4.388,84              5.044,44              4.446,84              5.667,71               11102‐GAVIC 0100000000 1.308.736,82          102.917,91           101.779,05         105.933,03         96.017,67            100.202,74         125.429,04          119.797,99         130.276,82         95.730,51            110.030,68         96.995,65            123.625,72          11103‐PGM 0100000000 20.026.355,01       1.574.854,98        1.557.428,04      1.620.992,39      1.469.267,10      1.533.307,25      1.919.321,39       1.833.154,65      1.993.502,34      1.464.872,94      1.683.694,84      1.484.232,22      1.891.726,86       

0100000101 490.000,00             38.533,17              38.106,77            39.662,05            35.949,67            37.516,59            46.961,49             44.853,18            48.776,53            35.842,16            41.196,24            36.315,83            46.286,31             11104‐CGM 0100000000 10.221.374,26       803.799,90           794.905,26         827.348,25         749.908,26         782.594,10         979.614,23          935.635,05         1.017.475,90      747.665,49         859.351,35         757.546,39         965.530,09          11105‐SADEM 0100000000 1.128.309,65          88.729,28              87.747,43            91.328,72            82.780,33            86.388,43            108.136,94          103.282,20         112.316,39         82.532,76            94.861,45            83.623,48            106.582,24          11107‐SEMAI 0100000000 1.326.257,97          104.295,76           103.141,65         107.351,24         97.303,14            101.544,24         127.108,27          121.401,82         132.020,95         97.012,13            111.503,75         98.294,21            125.280,80          11108‐SECOM 0100000000 17.717.348,62       1.393.276,74        1.377.859,10      1.434.094,58      1.299.862,98      1.356.519,40      1.698.026,73       1.621.794,88      1.763.654,74      1.295.975,46      1.489.567,55      1.313.102,64      1.673.613,81       11109‐CPL 0100000000 4.635.277,41          364.514,15           360.480,53         375.193,06         340.074,90         354.897,56         444.243,95          424.299,90         461.413,79         339.057,83         389.706,10         343.538,71         437.856,95          11111‐SEMUSC 0100000000 33.212.237,02       2.611.781,17        2.582.879,87      2.688.296,67      2.436.671,44      2.542.877,31      3.183.053,38       3.040.152,18      3.306.077,03      2.429.384,04      2.792.284,07      2.461.489,99      3.137.289,88       12101‐SEMOSP 0100000000 143.619.411,42     11.294.104,45      11.169.126,79    11.624.979,81    10.536.878,86    10.996.144,04    13.764.452,30    13.146.505,79    14.296.442,50    10.505.366,03    12.074.651,73    10.644.201,51    13.566.557,60     

0100000134 1.000.000,00          78.639,12              77.768,92            80.942,96            73.366,68            76.564,47            95.839,78             91.537,11            99.543,94            73.147,26            84.073,95            74.113,95            94.461,87             0100005100 1.478.409,00          116.260,79           114.974,27         119.666,80         108.465,95         113.193,60         141.690,39          135.329,29         147.166,66         108.141,56         124.295,69         109.570,73         139.653,27          0124000054 22.101.339,00       1.738.029,90        1.718.797,31      1.788.947,73      1.621.501,78      1.692.177,30      2.118.187,39       2.023.092,69      2.200.054,43      1.616.652,33      1.858.146,95      1.638.017,48      2.087.733,72       0117000000 83.076.661,00       6.533.075,70        6.460.782,36      6.724.470,58      6.095.058,49      6.360.720,48      7.962.048,63       7.604.597,41      8.269.778,41      6.076.829,89      6.984.583,34      6.157.139,29      7.847.576,42       0190000024 152.205.618,00     11.969.316,20      11.836.866,82    12.319.972,76    11.166.820,30    11.653.542,39    14.587.352,42    13.932.462,32    15.151.147,36    11.133.423,49    12.796.528,07    11.280.559,17    14.377.626,70     0116000000 1.569.687,00          123.438,81           122.072,87         127.055,11         115.162,72         120.182,25         150.438,45          143.684,61         156.252,83         114.818,30         131.969,79         116.335,70         148.275,56          

12202‐IMPUR 0100000000 2.208.568,73          173.679,91           171.758,01         178.768,08         162.035,35         169.097,89         211.668,73          202.166,00         219.849,64         161.550,74         185.683,10         163.685,75         208.625,52          0100000134 250.000,00             19.659,78              19.442,23            20.235,74            18.341,67            19.141,12            23.959,94             22.884,28            24.885,99            18.286,81            21.018,49            18.528,49            23.615,47             0100005100 4.300,00                  338,15                    334,41                  348,05                  315,48                  329,23                  412,11                   393,61                  428,04                  314,53                  361,52                  318,69                  406,19                   0124000054 516.075,00             40.583,69              40.134,60            41.772,64            37.862,71            39.513,01            49.460,51             47.240,01            51.372,14            37.749,47            43.388,47            38.248,36            48.749,41             

13101‐MDE 0100000134 200.000,00             15.727,82              15.553,78            16.188,59            14.673,34            15.312,89            19.167,96             18.307,42            19.908,79            14.629,45            16.814,79            14.822,79            18.892,37             0101000000 181.737.559,40     14.291.682,15      14.133.534,06    14.710.375,41    13.333.480,68    13.914.639,82    17.417.687,09    16.635.730,87    18.090.873,25    13.293.604,00    15.279.395,14    13.469.287,92    17.167.268,99     0115000051 11.198.285,00       880.623,30           870.878,55         906.422,30         821.580,95         857.390,75         1.073.241,13       1.025.058,64      1.114.721,44      819.123,83         941.484,09         829.949,11         1.057.810,90       0115000053 25.474.661,00       2.003.304,98        1.981.136,92      2.061.994,38      1.868.991,21      1.950.453,90      2.441.485,82       2.331.876,83      2.535.848,20      1.863.401,58      2.141.755,47      1.888.027,69      2.406.384,02       0115000049 4.959.284,00          389.993,74           385.678,17         401.419,11         363.846,18         379.704,95         475.296,67          453.958,52         493.666,68         362.758,02         416.946,61         367.552,11         468.463,22          0115000052 373.780,00             29.393,73              29.068,47            30.254,86            27.423,00            28.618,27            35.822,99             34.214,74            37.207,54            27.340,98            31.425,16            27.702,31            35.307,96             

13901‐FUNDEB 0118000000 180.580.616,60     14.200.701,18      14.043.559,87    14.616.729,04    13.248.599,63    13.826.059,11    17.306.805,95    16.529.827,67    17.975.706,60    13.208.976,81    15.182.126,38    13.383.542,33    17.057.982,02     0105000015 152.510.864,00     11.993.320,48      11.860.605,47    12.344.680,27    11.189.215,18    11.676.913,39    14.616.607,13    13.960.403,66    15.181.532,75    11.155.751,40    12.822.191,31    11.303.182,16    14.406.460,81     0105000016 18.860.624,00       1.483.182,92        1.466.770,39      1.526.634,67      1.383.741,29      1.444.053,67      1.807.597,99       1.726.447,00      1.877.460,88      1.379.602,91      1.585.687,23      1.397.835,30      1.781.609,74       

14101‐SEMFAZ 0100000000 28.367.047,37       2.230.759,71        2.206.074,69      2.296.112,69      2.081.195,98      2.171.907,93      2.718.691,48       2.596.637,52      2.823.767,75      2.074.971,71      2.384.929,82      2.102.393,86      2.679.604,23       0190000024 16.000.000,00       1.258.225,96        1.244.302,75      1.295.087,31      1.173.866,82      1.225.031,51      1.533.436,43       1.464.593,75      1.592.703,09      1.170.356,12      1.345.183,26      1.185.823,16      1.511.389,86       0100004100 1.867.335,02          146.845,59           145.220,63         151.147,62         137.000,16         142.971,52         178.964,97          170.930,45         185.881,89         136.590,44         156.994,24         138.395,57         176.391,95          

15201‐HMDM 0102000000 82.195.003,05       6.463.742,89        6.392.216,77      6.653.106,58      6.030.374,18      6.293.216,80      7.877.550,73       7.523.892,99      8.182.014,70      6.012.339,03      6.910.458,87      6.091.796,14      7.764.293,37       0100000134 2.050.000,00          161.210,20           159.426,29         165.933,06         150.401,69         156.957,16         196.471,54          187.651,07         204.065,08         149.951,88         172.351,60         151.933,59         193.646,83          0114000009 27.500.000,00       2.162.575,86        2.138.645,35      2.225.931,31      2.017.583,60      2.105.522,91      2.635.593,86       2.517.270,51      2.737.458,43      2.011.549,57      2.312.033,72      2.038.133,55      2.597.701,32       

15901‐FMS 0102000000 339.153.427,51     26.670.727,84      26.375.596,42    27.452.081,22    24.882.559,71    25.967.102,25    32.504.388,72    31.045.124,43    33.760.669,45    24.808.143,00    28.513.969,53    25.135.999,30    32.037.065,64     0100000134 7.950.000,00          625.181,02           618.262,93         643.496,51         583.265,08         608.687,53         761.926,22          727.720,02         791.374,35         581.520,69         668.387,93         589.205,88         750.971,84          0114000009 234.319.142,00     18.426.651,65      18.222.747,05    18.966.484,18    17.191.216,63    17.940.520,80    22.457.094,22    21.448.896,96    23.325.051,31    17.139.802,55    19.700.136,68    17.366.316,57    22.134.223,40     0114000014 25.018.802,00       1.967.456,63        1.945.685,26      2.025.095,81      1.835.546,35      1.915.551,30      2.397.796,39       2.290.148,82      2.490.470,20      1.830.056,75      2.103.429,60      1.854.242,18      2.363.322,72       0114000008 52.515.328,00       4.129.759,30        4.084.060,44      4.250.745,92      3.852.875,07      4.020.808,23      5.033.057,30       4.807.101,33      5.227.582,82      3.841.352,21      4.415.171,25      3.892.118,26      4.960.695,88       0130000000 5.322.354,00          418.545,25           413.913,73         430.807,07         390.483,42         407.503,21         510.093,22          487.192,90         529.808,10         389.315,60         447.471,34         394.460,66         502.759,49          0114000010 18.227.702,00       1.433.410,49        1.417.548,73      1.475.404,10      1.337.305,91      1.395.594,33      1.746.938,89       1.668.511,15      1.814.457,33      1.333.306,41      1.532.474,97      1.350.926,95      1.721.822,74       0114000011 6.042.777,00          475.198,68           469.940,25         489.120,24         443.338,46         462.662,02         579.138,40          553.138,34         601.521,85         442.012,56         508.040,15         447.854,06         570.811,99          0114000012 80.000,00                6.291,13                6.221,51              6.475,44              5.869,33              6.125,16              7.667,18               7.322,97              7.963,52              5.851,78              6.725,92              5.929,12              7.556,95               

16101‐SMTT 0100000000 42.949.153,46       3.377.483,73        3.340.109,36      3.476.431,47      3.151.036,64      3.288.379,15      4.116.237,27       3.931.441,36      4.275.328,08      3.141.612,78      3.610.905,14      3.183.131,30      4.057.057,18       16901‐FEMT 0100000000 8.000.000,00          629.112,98           622.151,38         647.543,65         586.933,41         612.515,76         766.718,21          732.296,88         796.351,54         585.178,06         672.591,63         592.911,58         755.694,93          

0100000134 2.800.000,00          220.189,54           217.752,98         226.640,28         205.426,69         214.380,51         268.351,37          256.303,91         278.723,04         204.812,32         235.407,07         207.519,05         264.493,22          0100000105 17.189.614,00       1.351.776,16        1.336.817,75      1.391.378,18      1.261.144,85      1.316.113,68      1.647.448,77       1.573.487,58      1.711.121,96      1.257.373,12      1.445.198,81      1.273.990,15      1.623.763,02       

18101‐SEMAD 0100000000 13.507.289,25       1.062.201,37        1.050.447,32      1.093.319,93      990.984,92         1.034.178,44      1.294.535,58       1.236.418,21      1.344.568,83      988.021,16         1.135.611,21      1.001.078,53      1.275.923,75       

1/2

Page 24: PREFEITURA MUNICIPAL DE SÃO LUÍS - Prefeitura de São Luístransparencia.saoluis.ma.gov.br/midias/anexos/2580_anexos_iiiiiivv.… · PREFEITURA MUNICIPAL DE SÃO LUÍS RECURSOS

PROGRAMAÇÃO FINANCEIRA E CRONOGRAMA DE EXECUÇÃO MENSAL DE DESEMBOLSOANEXO V ‐ RESUMOEXERCÍCIO 2019

PREFEITURA MUNICIPAL DE SÃO LUÍS

DESPESAS DE TODAS AS FONTES 

Unidade Orçamentária Fonte  Orçado  JAN  FEV  MAR  ABR  MAI  JUN  JUL  AGO  SET  OUT  NOV  DEZ18201‐IPAM 0100000000 130.000.000,00     10.223.085,89      10.109.959,85    10.522.584,38    9.537.667,91      9.953.381,03      12.459.170,96    11.899.824,23    12.940.712,59    9.509.143,44      10.929.613,97    9.634.813,17      12.280.042,59     

0203000226 129.199.552,00     10.160.139,36      10.047.709,87    10.457.793,75    9.478.941,70      9.892.095,16      12.382.456,20    11.826.553,54    12.861.032,84    9.450.592,86      10.862.317,14    9.575.488,81      12.204.430,77     0203000229 89.115.627,00       7.007.974,68        6.930.426,24      7.213.282,34      6.538.117,35      6.823.090,70      8.540.821,78       8.157.386,91      8.870.920,89      6.518.563,69      7.492.303,09      6.604.710,89      8.418.028,42       

19101‐SEMURH 0100000000 30.156.939,60       2.371.515,26        2.345.272,68      2.440.991,86      2.212.514,42      2.308.950,08      2.890.234,35       2.760.479,08      3.001.940,68      2.205.897,42      2.535.413,14      2.235.049,84      2.848.680,79       0100000134 290.000,00             22.805,35              22.552,99            23.473,46            21.276,34            22.203,70            27.793,54             26.545,76            28.867,74            21.212,70            24.381,45            21.493,04            27.393,94             0124000054 20.125.991,00       1.582.690,27        1.565.176,62      1.629.057,22      1.476.577,07      1.540.935,82      1.928.870,48       1.842.275,04      2.003.420,50      1.472.161,04      1.692.071,63      1.491.616,64      1.901.138,67       

20101‐SETUR 0100000000 4.880.081,82          383.765,35           379.518,70         395.008,25         358.035,38         373.640,88         467.705,95          446.708,58         485.782,59         356.964,60         410.287,77         361.682,13         460.981,64          0124000054 392.500,00             30.865,86              30.524,30            31.770,11            28.796,42            30.051,55            37.617,11             35.928,32            39.071,00            28.710,30            32.999,03            29.089,72            37.076,28             

21101‐SEPLAN 0100000000 10.963.288,69       862.143,40           852.603,14         887.401,00         804.340,05         839.398,38         1.050.719,14       1.003.547,76      1.091.328,98      801.934,50         921.727,02         812.532,60         1.035.612,71       21201‐INCID 0100000000 1.655.219,68          130.165,02           128.724,65         133.978,38         121.437,97         126.731,02         158.635,88          151.514,03         164.767,09         121.074,78         139.160,86         122.674,86         156.355,14          21202‐FUMPH 0100000000 2.736.206,76          215.172,90           212.791,85         221.476,67         200.746,40         209.496,22         262.237,44          250.464,46         272.372,81         200.146,02         230.043,72         202.791,08         258.467,20          

0100005100 921.395,00             72.457,69              71.655,90            74.580,44            67.599,69            70.546,12            88.306,29             84.341,83            91.719,29            67.397,52            77.465,32            68.288,22            87.036,69             0124000054 1.321.057,00          103.886,76           102.737,18         106.930,26         96.921,56            101.146,03         126.609,81          120.925,74         131.503,22         96.631,70            111.066,48         97.908,75            124.789,51          0100000116 445.000,00             34.994,41              34.607,17            36.019,62            32.648,17            34.071,19            42.648,70             40.734,01            44.297,05            32.550,53            37.412,91            32.980,71            42.035,53             

21901‐FUMGERD 0100000000 80.000,00                6.291,13                6.221,51              6.475,44              5.869,33              6.125,16              7.667,18               7.322,97              7.963,52              5.851,78              6.725,92              5.929,12              7.556,95               21902‐FCCSL 0100000000 20.000,00                1.572,78                1.555,38              1.618,86              1.467,33              1.531,29              1.916,80               1.830,74              1.990,88              1.462,95              1.681,48              1.482,28              1.889,24               21903‐FCRHPSL 0100000120 2.809.209,00          220.913,73           218.469,16         227.385,68         206.102,33         215.085,60         269.233,96          257.146,87         279.639,74         205.485,93         236.181,31         208.201,57         265.363,12          22102‐RESEMFAZ 0100000000 117.589.080,41     9.247.102,07        9.144.776,01      9.518.007,85      8.627.119,99      9.003.145,56      11.269.711,19    10.763.764,53    11.705.280,72    8.601.318,71      9.886.178,89      8.714.990,92      11.107.683,96     22103‐RESEMAD 0102000000 74.612.084,56       5.867.428,84        5.802.501,38      6.039.322,74      5.474.040,65      5.712.634,67      7.150.805,51       6.829.774,55      7.427.181,09      5.457.669,34      6.272.932,94      5.529.796,11      7.047.996,74       

0100000000 151.674.651,15     11.927.561,43      11.795.574,10    12.276.994,73    11.127.865,03    11.612.889,20    14.536.464,68    13.883.859,15    15.098.292,83    11.094.584,72    12.751.887,59    11.241.207,12    14.327.470,58     0101000000 71.834.567,00       5.649.007,30        5.586.496,83      5.814.502,25      5.270.263,42      5.499.975,51      6.884.608,85       6.575.528,62      7.150.696,04      5.254.501,55      6.039.416,05      5.323.943,32      6.785.627,25       

23101‐SEMIT 0100000000 13.703.052,34       1.077.596,01        1.065.671,61      1.109.165,57      1.005.347,40      1.049.166,93      1.313.297,47       1.254.337,80      1.364.055,86      1.002.340,69      1.152.069,79      1.015.587,30      1.294.415,89       0100000134 100.000,00             7.863,91                7.776,89              8.094,30              7.336,67              7.656,45              9.583,98               9.153,71              9.954,39              7.314,73              8.407,40              7.411,39              9.446,19               

24101‐SEMSA 0100000000 5.854.693,66          460.407,97           455.313,21         473.896,22         429.539,41         448.261,51         561.112,53          535.921,73         582.799,29         428.254,78         492.227,24         433.914,46         553.045,29          25101‐SEMCAS 0100000000 19.556.320,91       1.537.891,91        1.520.873,99      1.582.946,44      1.434.782,26      1.497.319,34      1.874.273,43       1.790.129,09      1.946.713,29      1.430.491,24      1.644.177,22      1.449.396,14      1.847.326,57       

0100000134 550.000,00             43.251,52              42.772,91            44.518,63            40.351,67            42.110,46            52.711,88             50.345,41            54.749,17            40.230,99            46.240,67            40.762,67            51.954,03             25901‐FMAS 0100000000 4.675.730,37          367.695,33           363.626,51         378.467,44         343.042,80         357.994,82         448.120,95          428.002,84         465.440,64         342.016,85         393.107,14         346.536,83         441.678,22          

0100000119 150.000,00             11.795,87              11.665,34            12.141,44            11.005,00            11.484,67            14.375,97             13.730,57            14.931,59            10.972,09            12.611,09            11.117,09            14.169,28             0129000000 18.618.361,00       1.464.131,57        1.447.929,86      1.507.025,19      1.365.967,26      1.425.504,93      1.784.379,56       1.704.270,95      1.853.345,07      1.361.882,04      1.565.319,22      1.379.880,23      1.758.725,12       0131000000 1.086.285,00          85.424,50              84.479,21            87.927,12            79.697,12            83.170,83            104.109,31          99.435,39            108.133,09         79.458,77            91.328,27            80.508,87            102.612,51          

25902‐FMDCA 0100000119 7.372.161,00          579.740,27           573.325,01         596.724,51         540.870,95         564.445,60         706.546,26          674.826,31         733.853,97         539.253,36         619.806,72         546.379,95         696.388,08          26101‐SEMMAM 0100000000 2.083.195,08          163.820,63           162.007,84         168.619,97         152.837,10         159.498,73         199.652,95          190.689,66         207.369,45         152.380,01         175.142,45         154.393,81         196.782,49          26901‐FSMSL 0100000124 561.791,00             44.178,75              43.689,88            45.473,02            41.216,74            43.013,23            53.841,92             51.424,72            55.922,89            41.093,47            47.231,99            41.636,55            53.067,83             27101‐SEMDEL 0100000000 5.316.085,65          418.052,31           413.426,25         430.299,69         390.023,53         407.023,28         509.492,46          486.619,11         529.184,13         388.857,08         446.944,34         393.996,09         502.167,37          

0100000134 4.100.000,00          322.420,40           318.852,58         331.866,12         300.803,37         313.914,32         392.943,08          375.302,15         408.130,17         299.903,75         344.703,21         303.867,18         387.293,65          28101‐SEMAPA 0100000000 9.854.933,81          774.983,34           766.407,58         797.687,48         723.023,74         754.537,78         944.494,65          902.092,16         980.998,97         720.861,38         828.543,25         730.388,05         930.915,44          

0100000134 2.900.000,00          228.053,45           225.529,87         234.734,57         212.763,36         222.036,96         277.935,35          265.457,62         288.677,43         212.127,05         243.814,47         214.930,45         273.939,41          0100000121 2.498.245,20          196.459,81           194.285,84         202.215,35         183.287,95         191.276,82         239.431,26          228.682,14         248.685,18         182.739,78         210.037,35         185.154,81         235.988,90          

28901‐FEPA 0100000000 10.000,00                786,39                    777,69                  809,43                  733,67                  765,64                  958,40                   915,37                  995,44                  731,47                  840,74                  741,14                  944,62                   29101‐SEMPE 0100000000 8.999.232,05          707.691,71           699.860,57         728.424,45         660.243,74         689.021,43         862.484,39          823.763,69         895.819,04         658.269,14         756.601,02         666.968,61         850.084,25          

0100000134 500.000,00             39.319,56              38.884,46            40.471,48            36.683,34            38.282,23            47.919,89             45.768,55            49.771,97            36.573,63            42.036,98            37.056,97            47.230,93             0100005100 61.695,00                4.851,64                4.797,95              4.993,78              4.526,36              4.723,64              5.912,84               5.647,38              6.141,36              4.512,82              5.186,94              4.572,46              5.827,82               0124000054 11.860.034,44       932.662,70           922.342,09         959.986,26         870.131,31         908.057,24         1.136.663,05       1.085.633,27      1.180.594,59      867.528,99         997.119,99         878.993,97         1.120.320,98       0191000028 17.391.526,00       1.367.654,34        1.352.520,23      1.407.721,54      1.275.958,46      1.331.572,96      1.666.799,97       1.591.970,02      1.731.221,07      1.272.142,43      1.462.174,35      1.288.954,64      1.642.836,00       

30101‐SEMGOP 0100000000 1.191.666,67          93.711,62              92.674,63            96.457,02            87.428,62            91.239,33            114.209,07          109.081,72         118.623,20         87.167,15            100.188,13         88.319,12            112.567,06          31101‐SECULT 0100000000 14.949.560,00       1.175.620,28        1.162.611,16      1.210.061,59      1.096.799,53      1.144.605,13      1.432.762,49       1.368.439,51      1.488.138,15      1.093.519,31      1.256.868,61      1.107.970,90      1.412.163,33       

0124000054 196.000,00             15.413,27              15.242,71            15.864,82            14.379,87            15.006,64            18.784,60             17.941,27            19.510,61            14.336,86            16.478,49            14.526,33            18.514,53             31901‐FMC 0100000000 445.000,00             34.994,41              34.607,17            36.019,62            32.648,17            34.071,19            42.648,70             40.734,01            44.297,05            32.550,53            37.412,91            32.980,71            42.035,53             

0100000134 1.000.000,00          78.639,12              77.768,92            80.942,96            73.366,68            76.564,47            95.839,78             91.537,11            99.543,94            73.147,26            84.073,95            74.113,95            94.461,87             32201‐COLISEU 0100000000 15.210.651,89       1.196.152,31        1.182.916,00      1.231.195,14      1.115.954,97      1.164.595,49      1.457.785,48       1.392.339,11      1.514.128,26      1.112.617,47      1.278.819,64      1.127.321,45      1.436.826,56       90000‐RESERVA 0100000000 7.078.582,00          556.653,48           550.493,69         572.961,36         519.332,03         541.967,88         678.409,72          647.952,94         704.629,96         517.778,86         595.124,37         524.621,65         668.656,06          

Total Geral 3.195.675.802,27 251.305.140,04   248.524.261,88 258.667.448,33 234.456.111,97 244.675.222,42 306.272.854,91 292.522.925,80 318.110.169,86 233.754.919,89 268.673.099,18 236.844.148,42 301.869.499,57  

2/2