Key Benefits:
DECREE NO 3,689, DE December 19, 2000.
Altera the Global Dispendiums Program-Business PDG federal state, for 2000, approved by Decree No. 3,359 of February 7, 2000, and gives other arrangements.
THE PRESIDENT OF THE REPUBLIC, in the use of the attribution that confers it Article 84, inciso IV, of the Constitution,
DECRETA:
Art. 1º It shall be amended the Global Dispension Programme-PDG for 2000 of federal state enterprises, approved by Decree No. 3,359 of February 7, 2000, as shown by Company constants of Annex II to this Decree.
Art. 2º The primary result targets, calculated in accordance with the concept of the need for net financing, of the companies to which the art refers. 1º of this Decree, set out in Annex II to Decree No 3.359/2000, shall be amended for the values listed in Annex II to this Decree.
Art. 3º The realization of the expenditures classified under the Investments item of the Global Dispendial Program, of the companies to which the art refers. 1º of this Decree, above the limits passed by law No. 9,969 of May 11, 2000, is conditional on the approval of additional credits by the National Congress.
Art. 4º This Decree shall enter into force on the date of its publication.
Brasilia, December 19, 2000 ; 179º of Independence and 112º of the Republic
FERNANDO HENRIQUE CARDOSO
Martus Tavares
ANNEX
ANNEX I AO DECREE N /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DYSPENDIA PROGRAM-PDG | |||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | |||
COMPANY: COBRA-COMPUTERS AND BRAZILIAN SYSTEMS S.A. VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
9,000,000 |
RECIPES |
221,102,770 | |
INVESTMENTS |
9,000,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
220,752,770 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
350,000 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL | ||||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
168,953,152 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
17,573,348 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
38,175,067 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
74,203,840 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
2,569,998 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
25,581,750 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
1,200,000 |
EMPR. /FIN. (NOT INST. FIN) | ||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS |
1,200,000 | |||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
221,102,770 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
(36,369,926) | |||
TOO MUCH CURRENT EXPENDITURES |
9,649,149 |
REC ADJUSTMENTS. And DESP. FINANC. | ||
VARIATION OF THE AVAILABLE |
(6,779,692) | |||
TOTAL DOS USOS |
177,953,152 |
TOTAL LIQUID OF RESOURCES |
177,953,152 | |
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | ||||
COMPANY: BANESPA S. A. TECHNICAL SERVICES AND ADMINIST. -BANESPA SERVICES |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
15,196,500 |
RECIPES |
154,105,694 | ||
INVESTMENTS |
196,500 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
81,000,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
73,105,694 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL |
15,000,000 | ||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
88,215,699 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
58,639,749 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
1,162,316 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
3,858,047 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES | |||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
5,545,640 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
154,105,694 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(28,660,253) | ||||
TOO MANY CURRENT EXPENDITURES |
19,009,947 |
REC ADJUSTMENTS. And DESP. FINANC. |
(18,030,000) | ||
VARIATION OF THE AVAILABLE |
(4,003,242) | ||||
TOTAL DOS USOS |
103,412,199 |
TOTAL NET OF RESOURCES |
103,412,199 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | ||||
COMPANY: BANESPA S. A. INSURANCE BROKERAGE-BANESEG |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
27,200,000 |
RECIPES |
123,662,918 | ||
INVESTMENTS |
2,000,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
105,448,556 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
18,214,362 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL |
25,200,000 | ||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
75,078,955 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
12,283,570 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
214,234 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
26,832,520 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
53,029 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
31,354,357 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
123,662,918 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(18,515,645) | ||||
TOO MANY CURRENT EXPENDITURES |
4,341,245 |
REC ADJUSTMENTS. And DESP. FINANC. |
(2,688,146) | ||
VARIATION OF THE AVAILABLE |
(180,172) | ||||
TOTAL DOS USOS |
102,278,955 |
TOTAL NET OF RESOURCES |
102,278,955 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | ||||
COMPANY: BANESPA S. A. CREDIT CARD ADMINISTRATOR AND SERVICES |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
21,950,000 |
RECIPES |
103,965,000 | ||
INVESTMENTS |
1,950,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
71,942,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
32,023,000 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL |
20,000,000 | ||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
85,580,000 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES | |||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
989,000 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
35,941,000 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
109,000 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
25,875,000 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
103,965,000 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
1,982,367 | ||||
TOO MANY CURRENT EXPENDITURES |
19,666,000 |
REC ADJUSTMENTS. And DESP. FINANC. | |||
VARIATION OF THE AVAILABLE |
(1,417,367) | ||||
TOTAL DOS USOS |
104,530,000 |
TOTAL NET OF RESOURCES |
104,530,000 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: SISPLAN-PROC SYSTEM. DATA, PLANEJ. ADM. CREDIT CARDS LTDA |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
RECIPES |
6,543,779 | |||
INVESTMENTS |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
6,543,779 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE | ||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
4,927,853 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
221,000 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
1,620 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
2,402,798 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
62,862 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
520,486 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
6,543,779 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(466,712) | ||||
TOO MUCH CURRENT EXPENDITURES |
1,719,087 |
REC ADJUSTMENTS. And DESP. FINANC. |
312,000 | ||
VARIATION OF THE AVAILABLE |
(1,461,214) | ||||
TOTAL DOS USOS |
4,927,853 |
TOTAL NET OF RESOURCES |
4,927,853 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
SECRETARI/THE EXECUTIVE |
REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | ||||
COMPANY: WELL GENERAL SERVICES LTDA. |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
880,000 |
RECIPES |
964,000 | ||
INVESTMENTS |
880,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
964,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE | ||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID |
880,000 | |||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
880,000 | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
991,000 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
248,000 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
620,000 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
2,000 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
110,000 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
4,000 |
EMPR ./ FIN. (NOT INST. FIN.) | |||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
1,844,000 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
4,000 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
67,000 | ||||
TOO MANY CURRENT EXPENDITURES |
7,000 |
REC ADJUSTMENTS. And DESP. FINANC. |
4,000 | ||
VARIATION OF THE AVAILABLE |
(44,000) | ||||
TOTAL DOS USOS |
1,871,000 |
TOTAL NET OF RESOURCES |
1,871,000 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DYSPENDIA PROGRAM-PDG | ||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | ||||
COMPANY: WELL SURVEILLANCE AND TRANSPORTATION OF VALUES S. A. |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
CAPITAL EXPENDITURES |
980,000 |
RECIPES |
4,959,000 | ||
INVESTMENTS |
100,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
4,954,000 | ||||
FINANCIAL INVERSIONS |
880,000 |
NON-OPERATIONAL REVENUE |
5,000 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID |
880,000 | |||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
880,000 | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT EXPENDITURES |
4,948,000 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
2,123,000 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
82,000 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -MOED/OTHER | |||||
THIRD PARTY SERVICES |
1,933,000 |
OPER. CRED. EXT. -BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
49,000 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
490,000 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
5,839,000 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
97,000 | ||||
TOO MANY CURRENT EXPENDITURES |
271,000 |
REC ADJUSTMENTS. And DESP. FINANC. | |||
VARIATION OF THE AVAILABLE |
(8,000) | ||||
TOTAL DOS USOS |
5,928,000 |
TOTAL NET OF RESOURCES |
5,928,000 | ||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: BRAZILIAN INFRASTRUCTURE COMPANY-AIRPORT INFRASTRUCTURE-INFRERO VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
115,000,000 |
RECIPES |
1,302,241,641 | |
INVESTMENTS |
80,000,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
1,245,176,272 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
57,065,369 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL |
35,000,000 | |||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
1,201,620,253 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
303,960,000 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
39,953,081 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
412,988,484 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
85,739,216 | |||
OTHER RECURSOS-LONGO DEADLINE |
124,802,112 | |||
TRIBUTES AND ENC. PARAFISCAIS |
105,465,640 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
EMPR. /FIN. (NOT INST. FIN) | |||
TOO MUCH LP RESOURCES |
124,802,112 | |||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
1,427,043,753 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
64,333,640 | |||
TOO MUCH CURRENT EXPENDITURES |
253,513,832 |
REC ADJUSTMENTS. And DESP. FINANC. |
(38,565,073) | |
VARIATION OF THE AVAILABLE |
(136,192,067) | |||
TOTAL DOS USOS |
1,316,620,253 |
TOTAL LIQUID OF RESOURCES |
1,316,620,253 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: CIA DE WAREHOUSES AND WAREHOUSES OF THE EMPTI. STATE VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
2,500,000 |
RECIPES |
65,804,062 | |
INVESTMENTS |
2,500,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
61,581,585 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
4,222,477 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL | ||||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
64,234,902 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
20,910,000 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
4,547,340 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
21,257,238 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
11,171,751 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
4,925,909 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
EMPR. /FIN. (NOT INST. FIN) | |||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
65,804,062 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
5,618,679 | |||
TOO MUCH CURRENT EXPENDITURES |
1,422,664 |
REC ADJUSTMENTS. And DESP. FINANC. | ||
VARIATION OF THE AVAILABLE |
(4,687,839) | |||
TOTAL DOS USOS |
66,734,902 |
TOTAL LIQUID OF RESOURCES |
66,734,902 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: GENERAL MINE SUPPLY PLANTS-CAESA/MG VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
2,616,178 |
RECIPES |
16,937,885 | |
INVESTMENTS |
2,615,678 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
7,359,020 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
9,578,865 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL |
500 | |||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
19,752,083 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
5,575,157 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
650,010 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
7,637,765 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
4,035,891 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
1,565,660 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
100 |
EMPR. /FIN. (NOT INST. FIN) | ||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
16,937,885 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
100 |
VAR. EMPREST. -SHORT TERM | ||
SPIN CAPITAL VARIATION |
1,566,143 | |||
TOO MUCH CURRENT EXPENDITURES |
287,500 |
REC ADJUSTMENTS. And DESP. FINANC. |
(584,805) | |
VARIATION OF THE AVAILABLE |
4,449,038 | |||
TOTAL DOS USOS |
22,368,261 |
TOTAL LIQUID OF RESOURCES |
22,368,261 | |
ANNEX AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: CIA. FROM WAREHOUSES AND SILOS OF THE STATE OF GENERAL MINES-CASEMG VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
1,922,022 |
RECIPES |
12,489,832 | |
INVESTMENTS |
1,922,022 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
11,500,000 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
989,832 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL | ||||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
12,217,507 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
6,070,110 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
914,229 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
2,534,100 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
885,000 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
852,598 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
EMPR. /FIN. (NOT INST. FIN) | |||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
12,489,832 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
26,096 | |||
TOO MUCH CURRENT EXPENDITURES |
961,470 |
REC ADJUSTMENTS. And DESP. FINANC. |
(26,000) | |
VARIATION OF THE AVAILABLE |
(1,649,601) | |||
TOTAL DOS USOS |
14,139,529 |
TOTAL LIQUID OF RESOURCES |
14,139,529 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: BRAZILIAN COMPANY OF POST OFFICES AND TELEGRAPHS-ECT VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
426,968,000 |
RECIPES |
3,697,000,000 | |
INVESTMENTS |
356,968,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
3,565,000,000 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
132,000,000 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL |
70,000,000 | |||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
2,991,717,000 | |||
CREDIT OPERATIONS |
130,000,000 | |||
PESSOAL AND SOCIAL CHARGES |
1,414,000,000 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
92,913,000 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
1,009,763,000 |
OPER. CRED. EXT. -BENS/SERV. |
130,000,000 | |
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
78,304,000 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
280,000,000 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
19,237,000 |
EMPR. /FIN. (NOT INST. FIN) | ||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
19,237,000 |
TOTAL DOS RESOURCES |
3,827,000,000 | |
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
(87,638,123) | |||
TOO MUCH CURRENT EXPENDITURES |
97,500,000 |
REC ADJUSTMENTS. And DESP. FINANC. |
7,237,000 | |
VARIATION OF THE AVAILABLE |
(327,913,877) | |||
TOTAL DOS USOS |
3,418,685,000 |
TOTAL LIQUID OF RESOURCES |
3,418,685,000 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: BRAZILIAN TELECOMMUNICATIONS S.A. -TELEBRÁS VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
RECIPES |
76,341,802 | ||
INVESTMENTS |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
2,380,639 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
73,961,163 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL | ||||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
97,691,172 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
6,129,253 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
364,195 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
5,458,274 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
508,160 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
16,313,261 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
549,871 |
EMPR. /FIN. (NOT INST. FIN) | ||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS |
549,871 | |||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
76,341,802 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
(9,478,378) | |||
TOO MUCH CURRENT EXPENDITURES |
68,368,158 |
REC ADJUSTMENTS. And DESP. FINANC. |
(8,625,773) | |
VARIATION OF THE AVAILABLE |
39,453,521 | |||
TOTAL DOS USOS |
97,691,172 |
TOTAL LIQUID OF RESOURCES |
97,691,172 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: BRAZILIAN MATERIAL INDUSTRY-IMBEL VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
1,100,000 |
RECIPES |
39,670,675 | |
INVESTMENTS |
1,100,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
38,900,301 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
770,374 | ||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PATR. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL | ||||
RETURN OF APLIC FINANC. LP | ||||
CURRENT EXPENDITURES |
35,697,764 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
19,317,422 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
2,052,268 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
4,543,755 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
1,295,429 | |||
OTHER RECURSOS-LONGO DEADLINE | ||||
TRIBUTES AND ENC. PARAFISCAIS |
5,339,153 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
EMPR. /FIN. (NOT INST. FIN) | |||
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
39,670,675 | ||
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
5,764,036 | |||
TOO MUCH CURRENT EXPENDITURES |
3,149,737 |
REC ADJUSTMENTS. And DESP. FINANC. | ||
VARIATION OF THE AVAILABLE |
(8,636,947) | |||
TOTAL DOS USOS |
36,797,764 |
TOTAL LIQUID OF RESOURCES |
36,797,764 | |
ANNEX I AO DECREE NO /
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||
COMPANY: BRAZIL-CURRENCY HOUSE-CMB VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | |
CAPITAL EXPENDITURES |
23,300,000 |
RECIPES |
190,473,176 | |
INVESTMENTS |
10,000,000 |
TREASURE SUBSIDIO | ||
OPERATIONAL REVENUE |
189,153,176 | |||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
1,320,000 | ||
AMORTISATIONS-PRINCIPAL |
10,800,000 |
REC. P/ INCREASE PATR. LIQUID | ||
INTERNAL OPERATIONS |
TREASURE | |||
EXTERNAL OPERATIONS |
10,800,000 |
PROMIT. ASSIN. (CAPITAL) | ||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||
OTHER SOURCES |
PART. CAPITAL-MERC. OPEN | |||
TOO MANY HOLDINGS | ||||
OUTROS DISP. DE CAPITAL |
2,500,000 | |||
RETURN OF APLIC FINANC. LP |
5,462,354 | |||
CURRENT EXPENDITURES |
163,944,965 | |||
CREDIT OPERATIONS | ||||
PESSOAL AND SOCIAL CHARGES |
53,475,665 | |||
OPER. CRED. INTERNAL-currency | ||||
MATERIALS AND PRODUCTS |
61,715,161 |
OPER. CRED. INT. -BENS/SERV. | ||
OPER. CRED. EXT. -MOED/OTHER | ||||
THIRD PARTY SERVICES |
17,127,924 |
OPER. CRED. EXT. -BENS/SERV. | ||
OPER. RESOLUTION 63 | ||||
UTILITIES AND SERVICES |
5,884,604 | |||
OTHER RECURSOS-LONGO DEADLINE |
1,547,224 | |||
TRIBUTES AND ENC. PARAFISCAIS |
21,071,627 | |||
DEBENTURES | ||||
INTEREST AND OTHERS |
1,201,646 |
EMPR. /FIN. (NOT INST. FIN) |
1,547,224 | |
TOO MUCH LP RESOURCES | ||||
INTERNAL OPERATIONS | ||||
EXTERNAL OPERATIONS |
1,201,646 |
TOTAL DOS RESOURCES |
197,482,754 | |
RESOLUTION OPERATIONS 63 | ||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM |
(786,968) | ||
SPIN CAPITAL VARIATION |
(13,584,409) | |||
TOO MUCH CURRENT EXPENDITURES |
3,468,338 |
REC ADJUSTMENTS. And DESP. FINANC. |
(352,912) | |
VARIATION OF THE AVAILABLE |
4,486,500 | |||
TOTAL DOS USOS |
187,244,965 |
TOTAL LIQUID OF RESOURCES |
187,244,965 | |
ANNEX I AO DECREE N.-/ | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: BB-TUR TRAVEL AND TOURISM LTDA. -BB-TUR |
VALUES IN R$ 1.00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
698,000 |
RECIPES |
36,301,740 | ||
INVESTMENTS |
698,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
35,028,371 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
1,273,369 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
28,611,653 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
10,811,468 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
1,107,675 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
5,312,011 |
OPER. CRED. EXT. GOODS / SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
1,128,659 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
4,227,778 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
2,070,774 |
EMPR ./ FIN. (NOT INST. FIN.) | |||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
2,070,774 |
TOTAL DOS RESOURCES |
36,301,740 | ||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(604,056) | ||||
TOO MUCH CURRENT DISPENDIUMS |
3,953,288 |
REC ADJUSTMENTS. And DESP. FINAC. |
400,000 | ||
VARIATION OF THE AVAILABLE |
(6,788,031) | ||||
TOTAL DOS USOS |
29,309,653 |
TOTAL NET OF RESOURCES |
29,309,653 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: ELECTRICAL PLANTS OF RONDONIA S.A. -CERON |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
34,189,594 |
RECIPES |
229,709,698 | ||
INVESTMENTS |
27,600,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
229,639,638 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
70,060 | |||
AMORTISATIONS-PRINCIPAL |
6,589,594 |
REC. P/ INCREASE PART. LIQUID |
30,600,000 | ||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
30,600,000 | |||
OTHER SOURCES |
6,589,594 |
PART. CAPITAL-MER. OPEN | |||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
252,039,234 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
29,250,000 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
115,853,932 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
24,495,187 |
OPER. CRED. EXT. GOODS / SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
2,000,000 | ||||
OTHER RESOURCES-LONG TERM |
14,117,208 | ||||
TRIBUTES AND ENC. PARAFISCAIS |
49,226,005 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
8,057,858 |
EMPR ./ FIN. (NOT INST. FIN. ) |
14,117,208 | ||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAS0 OPERATIONS |
TOTAL DOS RESOURCES |
274,426,906 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
8,057,858 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
11,274,575 | ||||
TOO MUCH CURRENT DISPENDIUMS |
23,156,252 |
REC ADJUSTMENTS. And DESP. FINAC. | |||
VARIATION OF THE AVAILABLE |
527,347 | ||||
TOTAL DOS USOS |
286,228,828 |
TOTAL NET OF RESOURCES |
286,228,828 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | ||||
COMPANY: GOOD VIEW ENERGY S.A. -BOVESA |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
14,571,948 |
RECIPES |
37,643,664 | ||
INVESTMENTS |
13,628,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
37,261,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
202,664 | |||
AMORTISATIONS-PRINCIPAL |
943,948 |
REC. P/ INCREASE PART. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
943,948 |
PART. CAPITAL-MER. OPEN | |||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
67,372,364 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
10,584,424 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
12,146,125 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
21,767,350 |
OPER. CRED. EXT. GOODS / SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
430,912 | ||||
OTHER RESOURCES-LONG TERM |
39,072,633 | ||||
TRIBUTES AND ENC. PARAFISCAIS |
4,905,914 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
1,789,269 |
EMPR ./ FIN. (NOT INST. FIN. ) |
38,952,633 | ||
TOO MUCH LP RESOURCES |
120,000 | ||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
76,536,297 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
1,789,269 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
5,443,372 | ||||
TOO MUCH CURRENT DISPENDIUMS |
15,748,370 |
REC ADJUSTMENTS. And DESP. FINAC. |
204,403 | ||
VARIATION OF THE AVAILABLE |
(239,760) | ||||
TOTAL DOS USOS |
81,944,312 |
TOTAL NET OF RESOURCES |
81,944,312 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: MANAUS ENERGY S.A. |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
83,625,910 |
RECIPES |
285,641,160 | ||
INVESTMENTS |
38,104,500 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
284,534,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
1,107,160 | |||
AMORTISATIONS-PRINCIPAL |
45,521,410 |
REC. P/ INCREASE PART. LIQUID | |||
INTERNAL OPERATIONS |
1,000,000 |
TREASURE | |||
EXTERNAL OPERATIONS |
32,429,954 |
PROMIT. ASSIN. (CAPITAL.) | |||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
12,091,456 |
PART. CAPITAL-MER. OPEN | |||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
367,807,465 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
63,920,022 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
193,295,483 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
41,900,407 |
OPER. CRED. EXT. GOODS / SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
582,992 | ||||
OTHER RESOURCES-LONG TERM |
82,230,897 | ||||
TRIBUTES AND ENC. PARAFISCAIS |
31,745,902 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
24,075,514 |
EMPR ./ FIN. (NOT INST. FIN. ) |
66,674,897 | ||
TOO MUCH LP RESOURCES |
15,556,000 | ||||
INTERNAL OPERATIONS |
493,869 | ||||
EXTERNAL OPERATIONS |
7,928,280 |
TOTAL DOS RESOURCES |
367,872,057 | ||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
15,653,365 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
85,552,834 | ||||
TOO MUCH CURRENT DISPENDIUMS |
12,287,145 |
REC ADJUSTMENTS. And DESP. FINAC. |
(1,858,395) | ||
VARIATION OF THE AVAILABLE |
(133,121) | ||||
TOTAL DOS USOS |
451,433,375 |
TOTAL NET OF RESOURCES |
451,433,375 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: THERMAL POWER GENERATION COMPANY |
VALUES IN R$ 1.00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
48,933,687 |
RECIPES |
191,019,405 | ||
INVESTMENTS |
28,920,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE |
185,469,405 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
5,550,000 | |||
AMORTISATIONS-PRINCIPAL |
20,013,687 |
REC. P/ INCREASE PART. LIQUID | |||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
20,013,687 |
PART. CAPITAL-MER. OPEN | |||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
137,867,875 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
30,559,065 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
67,190,817 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
15,032,763 |
OPER. CRED. EXT. BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
1,500,000 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
12,498,187 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
6,250,000 |
EMPR ./ FIN. (NOT INST. FIN.) | |||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
191,019,405 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
6,250,000 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
5,031,639 | ||||
TOO MUCH CURRENT DISPENDIUMS |
4,837,043 |
REC ADJUSTMENTS. And DESP. FINAC. |
(747,550) | ||
VARIATION OF THE AVAILABLE |
(8,501,932) | ||||
TOTAL DOS USOS |
186,801,562 |
TOTAL NET OF RESOURCES |
186,801,562 | ||
ANNEX I AO DECREE N. / | |||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: NAVAL PROJECT MANAGER-EMGEPRON |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
RECIPES |
53,396,101 | |||
INVESTMENTS |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
45,000,000 | ||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
8,396,101 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | ||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
55,336,986 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
36,418,000 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
3,024,048 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
8,626,103 |
OPER. CRED. EXT. BENS/SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
542,675 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
5,775,577 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
53,396,101 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION | |||||
TOO MUCH CURRENT DISPENDIUMS |
950,583 |
REC ADJUSTMENTS. And DESP. FINAC. |
2,371,833 | ||
VARIATION OF THE AVAILABLE |
(430,948) | ||||
TOTAL DOS USOS |
55,336,986 |
TOTAL NET OF RESOURCES |
55,336,986 | ||
ANNEX I AO DECREE N. |
/ | ||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | ||||
EXECUTIVE SECRETARY | REPROGRAMATION 2000 | ||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVE USES AND FONTS | ||||
COMPANY: LIGHT HOLDINGS S.A. -LIGHTPAR |
VALUES IN R$ 1, 00 | ||||
USOS |
VALUE |
FONTS |
VALUE | ||
DISPENDIOS DE CAPITAL |
300,000 |
RECIPES |
3,731,745 | ||
INVESTMENTS |
300,000 |
TREASURE SUBSIDIO | |||
OPERATIONAL REVENUE | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
3,731,745 | |||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID |
14,969,625 | |||
INTERNAL OPERATIONS |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. ASSIN. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
14,969,625 | |||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | |||||
OUTROS DISP. DE CAPITAL | |||||
RETURN OF APLIC. FINANC. LP | |||||
CURRENT DISPENDIUMS |
15,784,204 | ||||
CREDIT OPERATIONS | |||||
PESSOAL AND SOCIAL CHARGES |
1,378,406 | ||||
OPER. CRED. INTERNAL-CURRENCY | |||||
MATERIALS AND PRODUCTS |
21,654 |
OPER. CRED. INT. -BENS/SERV. | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
THIRD PARTY SERVICES |
1,249,673 |
OPER. CRED. EXT. GOODS / SERV. | |||
OPER. RESOLUTION 63 | |||||
UTILITIES AND SERVICES |
163,487 | ||||
OTHER RESOURCES-LONG TERM | |||||
TRIBUTES AND ENC. PARAFISCAIS |
10,850,909 | ||||
DEBENTURES | |||||
INTEREST AND OTHERS |
1,687,496 |
EMPR ./ FIN. (NOT INST. FIN. ) | |||
TOO MUCH LP RESOURCES | |||||
INTERNAL OPERATIONS | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
18,701,370 | |||
RESOLUTION OPERATIONS 63 | |||||
OTHER SOURCES |
1,687,496 |
VAR. EMPREST. -SHORT TERM | |||
SPIN CAPITAL VARIATION |
(4,686,911) | ||||
TOO MUCH CURRENT DISPENDIUMS |
432,582 |
REC ADJUSTMENTS. And DESP. FINAC. |
1,431,468 | ||
VARIATION OF THE AVAILABLE |
638,280 | ||||
TOTAL DOS USOS |
16,084,207 |
TOTAL NET OF RESOURCES? |
16,084,207 | ||
ANNEX I AO DECREE N. |
/ | |||||
MINISTÉRIO DO PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: BRAZILIAN ELECTRICAL PLANTS S.A. -ELETROBRAS |
VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
4,436,063,757 |
RECIPES |
3,544,608,925 | |||
INVESTMENTS |
227,586,000 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
69,152,603 | |||||
FINANCIAL INVERSIONS. |
695,098,583 |
NON-OPERATIONAL REVENUE |
3,475,456,322 | |||
AMORTISATIONS-PRINCIPAL |
372,743,240 |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
154,009,100 |
TREASURE | ||||
EXTERNAL OPERATIONS |
158,522,640 |
PROMIT. ASSIN. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||
OTHER SOURCES |
60,211,500 |
PART. CAPITAL-MERC. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL |
3,140,635,934 | |||||
RETURN OF APLIC. FINANC. LP |
2,275,702,704 | |||||
CURRENT DISPENDIUMS |
1,225,016,314 | |||||
CREDIT OPERATIONS |
731,128,000 | |||||
PESSOAL AND SOCIAL CHARGES |
90,499,185 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
4,845,526 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -MOED/OTHER |
731,128,000 | |||||
THIRD PARTY SERVICES |
111,824,516 |
OPER. CRED. EXT. -BENS/SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
7,227,119 | |||||
OTHER RESOURCES-LONG TERM |
1,280,929,206 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
415,806,280 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
498,239,910 |
EMPR. /FIN. (NOT INST. FIN.) | ||||
TOO MUCH LP RESOURCES |
1,280,929,206 | |||||
INTERNAL OPERATIONS |
37,607,666 | |||||
EXTERNAL OPERATIONS |
102,259,734 |
TOTAL DOS RESOURCES |
7,832,368,835 | |||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
358,372,510 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(359,313,664) | |||||
TOO MUCH CURRENT DISPENDIUMS |
96,573,778 |
REC ADJUSTMENTS. And DESP. FINAC. |
(1,379,123,125) | |||
VARIATION OF THE AVAILABLE |
(432,851,975) | |||||
TOTAL DOS USOS |
5,661,080,071 |
TOTAL NET OF RESOURCES |
5,661,080,071 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: ELECTRICAL PLANTS OF THE NORTH OF BRAZIL S.A. -ELETRONORTE |
VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
866,592,615 |
RECIPES |
1,293,651,857 | |||
INVESTMENTS |
525,000,000 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
1,107,008,801 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
186,642,786 | ||||
AMORTISATIONS-PRINCIPAL |
341,592,615 |
REC. P/ INCREASE PART. LIQUID |
46,668,000 | |||
INTERNAL OPERATIONS |
744,027 |
TREASURE | ||||
EXTERNAL OPERATIONS |
29,120,992 |
PROMIT. ASSIN. (CAPITAL) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
46,668,000 | ||||
OTHER SOURCES |
311,727,596 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL | ||||||
RETURN OF APLIC. FINANC. LP | ||||||
CURRENT DISPENDIUMS |
976,739,159 | |||||
CREDIT OPERATIONS |
221,681 | |||||
PESSOAL AND SOCIAL CHARGES |
208,868,863 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
135,562,672 |
OPER. CRED. INT. -BENS/SERV. |
221,681 | |||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
72,361,999 |
OPER. CRED. EXT. BENS/ SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
4,223,958 | |||||
OTHER RESOURCES-LONG TERM |
625,218,664 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
124,008,904 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
302,350,496 |
EMPR ./ FIN. (NOT INST. FIN.) |
578,779,345 | |||
TOO MUCH LP RESOURCES |
46,439,319 | |||||
INTERNAL OPERATIONS |
300,000 | |||||
EXTERNAL OPERATIONS |
57,040,448 |
TOTAL DOS RESOURCES |
1,965,759,932 | |||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
245,010,048 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(193,268,498) | |||||
TOO MUCH CURRENT DISPENDIUMS |
129,282,267 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
23,278,277 | |||||
VARIATION OF THE AVAILABLE |
47,562,063 | |||||
TOTAL DOS USOS |
1,843,331,774 |
TOTAL NET OF RESOURCES |
1,843,331,774 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: EMPR. SOUTH BRAZIL ELECTRIC POWER TRANSMISSION S/A | VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
73,407,467 |
RECIPES |
1,099,382,037 | |||
INVESTMENTS |
45,421,525 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
1,049,319,458 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
50,062,579 | ||||
AMORTISATIONS-PRINCIPAL |
4,665,507 |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | |||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||
OTHER SOURCES |
4,665,507 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL |
23,320,435 | |||||
RETURN OF APLIC. FINANC. LP | ||||||
CURRENT DISPENDIUMS |
995,984,167 | |||||
CREDIT OPERATIONS | ||||||
PESSOAL AND SOCIAL CHARGES |
81,766,280 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
820,746,706 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
18,573,101 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
1,183,316 | |||||
OTHER RESOURCES-LONG TERM |
29,166,847 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
45,268,231 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
4,120,314 |
EMPR ./ FIN. (NOT INST. FIN.) |
29,166,847 | |||
TOO MUCH LP RESOURCES | ||||||
INTERNAL OPERATIONS | ||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
1,128,548,884 | ||||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
4,120,314 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(17,622,770) | |||||
TOO MUCH CURRENT DISPENDIUMS |
24,326,219 |
REC ADJUSTMENTS. And DESP. FINAC. |
(10,132,459) | |||
VARIATION OF THE AVAILABLE |
(31,402,021) | |||||
TOTAL DOS USOS |
1,069,391,634 |
TOTAL NET OF RESOURCES? |
1,069,391,634 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: ELECTRIC POWER RESEARCH CENTER-CEPEL | VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
11,424,000 |
RECIPES |
70,585,000 | |||
INVESTMENTS |
10,000,000 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
62,450,000 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
8,135,000 | ||||
AMORTISATIONS-PRINCIPAL |
1,424,000 |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
TREASURE | |||||
EXTERNAL OPERATIONS |
65,418 |
PROMIT. THUS. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||
OTHER SOURCES |
1,358,582 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL | ||||||
RETURN OF APLIC. FINANC. LP | ||||||
CURRENT DISPENDIUMS |
56,470,517 | |||||
CREDIT OPERATIONS | ||||||
PESSOAL AND SOCIAL CHARGES |
35,244,000 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
1,509,422 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
14,349,882 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
1,995,767 | |||||
OTHER RESOURCES-LONG TERM | ||||||
TRIBUTES AND ENC. PARAFISCAIS |
452,481 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
1,062,000 |
EMPR ./ FIN. (NOT INST. FIN.) | ||||
TOO MUCH LP RESOURCES | ||||||
INTERNAL OPERATIONS | ||||||
EXTERNAL OPERATIONS |
1,062,000 |
TOTAL DOS RESOURCES |
70,585,000 | |||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||||
SPIN CAPITAL VARIATION |
(4,979,484) | |||||
TOO MUCH CURRENT DISPENDIUMS |
1,856,965 |
REC ADJUSTMENTS. And DESP. FINAC. | ||||
VARIATION OF THE AVAILABLE |
2,289,001 | |||||
TOTAL DOS USOS |
67,894,517 |
TOTAL NET OF RESOURCES |
67,894,517 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: CIA. ELECTRIC HYDRO OF SAN FRANCISCO-CHESF | VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
1,465,155,809 |
RECIPES |
2,163,448,408 | |||
INVESTMENTS |
653,799,508 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
2,127,642,482 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
35,805,926 | ||||
AMORTISATIONS-PRINCIPAL |
748,117,824 |
REC. P/ INCREASE PART. LIQUID |
5,010,000 | |||
INTERNAL OPERATIONS |
150,191,053 |
TREASURE | ||||
EXTERNAL OPERATIONS |
37,538,633 |
PROMIT. THUS. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||
OTHER SOURCES |
560,388,138 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS |
5,010,000 | |||||
OUTROS DISP. DE CAPITAL |
63,238,477 | |||||
RETURN OF APLIC. FINANC. LP |
2,974,250 | |||||
CURRENT DISPENDIUMS |
1,464,221,215 | |||||
CREDIT OPERATIONS | ||||||
PESSOAL AND SOCIAL CHARGES |
199,744,823 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
178,452,157 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
66,283,673 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
7,391,415 | |||||
OTHER RESOURCES-LONG TERM |
873,227,964 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
309,914,533 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
556,057,835 |
EMPR ./ FIN. (NOT INST. FIN.) |
873,227,964 | |||
TOO MUCH LP RESOURCES | ||||||
INTERNAL OPERATIONS |
29,754,320 | |||||
EXTERNAL OPERATIONS |
19,230,236 |
TOTAL DOS RESOURCES |
3,044,660,662 | |||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
507,073,279 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
62,915,786 | |||||
TOO MUCH CURRENT DISPENDIUMS |
146,376,779 |
REC ADJUSTMENTS. And DESP. FINAC. |
(80,620,726) | |||
VARIATION OF THE AVAILABLE |
(97,578,658) | |||||
TOTAL DOS USOS |
2,929,377,024 |
TOTAL NET OF RESOURCES |
2,929,377,024 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: FURNAS ELECTRICAL PLANTS S.A. -FURNAS |
VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
1,048,590,670 |
RECIPES |
6,696,415,312 | |||
INVESTMENTS |
770,447,280 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
6,569,492,817 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
126,922,495 | ||||
AMORTISATIONS-PRINCIPAL |
143,143,380 |
REC. P/ INCREASE PART. LIQUID | ||||
INTERNAL OPERATIONS |
1,151,243 |
TREASURE | ||||
EXTERNAL OPERATIONS |
33,720,676 |
PROMIT. THUS. (CAPITAL.) | ||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||
OTHER SOURCES |
108,271,461 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL |
135,000,010 | |||||
RETURN OF APLIC. FINANC. LP |
8,754,962 | |||||
CURRENT DISPENDIUMS |
5,674,235,040 | |||||
CREDIT OPERATIONS | ||||||
PESSOAL AND SOCIAL CHARGES |
241,847,358 | |||||
OPER. CRED. INTERNAL-CURRENCY | ||||||
MATERIALS AND PRODUCTS |
4,411,852,916 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
146,074,198 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
8,316,000 | |||||
OTHER RESOURCES-LONG TERM |
8,857,970 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
668,492,000 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
78,342,986 |
EMPR ./ FIN. (NOT INST. FIN.) |
8,857,085 | |||
TOO MUCH LP RESOURCES |
885 | |||||
INTERNAL OPERATIONS |
175,973 | |||||
EXTERNAL OPERATIONS |
5,724,013 |
TOTAL DOS RESOURCES |
6,714,028,244 | |||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
72,443,000 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
(34,433,934) | |||||
TOO MUCH CURRENT DISPENDIUMS |
119,309,582 |
REC ADJUSTMENTS. And DESP. FINAC. |
(74,162,171) | |||
VARIATION OF THE AVAILABLE |
117,393,571 | |||||
TOTAL DOS USOS |
6,722,825,710 |
TOTAL NET OF RESOURCES |
6,722,825,710 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: CIA. AMAZON ENERGY-CEAM |
VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
49,487,296 |
RECIPES |
68,509,728 | |||
INVESTMENTS |
27,485,592 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
68,509,728 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE | |||||
AMORTISATIONS-PRINCIPAL |
21,001,704 |
REC. P/ INCREASE PART. LIQUID |
64,967,000 | |||
INTERNAL OPERATIONS |
TREASURE | |||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
64,967,000 | ||||
OTHER SOURCES |
21,001,704 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL | ||||||
RETURN OF APLIC. FINANC. LP | ||||||
CURRENT DISPENDIUMS |
128,537,437 | |||||
CREDIT OPERATIONS |
3,345,717 | |||||
PESSOAL AND SOCIAL CHARGES |
32,097,940 | |||||
OPER. CRED. INTERNAL-CURRENCY |
3,345,717 | |||||
MATERIALS AND PRODUCTS |
63,682,859 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
4,951,246 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
192,596 | |||||
OTHER RESOURCES-LONG TERM |
28,194,100 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
9,991,190 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
487,017 |
EMPR ./ FIN. (NOT INST. FIN. ) |
28,194,100 | |||
TOO MUCH LP RESOURCES | ||||||
INTERNAL OPERATIONS | ||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
165,016,545 | ||||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
487,017 |
VAR. EMPREST. -SHORT TERM | ||||
SPIN CAPITAL VARIATION |
13,344,083 | |||||
TOO MUCH CURRENT DISPENDIUMS |
17,134,589 |
REC ADJUSTMENTS. And DESP. FINAC. |
487,017 | |||
VARIATION OF THE AVAILABLE |
(822,912) | |||||
TOTAL DOS USOS |
178,024,733 |
TOTAL NET OF RESOURCES? |
478,024,733 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT |
GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND FONTS | |||||
COMPANY: ENERGY COMPANY OF PIAUÍ-CEPISA | VALUES IN R! 1.00 | |||||
U S O S |
VALUE |
F O N T E S |
VALUE | |||
DISPENDIOS DE CAPITAL |
122,504,589 |
RECIPES |
225,649,299 | |||
INVESTMENTS |
69,000,000 |
TREASURE SUBSIDIO | ||||
OPERATIONAL REVENUE |
223,923,746 | |||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
1,725,553 | ||||
AMORTISATIONS-PRINCIPAL |
53,504,589 |
REC. P/ INCREASE PART. LIQUID |
7,500,000 | |||
INTERNAL OPERATIONS |
4,841,733 |
TREASURE | ||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE |
7,500,000 | ||||
OTHER SOURCES |
48,662,856 |
PART. CAPITAL-MER. OPEN | ||||
TOO MANY HOLDINGS | ||||||
OUTROS DISP. DE CAPITAL | ||||||
RETURN OF APLIC. FINANC. LP | ||||||
CURRENT DISPENDIUMS |
239,945,329 | |||||
CREDIT OPERATIONS |
5,811,172 | |||||
PESSOAL AND SOCIAL CHARGES |
39,043,234 | |||||
OPER. CRED. INTERNAL-CURRENCY |
5,811,172 | |||||
MATERIALS AND PRODUCTS |
82,964,322 |
OPER. CRED. INT. -BENS/SERV. | ||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||
THIRD PARTY SERVICES |
16,114,045 |
OPER. CRED. EXT. GOODS / SERV. | ||||
OPER. RESOLUTION 63 | ||||||
UTILITIES AND SERVICES |
2,915,016 | |||||
OTHER RESOURCES-LONG TERM |
105,277,492 | |||||
TRIBUTES AND ENC. PARAFISCAIS |
57,746,573 | |||||
DEBENTURES | ||||||
INTEREST AND OTHERS |
18,530,232 |
EMPR ./ FIN. (NOT INST. FIN.) |
105,277,492 | |||
TOO MUCH LP RESOURCES | ||||||
INTERNAL OPERATIONS |
4,544,676 | |||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
344,237,963 | ||||
RESOLUTION OPERATIONS 63 | ||||||
OTHER SOURCES |
13,985,556 |
VAR. EMPREST. -SHORT TERM |
1,106,945 | |||
SPIN CAPITAL VARIATION |
10,497,829 | |||||
TOO MUCH CURRENT DISPENDIUMS |
22,631,907 |
REC ADJUSTMENTS. And DESP. FINAC. |
9,697,709 | |||
VARIATION OF THE AVAILABLE |
(3,090,528) | |||||
TOTAL DOS USOS |
362,449,918 |
TOTAL NET OF RESOURCES |
362,449,918 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: CIA, OF ELECTRICITY FROM ACRE-ELECTROACRE |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
27,435,805 |
RECIPES |
69,710,766 | |||
INVESTMENTS |
12,050,000 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
68,665,339 | ||||
AMORTISATIONS-PRINCIPAL |
15,385,850 |
NON-OPERATIONAL REVENUE |
1,045,427 | |||
INTERNAL OPERATIONS |
REC. P/ INCREASE PART. LIQUID | |||||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
15,385,850 |
PART. CAPITAL-EMP. STATE | ||||
OUTROS DISP. DE CAPITAL |
PART. CAPITAL-MER. OPEN | |||||
CURRENT DISPENDIUMS |
85,790,197 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
9,103,297 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
9,103,297 |
CREDIT OPERATIONS | ||||
THIRD PARTY SERVICES |
9,714,926 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
OPER. CRED. INT. -BENS/SERV. | |||||
TRIBUTES AND ENC. TO FISCAL |
15,326,174 |
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||
INTEREST AND OTHERS |
6,125,133 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
OPER. RESOLUTION 63 | |||||
EXTERNAL OPERATIONS |
OTHER RESOURCES-LONG TERM |
31,397,542 | ||||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
6,125,133 |
EMPR ./ FIN. (NOT INST. FIN. ) |
31,397,542 | |||
TOO MUCH CURRENT DISPENDIUMS |
8,863,003 |
TOO MUCH LP RESOURCES | ||||
TOTAL DOS RESOURCES |
101,108,308 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION |
11,447,182 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
2,838,445 | |||||
VARIATION OF THE AVAILABLE |
(2,167,888) | |||||
TOTAL DOS USOS |
113,226,047 |
TOTAL NET OF RESOURCES |
113,226,047 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: CIA. ENERGY OF ALAGOAS-CEAL |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
77,123,977 |
RECIPES |
279,707,233 | |||
INVESTMENTS |
23,703,400 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
279,408,651 | ||||
AMORTISATIONS-PRINCIPAL |
53,420,577 |
NON-OPERATIONAL REVENUE |
298,582 | |||
INTERNAL OPERATIONS |
37,940,800 |
REC. P/ INCREASE PART. LIQUID |
3,031,588 | |||
EXTERNAL OPERATIONS |
1,235,945 |
TREASURE | ||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
14,243,832 |
PART. CAPITAL-EMP. STATE | ||||
OUTROS DISP. DE CAPITAL |
PART. CAPITAL-MER. OPEN | |||||
CURRENT DISPENDIUMS |
264,851,627 |
TOO MANY HOLDINGS |
3,031,588 | |||
PESSOAL AND SOCIAL CHARGES |
43,250,370 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
107,666,270 |
CREDIT OPERATIONS | ||||
THIRD PARTY SERVICES |
20,160,706 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
143,331 |
OPER. CRED. INT. -BENS/SERV. | ||||
TRIBUTES AND ENC. PARAFISCAIS |
73,069,495 |
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||
INTEREST AND OTHERS |
6,897,283 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
OPER. RESOLUTION 63 | |||||
EXTERNAL OPERATIONS |
349,500 |
OTHER RESOURCES-LONG TERM |
57,509,247 | |||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
6,547,783 |
EMPR ./ FIN. (NOT INST. FIN. ) |
57,404,093 | |||
TOO MUCH CURRENT DISPENDIUMS |
13,664,172 |
TOO MUCH LP RESOURCES |
105,154 | |||
TOTAL DOS RESOURCES |
340,248,068 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION |
2,427,860 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
(651,027) | |||||
VARIATION OF THE AVAILABLE |
(49,297) | |||||
TOTAL DOS USOS |
341,975,604 |
TOTAL NET OF RESOURCES? |
341,975,604 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: ELECTROBRAS TERMONUCLEAR S.A. -ELETRONUCLEAR |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
552,192,927 |
RECIPES |
483,003,893 | |||
INVESTMENTS |
460,551,169 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
483,003,893 | ||||
AMORTISATIONS-PRINCIPAL |
91,641,758 |
NON-OPERATIONAL REVENUE | ||||
INTERNAL OPERATIONS |
REC. P/ INCREASE PART. LIQUID |
239,918,000 | ||||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
91,641,758 |
PART. CAPITAL-EMP. STATE |
239,918,000 | |||
OUTROS DISP. DE CAPITAL |
PART. CAPITAL-MER. OPEN | |||||
CURRENT DISPENDIUMS |
261,672,789 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
79,421,982 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
13,177,255 |
CREDIT OPERATIONS |
4,653,144 | |||
THIRD PARTY SERVICES |
67,304,294 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
4,441,971 |
OPER. CRED. INT. -BENS/SERV. |
4,653,144 | |||
TRIBUTES AND ENC. PARAFISCAIS |
50,345,529 |
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||
INTEREST AND OTHERS |
33,083,971 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
OPER. RESOLUTION 63 | |||||
EXTERNAL OPERATIONS |
OTHER RESOURCES-LONG TERM |
124,357,920 | ||||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
33,083,971 |
EMPR ./ FIN. (NOT INST. FIN. ) |
124,357,887 | |||
TOO MUCH CURRENT DISPENDIUMS |
13,897,787 |
TOO MUCH LP RESOURCES |
33 | |||
TOTAL DOS RESOURCES |
851,932,957 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION |
(14,971,530 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
(4,007,368 | |||||
VARIATION OF THE AVAILABLE |
(19,088,434 | |||||
TOTAL DOS USOS |
813,865,716 |
TOTAL NET OF RESOURCES? |
813,865,716 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: BRAZILIAN OIL S.A. -PETROBRAS |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
28,976,413,264 |
RECIPES |
66,456,345,059 | |||
INVESTMENTS |
5,322,680,000 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
3,911,294,828 |
OPERATIONAL REVENUE |
58,597,684,181 | |||
AMORTISATIONS-PRINCIPAL |
1,841,613,440 |
NON-OPERATIONAL REVENUE |
7,858,660,878 | |||
INTERNAL OPERATIONS |
158,957,790 |
REC. P/ INCREASE PART. LIQUID |
6,000,000 | |||
EXTERNAL OPERATIONS |
382,685,650 |
TREASURE | ||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
1,300,000,000 |
PART. CAPITAL-EMP. STATE | ||||
OUTROS DISP. DE CAPITAL |
17,900,824,996 |
PART. CAPITAL-MER. OPEN | ||||
CURRENT DISPENDIUMS |
51,344,053,594 |
TOO MANY HOLDINGS |
6,000,000 | |||
PESSOAL AND SOCIAL CHARGES |
2,235,305,278 |
RETURN OF APLIC. FINANC. LP |
14,480,365,150 | |||
MATERIALS AND PRODUCTS |
16,736,586,560 |
CREDIT OPERATIONS |
2,786,942,528 | |||
THIRD PARTY SERVICES |
3,836,758,741 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
OPER. CRED. INT. -BENS/SERV. | |||||
TRIBUTES AND ENC. PARAFISCAIS |
19,971,126,988 |
OPER. CRED. EXT. -CURRENCY / ANOTHER |
2,178,736,961 | |||
INTEREST AND OTHERS |
1,799,929,932 |
OPER. CRED. EXT. GOODS / SERV. |
608,205,567 | |||
INTERNAL OPERATIONS |
92,072,221 |
OPER. RESOLUTION 63 | ||||
EXTERNAL OPERATIONS |
874,367,511 |
OTHER RESOURCES-LONG TERM |
1,586,538,000 | |||
RESOLUTION OPERATIONS 63 |
DEBENTURES |
4,000,000 | ||||
OTHER SOURCES |
833,490,200 |
EMPR ./ FIN. (NOT INST. FIN. ) |
1,277,288,000 | |||
TOO MUCH CURRENT DISPENDIUMS |
6,764,376,095 |
TOO MUCH LP RESOURCES |
305,250,000 | |||
TOTAL DOS RESOURCES |
85,316,190,737 | |||||
VAR. EMPREST. -SHORT TERM |
(2,975,361,972 | |||||
SPIN CAPITAL VARIATION |
6,242,195,147 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
378,757,188 | |||||
VARIATION OF THE AVAILABLE |
(8,641,314,242 | |||||
TOTAL DOS USOS |
80,320,466,858 |
TOTAL NET OF RESOURCES? |
80,320,466,858 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: FRONAPE INTERNATIONAL COMPANY-FIC |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
RECIPES |
45,089,783 | ||||
INVESTMENTS |
TREASURE SUBSIDIO | |||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
45,067,850 | ||||
AMORTISATIONS-PRINCIPAL |
NON-OPERATIONAL REVENUE |
21,933 | ||||
INTERNAL OPERATIONS |
REC. P/ INCREASE PART. LIQUID | |||||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
PART. CAPITAL-EMP. STATE | |||||
OUTROS DISP. DE CAPITAL |
PART. CAPITAL-MER. OPEN | |||||
CURRENT DISPENDIUMS |
42,597,362 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
RETURN OF APLIC. FINANC. LP | |||||
MATERIALS AND PRODUCTS |
8,647,014 |
CREDIT OPERATIONS | ||||
THIRD PARTY SERVICES |
24,151,543 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
OPER. CRED. INT. -BENS/SERV. | |||||
TRIBUTES AND ENC. PARAFISCAIS |
OPER. CRED. EXT. -CURRENCY / ANOTHER | |||||
INTEREST AND OTHERS |
OPER. CRED. EXT. GOODS / SERV. | |||||
INTERNAL OPERATIONS |
OPER. RESOLUTION 63 | |||||
EXTERNAL OPERATIONS |
OTHER RESOURCES-LONG TERM | |||||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
EMPR ./ FIN. (NOT INST. FIN. ) | |||||
TOO MUCH CURRENT DISPENDIUMS |
9,798,805 |
TOO MUCH LP RESOURCES | ||||
TOTAL DOS RESOURCES |
45,089,783 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION | ||||||
REC ADJUSTMENTS. And DESP. FINAC. | ||||||
VARIATION OF THE AVAILABLE |
(2,492,421) | |||||
TOTAL DOS USOS |
42,597,362 |
TOTAL NET OF RESOURCES? |
42,597,362 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: PETROBRAS TRANSPORT S.A. -TRANSPETRO |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
520,593,553 |
RECIPES |
542,718,624 | |||
INVESTMENTS |
493,512,654 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
528,058,428 | ||||
AMORTISATIONS-PRINCIPAL |
5,947,008 |
NON-OPERATIONAL REVENUE |
14,660,196 | |||
INTERNAL OPERATIONS |
5,947,008 |
REC. P/ INCREASE PART. LIQUID |
437,764,828 | |||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
PART. CAPITAL-EMP. STATE | |||||
OUTROS DISP. DE CAPITAL |
24,133,891 |
PART. CAPITAL-MER. OPEN | ||||
CURRENT DISPENDIUMS |
480,199,760 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
169,560,751 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
57,222,151 |
CREDIT OPERATIONS |
43,050,172 | |||
THIRD PARTY SERVICES |
99,909,402 |
OPER. CRED. INTERNAL-CURRENCY |
43,050,172 | |||
UTILITIES AND SERVICES |
4,252,317 |
OPER. CRED. INT. -BENS/SERV. | ||||
TRIBUTES AND ENC. PARAFISCAIS |
93,988,507 |
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||
INTEREST AND OTHERS |
548,644 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
548,644 |
OPER. RESOLUTION 63 | ||||
EXTERNAL OPERATIONS |
OTHER RESOURCES-LONG TERM | |||||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
EMPR ./ FIN. (NOT INST. FIN. ) | |||||
TOO MUCH CURRENT DISPENDIUMS |
54,717,988 |
TOO MUCH LP RESOURCES | ||||
TOTAL DOS RESOURCES |
1,023,533,624 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION | ||||||
REC ADJUSTMENTS. And DESP. FINAC. |
11,491,989 | |||||
VARIATION OF THE AVAILABLE |
(34,232,209) | |||||
TOTAL DOS USOS |
1,000,793,313 |
TOTAL NET OF RESOURCES? |
1,000,793,313 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: PETROBRAS DISTRIBUTOR S.A. -BR |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
603,488,408 |
RECIPES |
17,566,906,000 | |||
INVESTMENTS |
252,663,408 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
100,000,000 |
OPERATIONAL REVENUE |
17,457,806,000 | |||
AMORTISATIONS-PRINCIPAL |
NON-OPERATIONAL REVENUE |
109,100,000 | ||||
INTERNAL OPERATIONS |
REC. P/ INCREASE PART. LIQUID | |||||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
PART. CAPITAL-EMP. STATE | |||||
OUTROS DISP. DE CAPITAL |
250,825,000 |
PART. CAPITAL-MER. OPEN | ||||
CURRENT DISPENDIUMS |
17,283,600,702 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
228,653,702 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
11,550,835,000 |
CREDIT OPERATIONS |
555,000,000 | |||
THIRD PARTY SERVICES |
592,436,000 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
18,177,000 |
OPER. CRED. INT. -BENS/SERV. | ||||
TRIBUTES AND ENC. PARAFISCAIS |
4,711,000,000 |
OPER. CRED. EXT. -CURRENCY / ANOTHER |
555,000,000 | |||
INTEREST AND OTHERS |
120,056,000 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
90,456,000 |
OPER. RESOLUTION 63 | ||||
EXTERNAL OPERATIONS |
29,600,000 |
OTHER RESOURCES-LONG TERM |
120,000,000 | |||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
EMPR ./ FIN. (NOT INST. FIN. ) |
120,000,000 | ||||
TOO MUCH CURRENT DISPENDIUMS |
62,443,000 |
TOO MUCH LP RESOURCES | ||||
TOTAL DOS RESOURCES |
18,241,906,000 | |||||
VAR. EMPREST. -SHORT TERM |
(555,000,000) | |||||
SPIN CAPITAL VARIATION |
177,571,206 | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
900,000 | |||||
VARIATION OF THE AVAILABLE |
21,711,904 | |||||
TOTAL DOS USOS |
17,887,089,110 |
TOTAL NET OF RESOURCES? |
17,887,089,110 | |||
ANNEX I AO DECREE N. |
/ | |||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMOSTRATIVE OF USES AND SOURCES | |||||
COMPANY: BRAZILIAN TRANSPORTATION PIPELINE BOLIVIA-BRASIL S.A. -TBG |
VALUES IN R$ 1.00 | |||||
USOS |
VALUE |
FONTS |
VALUE | |||
DISPENDIOS DE CAPITAL |
232,110,019 |
RECIPES |
309,666,468 | |||
INVESTMENTS |
212,649,869 |
TREASURE SUBSIDIO | ||||
FINANCIAL INVERSIONS |
OPERATIONAL REVENUE |
264,170,050 | ||||
AMORTISATIONS-PRINCIPAL |
19,460,150 |
NON-OPERATIONAL REVENUE |
45,496,418 | |||
INTERNAL OPERATIONS |
REC. P/ INCREASE PART. LIQUID | |||||
EXTERNAL OPERATIONS |
TREASURE | |||||
RESOLUTION OPERATIONS 63 |
PROMIT. THUS. (CAPITAL.) | |||||
OTHER SOURCES |
19,460,150 |
PART. CAPITAL-EMP. STATE | ||||
OUTROS DISP. DE CAPITAL |
PART. CAPITAL-MER. OPEN | |||||
CURRENT DISPENDIUMS |
317,947,520 |
TOO MANY HOLDINGS | ||||
PESSOAL AND SOCIAL CHARGES |
16,069,714 |
RETURN OF APLIC. FINANC. LP | ||||
MATERIALS AND PRODUCTS |
8,191,311 |
CREDIT OPERATIONS |
646,636,050 | |||
THIRD PARTY SERVICES |
17,058,780 |
OPER. CRED. INTERNAL-CURRENCY | ||||
UTILITIES AND SERVICES |
2,396,248 |
OPER. CRED. INT. -BENS/SERV. | ||||
TRIBUTES AND ENC. PARAFISCAIS |
41,342,950 |
OPER. CRED. EXT. -CURRENCY / ANOTHER |
646,636,050 | |||
INTEREST AND OTHERS |
225,052,751 |
OPER. CRED. EXT. GOODS / SERV. | ||||
INTERNAL OPERATIONS |
OPER. RESOLUTION 63 | |||||
EXTERNAL OPERATIONS |
90,881,250 |
OTHER RESOURCES-LONG TERM | ||||
RESOLUTION OPERATIONS 63 |
DEBENTURES | |||||
OTHER SOURCES |
134,171,501 |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||
TOO MUCH CURRENT DISPENDIUMS |
7,835,766 |
TOO MUCH LP RESOURCES | ||||
TOTAL DOS RESOURCES |
956,302,518 | |||||
VAR. EMPREST. -SHORT TERM | ||||||
SPIN CAPITAL VARIATION |
(265,829,073) | |||||
REC ADJUSTMENTS. And DESP. FINAC. |
40,644,750 | |||||
VARIATION OF THE AVAILABLE |
(181,060,656) | |||||
TOTAL DOS USOS |
550,057,539 |
TOTAL NET OF RESOURCES? |
550,057,539 | |||
ANNEX I AO DECREE N./
MINISTERIO OF PLANNING, ORCTION AND GESTAO |
GLOBAL DISPENADIAN PROGRAM-PGD | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: PETROBRAS GAS S.A. -GASPETRO VALUES IN R$ 1, 00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIUMS PERSONAL CURRENT AND SOCIAL CHARGES MATERIALS AND PRODUCTS SERVICES OF THIRD PARTIES AND SERVICES AND SERVICOS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER INTERNAL OPERACOES EXTERNAL OPERACOES OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER DISPENDIUMS CURRENT | 156,533,399 1,000,000 135,975,000 2,200,000 2.2000.00 17,358,399 88,690,279 1,010,000 18,575,029 50,000 36,708,748 11,132,112 11,132,112 1,885,000 | SUBSIDIZED REVENUES OF THE TREASURY REVENUE OPERATING REVENUE NON-OPERATIONAL REC. P/ INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PATR. CAPITAL-EMP. STATE PATR. CAPITAL-MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-OPER currency. CRED. EXT.-BENS/SERV. OPER. CRED. EXT.-moed/other OPER. CRED. EXT.-BENS/SERV. OPER. RESOLUCAO 63 OTHER RECURSOS-LONGO TERM DEBENTURES EMPR./FIN. (NOT INST. FIN.) TOO MANY TOTAL RESOURCES OF VAR RESOURCES. EMPREST. SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
140,415,968 140,415,968 136,975,000 136,975,000 66,500,000 66,500,000 343,890,968 29,629,002 (128,815,856) 519,564 | |||||||
TOTAL DOS USOS |
245,223,678 |
TOTAL LIQUID OF RESOURCES | 245,223,678 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTERIO OF PLANNING, ORCAD AND GESTAO | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: CARBOCHEMICAL INDUSTRY CATARINENSE S.A. -ICC VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSE FINANCIAL AMORTIZATION-PRINCIPAL OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIA PERSONAL CURRENT AND MATERIAL SOCIAL CHARGES AND SERVILE PRODUCTS OF THIRD PARTIES AND SERVICOS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER INTERNAL OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER DISPENDIUMS CURRENT | 6,401,400 30,000 3,600 353,800 12,600 681,400 5,320,000 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PART. CAPITAL-EMP. STATE PART. CAPITAL -MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-OPER currency. CRED. INT.-BENS/SERV. OPER. CRED. EXT.-moed/other OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) REMAINING TOTAL LP FEATURES OF VAR RESOURCES. EMPREST. -SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
240,000 240,000 6,401,400 6,401,400 6,641,400 (240,000) | |||||||
TOTAL DOS USOS |
6,401,400 |
TOTAL LIQUID OF RESOURCES | 6,401,400 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTRY OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVES OF USES AND SOURCES | |||||||||
COMPANY: PETROBRAS INTERNATIONAL S.A. -BRASPETRO VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIA PERSONAL CURRENT AND MATERIAL SOCIAL CHARGES AND SERVILE PRODUCTS OF THIRD PARTIES AND SERVICOS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER INTERNAL OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER CURRENT DISPENDIUMS | 2,344,268,300 214,828,100 2,071,920,000 2,020,200 2,020,200 55,500,000 240,925,500 149,117,400 70,899,400 15,358,700 558,700 5,550,000 5,550,000 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/ INCREASE PATR. LIQUID TREASURE PROMT. ASSIN. (CAPITAL.) PART. CAPITAL-EMP. STATE PART. CAPITAL-MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-CURRENCIES OPER. CRED. INT. -BENS/SERV. OPER. CRED. EXT. -moed/other OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) REMAINING TOTAL LP FEATURES OF VAR RESOURCES. EMPREST.-SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
440,636,700 410,461,700 30,175,000 2,163,520,000 2,163,520,000 2,604,156,700 (18,962,900) | |||||||
TOTAL DOS USOS |
2,585,193,800 |
TOTAL LIQUID OF RESOURCES | 2,585,193,800 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTERIO OF PLANNING, ORCAD AND GESTAO | GLOBAL DISPENDIUMS -PDG program | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
ENTREPRENE:BRASPETRO OIL SERVICES COMPANY-BRASOIL VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIA PERSONAL CURRENT AND MATERIAL SOCIAL CHARGES AND SERVILE PRODUCTS OF THIRD PARTIES AND SERVICOS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER INTERNAL OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER CURRENT DISPENDIUMS | 4,784,083,650 2,453,165,900 22,351,700 1,455,339,400 375,580,000 853,226,650 5,117,235,700 846,680 23,992,650 520,995,800 341,029,000 179,966,800 692,383,700 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/ INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PART. CAPITAL-EMP. STATE PART. CAPITAL-MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-CURRENCY OPER. CRED. INT. -BENS/SERV. OPER. CRED. EXT. -moed/other OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) REMAINING TOTAL LP FEATURES OF VAR RESOURCES. EMPREST. -SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTMENT REC. And DESP. FINANC. AVAILABILITY VARIACAO |
7,200,309,151 6,066,808,788 1,133,500,363 2,071,920,000 2,071,920,000 765,400,000 765,400,000 55,500,000 10,093,129,151 10,093,129,151 (336,420,000) (38,701) 144,648,900 | |||||||
TOTAL DOS USOS |
9,901,319,350 |
TOTAL LIQUID OF RESOURCES | 9,901,319,350 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTERIO OF PLANNING, ORCAD AND GESTAO | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVES OF USES AND SOURCES | |||||||||
COMPANY: PETROBRAS CHEMICA S.A. -PETROQUISA VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIA PERSONAL CURRENT AND MATERIAL SOCIAL CHARGES AND PRODUCTS AND PRODUCTS AND SERVICS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER INTERNAL OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES TOO MUCH CURRENT | 135,384,000 100,000 25,000,000 5,284,000 5,284,000 105,000,000 226,360,000 10,000,000 120,000 110,000 5,724.000 5,724.000 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/ INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PART. CAPITAL -MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-CURRENCY OPER. CRED. INT. -BENS/SERV. OPER. CRED. EXT. MOED/OTHER OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) TOO MUCH LP RESOURCES VAR FEATURES. EMPRST. -SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
651,118,000 351,118,000 651,118,000 148,917,000 (458,000,000) 19,709,000 | |||||||
TOTAL DOS USOS |
361,744,000 |
TOTAL LIQUID OF RESOURCES | 361,744,000 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTERIO OF PLANNING, ORCAD AND GESTAO | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVES OF USES AND SOURCES | |||||||||
COMPANY: INTERNATIONAL PETROBRÁS FINANCE COMPANY VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIA PERSONAL CURRENT AND MATERIAL SOCIAL CHARGES AND PRODUCTS AND PRODUCTS AND SERVICS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER DOMESTIC OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER CURRENT EXPENDITURES | 15,889,613,000 712,000,000 13,900,352,000 13,900,325,000 1,277,288,000 13,475,000,000 10,000,000 13,105,000,000 370,000,000 370,000,000 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/ INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PART. CAPITAL-EMP.STATE PART. CAPITAL -MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-CURRENCY OPER. CRED. INT. -BENS/SERV. OPER. CRED. EXT. MOED/OTHER OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) TOO MANY LP RESOURCES TOTAL RESOURCES VAR. EMPRST. -SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
13,875,000,000 13,505,000,000 370,000,000 712,000,000 712,000,000 1,300,000,000 13,900,325,000 13,900,325,000 29,787,325,000 (489,478,022) 66,766,022 | |||||||
TOTAL DOS USOS |
29,364,613,000 |
TOTAL LIQUID OF RESOURCES | 29,364,613,000 | |||||||
ANNEX I AO DECREE N. / | ||||||||||
MINISTERIO OF PLANNING, ORCAD AND GESTAO | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY | REPROGRAMACAO 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATIVES OF USES AND SOURCES | |||||||||
COMPANY: PREV DATA PROCESSING COMPANY. SOCIAL VALUES IN R! 1.00 | ||||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
CAPITAL DISPENDIUMS INVESTMENT INVERSION FINANCIAL AMORTIZATION-MAIN OPERATING INTERNAL OPERATION EXTERNAL OPERATION OPERATIONS RESOLUCAO 63 OTHER SOURCES OTHER DISP. OF CAPITAL DISPENDIUMS PERSONAL CURRENT AND SOCIAL CHARGES MATERIALS AND PRODUCTS SERVICES OF THIRD PARTIES AND SERVICES AND SERVICOS TRIBUTES AND ENC. PARAFISCAL INTEREST AND OTHER DOMESTIC OPERACOES EXTERNAL OPERACOES RESOLUCAO 63 OTHER SOURCES OTHER CURRENT EXPENDITURES | 42,500,000 42,500,000 373,547,022 136,000,000 2,800,000 66,331,000 8,300,000 47.891.0000 112,225,022 | REVENUE SUBSIDIO REVENUE OPERATING REVENUE NON-OPERATIONAL REVENUE REC. P/ INCREASE PATR. LIQUID TREASURE PROMIT. ASSIN. (CAPITAL.) PART. CAPITAL-EMP.STATE PART. CAPITAL -MERC. TOO MANY PARTICIPATIONS RETURN OF APLIC. FINANC. LP OPERACOES OF CREDITO OPER. CRED. INTERNAL-CURRENCY OPER. CRED. INT. -BENS/SERV. OPER. CRED. EXT. MOED/OTHER OPER. CRED. EXT. -BENS/SERV. OPER. RESOLUCAO 63 OTHER RESOURCES-LONG TERM DEBENTURES EMPR ./ FIN. (NOT INST. FIN.) TOO MANY LP RESOURCES TOTAL RESOURCES VAR. EMPRST. -SHORT TERM VARIACAO OF SPIN CAPITAL ADJUSTES REC. And DESP. FINANC. AVAILABILITY VARIACAO |
419,147,000 412,399,829 6,747,171 419,147,000 2,255,772 (4,381,980) (973,770) | |||||||
TOTAL DOS USOS |
416,047,022 |
TOTAL LIQUID OF RESOURCES | 416,047,022 | |||||||
ANNEX I AO DECREE N- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: HOSPITAL CHRIST REDENTOR S.A. -REDENTOR |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
2,000,000 |
RECIPES |
65,121,431 | |||||||
INVESTMENTS |
2,000,000 |
TREASURE SUBSIDIO | ||||||||
OPERATIONAL REVENUE |
65,021,885 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
99,546 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | |||||||||
INTERNAL OPERATIONS |
TREASURE | |||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS | ||||||||||
OUTROS DISP. DE CAPITAL | ||||||||||
RETURN OF APLIC. FINANC. LP | ||||||||||
CURRENT DISPENDIUMS |
62,721,097 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
43,362,255 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
10,321,906 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
5,529,668 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
640,320 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFISCAIS |
842,712 | |||||||||
DEBENTURES | ||||||||||
INTEREST AND OTHERS |
958,045 |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||||||
TOO MUCH LP RESOURCES | ||||||||||
INTERNAL OPERATIONS | ||||||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
65,121,431 | ||||||||
RESOLUTION OPERATIONS 63 | ||||||||||
OTHER SOURCES |
958,045 |
VAR. EMPREST. -SHORT TERM | ||||||||
SPIN CAPITAL VARIATION |
(905,815) | |||||||||
TOO MUCH CURRENT DISPENDIUMS |
1,066,191 |
REC ADJUSTMENTS. And DESP. FINAC. |
951,852 | |||||||
VARIATION OF THE AVAILABLE |
(446,371) | |||||||||
TOTAL DOS USOS |
64,721,097 |
TOTAL NET OF RESOURCES? |
64,721,097 | |||||||
ANNEX I AO DECREE N.- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: HOSPITAL FEMINA S.A. -FEMINA |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
1,000,000 |
RECIPES |
33,889,574 | |||||||
INVESTMENTS |
1,000,000 |
TREASURE SUBSIDIO | ||||||||
OPERATIONAL REVENUE |
33,860,148 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
29,426 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | |||||||||
INTERNAL OPERATIONS |
TREASURE | |||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS | ||||||||||
OUTROS DISP. DE CAPITAL | ||||||||||
RETURN OF APLIC. FINANC. LP | ||||||||||
CURRENT DISPENDIUMS |
32,193,683 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
24,604,533 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
2,828,058 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
3,073,567 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
361,984 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFISCAIS |
477,793 | |||||||||
DEBENTURES | ||||||||||
INTEREST AND OTHERS |
464,910 |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||||||
TOO MUCH LP RESOURCES | ||||||||||
INTERNAL OPERATIONS | ||||||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
33,889,574 | ||||||||
RESOLUTION OPERATIONS 63 | ||||||||||
OTHER SOURCES |
382,838 |
VAR. EMPREST. -SHORT TERM | ||||||||
SPIN CAPITAL VARIATION |
(792,132) | |||||||||
TOO MUCH CURRENT DISPENDIUMS |
382,838 |
REC ADJUSTMENTS. And DESP. FINAC. |
463,689 | |||||||
VARIATION OF THE AVAILABLE |
(367,448) | |||||||||
TOTAL DOS USOS |
33,193,683 |
TOTAL NET OF RESOURCES? |
33,193,683 | |||||||
ANNEX I AO DECREE N.- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: OUR LADY OF THE Conception S.a. -CONCEPTION |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
7,000,000 |
RECIPES |
236,323,311 | |||||||
INVESTMENTS |
7,000,000 |
TREASURE SUBSIDIO | ||||||||
OPERATIONAL REVENUE |
235,792,391 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
530,920 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | |||||||||
INTERNAL OPERATIONS |
TREASURE | |||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS | ||||||||||
OUTROS DISP. DE CAPITAL | ||||||||||
RETURN OF APLIC. FINANC. LP | ||||||||||
CURRENT DISPENDIUMS |
228,323,312 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
180,237,007 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
28,470,664 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
5,816,354 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
2,496,293 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFISCAIS |
2,950,691 | |||||||||
DEBENTURES | ||||||||||
INTEREST AND OTHERS |
4,136,829 |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||||||
TOO MUCH LP RESOURCES | ||||||||||
INTERNAL OPERATIONS | ||||||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
236,323,311 | ||||||||
RESOLUTION OPERATIONS 63 | ||||||||||
OTHER SOURCES |
4,136,829 |
VAR. EMPREST. -SHORT TERM | ||||||||
SPIN CAPITAL VARIATION |
(2,928,921) | |||||||||
TOO MUCH CURRENT DISPENDIUMS |
4,215,474 |
REC ADJUSTMENTS. And DESP. FINAC. |
4,235,620 | |||||||
VARIATION OF THE AVAILABLE |
(2,306,698) | |||||||||
TOTAL DOS USOS |
235,323,312 |
TOTAL NET OF RESOURCES? |
235,323,312 | |||||||
ANNEX I AO DECREE N.- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: BB-ADMINISTRATOR OF CREDIT CARDS S.A. -BBCAR |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
22,657,593 |
RECIPES |
576,180,884 | |||||||
INVESTMENTS |
TREASURE SUBSIDIO | |||||||||
OPERATIONAL REVENUE |
495,266,617 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
80,914,267 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID |
5,054,641 | ||||||||
INTERNAL OPERATIONS |
TREASURE | |||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS |
5,054,641 | |||||||||
OUTROS DISP. DE CAPITAL |
22,657,593 | |||||||||
RETURN OF APLIC. FINANC. LP |
165,416 | |||||||||
CURRENT DISPENDIUMS |
517,376,283 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
15,412,000 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
360,000 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
43,428,180 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
16,500,000 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFISCAIS |
79,256,480 | |||||||||
DEBENTURES | ||||||||||
INTEREST AND OTHERS |
9,084,073 |
EMPR ./ FIN. (NOT INST. FIN. ) | ||||||||
TOO MUCH LP RESOURCES | ||||||||||
INTERNAL OPERATIONS | ||||||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
581,400,941 | ||||||||
RESOLUTION OPERATIONS 63 | ||||||||||
OTHER SOURCES |
9,084,073 |
VAR. EMPREST. -SHORT TERM | ||||||||
SPIN CAPITAL VARIATION |
79,666,195 | |||||||||
TOO MUCH CURRENT DISPENDIUMS |
353,335,550 |
REC ADJUSTMENTS. And DESP. FINAC. |
9,084,073 | |||||||
VARIATION OF THE AVAILABLE |
(130,117,333) | |||||||||
TOTAL DOS USOS |
540,033,876 |
TOTAL NET OF RESOURCES? |
540,033,876 | |||||||
ANNEX I AO DECREE N.- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: BB-INSURANCE BROKERAGE AND ADMINIST. OF GOODS S.A. -BBCOR |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
10,035,000 |
RECIPES |
210,968,798 | |||||||
INVESTMENTS |
TREASURE SUBSIDIO | |||||||||
OPERATIONAL REVENUE |
193,075,077 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
17,893,721 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID | |||||||||
INTERNAL OPERATIONS |
TREASURE | |||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS | ||||||||||
OUTROS DISP. DE CAPITAL |
10,035,000 | |||||||||
RETURN OF APLIC. FINANC. LP | ||||||||||
CURRENT DISPENDIUMS |
200,540,786 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
7,737,787 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
81,281 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
160,395,744 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
58,124 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFISCAIS |
25,140,229 | |||||||||
DEBENTURES | ||||||||||
INTEREST AND OTHERS |
EMPR ./ FIN. (NOT INST. FIN. ) | |||||||||
TOO MUCH LP RESOURCES | ||||||||||
INTERNAL OPERATIONS | ||||||||||
EXTERNAL OPERATIONS |
TOTAL DOS RESOURCES |
210,968,798 | ||||||||
RESOLUTION OPERATIONS 63 | ||||||||||
OTHER SOURCES |
VAR. EMPREST. -SHORT TERM | |||||||||
SPIN CAPITAL VARIATION |
173,789,113 | |||||||||
TOO MUCH CURRENT DISPENDIUMS |
7,127,530 |
REC ADJUSTMENTS. And DESP. FINAC. | ||||||||
VARIATION OF THE AVAILABLE |
(174,182,125) | |||||||||
TOTAL DOS USOS |
210,575,786 |
TOTAL NET OF RESOURCES? |
210,575,786 | |||||||
ANNEX I AO DECREE N.- |
/ | |||||||||
MINSTERIC OF PLANNING, BUDGET AND MANAGEMENT | GLOBAL DISPENDIUMS PROGRAM-PDG | |||||||||
EXECUTIVE SECRETARY |
REPROGRAMATION 2000 | |||||||||
DEPTO. OF COORDINATION AND CONTROL OF THE EMPR. STATE |
DEMONSTRATION OF USES AND SOURCES | |||||||||
COMPANY: CIA. DOCAS DO CEARC-CDC |
VALUES IN R$ 1.00 | |||||||||
USOS |
VALUE |
FONTS |
VALUE | |||||||
DISPENDIOS DE CAPITAL |
11,998,000 |
RECIPES |
27,376,491 | |||||||
INVESTMENTS |
9,671,000 |
TREASURE SUBSIDIO | ||||||||
OPERATIONAL REVENUE |
21,949,755 | |||||||||
FINANCIAL INVERSIONS |
NON-OPERATIONAL REVENUE |
5,426,736 | ||||||||
AMORTISATIONS-PRINCIPAL |
REC. P/ INCREASE PART. LIQUID |
2,000,000 | ||||||||
INTERNAL OPERATIONS |
TREASURE |
2,000,000 | ||||||||
EXTERNAL OPERATIONS |
PROMIT. THUS. (CAPITAL.) | |||||||||
RESOLUTION OPERATIONS 63 |
PART. CAPITAL-EMP. STATE | |||||||||
OTHER SOURCES |
PART. CAPITAL-MER. OPEN | |||||||||
TOO MANY HOLDINGS | ||||||||||
OUTROS DISP. DE CAPITAL |
2,327,000 | |||||||||
RETURN OF APLIC. FINANC. LP | ||||||||||
CURRENT DISPENDIUMS |
20,058,950 | |||||||||
CREDIT OPERATIONS | ||||||||||
PESSOAL AND SOCIAL CHARGES |
8,131,741 | |||||||||
OPER. CRED. INTERNAL-CURRENCY | ||||||||||
MATERIALS AND PRODUCTS |
394,747 |
OPER. CRED. INT. -BENS/SERV. | ||||||||
OPER. CRED. EXT. -CURRENCY / ANOTHER | ||||||||||
THIRD PARTY SERVICES |
4,020,000 |
OPER. CRED. EXT. GOODS / SERV. | ||||||||
OPER. RESOLUTION 63 | ||||||||||
UTILITIES AND SERVICES |
1,056,776 | |||||||||
OTHER RESOURCES-LONG TERM | ||||||||||
TRIBUTES AND ENC. PARAFI |