Você está na página 1de 15

ESTADO DO AMAZONAS

PREFEITURA MUNICIPAL DE MANAUS


SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

12.122.4002.

PLANO
INTERNO

NATUREZA
DESPESA

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

SUPLEMENTAES ADICIONAIS
POR EXCESSO

DISPONVEL P/
EMPENHAR

SALDO DETACONTA

SUPERVIT

Ampliao da Sede da SEMED


1047

0100

44.90.51

AO: 1047

1,682,000.00

1,682,000.00

0.00

0.00

1,682,000.00

Obras e Instalaes

1,682,000.00

1,682,000.00

0.00

0.00

1,682,000.00

1,682,000.00

1,682,000.00

1,682,000.00

0.00

0.00

1,682,000.00

1,682,000.00

50,000.00

TOTAL
12.243.1041.

ORAMENTO
ATUALIZADO

15/02/2011 - S 08:30 HS.

1,682,000.00

Manuteno do Progama Bolsa Escola Municipal


2179

0100

AO: 2179
33.90.18

Auxlio Financeiro a Estudantes

TOTAL

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

1,114,500.00

1,114,500.00

Manuteno do Programa Sade na Escola

12.301.1041.

AO: 2177

1,620,000.00

0.00

0.00

33.90.30

Material de Consumo

200,000.00

200,000.00

0.00

0.00

200,000.00

200,000.00

33.90.32

Material de Distribuio Gratuita

500,000.00

500,000.00

0.00

0.00

164,500.00

164,500.00

0100

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

250,000.00

250,000.00

0.00

0.00

80,000.00

80,000.00

0100

44.90.52

Equipamentos e Material Permanente

670,000.00

670,000.00

0.00

0.00

670,000.00

670,000.00

1,620,000.00

1,620,000.00

0.00

0.00

0100
0100

2177

TOTAL

1,620,000.00

1,114,500.00

1,114,500.00

Manuteno do Programa Nacional de Alimentao Escolar (Ensino Fundamental) - PNAEF

12.306.1041.

12,229,000.00

12,229,000.00

0.00

0.00

12,229,000.00

12,229,000.00

33.90.30

Material de Consumo

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

0115

33.90.30

Material de Consumo

8,229,000.00

8,229,000.00

0.00

0.00

0.00

0.00

1150173

33.90.30

Material de Consumo

8,229,000.00

8,229,000.00

12,229,000.00

12,229,000.00

0100

AO: 2170
2170

TOTAL

0115

12,229,000.00

2171

1150178

AO: 2171
33.90.30

Material de Consumo

33.90.30

Material de Consumo

268,000.00
268,000.00

2172

1150177

268,000.00

AO: 2172
33.90.30

Material de Consumo

33.90.30

Material de Consumo

TOTAL

2173

1150179

AO: 2173
33.90.30

Material de Consumo

33.90.30

Material de Consumo

0.00

268,000.00

268,000.00

0.00

0.00

268,000.00
268,000.00

268,000.00

268,000.00

1,560,000.00

1,560,000.00

0.00

0.00

1,560,000.00

1,560,000.00

1,560,000.00

0.00

0.00

0.00

0.00

0.00

1,560,000.00

1,560,000.00

0.00

1,560,000.00

1,560,000.00

31,000.00

31,000.00

1,560,000.00

0.00

31,000.00

31,000.00

0.00

0.00

31,000.00

31,000.00

0.00

0.00

31,000.00

31,000.00

0.00

31,000.00

31,000.00

0.00

31,000.00

31,000.00

440,000.00

440,000.00

Manuteno do Programa Nacional de Alimentao Escola - EJA - PNAE EJA

12.306.1041.
2174

1150181

AO: 2174
33.90.30

Material de Consumo

33.90.30

Material de Consumo

TOTAL

440,000.00

440,000.00

0.00

0.00

440,000.00

440,000.00

0.00

0.00

440,000.00

440,000.00

0.00

0.00

440,000.00

440,000.00

440,000.00

440,000.00

6,000.00

6,000.00

Manuteno do Programa Nacional de Alimentao Escolar - Ensino Mdio - PNAEM

12.306.1041.
2175

1150182

AO: 2175
33.90.30

Material de Consumo

33.90.30

Material de Consumo

TOTAL

6,000.00

6,000.00

0.00

0.00

6,000.00

6,000.00

0.00

0.00

6,000.00

6,000.00

0.00

0.00

6,000.00

6,000.00

6,000.00

6,000.00

Manuteno do Programa Nacional de Alimentao Escolar (Ensino Fundamental) - PNAEF - Mais Educao

12.306.1041.
0115

0.00
-

1,560,000.00

1,560,000.00

TOTAL

0115

268,000.00
268,000.00

Manuteno do Programa Nacional Escolar Indgena - PNAEI

12.306.1041.

0115

0.00

Manuteno do Programa Nacional de Alimentao Escolar - Pr-Escola - PNAEP

12.306.1041.

0115

0.00

268,000.00

TOTAL

0115

12,229,000.00

Manuteno do Programa Nacional de Alimentao Escolar - Creche - PNAEC

12.306.1041.

2303

1150184

AO: 2303
33.90.30

Material de Consumo

33.90.30

Material de Consumo

TOTAL

1,880,000.00

1,880,000.00

0.00

0.00

1,880,000.00

1,880,000.00

1,880,000.00

1,880,000.00

0.00

0.00

1,880,000.00

1,880,000.00

1,880,000.00

1,880,000.00

0.00

0.00

0.00

0.00

1,880,000.00

1,880,000.00

Construo de Escolas do Ensino Fundamental

12.361.1031.

AO: 1020

26,463,000.00

26,463,000.00

0.00

0.00

25,044,410.69

25,044,410.69

44.90.51

Obras e Instalaes

18,213,000.00

18,213,000.00

0.00

0.00

17,687,833.07

17,687,833.07

0118

44.90.51

Obras e Instalaes

8,000,000.00

8,000,000.00

0.00

0.00

7,106,577.62

7,106,577.62

0121

44.90.51

Obras e Instalaes

250,000.00

250,000.00

0.00

0.00

250,000.00

26,463,000.00

26,463,000.00

0.00

0.00

25,044,410.69

25,044,410.69

0100

1020

TOTAL

Ampliao de Escolas do Ensino Fundamental

12.361.1031.
0100

1022

0118

AO: 1022

13,000,000.00

13,000,000.00

0.00

0.00

13,000,000.00

13,000,000.00

44.90.51

Obras e Instalaes

10,000,000.00

10,000,000.00

0.00

0.00

10,000,000.00

10,000,000.00

44.90.51

Obras e Instalaes

3,000,000.00

3,000,000.00

0.00

0.00

3,000,000.00

3,000,000.00

13,000,000.00

13,000,000.00

0.00

0.00

13,000,000.00

13,000,000.00

202,000.00

TOTAL
12.361.1031.

Construo de Escolas Indgenas


1023

0100

44.90.51

AO: 1023

202,000.00

202,000.00

0.00

0.00

202,000.00

Obras e Instalaes

202,000.00

202,000.00

0.00

0.00

202,000.00

202,000.00

202,000.00

202,000.00

0.00

0.00

202,000.00

202,000.00

TOTAL

Desapropriao de Imveis para Implantao de Escolas

12.361.1031.
0100

250,000.00

1024

0100

AO: 1024
44.90.61

Aquisio de Imveis

44.90.93

Idenizao e Restituio

TOTAL

2,355,000.00

2,355,000.00

0.00

0.00

2,355,000.00

2,355,000.00

2,018,000.00

2,018,000.00

0.00

0.00

2,018,000.00

2,018,000.00

337,000.00

337,000.00

0.00

0.00

337,000.00

2,355,000.00

2,355,000.00

0.00

0.00

2,355,000.00

2,355,000.00

4,000,000.00

337,000.00

Formao de Docentes em Nvel Superior (Graduao/Ps-Graduao)

12.361.1031.

AO: 1025

1025
0100

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

TOTAL

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

Implementao de Programas e Projetos Pedaggicos do Ensino Fundamental

12.361.1031.

AO: 1028

0100

33.50.30

1028

Material de Consumo

6,033,000.00

6,033,000.00

0.00

0.00

6,033,000.00

6,033,000.00

550,000.00

550,000.00

0.00

0.00

550,000.00

550,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

DESCRIO DA AO/ELEMENTO

33.50.39

Outros Servios de Terceiros - Pessoa


Jurdica

44.90.52

0115

0100

ORADO QDD/2011

ORAMENTO
ATUALIZADO

15/02/2011 - S 08:30 HS.

SUPLEMENTAES ADICIONAIS

SALDO DETACONTA

1,080,000.00

0.00

0.00

Equipamentos e Material Permanente

337,000.00

337,000.00

0.00

0.00

337,000.00

337,000.00

33.50.30

Material de Consumo

200,000.00

200,000.00

0.00

0.00

200,000.00

200,000.00

0115

33.50.39

Outros Servios de Terceiros - Pessoa


Jurdica

900,000.00

900,000.00

0.00

0.00

900,000.00

900,000.00

0115

33.50.43

Subvenes Sociais

2,467,000.00

2,467,000.00

0.00

0.00

2,467,000.00

2,467,000.00

0115

33.90.30

Material de Consumo

0100

1028

TOTAL

1,080,000.00

DISPONVEL P/
EMPENHAR

1,080,000.00

1,080,000.00

499,000.00

499,000.00

0.00

0.00

499,000.00

499,000.00

6,033,000.00

6,033,000.00

0.00

0.00

6,033,000.00

6,033,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

12.361.1031.

ORADO QDD/2011

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

TOTAL

AO: 2087

0100

33.90.36
2087

33.90.39

0100

33.90.92

0118

33.90.36

0118

33.90.39

Outros Servios de Terceiros - Pessoa


Fsica
Outros Servios de Terceiros - Pessoa
Jurdica
Despesas de Exerccios Anteriores
Outros Servios de Terceiros - Pessoa
Fsica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

DISPONVEL P/
EMPENHAR

SALDO DETACONTA

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00
2,000,000.00

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

8,750,000.00

8,750,000.00

0.00

0.00

4,827,954.91

4,827,954.91

2,500,000.00

2,500,000.00

0.00

0.00

770,049.02

770,049.02

1,000,000.00

1,000,000.00

0.00

0.00

107,420.92

107,420.92

250,000.00

250,000.00

0.00

0.00

250,000.00

250,000.00

3,000,000.00

3,000,000.00

0.00

0.00

2,860,000.00

2,860,000.00

2,000,000.00

2,000,000.00

0.00

0.00

840,484.97

840,484.97

8,750,000.00

8,750,000.00

0.00

0.00

4,827,954.91

4,827,954.91

31,000.00

Programa Dinheiro Direto na Escola - PDDE

12.361.1031.
0115

SUPLEMENTAES ADICIONAIS

Locao de Imveis para o funcionamento de Escolas do Ensino Fundamental

12.361.1031.

0100

ORAMENTO
ATUALIZADO

Implementao do Programa de Avaliao de Desempenho da Educao Municipal


AO: 1029

1029
0100

DESCRIO DA AO/ELEMENTO

15/02/2011 - S 08:30 HS.

2088

01150172

AO: 2088
33.90.30

Material de Consumo

33.90.30

Material de Consumo

TOTAL

31,000.00

31,000.00

0.00

0.00

31,000.00

31,000.00

31,000.00

0.00

0.00

0.00

0.00

31,000.00

31,000.00

31,000.00

31,000.00

31,000.00

31,000.00

0.00

0.00

Suprimento de Material Permanente e de Consumo para o Ensino Fundamental

12.361.1031.

2,654,000.00

2,654,000.00

0.00

0.00

2,302,402.69

2,302,402.69

0100

33.90.30

Material de Consumo

750,000.00

750,000.00

0.00

0.00

750,000.00

750,000.00

0100

44.90.52

Equipamentos e Material Permanente

337,000.00

337,000.00

0.00

0.00

329,654.27

329,654.27

33.90.30

Material de Consumo

67,000.00

67,000.00

0.00

0.00

67,000.00

67,000.00

0115

44.90.52

Equipamentos e Material Permanente

500,000.00

500,000.00

0.00

0.00

208,198.80

208,198.80

0118

33.90.30

Material de Consumo

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

0118

44.90.52

Equipamentos e Material Permanente

500,000.00

500,000.00

0.00

0.00

447,549.62

447,549.62

2,654,000.00

2,654,000.00

0.00

0.00

2,302,402.69

2,302,402.69

0115

AO: 2091

2091

TOTAL

Gesto do Ensino Fundamental

12.361.1031.

AO: 2092

0100
0100

33.90.39
2092

33.90.92

0115

33.90.39

0118

33.90.39

65,870,000.00

65,870,000.00

0.00

0.00

Outros Servios de Terceiros - Pessoa


Jurdica

34,000,000.00

34,000,000.00

0.00

0.00

Despesas de Exerccios Anteriores


Outros Servios de Terceiros - Pessoa
Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica

1,870,000.00

1,870,000.00

0.00

0.00

97,255.39

97,255.39

30,000,000.00

30,000,000.00

0.00

0.00

26,970,366.50

26,970,366.50

65,870,000.00

0.00

0.00

58,182,153.35

49,095,453.35

TOTAL

65,870,000.00

58,182,153.35
20,502,625.02

1,525,206.44

1,525,206.44

Pessoal do Ensino Fundamental

12.361.1031.

AO: 2093

0100

31.90.11

Vencimentos e Vantagens Fixas - Pessoal


Civil

0100

31.90.13

Obrigaes Patronais

0100

33.90.46

Auxlio Alimentao

0100

33.90.49

Auxlio Transporte

0118

31.90.04

0118

31.90.11

0118

58,182,153.35
29,589,325.02

2093

Vencimentos e Vantagens Fixas - Pessoal


Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil

245,630,000.00

245,630,000.00

0.00

0.00

28,630,000.00

28,630,000.00

14,185,000.00

14,185,000.00

0.00

0.00

14,185,000.00

14,185,000.00

3,000,000.00

3,000,000.00

0.00

0.00

3,000,000.00

3,000,000.00

10,000,000.00

10,000,000.00

0.00

0.00

10,000,000.00

10,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

0.00

0.00

15,000,000.00

5,000,000.00

0.00

0.00

155,000,000.00

15,000,000.00

0.00

0.00

0.00

0.00

31.90.13

Obrigaes Patronais

19,000,000.00

2,000,000.00

0.00

0.00

0.00

0.00

0118

33.90.46

Auxlio Alimentao

20,000,000.00

5,000,000.00

0.00

0.00

0.00

0.00

0118

33.90.49

Auxlio Transporte

8,000,000.00

2,000,000.00

0.00

0.00

01180191

31.90.04

0.00

10,000,000.00

0.00

0.00

01180191

31.90.11

0.00

140,000,000.00

0.00

0.00

01180191

31.90.13

Vencimentos e Vantagens Fixas - Pessoal


Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil
Obrigaes Patronais

0.00

17,000,000.00

0.00

0.00

01180191

33.90.46

Auxlio Alimentao

0.00

15,000,000.00

0.00

0.00

01180191
0294

33.90.49
Auxlio Transporte
33.90.14
Dirias - Civil
TOTAL

0.00
445,000.00
245,630,000.00

6,000,000.00
445,000.00
245,630,000.00

0.00
0.00
0.00

0.00
0.00
0.00

445,000.00
28,630,000.00

445,000.00
28,630,000.00

51,380.01

Reforma de Escolas do Ensino Fundamental

12.361.1031.

0100

AO: 2094
2094

33.90.39

0118

33.90.39

0121

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL
12.361.1031.

8,267,000.00

8,267,000.00

0.00

0.00

51,380.01

1,000,000.00

1,000,000.00

0.00

0.00

0.00

0.00

3,267,000.00

3,267,000.00

0.00

0.00

51,380.01

51,380.01

4,000,000.00

4,000,000.00

0.00

0.00

0.00

0.00

8,267,000.00

8,267,000.00

0.00

0.00

51,380.01

51,380.01

Uniforme Escolar para o Ensino Fundamental


2096

0100

AO: 2096
33.90.32

7,987,000.00

Material de Distribuio Gratuita

TOTAL

7,987,000.00
7,987,000.00

7,987,000.00
7,987,000.00
7,987,000.00

0.00
-

0.00
-

0.00

7,987,000.00
7,987,000.00

7,987,000.00
7,987,000.00

0.00

7,987,000.00

7,987,000.00

Material Escolar para o Ensino Fundamental

12.361.1031.

5,440,000.00

5,440,000.00

0.00

0.00

4,451,940.00

4,451,940.00

0115

33.90.32

Material de Distribuio Gratuita

AO: 2098

3,440,000.00

3,440,000.00

0.00

0.00

3,440,000.00

3,440,000.00

0118

33.90.32

Material de Distribuio Gratuita

2,000,000.00

2,000,000.00

0.00

0.00

1,011,940.00

1,011,940.00

5,440,000.00

5,440,000.00

0.00

0.00

4,451,940.00

4,451,940.00

1,000,000.00

1,000,000.00

2098

TOTAL

Realizao de Eventos e Atividades Pedaggicas do Ensino Fundamental

12.361.1031.
0100

2100

0100

AO: 2100
33.90.30
33.90.39

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL
12.361.1031.

AO: 2102

0100
0100

33.90.30
2102

33.90.36

0100

33.90.39

0118

33.90.36

0118

33.90.39

Material de Consumo
Outros Servios de Terceiros
Fsica
Outros Servios de Terceiros
Jurdica
Outros Servios de Terceiros
Fsica
Outros Servios de Terceiros
Jurdica

- Pessoa
- Pessoa
- Pessoa
- Pessoa

1,000,000.00

1,000,000.00

0.00

0.00

200,000.00

200,000.00

0.00

0.00

200,000.00

800,000.00

800,000.00

0.00

0.00

800,000.00

1,000,000.00
1,000,000.00
0.00
Formao Continuada de Docentes e Pedagogos
1,400,000.00
1,400,000.00
0.00

0.00

1,000,000.00

1,000,000.00

0.00

1,400,000.00

1,400,000.00

200,000.00
800,000.00

200,000.00

200,000.00

0.00

0.00

200,000.00

200,000.00

100,000.00

100,000.00

0.00

0.00

100,000.00

100,000.00

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

100,000.00

100,000.00

0.00

0.00

100,000.00

100,000.00

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

0121

ORADO QDD/2011

1,400,000.00

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS

1,400,000.00

SALDO DETACONTA

0.00

0.00

1,400,000.00

DISPONVEL P/
EMPENHAR

1,400,000.00

Ampliao de Escolas Rurais

12.361.1038.
0100

DESCRIO DA AO/ELEMENTO

TOTAL

15/02/2011 - S 08:30 HS.

1044

AO: 1044

2,100,000.00

2,100,000.00

0.00

0.00

2,100,000.00

2,100,000.00

44.90.51

Obras e Instalaes

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

44.90.51

Obras e Instalaes

100,000.00

100,000.00

0.00

0.00

100,000.00

100,000.00

2,100,000.00

2,100,000.00

0.00

0.00

2,100,000.00

2,100,000.00

TOTAL

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

12.361.1038.
1045

DESCRIO DA AO/ELEMENTO

2,173,000.00

2,173,000.00

0.00

0.00

2,173,000.00

673,000.00

673,000.00

0.00

0.00

673,000.00

673,000.00

0.00
0.00

1,500,000.00
2,173,000.00

1,500,000.00
2,173,000.00

15,528,000.00

15,528,000.00

44.90.51
Obras e Instalaes
TOTAL

33.90.39

1150174

1,500,000.00
1,500,000.00
0.00
2,173,000.00
2,173,000.00
0.00
Manuteno do Programa Transporte do Escolar

AO: 2166

0115
2166

33.90.30

1150174

33.90.39

0118

33.90.39

0121

33.90.39

DISPONVEL P/
EMPENHAR

SALDO DETACONTA

AO: 1045

0118

33.90.30

SUPLEMENTAES ADICIONAIS

Obras e Instalaes

44.90.51

0115

ORAMENTO
ATUALIZADO

Construo de Escolas Rurais

0100

12.361.1038.

ORADO QDD/2011

15/02/2011 - S 08:30 HS.

Material de Consumo
Outros Servios de Terceiros
Jurdica
Material de Consumo
Outros Servios de Terceiros
Jurdica
Outros Servios de Terceiros
Jurdica
Outros Servios de Terceiros
Jurdica

- Pessoa

15,528,000.00

15,528,000.00

0.00

0.00

178,000.00

178,000.00

0.00

0.00

650,000.00

650,000.00

0.00

0.00

0.00

0.00

178,000.00

178,000.00

- Pessoa
- Pessoa

6,000,000.00

- Pessoa

TOTAL

2,173,000.00

6,000,000.00

0.00

0.00

650,000.00

650,000.00

6,000,000.00

6,000,000.00

8,700,000.00

8,700,000.00

0.00

0.00

8,700,000.00

8,700,000.00

15,528,000.00

15,528,000.00

0.00

0.00

15,528,000.00

15,528,000.00

1,665,737.35

1,665,737.35

Apoio ao Ensino Rural

12.361.1038.

1,673,000.00

0.00

0.00

33.90.30

Material de Consumo

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

0100

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

500,000.00

500,000.00

0.00

0.00

492,737.35

492,737.35

0100

44.90.52

Equipamentos e Material Permanente

673,000.00

673,000.00

0.00

0.00

673,000.00

673,000.00

1,673,000.00

1,673,000.00

0.00

0.00

1,665,737.35

1,665,737.35

0100

AO: 2167
2167

TOTAL

Reforma de Escolas Rurais

12.361.1038.
0100

AO: 2168
2168

0118

33.90.39
33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

1046
0100

33.90.39

AO: 1046
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

AO: 2180
2180

0100

Despesas de Exerccios Anteriores

0.00

4,300,000.00

4,300,000.00

0.00

0.00

2,300,000.00

2,300,000.00

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

7,500,000.00

7,500,000.00

0.00

0.00

4,300,000.00

4,300,000.00
50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

0.00

2,277,325.08

979,225.08

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

4,000,000.00

0.00

632,886.64

TOTAL

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

0.00

0.00

1,644,438.44

632,886.64
346,338.44

2,277,325.08

979,225.08

Suprimento de Material Permanente e de Consumo para a Sede e Demais Unidades Administrativas


2181

0100

925,000.00

925,000.00

0.00

0.00

911,056.00

911,056.00

33.90.30

Material de Consumo

AO: 2181

250,000.00

250,000.00

0.00

0.00

236,056.00

236,056.00

44.90.52

Equipamentos e Material Permanente

675,000.00

675,000.00

0.00

0.00

675,000.00

675,000.00

925,000.00

925,000.00

0.00

0.00

911,056.00

911,056.00

TOTAL

Pessoal da Sede e Demais Unidades Administrativas da SEMED

12.361.4002.

0100

31.90.13

AO: 2182
Vencimentos e Vantagens Fixas - Pessoal
Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil
Obrigaes Patronais

0100

33.90.46

Auxlio Alimentao

0100

33.90.49

Auxlio Transporte

0100

31.90.04
2182

31.90.11

TOTAL

10,750,000.00

10,750,000.00

0.00

0.00

0.00

0.00

2,000,000.00

2,000,000.00

0.00

0.00

6,000,000.00

6,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

0.00

0.00

1,500,000.00

1,500,000.00

0.00

0.00

250,000.00

250,000.00

0.00

0.00

10,750,000.00

10,750,000.00

0.00

0.00

0.00

0.00

Manuteno do Conselho Municipal de Educao

12.361.4002.
0100

0.00

5,500,000.00

4,000,000.00

33.90.92

12.361.4002.

0100

7,500,000.00

5,500,000.00

Manuteno da Sede e Demais Unidades Administrativas da SEMED

12.361.4002.

0100

7,500,000.00

Formao e Capacitao de Servidores Tcnico-Administrativos da SEMED

12.361.4002.

0100

1,673,000.00

AO: 2183
2183

33.90.30

0100

33.90.39

0100

44.90.52

82,000.00

82,000.00

0.00

0.00

82,000.00

82,000.00

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

20,000.00

20,000.00

0.00

0.00

20,000.00

20,000.00

30,000.00

30,000.00

0.00

0.00

30,000.00

Equipamentos e Material Permanente

32,000.00

32,000.00

0.00

0.00

32,000.00

32,000.00

82,000.00

82,000.00

0.00

0.00

82,000.00

82,000.00

TOTAL

30,000.00

Manuteno do Conselho Municipal de Alimentao Escolar e do Conselho do FUNDEB

12.361.4002.

83,000.00

83,000.00

0.00

0.00

83,000.00

83,000.00

33.90.30

Material de Consumo

20,000.00

20,000.00

0.00

0.00

20,000.00

20,000.00

0100

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

30,000.00

30,000.00

0.00

0.00

30,000.00

30,000.00

0100

44.90.52

Equipamentos e Material Permanente

33,000.00

33,000.00

0.00

0.00

33,000.00

33,000.00

83,000.00

83,000.00

0.00

0.00

83,000.00

83,000.00

246,859.32

0100

AO: 2184
2184

TOTAL

Locao de Imveis para o funcionamento de Unidades Administrativas da SEMED

12.361.4002.
0100

AO: 2185
2185

33.90.36

0100

33.90.39

0100

33.90.92

Outros Servios de Terceiros - Pessoa


Fsica
Outros Servios de Terceiros - Pessoa
Jurdica
Despesas de Exerccios Anteriores

TOTAL

AO: 2186
2186

33.90.30

0100

33.90.39

0100

44.90.52

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica
Equipamentos e Material Permanente

TOTAL
12.365.1030.

0.00

0.00

246,859.32

234,000.00

0.00

0.00

41,471.34

41,471.34

350,000.00

350,000.00

0.00

0.00

155,387.98

155,387.98

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

634,000.00

634,000.00

0.00

0.00

246,859.32

246,859.32

1,667,500.00

1,667,500.00

1,675,000.00

1,675,000.00

0.00

0.00

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

500,000.00

500,000.00

0.00

0.00

492,500.00

492,500.00

675,000.00

675,000.00

0.00

0.00

675,000.00

1,675,000.00

1,675,000.00

0.00

0.00

1,667,500.00

1,667,500.00

700,000.00

675,000.00

Desapropriao de Imveis para Implantao de Creches e CMEI's


1036

0100

AO: 1036
44.90.61

Aquisio de Imveis

TOTAL

700,000.00

700,000.00

0.00

0.00

700,000.00

700,000.00

700,000.00

0.00

0.00

700,000.00

700,000.00

700,000.00

700,000.00

0.00

0.00

700,000.00

700,000.00

Construo de Creches Municipais

12.365.1030.
0100

634,000.00

234,000.00

Manuteno das Aes de Informtica da SEMED

12.361.4002.
0100

634,000.00

1037

44.90.51

AO: 1037

8,250,000.00

8,250,000.00

0.00

0.00

8,250,000.00

8,250,000.00

Obras e Instalaes

5,000,000.00

5,000,000.00

0.00

0.00

5,000,000.00

5,000,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

0118
0121

PLANO
1037
INTERNO

NATUREZA
DESPESA

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

44.90.51

Obras e Instalaes

3,000,000.00

44.90.51

Obras e Instalaes

250,000.00

ORAMENTO
ATUALIZADO

15/02/2011 - S 08:30 HS.

SUPLEMENTAES ADICIONAIS

SALDO DETACONTA

3,000,000.00

0.00

0.00

3,000,000.00

250,000.00

0.00

0.00

250,000.00

DISPONVEL P/
EMPENHAR

3,000,000.00
250,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

DESCRIO DA AO/ELEMENTO

TOTAL

ORADO QDD/2011

8,250,000.00

ORAMENTO
ATUALIZADO

15/02/2011 - S 08:30 HS.

SUPLEMENTAES ADICIONAIS

8,250,000.00

0.00

SALDO DETACONTA

0.00

8,250,000.00

DISPONVEL P/
EMPENHAR

8,250,000.00

Construo de Centros Municipais de Educao Infantil - CMEI's


12.365.1030.
AO: 1038

14,250,000.00

14,250,000.00

0.00

0.00

14,250,000.00

14,250,000.00

44.90.51

Obras e Instalaes

10,000,000.00

10,000,000.00

0.00

0.00

10,000,000.00

10,000,000.00

0118

44.90.51

Obras e Instalaes

4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

0121

44.90.51

Obras e Instalaes

250,000.00

250,000.00

0.00

0.00

250,000.00

14,250,000.00

14,250,000.00

0.00

0.00

14,250,000.00

14,250,000.00

0100

1038

TOTAL

250,000.00

Ampliao de Centros Municipais de Educao Infantis - CMEI's

12.365.1030.

AO: 1039

7,098,000.00

7,098,000.00

0.00

0.00

7,098,000.00

7,098,000.00

44.90.51

Obras e Instalaes

5,000,000.00

5,000,000.00

0.00

0.00

5,000,000.00

5,000,000.00

0118

44.90.51

Obras e Instalaes

1,848,000.00

1,848,000.00

0.00

0.00

1,848,000.00

1,848,000.00

0121

44.90.51

Obras e Instalaes

250,000.00

250,000.00

0.00

0.00

250,000.00

7,098,000.00

7,098,000.00

0.00

0.00

7,098,000.00

7,098,000.00
776,710.20

0100

1039

TOTAL

250,000.00

Implementao de Programas e Projetos Pedaggicos da Educao Infantil

12.365.1030.

AO: 1040

0100

33.90.30

0100

33.90.39

901,000.00

901,000.00

0.00

0.00

776,710.20

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

50,000.00

0.00

0.00

50,000.00

44.90.52

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica
Equipamentos e Material Permanente

67,000.00

67,000.00

0.00

0.00

0115

33.90.30

Material de Consumo

67,000.00

67,000.00

0.00

0.00

67,000.00

0115

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

67,000.00

67,000.00

0.00

0.00

67,000.00

67,000.00

0115

44.90.52

Equipamentos e Material Permanente

600,000.00

600,000.00

0.00

0.00

475,710.20

475,710.20

901,000.00

901,000.00

0.00

0.00

776,710.20

776,710.20

Locao de Imveis para o Funcionamento de Escolas de Educao Infantil


6,700,000.00
6,700,000.00
0.00
0.00

4,995,245.18

4,995,245.18

0100

1040

TOTAL
12.365.1030.
0100

33.90.36

0100

33.90.39

0100

2146

33.90.92

0118

33.90.36

0118

33.90.39

AO: 2146
Outros Servios de Terceiros - Pessoa
Fsica
Outros Servios de Terceiros - Pessoa
Jurdica
Despesas de Exerccios Anteriores
Outros Servios de Terceiros - Pessoa
Fsica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

AO: 2147

0118

31.90.04

0118

31.90.11

0118
2147

200,000.00

200,000.00

0.00

0.00

200,000.00

200,000.00

3,000,000.00

3,000,000.00

0.00

0.00

2,650,866.67

2,650,866.67

741,687.64

996,234.12
741,687.64

1,000,000.00

1,000,000.00

0.00

0.00

406,456.75

406,456.75

6,700,000.00

6,700,000.00

0.00

0.00

4,995,245.18

4,995,245.18

Vencimentos e Vantagens Fixas - Pessoal


Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil

3,500,000.00

3,500,000.00

40,800,000.00

40,800,000.00

0.00

0.00

1,300,000.00

300,000.00

0.00

0.00

300,000.00

300,000.00

29,000,000.00

4,000,000.00

0.00

0.00

2,500,000.00

2,500,000.00

4,000,000.00

0.00

0.00

5,000,000.00
1,500,000.00

5,000,000.00
1,500,000.00

0.00
0.00

0.00
0.00

31.90.13
33.90.46
33.90.49
TOTAL

500,000.00
200,000.00

500,000.00
200,000.00

0.00

1,000,000.00

0.00

25,000,000.00

40,800,000.00

40,800,000.00

0.00

0.00

3,500,000.00

3,500,000.00

Manuteno da Educao Infantil

12.365.1030.

AO: 2149

0100
2149

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

33.90.92

Despesas de Exerccios Anteriores

0115

33.90.39

0118

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

20,470,000.00

20,470,000.00

0.00

0.00

18,477,871.95

15,881,671.95

9,470,000.00

9,470,000.00

0.00

0.00

8,335,630.63

5,739,430.63

2,500,000.00

2,500,000.00

0.00

0.00

455,773.27

455,773.27

1,730,820.29

1,730,820.29

8,500,000.00

8,500,000.00

0.00

0.00

7,955,647.76

7,955,647.76

20,470,000.00

20,470,000.00

0.00

0.00

18,477,871.95

15,881,671.95

12,086.57

Reforma de Centros Municipais de Educao Infantil - CME's

12.365.1030.
2150

0118

33.90.39
33.90.39

AO: 2150
Outros Servios de Terceiros - Pessoa
Jurdica
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

3,000,000.00

3,000,000.00

0.00

0.00

12,086.57

1,000,000.00

1,000,000.00

0.00

0.00

0.00

0.00

2,000,000.00

2,000,000.00

0.00

0.00

12,086.57

12,086.57

3,000,000.00

3,000,000.00

0.00

0.00

12,086.57

12,086.57

Realizao de Eventos e Atividades Pedaggicas da Educao Infantil

12.365.1030.
2151

0100

AO: 2151
33.90.30
33.90.39

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL

250,000.00

250,000.00

0.00

0.00

250,000.00

250,000.00

100,000.00

100,000.00

0.00

0.00

100,000.00

100,000.00

150,000.00

150,000.00

0.00

0.00

150,000.00

150,000.00

250,000.00

250,000.00

0.00

0.00

250,000.00

250,000.00

1,000,000.00

Uniforme Escolar para a Educao Infantil


2152

0100

AO: 2152
33.90.32

Material de Distribuio Gratuita

TOTAL

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

Material Escolar para a Educao Infantil

12.365.1030.
2153

0118

AO: 2153

2,240,000.00

0.00

0.00

2,126,096.00

2,126,096.00

33.90.32

Material de Distribuio Gratuita

1,240,000.00

1,240,000.00

0.00

0.00

1,240,000.00

1,240,000.00

33.90.32

Material de Distribuio Gratuita

1,000,000.00

1,000,000.00

0.00

0.00

886,096.00

886,096.00

2,240,000.00

2,240,000.00

0.00

0.00

2,126,096.00

2,126,096.00

2,000,000.00

TOTAL
12.365.1030.

0.00

4,000,000.00

1180191
1180191
1180191

0115

0.00

0.00

Auxlio Alimentao
Auxlio Transporte
Vencimentos e Vantagens Fixas - Pessoal
Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil
Obrigaes Patronais
Auxlio Alimentao
Auxlio Transporte

31.90.11

12.365.1030.

0.00

1,000,000.00

Obrigaes Patronais

31.90.04

0100

1,500,000.00

1,000,000.00

33.90.46
33.90.49

1180191

0100

67,000.00

1,500,000.00

31.90.13

1180191

0100

996,234.12

67,000.00

Pessoal da Educao Infantil

12.365.1030.

0118
0118

67,000.00

50,000.00
50,000.00

2,240,000.00

Reforma de Creches Municipais


2154

0100

33.90.39
TOTAL

AO: 2154
Outros Servios de Terceiros - Pessoa
Jurdica

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

2,000,000.00

2,000,000.00

0.00

0.00

2,000,000.00

2,000,000.00

11,400,000.00

11,400,000.00

Implantao dos Telecentros de Incluso Digital

12.366.1037.

AO: 1042

11,400,000.00

11,400,000.00

0.00

0.00

33.50.43

Subvenes Sociais

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

33.90.30

Material de Consumo

700,000.00

700,000.00

0.00

0.00

700,000.00

700,000.00

0100

33.90.39

Outros Servios de Terceiros - Pessoa


Jurdica

200,000.00

200,000.00

0.00

0.00

200,000.00

200,000.00

0100

44.90.51

Obras e Instalaes

10,000,000.00

10,000,000.00

0.00

0.00

10,000,000.00

10,000,000.00

0100
0100

1042

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

12.366.1037.

PLANO
INTERNO

NATUREZA
DESPESA

TOTAL

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

11,400,000.00

ORAMENTO
ATUALIZADO

11,400,000.00

15/02/2011 - S 08:30 HS.

SUPLEMENTAES ADICIONAIS

0.00

SALDO DETACONTA

0.00

11,400,000.00

DISPONVEL P/
EMPENHAR

11,400,000.00

Material Didtico Especfico para a EJA


2161

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
12.366.1037.
TRAB./FONTE

PLANO
INTERNO

2161

0121

NATUREZA
DESPESA

33.90.32

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

AO: 2161
Material de Distribuio Gratuita

4,000,000.00
4,000,000.00

TOTAL

4,000,000.00

AO: 2163

SALDO DETACONTA

DISPONVEL P/
EMPENHAR

4,000,000.00
4,000,000.00

0.00
0.00

0.00
0.00

4,000,000.00
4,000,000.00

4,000,000.00
4,000,000.00

4,000,000.00

0.00

0.00

4,000,000.00

4,000,000.00

5,186,000.00

5,186,000.00

0.00

0.00

0.00

0.00

100,000.00

0.00

0.00

0.00

0.00

0.00

3,500,000.00

0.00

0.00

0.00

0.00

0.00

Obrigaes Patronais

536,000.00

0.00

0.00

0.00

0.00

0.00

33.90.46

Auxlio Alimentao

700,000.00

0.00

0.00

0.00

0.00

0.00

33.90.49

Auxlio Transporte

350,000.00

0.00

0.00

0.00

0.00

0.00

0.00

100,000.00

0.00

0.00

0.00

3,500,000.00

0.00

0.00

0118

31.90.04

0118

31.90.11

0118

31.90.13
2163

0118

SUPLEMENTAES ADICIONAIS

ORAMENTO
ATUALIZADO

Pessoal da Educao de Jovens e Adultos

12.366.1037.

0118

15/02/2011 - S 08:30 HS.

Vencimentos e Vantagens Fixas - Pessoal


Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil

Vencimentos e Vantagens Fixas - Pessoal


Civil
Vencimentos e Vantagens Fixas - Pessoal
Civil

1180191

31.90.04

1180191

31.90.11

1180191

31.90.13

Obrigaes Patronais

0.00

536,000.00

0.00

0.00

1180191

33.90.46

Auxlio Alimentao

0.00

700,000.00

0.00

0.00

1180191

33.90.49

Auxlio Transporte

0.00

350,000.00

0.00

0.00

5,186,000.00

5,186,000.00

0.00

0.00

0.00

TOTAL

0.00

Realizao de Eventos e Atividades Pedaggicas da EJA

12.366.1037.

AO: 2164

130,000.00

0.00

0.00

130,000.00

130,000.00

0100

33.90.30

Material de Consumo

50,000.00

50,000.00

0.00

0.00

50,000.00

50,000.00

0100

33.90.30

Material de Consumo

80,000.00

80,000.00

0.00

0.00

80,000.00

80,000.00

130,000.00

130,000.00

0.00

0.00

130,000.00

130,000.00

2164

TOTAL

Implementao de Programas e Projetos Pedaggicos da EJA

12.366.1037.
0100

130,000.00

AO: 2165
2165

33.90.30

0100

33.90.39

0100

44.90.52

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica
Equipamentos e Material Permanente

TOTAL

767,000.00

767,000.00

0.00

0.00

767,000.00

767,000.00

200,000.00

200,000.00

200,000.00

200,000.00

500,000.00

500,000.00

500,000.00

500,000.00

67,000.00

67,000.00

67,000.00

67,000.00

767,000.00

767,000.00

0.00

0.00

767,000.00

767,000.00

2,675,000.00

2,675,000.00

Suprimento de Material Permanente e de Consumo para a Educao Especial

12.367.1030.

AO: 2148

0.00

0.00

33.90.30

Material de Consumo

500,000.00

500,000.00

500,000.00

500,000.00

44.90.52

Equipamentos e Material Permanente

675,000.00

675,000.00

675,000.00

675,000.00

0118

33.90.30

Material de Consumo

500,000.00

500,000.00

500,000.00

500,000.00

0118

44.90.52

Equipamentos e Material Permanente

1,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

2,675,000.00

2,675,000.00

0.00

0.00

2,675,000.00

2,675,000.00

0100
2148

0100

2,675,000.00

TOTAL

Implementao de Programas e Projetos Pedaggicos da Educao Especial

12.367.1036.
0100

AO: 1041
1041

33.90.30

0100

33.90.39

0100

44.90.52

5,000,000.00

5,000,000.00

0.00

0.00

5,000,000.00

5,000,000.00

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

3,000,000.00

3,000,000.00

0.00

0.00

3,000,000.00

Equipamentos e Material Permanente

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

5,000,000.00

5,000,000.00

0.00

0.00

5,000,000.00

5,000,000.00

4,194,526.36

TOTAL

AO: 2157
2157

33.90.30

0100

33.90.39

0100

44.90.52

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica
Equipamentos e Material Permanente

TOTAL

0118

31.90.11

0118

31.90.13

AO: 2158
Vencimentos e Vantagens Fixas - Pessoal
Civil
Obrigaes Patronais

33.90.46

Auxlio Alimentao

0118

33.90.49

1180191

31.90.11

1180191
1180191
1180191

31.90.13
33.90.46
33.90.49

Material de Consumo
Vencimentos e Vantagens Fixas - Pessoal
Civil
Obrigaes Patronais
Auxlio Alimentao
Material de Consumo

2158

TOTAL

4,202,000.00

0.00

0.00

4,194,526.36

500,000.00

500,000.00

0.00

0.00

500,000.00

500,000.00

3,030,000.00

3,030,000.00

0.00

0.00

3,022,526.36

3,022,526.36

672,000.00

672,000.00

0.00

0.00

672,000.00

672,000.00

4,202,000.00

4,202,000.00

0.00

0.00

4,194,526.36

4,194,526.36

0.00

1,436,000.00

1,436,000.00

0.00

0.00

0.00

1,000,000.00

0.00

0.00

0.00

156,000.00

0.00

0.00

0.00

0.00

0.00

200,000.00

0.00

0.00

0.00

80,000.00

0.00

0.00

0.00

0.00

1,000,000.00

0.00
0.00
0.00

156,000.00
200,000.00
80,000.00

1,436,000.00

1,436,000.00

0.00

0.00

0.00

Apoio Educao Especial

12.367.1036.
0100

4,202,000.00

Pessoal da Educao Especial

12.367.1036.

0118

3,000,000.00

Manuteno do Centro Municipal de Educao Espcial - CMEE

12.367.1036.
0100

2,675,000.00

AO: 2159
2159

33.90.30

0100

33.90.39

0100

44.90.52

6,024,000.00

6,024,000.00

0.00

0.00

6,024,000.00

6,024,000.00

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

1,000,000.00

1,000,000.00

0.00

0.00

1,000,000.00

1,000,000.00

3,000,000.00

3,000,000.00

0.00

0.00

Equipamentos e Material Permanente

2,024,000.00

2,024,000.00

0.00

0.00

2,024,000.00

2,024,000.00

6,024,000.00

6,024,000.00

0.00

6,024,000.00

6,024,000.00

TOTAL

3,000,000.00

3,000,000.00

Realizao de Eventos e Atividades Pedaggicas da Educao Espcial


12.367.1036.

AO: 2160

2160
0100

33.90.30

0100

33.90.39

Material de Consumo
Outros Servios de Terceiros - Pessoa
Jurdica

TOTAL
TOTAL GERAL

220,000.00

220,000.00

0.00

0.00

220,000.00

220,000.00

110,000.00

110,000.00

0.00

0.00

110,000.00

110,000.00

110,000.00

110,000.00

0.00

0.00

110,000.00

110,000.00

220,000.00

220,000.00

0.00

220,000.00

220,000.00

616,720,000.00

616,720,000.00

309,689,755.66
A DESTACAR SEMAD

TOTAL A
EMPENHAR
(%)
88.04

48.17

TOTAL NE
(%)
11.96

51.83

FONTE
01000000

DESCRIO

SALDO INICIAL
(R$)

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS
POR EXCESSO

SUPERVIT

SALDO ATUAL
DETACONTA (R$)

296,708,755.66
(12,981,000.00)

SALDO P/ NE
DISPONVEL (R$)

218,148,000.00

218,148,000.00

192,065,318.51

179,084,318.51

27,690,000.00

27,690,000.00

13,338,984.68

13,338,984.68

01150000

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

59.57

40.43

77.53

22.47

0121000000

24.6912

02940000

100.00
TOTAL NE (%)
TT A EMPENHAR
(%)
TOTAL GERAL
(%)

75.3088
100.0000

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

01180000

TOTAL

ORAMENTO
ATUALIZADO

15/02/2011 - S 08:30 HS.

SUPLEMENTAES ADICIONAIS

SALDO DETACONTA

DISPONVEL P/
EMPENHAR

352,637,000.00

132,015,000.00

78,647,452.47

78,647,452.47

17,800,000.00

17,800,000.00

13,800,000.00

13,800,000.00

445,000.00

445,000.00

445,000.00

616,720,000.00

396,098,000.00

0.00

0.00

298,296,755.66

285,315,755.66

97,801,244.34

TOTAL
ATUALIZADO

396,098,000.00

97,801,244.34

110,782,244.34

396,098,000.00

396,098,000.00

TOTAL EMPENHADO E/OU RESERVADO

TOTAL DOTAO ORAMENTRIA 2011

445,000.00

10

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

TOTAL A
EMPENHAR (%)

TOTAL NE
(%)

AO

5.36

1020

94.64

NATUREZA
DESPESA

100.00

1022

100.00

1023

100.00

1024

100.00

1025

100.00

1028

100.00

1029

100.00

1036

100.00

1037

100.00

1038

100.00

1039

86.21

13.79

1040

100.00

1041

100.00

1042

100.00
100.00

1044
1045

100.00

1046

100.00

1047

55.18
100.00

44.82
-

2087
2088

86.75

13.25

2091

88.33
11.66

11.67
88.34

2092
2093

0.62

99.38

2094

100.00
81.84

18.16

2096
2098

100.00

2100

100.00

2102

74.56

25.44

2146

8.58

91.42

2147

100.00
90.27
0.40
100.00
100.00
94.92
100.00
99.82
100.00

2148

9.73

2149

99.60

2150

2151

2152

5.09
-

2153
2154

0.18

2157

100.00
-

2158
2159

100.00

2160

100.00

2161

100.00

2163

100.00

2164

100.00

2165

100.00

2166

99.57
57.33

0.43
42.67

2167
2168

DESCRIO DA AO/ELEMENTO

ORADO QDD/2011

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS

DESCRIO

SALDO INICIAL
(R$)

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS

Construo de Escolas do Ensino


Fundamental
Ampliao de Escolas do Ensino
Fundamental
Construo de Escolas Indgenas
Desapropr. de Imveis p/
Implantao de Escolas
Formao de Docentes em Nvel
Superior
Implementao Progr. Proj. Pedagg.
Ens. Fund.
Implem. do Progr. de Aval. de
Desemp. Educ. Mun.
Desapr. Imveis p/ Implant. de
Creches e Cmei's
Construo de Creches Municipais
Const. de Centros Munic. De Educ.
Infantil - CMEI's
Ampl. Centros Munic. de Educao
Infantil - CMEI'S
Implem. Progr. e Proj. Pedag. da
Educao Infantil
Implem. de Prog. e Proj. Pedag. da
Educ. Especial
Implantao dos Telecentros de
Incluso Digital
Ampliao de Escolas Rurais
Construo de Escolas Rurais
Form.ao e Capac. de Serv. TcAdm. da SEMED
Ampliao da Sede da SEMED
Locao de Imveis p/ o func. de
Esc. Ens. Fund.
Programa Dinheiro Direto na Escola
PDDE
Suprim. Mat. Perm. e de Consumo p/
o Ens. Fund.
Gesto do Ensino Fundamental
Pessoal do Ensino Fundamental
Reforma de Escolas do Ensino
Fundamental
Uniforme Escolar para o Ensino
Fundamental
Material Escolar para o Ensino
Fundamental
Realiz. de Ev. Ativid. Pedag. do Ens.
Fundamental
Formao Continuada de Docentes e
Pedagogos
Loc. de Imveis para o Func. de Esc.
de Educ. Inf.
Pessoal da Educao Infantil
Suprim. Mat. Perm. de Cons. p/ a
Educ. Especial
Manuteno da Educao Infantil
Reforma de Centros Munic. de Educ.
Inf. - CMEI'S
Realiz. de Ev. e Ativ. Pedag. da
Educao Infantil
Uniforme Escolar para a Educao
Infantil
Material Escolar para a Educao
Infantil
Reformas de Creches Municipais
Manut. do Centro Munic. de Educ.
Especial - CMEE
Pessoal da Educao Especial
Apoio Educao Especial
Realiz. de Ev. e Ativ. Pedag. da
Educao Especial
Material Didtico Especfico para a
EJA
Pessoal da Educao de Jovens e
Adultos
Realiz. de Eventos e Ativ.
Pedaggicas da EJA
Implementao de Programas e
Projetos Pedaggicos da EJA
Manuteno do Programa Transporte
do Escolar
Apoio ao Ensino Rural
Reforma de Escolas Rurais
Manut. Prog. Nac. Alim. Esc. (Ens.
Fund.) - PNAEF
Manut. Prog. Nac. de Alim. Esc. Creche - PNAEC
Manut. Prog. Nac. Alim. Esc. - PrEscola - PNAEP
Manut. Prog. Nac. Esc. Indgena PNAEI
Manut. Prog. Nac. Alim. Escola - EJA
- PNAE EJA

100.00

2170

100.00

2171

100.00

2172

100.00

2173

100.00

2174

100.00

2175

Manut. Prog. Nac. Alim. Esc. - Ens.


Md - PNAEM

100.00

2303

Manut. Prog. Nac. Alim. Esc. - Ens.


Fund - PNAEF - Mais Educao

68.80
100.00

31.20
-

2177
2179

56.93

43.07

2180

98.49

1.51

2181

15/02/2011 - S 08:30 HS.

Manuteno do Programa Sade na


Escola
Manut. do Prog. Bolsa Escola
Municipal
Manut. da Sede e Demais Unid.
Administr. SEMED
Suprim. Mat. Perm. de Cons. p/ Sede
e Demais Unids. Administ. SEMED

POR EXCESSO

SUPERVIT

SALDO DETACONTA

DISPONVEL P/
EMPENHAR

SALDO ATUAL
DETACONTA (R$)

SALDO P/ NE
DISPONVEL (R$)

26,463,000.00

26,463,000.00

25,044,410.69

25,044,410.69

13,000,000.00
202,000.00

13,000,000.00
202,000.00

13,000,000.00
202,000.00

13,000,000.00
202,000.00

2,355,000.00

2,355,000.00

2,355,000.00

2,355,000.00

4,000,000.00

4,000,000.00

4,000,000.00

4,000,000.00

6,033,000.00

6,033,000.00

6,033,000.00

6,033,000.00

2,000,000.00

2,000,000.00

2,000,000.00

2,000,000.00

700,000.00
8,250,000.00

700,000.00
8,250,000.00

700,000.00
8,250,000.00

700,000.00
8,250,000.00

14,250,000.00

14,250,000.00

14,250,000.00

14,250,000.00

7,098,000.00

7,098,000.00

7,098,000.00

7,098,000.00

901,000.00

901,000.00

776,710.20

776,710.20

5,000,000.00

5,000,000.00

5,000,000.00

5,000,000.00

11,400,000.00
2,100,000.00
2,173,000.00

11,400,000.00
2,100,000.00
2,173,000.00

11,400,000.00
2,100,000.00
2,173,000.00

11,400,000.00
2,100,000.00
2,173,000.00

50,000.00

50,000.00

50,000.00

50,000.00

1,682,000.00

1,682,000.00

1,682,000.00

1,682,000.00

8,750,000.00

8,750,000.00

4,827,954.91

4,827,954.91

31,000.00

31,000.00

31,000.00

31,000.00

2,654,000.00
65,870,000.00
245,630,000.00

2,654,000.00
65,870,000.00
245,630,000.00

2,302,402.69
58,182,153.35
28,630,000.00

2,302,402.69
58,182,153.35
28,630,000.00

8,267,000.00

8,267,000.00

51,380.01

51,380.01

7,987,000.00

7,987,000.00

7,987,000.00

7,987,000.00

5,440,000.00

5,440,000.00

4,451,940.00

4,451,940.00

1,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

1,400,000.00

1,400,000.00

1,400,000.00

1,400,000.00

6,700,000.00
40,800,000.00

6,700,000.00
40,800,000.00

4,995,245.18
3,500,000.00

4,995,245.18
3,500,000.00

2,675,000.00

2,675,000.00

2,675,000.00

2,675,000.00

20,470,000.00

20,470,000.00

18,477,871.95

15,881,671.95

3,000,000.00

3,000,000.00

12,086.57

12,086.57

250,000.00

250,000.00

250,000.00

250,000.00

1,000,000.00

1,000,000.00

1,000,000.00

1,000,000.00

2,240,000.00
2,000,000.00

2,240,000.00
2,000,000.00

2,126,096.00
2,000,000.00

2,126,096.00
2,000,000.00

4,202,000.00
1,436,000.00
6,024,000.00

4,202,000.00
1,436,000.00
6,024,000.00

4,194,526.36
6,024,000.00

4,194,526.36
6,024,000.00

220,000.00

220,000.00

220,000.00

220,000.00

4,000,000.00

4,000,000.00

4,000,000.00

4,000,000.00

5,186,000.00

5,186,000.00

130,000.00

130,000.00

130,000.00

130,000.00

767,000.00

767,000.00

767,000.00

767,000.00

15,528,000.00
1,673,000.00
7,500,000.00

15,528,000.00
1,673,000.00
7,500,000.00

15,528,000.00
1,665,737.35
4,300,000.00

15,528,000.00
1,665,737.35
4,300,000.00

12,229,000.00

12,229,000.00

12,229,000.00

12,229,000.00

268,000.00

268,000.00

268,000.00

268,000.00

1,560,000.00

1,560,000.00

1,560,000.00

1,560,000.00

31,000.00

31,000.00

31,000.00

31,000.00

440,000.00

440,000.00

440,000.00

440,000.00

6,000.00

6,000.00

6,000.00

6,000.00

1,880,000.00

1,880,000.00

1,880,000.00

1,880,000.00

1,620,000.00

1,620,000.00

1,114,500.00

1,114,500.00

50,000.00

50,000.00

50,000.00

50,000.00

4,000,000.00

4,000,000.00

2,277,325.08

979,225.08

925,000.00

925,000.00

911,056.00

911,056.00

11

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO

2011

DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA

LTIMA ATUALIZAO
PROG.
TRAB./FONTE

PLANO
INTERNO

NATUREZA
DESPESA

100.00

2182

Pessoal da Sede e Demais Unids.


Adm. da SEMED
Manuteno do Conselho Municipal
de Educao

100.00

2183

100.00

2184

38.94
99.55
TOTAL NE (%)

61.06

2185

0.45

2186

49.7844

64

TT A EMPENHAR
(%)
TOTAL GERAL
(%)

TOTAL A
EMPENHAR (%)

50.2156

DESCRIO DA AO/ELEMENTO

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS

10,750,000.00

10,750,000.00

83,000.00

83,000.00

83,000.00

634,000.00

246,859.32

246,859.32

616,720,000.00

0.00

0.00

309,689,755.66

305,795,455.66

TOTAL EMPENHADO E/OU RESERVADO

307,030,244.34

TOTAL
ATUALIZADO

616,720,000.00

307,030,244.34

310,924,544.34

616,720,000.00

616,720,000.00

SALDO ATUAL
DETACONTA (R$)

SALDO P/ NE
DISPONVEL (R$)

1,675,000.00

SALDO INICIAL
(R$)

98.37

8.00

92.00

31.90.11

10.83

89.17

31.90.13

Contratao por Tempo Determinado


- Pessoal Civil
Vencimentos e Vantagens Fixas Pessoal Civil
Obrigaes Patronais

100.00

33.50.30

100.00
100.00
100.00

33.50.39
33.50.43
33.90.14

Material de Consumo
Outros Servios de Terceiros Pessoa Jurdica
Subvenes Sociais
Diria - Civil

ORAMENTO
ATUALIZADO

SUPLEMENTAES ADICIONAIS
POR EXCESSO

SUPERVIT

82,000.00

82,000.00

NAT. DESP. DESCRIO

1.63

82,000.00

TOTAL DOTAO ORAMENTRIA 2011

31.90.04

DISPONVEL P/
EMPENHAR

SALDO DETACONTA

Manut. Cons. Mun. Educ. Alim. Esc. E


do Cons. Fundeb
83,000.00
Loc. de Imveis p/ o Func. de Unid.
634,000.00
Adm. da SEMED
Manuteno das Aes de
1,675,000.00
Informtica da SEMED
TOTAIS
616,720,000.00

100.0000

TOTAL NE
(%)

ORADO QDD/2011

15/02/2011 - S 08:30 HS.

1,667,500.00

82,000.00

1,667,500.00

18,400,000.00

18,400,000.00

300,000.00

300,000.00

208,685,000.00

208,685,000.00

16,685,000.00

16,685,000.00

27,692,000.00

27,692,000.00

3,000,000.00

3,000,000.00

750,000.00

750,000.00

750,000.00

750,000.00

1,980,000.00
2,967,000.00
445,000.00

1,980,000.00
2,967,000.00
445,000.00

1,980,000.00
2,967,000.00
445,000.00

1,980,000.00
2,967,000.00
445,000.00

33.90.18

Auxlio Financeiro a Estudantes

50,000.00

50,000.00

50,000.00

50,000.00

0.06

33.90.30

Material de Consumo

25,186,000.00

25,186,000.00

25,172,056.00

25,172,056.00

93.21

6.79

33.90.32

21,167,000.00

19,729,536.00

19,729,536.00

27.94

33.90.36

10,434,000.00

10,434,000.00

7,518,621.15

7,518,621.15

79.01

20.99

33.90.39

151,074,000.00

151,074,000.00

119,363,152.58

106,382,152.58

28.07

71.93

33.90.46

Material de Distribuio Gratuita


Outros Servios de Terceiros Pessoal Fsica
Outros Servios de Terceiros Pessoal Jurdica
Auxlio Alimentao

21,167,000.00

72.06

37,400,000.00

37,400,000.00

10,500,000.00

10,500,000.00

10.73

89.27

33.90.49

Auxlio Transporte

11,180,000.00

11,180,000.00

1,200,000.00

1,200,000.00

33.90.92

Despesas de Exerccios Anteriores

44.90.51

Obras e Instalaes

500,000.00
85,218,000.00

500,000.00
85,218,000.00

3,113,866.35
83,799,410.69

3,113,866.35
83,799,410.69

44.90.52

Equipamentos e Material Permanente

10,537,000.00
Aquisio de Imveis
2,718,000.00
337,000.00
Indenizaes e Restituies
TOTAL
616,720,000.00
TOTAL EMPENHADO E/OU RESERVADO

10,537,000.00
2,718,000.00
337,000.00
616,720,000.00
307,030,244.34

10,061,112.89
2,718,000.00
337,000.00
309,689,755.66
307,030,244.34

10,061,112.89
2,718,000.00
337,000.00
296,708,755.66
320,011,244.34

100.00
99.94

622.77
98.34

(522.77)
1.66

95.48
100.00
100.00

4.52
49.7844
50.2156

TOTAL NE (%)
TT A EMPENHAR
(%)
TOTAL GERAL
(%)

100.0000

44.90.61
44.90.93
19

TOTAL DOTAO ORAMENTRIA 2011

0.00
TOTAL
ATUALIZADO

0.00
616,720,000.00

616,720,000.00

616,720,000.00

12

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO
DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA
TOTAL A
EMPENHAR (%)

TOTAL NE
(%)

NAT.
DESP.

SALDO INICIAL
(R$)

DESCRIO

ORAMENTO
ATUALIZADO

LTIMA ATUALIZAO: 07/01/2011


VALOR EMPDO /
SALDO ATUAL
BLOQUEADO /
DETACONTA
SUPERVIT
REMANEJADO

SUPLEMENTAO
POR EXCESSO

S 09:30 HS.
SALDO
DISPONVEL P/
EMPENHAR

DESPESAS COM FOLHA DE PAGTO PESSOAL CIVIL E ENCARGOS PATRONAIS

1.63
8.00
10.83
28.07
10.73
100.00

100.00
100.00
100.00
100.00
99.94
93.21
72.06
79.01
622.77

98.34
95.48
100.00
100.00
TOTAL NE/ND
(%)
TT A EMPENHAR
(%)
TOTAL GERAL
(%)

98.37
92.00
89.17
71.93
89.27
-

0.06
6.79
27.94
20.99
(522.77)

1.66
4.52
49.7844
50.2156
100.0000

18,400,000.00
18,400,000.00
31.90.04 Contratao por Tempo Determ. - Pessoal Civil
208,685,000.00
208,685,000.00
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
27,692,000.00
27,692,000.00
31.90.13 Obrigaes Patronais
37,400,000.00
37,400,000.00
33.90.46 Auxlio Alimentao
11,180,000.00
11,180,000.00
33.90.49 Auxlio Transporte
445,000.00
445,000.00
33.90.14 Dirias - Civil
SUB-TOTAL - 01
303,802,000.00
303,802,000.00
DESPESAS DE CUSTEIO - INCLUSIVE REFORMAS
750,000.00
750,000.00
33.50.30 Material de Consumo
1,980,000.00
1,980,000.00
33.50.39 Outros Servios de Terceiros - Pessoa Jurdica
2,967,000.00
2,967,000.00
33.50.43 Subvenes Sociais
50,000.00
50,000.00
33.90.18 Auxlio Financeiro a Estudantes
25,186,000.00
25,186,000.00
33.90.30 Material de Consumo
21,167,000.00
21,167,000.00
33.90.32 Material de Distribuio Gratuita
10,434,000.00
10,434,000.00
33.90.36 Outros Servios de Terceiros - Pessoal Fsica
151,074,000.00
151,074,000.00
33.90.39 Outros Servios de Terceiros - Pessoal Jurdica
500,000.00
500,000.00
33.90.92 Despesas de Exerccios Anteriores
SUB-TOTAL - 02
214,108,000.00
214,108,000.00
DESPESAS DE CAPITAL (INVESTIMENTOS)
85,218,000.00
85,218,000.00
44.90.51 Obras e Instalaes
10,537,000.00
10,537,000.00
44.90.52 Equipamentos e Material Permanente
2,718,000.00
2,718,000.00
44.90.61 Aquisio de Imveis
337,000.00
337,000.00
44.90.93 Indenizaes e Restituies
98,810,000.00
98,810,000.00
SUB-TOTAL - 03
19

TOTAL

616,720,000.00

616,720,000.00

0.00

0.00

18,100,000.00
192,000,000.00
24,692,000.00
26,900,000.00
9,980,000.00
271,672,000.00

300,000.00
16,685,000.00
3,000,000.00
10,500,000.00
1,200,000.00
445,000.00
32,130,000.00

300,000.00
16,685,000.00
3,000,000.00
10,500,000.00
1,200,000.00
445,000.00
32,130,000.00

36,077,634.27

750,000.00
1,980,000.00
2,967,000.00
50,000.00
25,172,056.00
19,729,536.00
7,518,621.15
119,363,152.58
3,113,866.35
180,644,232.08

750,000.00
1,980,000.00
2,967,000.00
50,000.00
25,172,056.00
19,729,536.00
7,518,621.15
106,382,152.58
3,113,866.35
167,663,232.08

1,418,589.31
1,418,589.31

83,799,410.69
10,061,112.89
2,718,000.00
337,000.00
96,915,523.58

83,799,410.69
10,061,112.89
2,718,000.00
337,000.00
96,915,523.58

13,944.00
1,437,464.00
2,915,378.85
31,710,847.42

309,168,223.58 309,689,755.66

296,708,755.66

TOTAL EMPENHADO E/OU RESERVADOS

307,030,244.34

320,011,244.34

TOTAL DOTAO ORAMENTRIA 2011

616,720,000.00

616,720,000.00

ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO
DIVISO DE EXECUO FINANCEIRA E ORAMENTRIA
LTIMA ATUALIZAO: 07/01/2011
SUPLEMENTAO
FONTE

AO

NAT.
DESP.

0100
0100
0100
0100

2093
2093
2093
2093

31.90.11
31.90.13
33.90.46
33.90.49

SALDO INICIAL
(R$)

DESCRIO

ORAMENTO
ATUALIZADO

POR EXCESSO

SUPERVIT

VALOR
EMPDO/BLOQ. /
REMANEJADO

SALDO ATUAL
DETACONTA (R$)

DESPESAS COM FOLHA DE PAGTO PESSOAL CIVIL E ENCARGOS PATRONAIS

0118
0118
0118
0118
0118
0294

0118
0118
0118
0118
0118

0118
0118
0118
0118

0118
0118
0118
0118
0118

0100
0100
0100
0100
0100

Vencimentos e Vantagens Fixas - Pessoal Civil


Obrigaes Patronais
Auxlio Alimentao
Auxlio Transporte
Subtotal 01
2093
31.90.04 Contratao por Tempo Determinado - Pessoal
2093
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
2093
31.90.13 Obrigaes Patronais
2093
33.90.46 Auxlio Alimentao
2093
33.90.49 Auxlio Transporte
Subtotal 01
2093
33.90.14 Dirias - Civil
Subtotal 01
TOTAIS GERAIS
TOTAL DOTAO ORAMENTRIA 2093
2147
31.90.04 Contratao por Tempo Determinado - Pessoal
2147
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
2147
31.90.13 Obrigaes Patronais
2147
33.90.46 Auxlio Alimentao
2147
33.90.49 Auxlio Transporte
Subtotal 02
TOTAIS GERAIS
TOTAL DOTAO ORAMENTRIA 2147
2158
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
2158
31.90.13 Obrigaes Patronais
33.90.46 Auxlio Alimentao
2158
2158
33.90.49 Auxlio Transporte
Subtotal 03
TOTAIS GERAIS
TOTAL DOTAO ORAMENTRIA 2158
2163
31.90.04 Contratao por Tempo Determinado - Pessoal
2163
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
2163
31.90.13 Obrigaes Patronais
2163
33.90.46 Auxlio Alimentao
2163
33.90.49 Auxlio Transporte
Subtotal 04
TOTAIS GERAIS
TOTAL DOTAO ORAMENTRIA 2163
2182
31.90.04 Contratao por Tempo Determinado - Pessoal
2182
31.90.11 Vencimentos e Vantagens Fixas - Pessoal Civil
2182
31.90.13 Obrigaes Patronais
2182
33.90.46 Auxlio Alimentao
2182
33.90.49 Auxlio Transporte
Subtotal 05
TOTAIS GERAIS
TOTAL DOTAO ORAMENTRIA 2182
TOTAL GERAL DE PESSOAL
TOTAL ORADO + SUPLEMENTAO
FONTE 0100
TESOURO
FONTE 0294
TESOURO
FONTE 0118
FUNDEB
TOTAL GERAL
TOTAL ORADO + SUPLEMENTAO

Civil

Civil

14,185,000.00
3,000,000.00
10,000,000.00
1,000,000.00
28,185,000.00
15,000,000.00
155,000,000.00
19,000,000.00
20,000,000.00
8,000,000.00
217,000,000.00
445,000.00
445,000.00
245,630,000.00
1,300,000.00
29,000,000.00
4,000,000.00
5,000,000.00
1,500,000.00
40,800,000.00
40,800,000.00
1,000,000.00
156,000.00

14,185,000.00
3,000,000.00
10,000,000.00
1,000,000.00
28,185,000.00
5,000,000.00
15,000,000.00
2,000,000.00
5,000,000.00
2,000,000.00
29,000,000.00
445,000.00
445,000.00
57,630,000.00
245,630,000.00
300,000.00
4,000,000.00
4,000,000.00
5,000,000.00
1,500,000.00
14,800,000.00
14,800,000.00
40,800,000.00
-

200,000.00
80,000.00
1,436,000.00
1,436,000.00

1,436,000.00
Civil

100,000.00
3,500,000.00
536,000.00
700,000.00
350,000.00
5,186,000.00
5,186,000.00

Civil

2,000,000.00
6,000,000.00
1,000,000.00
1,500,000.00
250,000.00
10,750,000.00
10,750,000.00
303,802,000.00
303,802,000.00
38,935,000.00
445,000.00
264,422,000.00
303,802,000.00
303,802,000.00

5,186,000.00
2,000,000.00
6,000,000.00
1,000,000.00
1,500,000.00
250,000.00
10,750,000.00
10,750,000.00
10,750,000.00
83,180,000.00

TOTAL GERAL

303,802,000.00
TOTAL FUNDEB
264,422,000.00
TOTAL TESOURO
39,380,000.00
303,802,000.00

14,185,000.00
3,000,000.00
10,000,000.00
1,000,000.00
28,185,000.00
15,000,000.00
155,000,000.00
19,000,000.00
20,000,000.00
8,000,000.00
217,000,000.00
445,000.00
445,000.00
217,000,000.00
28,630,000.00
Reserva Suplementao
1,000,000.00
300,000.00
26,500,000.00
2,500,000.00
4,000,000.00
4,500,000.00
500,000.00
1,300,000.00
200,000.00
37,300,000.00
3,500,000.00
37,300,000.00
3,500,000.00
Reserva Suplementao
1,000,000.00
156,000.00
200,000.00
80,000.00
280,000.00
280,000.00
Reserva Suplementao
100,000.00
3,500,000.00
536,000.00
700,000.00
350,000.00
1,050,000.00
1,050,000.00
Reserva Suplementao
2,000,000.00
6,000,000.00
1,000,000.00
1,500,000.00
250,000.00
10,750,000.00
10,750,000.00
Reserva Suplementao
266,380,000.00
32,130,000.00

S 09:30 HS.
SALDO
DISPONVEL P/
EMPENHAR (R$)

14,185,000.00
3,000,000.00
10,000,000.00
1,000,000.00
28,185,000.00
445,000.00
445,000.00
28,630,000.00
300,000.00
2,500,000.00
500,000.00
200,000.00
3,500,000.00
3,500,000.00
32,130,000.00

Você também pode gostar