Escolar Documentos
Profissional Documentos
Cultura Documentos
2011
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
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
1,682,000.00
0100
AO: 2179
33.90.18
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
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
500,000.00
500,000.00
0.00
0.00
164,500.00
164,500.00
0100
33.90.39
250,000.00
250,000.00
0.00
0.00
80,000.00
80,000.00
0100
44.90.52
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
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
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
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
12.306.1041.
0115
0.00
12.306.1041.
0115
0.00
268,000.00
TOTAL
0115
12,229,000.00
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
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
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.
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
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
12.361.1031.
AO: 1025
1025
0100
33.90.39
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
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
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
NATUREZA
DESPESA
DESCRIO DA AO/ELEMENTO
33.50.39
44.90.52
0115
0100
ORADO QDD/2011
ORAMENTO
ATUALIZADO
SUPLEMENTAES ADICIONAIS
SALDO DETACONTA
1,080,000.00
0.00
0.00
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
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
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
NATUREZA
DESPESA
12.361.1031.
ORADO QDD/2011
33.90.39
TOTAL
AO: 2087
0100
33.90.36
2087
33.90.39
0100
33.90.92
0118
33.90.36
0118
33.90.39
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
12.361.1031.
0115
SUPLEMENTAES ADICIONAIS
12.361.1031.
0100
ORAMENTO
ATUALIZADO
1029
0100
DESCRIO DA AO/ELEMENTO
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
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
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
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
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
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
34,000,000.00
34,000,000.00
0.00
0.00
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
12.361.1031.
AO: 2093
0100
31.90.11
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
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
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
12.361.1031.
0100
AO: 2094
2094
33.90.39
0118
33.90.39
0121
33.90.39
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
0100
AO: 2096
33.90.32
7,987,000.00
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
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
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
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
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
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
12.361.1038.
0100
DESCRIO DA AO/ELEMENTO
TOTAL
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
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
0100
12.361.1038.
ORADO QDD/2011
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
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
500,000.00
500,000.00
0.00
0.00
492,737.35
492,737.35
0100
44.90.52
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
12.361.1038.
0100
AO: 2168
2168
0118
33.90.39
33.90.39
TOTAL
1046
0100
33.90.39
AO: 1046
Outros Servios de Terceiros - Pessoa
Jurdica
TOTAL
AO: 2180
2180
0100
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
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
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
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
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
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
12.361.4002.
0100
7,500,000.00
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
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
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
30,000.00
30,000.00
0.00
0.00
30,000.00
30,000.00
0100
44.90.52
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
12.361.4002.
0100
AO: 2185
2185
33.90.36
0100
33.90.39
0100
33.90.92
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
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
12.365.1030.
0100
634,000.00
234,000.00
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
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
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
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
NATUREZA
DESPESA
DESCRIO DA AO/ELEMENTO
TOTAL
ORADO QDD/2011
8,250,000.00
ORAMENTO
ATUALIZADO
SUPLEMENTAES ADICIONAIS
8,250,000.00
0.00
SALDO DETACONTA
0.00
8,250,000.00
DISPONVEL P/
EMPENHAR
8,250,000.00
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
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
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
67,000.00
67,000.00
0.00
0.00
67,000.00
67,000.00
0115
44.90.52
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
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
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
12.365.1030.
AO: 2149
0100
2149
33.90.39
33.90.92
0115
33.90.39
0118
33.90.39
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
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
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
0100
AO: 2152
33.90.32
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
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
1,240,000.00
1,240,000.00
0.00
0.00
1,240,000.00
1,240,000.00
33.90.32
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
12.365.1030.
0118
0118
67,000.00
50,000.00
50,000.00
2,240,000.00
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
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
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
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
SUPLEMENTAES ADICIONAIS
0.00
SALDO DETACONTA
0.00
11,400,000.00
DISPONVEL P/
EMPENHAR
11,400,000.00
ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO
2011
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
12.366.1037.
0118
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
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
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
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
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
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
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
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
12.367.1036.
0100
4,202,000.00
12.367.1036.
0118
3,000,000.00
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
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
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$)
218,148,000.00
218,148,000.00
192,065,318.51
179,084,318.51
27,690,000.00
27,690,000.00
13,338,984.68
13,338,984.68
01150000
ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO
2011
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
NATUREZA
DESPESA
59.57
40.43
77.53
22.47
0121000000
24.6912
02940000
100.00
TOTAL NE (%)
TT A EMPENHAR
(%)
TOTAL GERAL
(%)
75.3088
100.0000
DESCRIO DA AO/ELEMENTO
ORADO QDD/2011
01180000
TOTAL
ORAMENTO
ATUALIZADO
SUPLEMENTAES ADICIONAIS
SALDO DETACONTA
DISPONVEL P/
EMPENHAR
352,637,000.00
132,015,000.00
78,647,452.47
78,647,452.47
17,800,000.00
17,800,000.00
13,800,000.00
13,800,000.00
445,000.00
445,000.00
445,000.00
616,720,000.00
396,098,000.00
0.00
0.00
298,296,755.66
285,315,755.66
97,801,244.34
TOTAL
ATUALIZADO
396,098,000.00
97,801,244.34
110,782,244.34
396,098,000.00
396,098,000.00
445,000.00
10
ESTADO DO AMAZONAS
PREFEITURA MUNICIPAL DE MANAUS
SECRETARIA MUNICIPAL DE EDUCAO/SEMED
DEPARTAMENTO ADMINISTRATIVO E FINANCEIRO
2011
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
TOTAL A
EMPENHAR (%)
TOTAL NE
(%)
AO
5.36
1020
94.64
NATUREZA
DESPESA
100.00
1022
100.00
1023
100.00
1024
100.00
1025
100.00
1028
100.00
1029
100.00
1036
100.00
1037
100.00
1038
100.00
1039
86.21
13.79
1040
100.00
1041
100.00
1042
100.00
100.00
1044
1045
100.00
1046
100.00
1047
55.18
100.00
44.82
-
2087
2088
86.75
13.25
2091
88.33
11.66
11.67
88.34
2092
2093
0.62
99.38
2094
100.00
81.84
18.16
2096
2098
100.00
2100
100.00
2102
74.56
25.44
2146
8.58
91.42
2147
100.00
90.27
0.40
100.00
100.00
94.92
100.00
99.82
100.00
2148
9.73
2149
99.60
2150
2151
2152
5.09
-
2153
2154
0.18
2157
100.00
-
2158
2159
100.00
2160
100.00
2161
100.00
2163
100.00
2164
100.00
2165
100.00
2166
99.57
57.33
0.43
42.67
2167
2168
DESCRIO DA AO/ELEMENTO
ORADO QDD/2011
ORAMENTO
ATUALIZADO
SUPLEMENTAES ADICIONAIS
DESCRIO
SALDO INICIAL
(R$)
ORAMENTO
ATUALIZADO
SUPLEMENTAES ADICIONAIS
100.00
2170
100.00
2171
100.00
2172
100.00
2173
100.00
2174
100.00
2175
100.00
2303
68.80
100.00
31.20
-
2177
2179
56.93
43.07
2180
98.49
1.51
2181
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
LTIMA ATUALIZAO
PROG.
TRAB./FONTE
PLANO
INTERNO
NATUREZA
DESPESA
100.00
2182
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
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
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
1.63
82,000.00
31.90.04
DISPONVEL P/
EMPENHAR
SALDO DETACONTA
100.0000
TOTAL NE
(%)
ORADO QDD/2011
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
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
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
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
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
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
SUPLEMENTAO
POR EXCESSO
S 09:30 HS.
SALDO
DISPONVEL P/
EMPENHAR
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
307,030,244.34
320,011,244.34
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$)
DESCRIO
ORAMENTO
ATUALIZADO
POR EXCESSO
SUPERVIT
VALOR
EMPDO/BLOQ. /
REMANEJADO
SALDO ATUAL
DETACONTA (R$)
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
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