Assets 2004 2003

Available / Disposable 223 26
Realizable 70.431.485 58.016.044
Social Security Program (grade 6.1)
Administrative Program
Investments Program (grade 6.2)
Fixed Income
Variable Income
Real Estate Investments
Operations with Associates
97.124
2.332
70.332.029
22.956.384
41.650.383
2.561.526
3.163.736
159.662
2.244
57.854.138
17.498.138
34.315.919
2.724.833
3.315.248
Permanent / Recurring (grade 6.3) 8.019 13.065
Fixed asset
Deffered
8.019
-
8.598
4.467
Total ASSETS 70.439.727 58.029.135

Liabilities 2004 2003

Operational Demanded (grade 7.1)
9.260.746
7.176.023
Social Security Program
Administrative Program
Investments Program
9.226.169
3.941
30.636
7.148.169
3.719
24.135
Contingencies Demanded (grade 7.2) 782.652 869.850
Social Security Program
Investments Program
367.552
415.100
337.819
532.031
Actuarial Demanded (grade 7.3) 44.240.285 40.213.008
Mathematical Provisions
Benefits settled
Benefits to settle
(-) Mathematical Provisions to Account
44.240.285
45.325.810
8.915.447
(10.000.972)
40.213.008
40.636.533
9.070.585
(9.494.110)
Reserves and Funds 16.156.044 9.770.254
Technical Balance (grade 8)
ACHIEVED RESULTS
Accumulated Technical Surplus
Contingency Reserve
Funds (grade 9)
Social Security Program
Administrative Program
Investments Program
9.762.764
9.762.764
9.762.764
9.762.764
6.393.280
5.596.895
154.379
642.006
4.048.463
4.048.463
4.048.463
4.048.463
5.721.791
4.840.619
121.093
760.079
Total LIABILITIES 70.439.727 58.029.135



The Balance Sheet is like a picture of PREVI’s overall situation. It gives us a view of the inventory of assets and liabilities at the end of the administration, and still indicates whether the situation is in balance or not. More detailed info. on the composition of its accounts can be found on the Explanatory Notes.

PREVI has seen the end of 2004 with a bottom line result of R$70,44 billion from all of its Plans, which shows an R$12,41 increase compared to 2003.

Total commitments have amounted to R$60,68 billion. As a result, we had a year surplus of approx. R$5,71 billion, which, combined to 2003 results, amounted to R$9,76 billion. The larger part of this result (R$70,17 billion) is related to Plan 1, mostly because it is the oldest plan and the one with more associates. Because it is an Assigned Benefit Plan, its accounting books are able to report deficits or surpluses. The R$9,76 billion surplus refers to the results of this specific Plan.

Results from the Administration plus Accumulated
 
 
R$ billion 2002 2003 2004
Administration Results -1,58 7,67 5,71
Accumulated Results -3,62 4,05 9,76

The financial result of each administration is comprised of the difference between resources in and out (involving cash flow), and of the difference between positive or negative assets and liabilities’ inventory variations (that have an equity effect).




Description 2004

Social Security Program
( + )
( - )
(-/+)
( - )
(+/-)
(-/+)
(-/+)
( = )
Collected Resources
Utilized Resources
Constitutions / Reversal of Contingencies
Administrative Costs
Social Security Investments Results
Constitutions / Reversal of Actuarial Provisions / Accruals
Constitutions / Reversal of Funds
Administration’s Technical Surplus (Deficit)(grade 10)
2.506.219
(5.674.103)
30.625
(50.552)
13.685.665
(4.027.276)
(756.276)
5.714.302
Administrative Program
( + )
( + )
( - )
(-/+)
(+/-)
( = )
Resources Originated by Other Programs
Revenues
Expenses
Constitutions / Reversal of Contingencies
Administrative Investments Results
Constitutions (Reversal) of Funds
120.334
2.660
(118.924)
-
29.216
33.286
Investments Program
(+/-)
(+/-)
(+/-)
(+/-)
(+/-)
(+/-)
(-/+)
( - )
(+/-)
( = )
Fixed Income
Variable Income
Real Estate Investments
Operations with Associates
Related to Available
Related to Taxes
Constitutions / Reversal of Contingencies
Administrative Costs
Results Received from / Transf. to Other Programs
Constitutions (Reversal) of Funds
3.471.491
9.900.571
96.597
153.340
0
(72.256)
116.848
(69.782)
(13.714.882)
(118.073)