Form 425

Filed by Telesp Celular Participações S.A.

pursuant to Rule 425 of the Securities Act of 1933

 

Subject Companies: Telesp Celular Participações S.A.

Commission File No.: 333 - 09470

Tele Centro Oeste Celular Participações S.A.

Commission File No.: 001-14489

Tele Sudeste Celular Participações S.A.

Commission File No.: 001-14485

Tele Leste Celular Participações S.A.

Commission File No.: 001-14481

Celular CRT Participações S.A.

 

This communication is not an offering document and does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. Investors in American Depositary Shares (“ADSs”) of Telesp Celular Participações S.A. (“TCP”), Tele Centro Oeste Celular Participações S.A. (“TCO”), Tele Sudeste Celular Participações S.A. (“TSD”) and Tele Leste Celular Participações S.A. (“TLE”) and U.S. holders of ordinary shares and preferred shares of TCP, TCO, TSD, TLE and Celular CRT Participações S.A. (“CRTPart” and, together with TCP, TCO, TSD and TLE, the “Companies”) are urged to read the U.S. prospectus applicable to that Company (or, in the case of holders of ADSs or shares of TCP, other applicable information disseminated by TCP) when it becomes available, because they will contain important information. The U.S. prospectuses prepared for holders of ADSs of TCO, TSD and TLE and for U.S. holders of ordinary shares and preferred shares of TCO, TSD, TLE and CRTPart will be filed with the SEC as part of Registration Statements on Form F-4 of TCP. Investors and security holders may obtain a free copy of the applicable U.S. prospectus (when available) and other documents filed by TCP with the SEC at the SEC’s website at www.sec.gov. A copy of the applicable U.S. prospectus (when available) may also be obtained for free from TCP.

 

This communication may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management’s current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words “anticipates,” “believes,” “estimates,” “expects,” “plans” and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding business strategies, future synergies, future costs and future liquidity of the Companies are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.

 

*    *    *


TABLE OF CONTENTS

 

The following documents relate to the proposed corporate restructuring of the Companies:

 

1. Deloitte Touche Tohmatsu Book Value Report regarding TCP

 

2. Deloitte Touche Tohmatsu Book Value Report regarding TCO

 

3. Deloitte Touche Tohmatsu Book Value Report regarding TSD

 

4. Deloitte Touche Tohmatsu Book Value Report regarding TLE

 

5. Deloitte Touche Tohmatsu Book Value Report regarding CRTPart


DELOITTE TOUCHE TOHMATSU BOOK VALUE REPORT REGARDING TCP


Telesp Celular

Participações S.A.

 

Book Value Report Prepared in Accordance

with the Provisions of Law No. 6,404, of

December 15, 1976

 

 

Deloitte Touche Tohmatsu Auditores Independentes


 

 

BOOK VALUE REPORT PREPARED IN ACCORDANCE WITH THE PROVISIONS OF LAW No. 6,404, OF DECEMBER 15, 1976


 

 

I—INTRODUCTION

 

DELOITTE TOUCHE TOHMATSU AUDITORES INDEPENDENTES, an accounting firm, with main office in the city of São Paulo, at Rua José Guerra, 127, CNPJ/MF (corporate taxpayer identification number) No. 49.928.567/0001-11, as the assigned appraiser, as provided for in article 8 of Law No. 6,404, of December 15, 1976, in response to your request, performed a review of the net assets as of September 30, 2005 of Telesp Celular Participações S.A., a corporation, located at Avenida Roque Petroni Junior, 1.464, Municipality of São Paulo, State of São Paulo, CNPJ/MF No. 02.558.074/0001-73, hereinafter referred to simply as the Company, for purposes of corporate reorganization and/or restructuring.

 

 

II—DESCRIPTION OF ASSETS

 

The net assets, the subject to the review, were determined based on the Company’s trial balance as of September 30, 2005 and comprise the following asset and liability balances:


Deloitte Touche Tohmatsu

 

     R$, cents omitted

ASSETS

    

Cash and banks

   30,094

Cash investments

   37,833

Interest on capital

   62,113,689

Deferred and recoverable taxes

   360,246,827

Prepaid expenses

   4,346,900

Other assets

   16,446,803

Investments

   7,360,812,169

Property, plant and equipment, net

   321,239
    

Total assets

   7,804,355,554
    

LIABILITIES

    

Payroll and related accruals

   944,481

Trade accounts payable

   4,734,373

Taxes payable

   538,636

Loans and financing

   2,885,762,544

Reserve for contingencies

   65,364,841

Derivative contracts

   508,384,035

Other liabilities

   22,707,863
    

Total liabilities

   3,488,436,773
    

Funds for capitalization

   152,379

NET ASSETS

   4,315,766,402
    

 

The net assets as of September 30, 2005 include a special goodwill reserve in the amount of R$693,678,308 (six hundred and ninety-three million, six hundred and seventy-eight thousand, three hundred and eight Brazilian reais), which will be capitalized in favor of the controlling shareholders upon the realization of the corresponding tax benefits, and the other shareholders will have preemptive right, according to the provisions of article 171 of Law No. 6,404/76, with any funds arising from the exercise of the preemptive right being paid to the controlling shareholders.

 

 

III—PROCEDURES APPLIED

 

In order to ascertain the adequacy of the book values of assets and liabilities, which determine the net assets of the Company as of September 30, 2005, the undersigned performed its examinations by adopting usual procedures for audit of the financial statements applicable in the circumstances, according to standards approved by the Federal Accounting Council. Therefore, the examinations comprised: (a) determining the extent of the audit procedures, considering the materiality of the asset and liability balances that make up the net assets; (b) checking, on a test basis, the evidence and records that support the amounts and accounting information disclosed; and (c) evaluating the significant accounting practices and estimates adopted by the Company’s management.


Deloitte Touche Tohmatsu

 

 

IV—DETERMINATION OF NET ASSETS

 

The net assets of the Company were determined in accordance with Brazilian accounting practices, which include standards established by Brazilian corporate law, accounting standards and procedures issued by the Brazilian Securities Commission (CVM), and standards applicable to concessionaires of public telecommunications services. The criterion adopted for appraising the net assets of the Company was book value.

 

 

V—BOOKS AND BOOKKEEPING

 

The books of the Company meet all legal and tax requirements and were kept in accordance with Brazilian accounting practices, uniformly and consistently applied.

 

The details of assets, rights and obligations that make up the net assets are in possession of the Company in the form of subsidiary records and analytical reports.

 

 

VI—INEXISTENCE OF CONFLICT OF INTERESTS AND LIMITATIONS

 

We confirm that:

 

a) In accordance with the professional standards established by the Federal Accounting Council (CFC) through Resolution No. 821/97, we are not aware of any circumstances that represent conflict of interests in relation to the Company or to the Company and its controlling shareholders or to the service previously described. In addition, we have no direct or indirect interest in the Company or in any company related to it.

 

b) We are not aware of any action by the controlling shareholder or management of the Company to influence, limit, hamper or perform any acts that have or may have compromised the access, use or knowledge of information, assets, documents or work methodologies relevant to the quality of the conclusion of our work.

 

 

VII—CONCLUSION

 

As a result of the examinations and analyses performed, we concluded that the net assets of the Company as of September 30, 2005, computed based on the criteria described above, are R$4,315,766,402 (four billion, three hundred and fifteen million, seven hundred and sixty-six thousand, four hundred and two Brazilian reais).


Deloitte Touche Tohmatsu

 

 

VIII—CLOSING

 

Thus, we have completed our work and sign this appraisal report in three counterparts of equal content for all legal purposes.

 

São Paulo, December 4, 2005

 

 

DELOITTE TOUCHE TOHMATSU

Auditores Independentes

   José Domingos do Prado
Engagement Partner


DELOITTE TOUCHE TOHMATSU BOOK VALUE REPORT REGARDING TCO


Tele Centro Oeste Celular

Participações S.A.

 

Book Value Report Prepared in Accordance

with the Provisions of Law No. 6,404, of

December 15, 1976

 

 

Deloitte Touche Tohmatsu Auditores Independentes


 

 

 

 

BOOK VALUE REPORT PREPARED

IN ACCORDANCE WITH THE PROVISIONS OF

LAW No. 6,404, OF DECEMBER 15, 1976


 

 

I—INTRODUCTION

 

DELOITTE TOUCHE TOHMATSU AUDITORES INDEPENDENTES, an accounting firm, with main office in the city of São Paulo, at Rua José Guerra, 127, CNPJ/MF (corporate taxpayer identification number) No. 49.928.567/0001-11, as the assigned appraiser, as provided for in article 8 of Law No. 6,404, of December 15, 1976, in response to your request, performed a review of the net assets as of September 30, 2005 of Tele Centro Oeste Celular Participações S.A., a corporation, located at SCS, Quadra 2, Bloco C, 226, 7º andar, Brasília, Distrito Federal, CNPJ/MF No. 02.558.132/0001-69, hereinafter referred to simply as the Company, for purposes of corporate reorganization and/or restructuring.

 

 

II—DESCRIPTION OF ASSETS

 

The net assets, the subject to the review, were determined based on the Company’s trial balance as of September 30, 2005 and comprise the following asset and liability balances:


Deloitte Touche Tohmatsu

 

     R$, cents omitted

ASSETS

    

Cash and banks

   1,861,400

Cash investments

   93,024,446

Trade accounts receivable, net

   125,037,827

Inventories

   25,343,212

Advances to suppliers

   3,287,765

Interest on capital

   161,097,369

Loans and financing

   25,152,236

Deferred and recoverable taxes

   392,280,867

Prepaid expenses

   20,024,532

Other assets

   26,323,414

Investments

   2,145,128,600

Property, plant and equipment, net

   275,579,165

Deferred assets, net

   368,958
    

Total assets

   3,294,509,791
    

LIABILITIES

    

Payroll and related accruals

   8,391,778

Trade accounts payable

   75,826,170

Taxes payable

   16,501,578

Loans and financing

   23,120,906

Interest on capital

   137,685,883

Reserve for contingencies

   132,203,471

Derivative contracts

   11,598,804

Other liabilities

   53,729,488
    

Total liabilities

   459,058,078
    

Funds for capitalization

   125,683

NET ASSETS

   2,835,326,030
    

 

The net assets as of September 30, 2005 include a special goodwill reserve in the amount of R$586,625,173 (five hundred and eighty-six million, six hundred and twenty-five thousand, one hundred and seventy-three Brazilian reais), which will be capitalized in favor of the controlling shareholders upon the realization of the corresponding tax benefits, and the other shareholders will have preemptive right, according to the provisions of article 171 of Law No. 6,404/76, with any funds arising from the exercise of the preemptive right being paid to the controlling shareholders.


Deloitte Touche Tohmatsu

 

 

III—PROCEDURES APPLIED

 

In order to ascertain the adequacy of the book values of assets and liabilities, which determine the net assets of the Company as of September 30, 2005, the undersigned performed its examinations by adopting usual procedures for audit of the financial statements applicable in the circumstances, according to standards approved by the Federal Accounting Council. Therefore, the examinations comprised: (a) determining the extent of the audit procedures, considering the materiality of the asset and liability balances that make up the net assets; (b) checking, on a test basis, the evidence and records that support the amounts and accounting information disclosed; and (c) evaluating the significant accounting practices and estimates adopted by the Company’s management.

 

 

IV—DETERMINATION OF NET ASSETS

 

The net assets of the Company were determined in accordance with Brazilian accounting practices, which include standards established by Brazilian corporate law, accounting standards and procedures issued by the Brazilian Securities Commission (CVM), and standards applicable to concessionaires of public telecommunications services. The criterion adopted for appraising the net assets of the Company was book value.

 

 

V—BOOKS AND BOOKKEEPING

 

The books of the Company meet all legal and tax requirements and were kept in accordance with Brazilian accounting practices, uniformly and consistently applied.

 

The details of assets, rights and obligations that make up the net assets are in possession of the Company in the form of subsidiary records and analytical reports.

 

 

VI—INEXISTENCE OF CONFLICT OF INTERESTS AND LIMITATIONS

 

We confirm that:

 

a) In accordance with the professional standards established by the Federal Accounting Council (CFC) through Resolution No. 821/97, we are not aware of any circumstances that represent conflict of interests in relation to the Company or to the Company and its controlling shareholders or to the service previously described. In addition, we have no direct or indirect interest in the Company or in any company related to it.

 

b) We are not aware of any action by the controlling shareholder or management of the Company to influence, limit, hamper or perform any acts that have or may have compromised the access, use or knowledge of information, assets, documents or work methodologies relevant to the quality of the conclusion of our work.


Deloitte Touche Tohmatsu

 

 

VII—CONCLUSION

 

As a result of the examinations and analyses performed, we concluded that the net assets of the Company as of September 30, 2005, computed based on the criteria described above, are R$2,835,326,030 (two billion, eight hundred and thirty-five million, three hundred and twenty-six thousand and thirty Brazilian reais).

 

 

VIII—CLOSING

 

Thus, we have completed our work and sign this appraisal report in three counterparts of equal content for all legal purposes.

 

São Paulo, December 4, 2005

 

 

DELOITTE TOUCHE TOHMATSU

  José Domingos do Prado

Auditores Independentes

  Engagement Partner


DELOITTE TOUCHE TOHMATSU BOOK VALUE REPORT REGARDING TSD


Tele Sudeste Celular

Participações S.A.

 

Book Value Report Prepared in Accordance

with the Provisions of Law No. 6,404, of

December 15, 1976

 

 

Deloitte Touche Tohmatsu Auditores Independentes


BOOK VALUE REPORT PREPARED IN ACCORDANCE WITH THE PROVISIONS OF LAW No. 6,404, OF DECEMBER 15, 1976


 

 

I—INTRODUCTION

 

DELOITTE TOUCHE TOHMATSU AUDITORES INDEPENDENTES, an accounting firm, with main office in the city of São Paulo, at Rua José Guerra, 127, CNPJ/MF (corporate taxpayer identification number) No. 49.928.567/0001-11, as the assigned appraiser, as provided for in article 8 of Law No. 6,404, of December 15, 1976, in response to your request, performed a review of the net assets as of September 30, 2005 of Tele Sudeste Celular Participações S.A., a corporation, located at Praia de Botafogo, 501—7º andar, Municipality of Rio de Janeiro, State of Rio de Janeiro, CNPJ/MF No. 02.558.129/0001-45, hereinafter referred to simply as the Company, for purposes of corporate reorganization and/or restructuring.

 

 

II—DESCRIPTION OF ASSETS

 

The net assets, the subject to the review, were determined based on the Company’s trial balance as of September 30, 2005 and comprise the following asset and liability balances:


Deloitte Touche Tohmatsu

 

     R$, cents omitted

ASSETS

    

Cash and banks

   75,247

Cash investments

   56,588,394

Interest on capital

   28,002,038

Deferred and recoverable taxes

   59,827,524

Other assets

   1,255,445

Investments

   1,990,421,442

Property, plant and equipment, net

   107,587
    

Total assets

   2,136,277,677
    

LIABILITIES

    

Payroll and related accruals

   445,221

Trade accounts payable

   4,822,762

Taxes payable

   2,581,708

Interest on capital

   35,495,646

Reserve for contingencies

   2,242

Other liabilities

   44,103,694
    

Total liabilities

   87,451,273
    

Funds for capitalization

   131,401

NET ASSETS

   2,048,695,003
    

 

The net assets as of September 30, 2005 include a special goodwill reserve in the amount of R$166,859,893 (one hundred and sixty-six million, eight hundred and fifty-nine thousand, eight hundred and ninety-three Brazilian reais), which will be capitalized in favor of the controlling shareholders upon the realization of the corresponding tax benefits, and the other shareholders will have preemptive right, according to the provisions of article 171 of Law No. 6,404/76, with any funds arising from the exercise of the preemptive right being paid to the controlling shareholders.

 

 

III—PROCEDURES APPLIED

 

In order to ascertain the adequacy of the book values of assets and liabilities, which determine the net assets of the Company as of September 30, 2005, the undersigned performed its examinations by adopting usual procedures for audit of the financial statements applicable in the circumstances, according to standards approved by the Federal Accounting Council. Therefore, the examinations comprised: (a) determining the extent of the audit procedures, considering the materiality of the asset and liability balances that make up the net assets; (b) checking, on a test basis, the evidence and records that support the amounts and accounting information disclosed; and (c) evaluating the significant accounting practices and estimates adopted by the Company’s management.


Deloitte Touche Tohmatsu

 

 

IV—DETERMINATION OF NET ASSETS

 

The net assets of the Company were determined in accordance with Brazilian accounting practices, which include standards established by Brazilian corporate law, accounting standards and procedures issued by the Brazilian Securities Commission (CVM), and standards applicable to concessionaires of public telecommunications services. The criterion adopted for appraising the net assets of the Company was book value.

 

 

V—BOOKS AND BOOKKEEPING

 

The books of the Company meet all legal and tax requirements and were kept in accordance with Brazilian accounting practices, uniformly and consistently applied.

 

The details of assets, rights and obligations that make up the net assets are in possession of the Company in the form of subsidiary records and analytical reports.

 

 

VI—INEXISTENCE OF CONFLICT OF INTERESTS AND LIMITATIONS

 

We confirm that:

 

a) In accordance with the professional standards established by the Federal Accounting Council (CFC) through Resolution No. 821/97, we are not aware of any circumstances that represent conflict of interests in relation to the Company or to the Company and its controlling shareholders or to the service previously described. In addition, we have no direct or indirect interest in the Company or in any company related to it.

 

b) We are not aware of any action by the controlling shareholder or management of the Company to influence, limit, hamper or perform any acts that have or may have compromised the access, use or knowledge of information, assets, documents or work methodologies relevant to the quality of the conclusion of our work.

 

 

VII—CONCLUSION

 

As a result of the examinations and analyses performed, we concluded that the net assets of the Company as of September 30, 2005, computed based on the criteria described above, are R$2,048,695,003 (two billion, forty-eight million, six hundred and ninety-five thousand and three Brazilian reais).


Deloitte Touche Tohmatsu

 

 

VIII—CLOSING

 

Thus, we have completed our work and sign this appraisal report in three counterparts of equal content for all legal purposes.

 

São Paulo, December 4, 2005

 

 

DELOITTE TOUCHE TOHMATSU

Auditores Independentes

  

José Domingos do Prado

Engagement Partner


DELOITTE TOUCHE TOHMATSU BOOK VALUE REPORT REGARDING TLE


Tele Leste Celular

Participações S.A.

 

Book Value Report Prepared in Accordance

with the Provisions of Law No. 6,404, of

December 15, 1976

 

 

Deloitte Touche Tohmatsu Auditores Independentes


BOOK VALUE REPORT PREPARED

IN ACCORDANCE WITH THE PROVISIONS OF

LAW No. 6,404, OF DECEMBER 15, 1976


 

 

I—INTRODUCTION

 

DELOITTE TOUCHE TOHMATSU AUDITORES INDEPENDENTES, an accounting firm, with main office in the city of São Paulo, at Rua José Guerra, 127, CNPJ/MF (corporate taxpayer identification number) No. 49.928.567/0001-11, as the assigned appraiser, as provided for in article 8 of Law No. 6,404, of December 15, 1976, in response to your request, performed a review of the net assets as of September 30, 2005 of Tele Leste Celular Participações S.A., a corporation, located at Rua Silveira Martins, 435, Municipality of Salvador, State of Bahia, CNPJ/MF No. 02.558.144/0001-93, hereinafter referred to simply as the Company, for purposes of corporate reorganization and/or restructuring.

 

 

II—DESCRIPTION OF ASSETS

 

The net assets, the subject to the review, were determined based on the Company’s trial balance as of September 30, 2005 and comprise the following asset and liability balances:


Deloitte Touche Tohmatsu

 

     R$, cents omitted

ASSETS

    

Cash and banks

   96,594

Cash investments

   9,258

Interest on capital

   2,889,854

Deferred and recoverable taxes

   13,292,087

Other assets

   209,766

Investments

   310,990,493
    

Total assets

   327,488,052
    

LIABILITIES

    

Payroll and related accruals

   106,522

Trade accounts payable

   447,486

Taxes payable

   197,378

Loans and financing

   617,172

Derivative contracts

   25,726

Interest on capital

   443,388

Other liabilities

   5,583,048
    

Total liabilities

   7,420,720
    

Funds for capitalization

 

   37,372

 

    

NET ASSETS

   320,029,960
    

 

The net assets as of September 30, 2005 include a special goodwill reserve in the amount of R$126,419,373 (one hundred and twenty-six million, four hundred and nineteen thousand, three hundred and seventy-three Brazilian reais), which will be capitalized in favor of the controlling shareholders upon the realization of the corresponding tax benefits, and the other shareholders will have preemptive right, according to the provisions of article 171 of Law No. 6,404/76, with any funds arising from the exercise of the preemptive right being paid to the controlling shareholders.

 

 

III—PROCEDURES APPLIED

 

In order to ascertain the adequacy of the book values of assets and liabilities, which determine the net assets of the Company as of September 30, 2005, the undersigned performed its examinations by adopting usual procedures for audit of the financial statements applicable in the circumstances, according to standards approved by the Federal Accounting Council. Therefore, the examinations comprised: (a) determining the extent of the audit procedures, considering the materiality of the asset and liability balances that make up the net assets; (b) checking, on a test basis, the evidence and records that support the amounts and accounting information disclosed; and (c) evaluating the significant accounting practices and estimates adopted by the Company’s management.


Deloitte Touche Tohmatsu

 

 

IV—DETERMINATION OF NET ASSETS

 

The net assets of the Company were determined in accordance with Brazilian accounting practices, which include standards established by Brazilian corporate law, accounting standards and procedures issued by the Brazilian Securities Commission (CVM), and standards applicable to concessionaires of public telecommunications services. The criterion adopted for appraising the net assets of the Company was book value.

 

 

V—BOOKS AND BOOKKEEPING

 

The books of the Company meet all legal and tax requirements and were kept in accordance with Brazilian accounting practices, uniformly and consistently applied.

 

The details of assets, rights and obligations that make up the net assets are in possession of the Company in the form of subsidiary records and analytical reports.

 

 

VI—INEXISTENCE OF CONFLICT OF INTERESTS AND LIMITATIONS

 

We confirm that:

 

a) In accordance with the professional standards established by the Federal Accounting Council (CFC) through Resolution No. 821/97, we are not aware of any circumstances that represent conflict of interests in relation to the Company or to the Company and its controlling shareholders or to the service previously described. In addition, we have no direct or indirect interest in the Company or in any company related to it.

 

b) We are not aware of any action by the controlling shareholder or management of the Company to influence, limit, hamper or perform any acts that have or may have compromised the access, use or knowledge of information, assets, documents or work methodologies relevant to the quality of the conclusion of our work.

 

 

VII—CONCLUSION

 

As a result of the examinations and analyses performed, we concluded that the net assets of the Company as of September 30, 2005, computed based on the criteria described above, are R$320,029,960 (three hundred and twenty million, twenty-nine thousand, nine hundred and sixty Brazilian reais).


Deloitte Touche Tohmatsu

 

 

VIII—CLOSING

 

Thus, we have completed our work and sign this appraisal report in three counterparts of equal content for all legal purposes.

 

São Paulo, December 4, 2005

 

 

DELOITTE TOUCHE TOHMATSU

Auditores Independentes

  

José Domingos do Prado

Engagement Partner


DELOITTE TOUCHE TOHMATSU BOOK VALUE REPORT REGARDING

CRTPART


Celular CRT

Participações S.A.

 

Book Value Report Prepared in Accordance

with the Provisions of Law No. 6,404, of

December 15, 1976

 

 

Deloitte Touche Tohmatsu Auditores Independentes


 

 

BOOK VALUE REPORT PREPARED IN ACCORDANCE WITH THE PROVISIONS OF LAW No. 6,404, OF DECEMBER 15, 1976


 

I—INTRODUCTION

 

DELOITTE TOUCHE TOHMATSU AUDITORES INDEPENDENTES, an accounting firm, with main office in the city of São Paulo, at Rua José Guerra, 127, CNPJ/MF (corporate taxpayer identification number) No. 49.928.567/0001-11, as the assigned appraiser, as provided for in article 8 of Law No. 6,404, of December 15, 1976, in response to your request, performed a review of the net assets as of September 30, 2005 of Celular CRT Participações S.A., a corporation, located at Rua José Bonifácio, 245, Municipality of Porto Alegre, State of Rio Grande do Sul, CNPJ/MF No. 03.010.016/0001-73, hereinafter referred to simply as the Company, for purposes of corporate reorganization and/or restructuring.


Deloitte Touche Tohmatsu

 

II—DESCRIPTION OF ASSETS

 

The net assets, the subject to the review, were determined based on the Company’s trial balance as of September 30, 2005 and comprise the following asset and liability balances:

 

     R$, cents omitted

ASSETS     

Cash and cash equivalents

   81,772

Cash investments

   2,646,229

Interest on capital

   74,255,131

Deferred income taxes

   65,196,371

Other current assets

   486,301

Investments

   1,155,674,882
    

Total assets

   1,298,340,686
    
LIABILITIES     

Payroll and related accruals

   200,234

Trade accounts payable

   634,535

Taxes payable

   68,226,523

Reserve for contingencies

   309,011

Other current liabilities

   4,811,596
    

Total liabilities

   74,181,899
    

NET ASSETS

   1,224,158,787
    

 

The net assets as of September 30, 2005 include a special goodwill reserve in the amount of R$83,048,909 (eighty-three million, forty-eight thousand, nine hundred and nine Brazilian reais), which will be capitalized in favor of the controlling shareholders upon the realization of the corresponding tax benefits, and the other shareholders will have preemptive right, according to the provisions of article 171 of Law No. 6,404/76, with any funds arising from the exercise of the preemptive right being paid to the controlling shareholders.

 

III—PROCEDURES APPLIED

 

In order to ascertain the adequacy of the book values of assets and liabilities, which determine the net assets of the Company as of September 30, 2005, the undersigned performed its examinations by adopting usual procedures for audit of the financial statements applicable in the circumstances, according to standards approved by the Federal Accounting Council. Therefore, the examinations comprised: (a) determining the extent of the audit procedures, considering the materiality of the asset and liability balances that make up the net assets; (b) checking, on a test basis, the evidence and records that support the amounts and accounting information disclosed; and (c) evaluating the significant accounting practices and estimates adopted by the Company’s management.


Deloitte Touche Tohmatsu

 

IV—DETERMINATION OF NET ASSETS

 

The net assets of the Company were determined in accordance with Brazilian accounting practices, which include standards established by Brazilian corporate law, accounting standards and procedures issued by the Brazilian Securities Commission (CVM), and standards applicable to concessionaires of public telecommunications services. The criterion adopted for appraising the net assets of the Company was book value.

 

V—BOOKS AND BOOKKEEPING

 

The books of the Company meet all legal and tax requirements and were kept in accordance with Brazilian accounting practices, uniformly and consistently applied.

 

The details of assets, rights and obligations that make up the net assets are in possession of the Company in the form of subsidiary records and analytical reports.

 

VI—INEXISTENCE OF CONFLICT OF INTERESTS AND LIMITATIONS

 

We confirm that:

 

a) In accordance with the professional standards established by the Federal Accounting Council (CFC) through Resolution No. 821/97, we are not aware of any circumstances that represent conflict of interests in relation to the Company or to the Company and its controlling shareholders or to the service previously described. In addition, we have no direct or indirect interest in the Company or in any company related to it.

 

b) We are not aware of any action by the controlling shareholder or management of the Company to influence, limit, hamper or perform any acts that have or may have compromised the access, use or knowledge of information, assets, documents or work methodologies relevant to the quality of the conclusion of our work.

 

VII—CONCLUSION

 

As a result of the examinations and analyses performed, we concluded that the net assets of the Company as of September 30, 2005, computed based on the criteria described above, are R$1,224,158,787 (one billion, two hundred and twenty-four million, one hundred and fifty-eight thousand, seven hundred and eighty-seven Brazilian reais).


Deloitte Touche Tohmatsu

 

VIII—CLOSING

 

Thus, we have completed our work and sign this appraisal report in three counterparts of equal content for all legal purposes.

 

São Paulo, December 4, 2005

 

 

DELOITTE TOUCHE TOHMATSU

Auditores Independentes

     

José Domingos do Prado

Engagement Partner