Top Banner
Meeting BRA-USA February 2012
27
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Meeting BRA-USA

February 2012

Page 2: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Technical Report

2011

February 2012

Page 3: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Status of Projects

Comments

Disbursements on Projects

International Cooperation

Governance of IBA

Page 4: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.2. Status of IBA projects

1. Technical Report

Cost Center Number Proposer Title Category of Activity

10001/11 ABRAPA 8th Brazilian Cotton Conferencetraining and instruction of workers andemployers

A. Completed

B. Being Executed

Cost Center Number Proposer Title Category of Activity10005/11 ABRAPA The Brazilian Cotton Chain: Challenges and Strategies market information service.

Page 5: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.2. Status of IBA projects

1. Technical Report

C. Under Analysis

Cost Center Number Proposer Title Category of Activity

10002/11 AGOPAPrevention, monitoring, control and suppression of cotton-plant boll weevil Anthonomus grandis

control, mitigation and eradication of pestsand diseases

10003/11 ABRAPA Sustainability Project for the Responsible Brazilian Cotton-RBC / Better Cotton Initiative - BCI. managing and preserving natural resources

compliance with labor laws

10004/11 ABRAPA Brazilian Cotton Grading System – Standard HVI Programparticipation in cotton grading systemimprovement programs

10006/11 AMIPA

Prevention and control of cotton-plant pests in the State ofMinas Gerais, focusing on the boll weevil (Anthonomusgrandis) and migrant pests in the Cerrado agricultural cotton-plant production system

control, mitigation and eradication of pestsand diseases

10007/11 APPA

Monitoring, early warning and control system for cottonpests in São Paulo focusing on the boll weevil Anthonomusgrandis

control, mitigation and eradication of pestsand diseases

10008/11 ACOPAR

Monitoring, early warning and control system for cottonpests in Paraná State focusing on the boll weevilAnthonomus grandis

control, mitigation and eradication of pestsand diseases

10009/11 AMPASULControl, Mitigation and Eradication of Pests and Diseases ofthe Cotton-plant in the State of Mato Grosso do Sul

control, mitigation and eradication of pestsand diseases

10010/11 ABAPAMonitoring and control of the Boll Weevil and other cottonpests in the State of Bahia

control, mitigation and eradication of pestsand diseases

Page 6: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.2. Status of IBA projects

1. Technical Report

C. Invitation Letter

Cost Center Number Proposer Title Category of Activity Current Phase

10011/11 AMPAcontrol, mitigation and eradication of pestsand diseases Invitation Letter

10012/11 AMAPAcontrol, mitigation and eradication of pestsand diseases Invitation Letter

10013/11 APIPAcontrol, mitigation and eradication of pestsand diseases Invitation Letter

10014/11 ACOPAR purchase and use of capital goods Invitation Letter10015/11 APIPA purchase and use of capital goods Invitation Letter10016/11 AGOPA purchase and use of capital goods Invitation Letter10017/11 AMPASUL purchase and use of capital goods Invitation Letter10018/11 APPA purchase and use of capital goods Invitation Letter10019/11 ABAPA purchase and use of capital goods Invitation Letter10020/11 AMPA purchase and use of capital goods Invitation Letter10021/11 AMAPA purchase and use of capital goods Invitation Letter10022/11 AMIPA purchase and use of capital goods Invitation Letter10023/11 MRE international cooperation Invitation Letter

10024/11 ABRAPAABRAPA headquarters and facilities for meetings/trainingsessions. purchase and use of capital goods Invitation Letter

Page 7: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.3. IBA Disbursements on projects

1. Technical Report

Updated 02/02/2012

Disbursement 2012 Total Amount US$ US$

Inst. Solidariedad 269.180,23 747.956,51 Abapa Grandes 926.641,86 3.181.920,93 Agopa 1.046.664,53 4.179.406,40 Ampasul 527.620,16 2.291.878,96 Amipa 806.250,00 2.524.709,30 Ampa 2.555.097,48 7.210.652,35 Abrapa 907.241,86 2.940.687,21 Abapa Pequenos 419.768,02 1.739.724,42 Total 7.458.464,15 24.816.936,08

(*) Project shows amounts for 2011 added to the total of 2012

(**) The Project provides counterpart - Fast Track Fund (FTF) - Total Value: R $ 4,870,625.52 - Disbursement 2012: R $ 2,133,551.07

ExecutorsProject Number

10003

Sustainability Project (*)(**)

Amounts to be Disbursed by IBA on Projects

Page 8: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.3. IBA projects Spends

1. Technical Report

Updated 02/02/2012

Disbursement 2012 Total Amount US$ US$

10024 Abrapa 3.953.325,58 3.953.325,58

Amounts to be Disbursed by IBA on Projects

Project - Head Office - Abrapa

ExecutorProject Number

Page 9: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1. Technical Report

Updated 02/02/2012

Pests Mitigation Projects

Disbursement 2012 Total Amount US$ US$

10002 Agopa 633.895,75 1.875.903,88 10006 Amipa 571.288,37 2.416.213,72 10007 Appa 815.461,59 4.562.935,26 10008 Acopar 265.437,55 1.256.340,16 10009 Ampasul 635.533,13 3.691.308,28 10010 Abapa 2.191.245,09 6.913.079,97

Total 5.112.861,48 20.715.781,28

Amounts to be Disbursed by IBA on Projects

Project Number

Executors

1.3. IBA Disbursements on projects

Page 10: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1. Technical Report

Updated 02/02/2012

South South Technical Cooperation Project - ABC / MRE

Disbursement 2012 (*) Total Amount (*)

US$ US$10023 ABC/PNUD 10.668.760,84 19.950.498,80

(*) Current Rate 02/01/2012 - R$ 1,72

 Total Amount of Projects Under Analysis at IBA

Disbursement 2012 Total Amount US$ US$

Total 27.193.412,06 69.436.541,74

Amounts to be Disbursed by IBA on Projects

ExecutorProject Number

1.3. IBA Disbursements on projects

Page 11: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.4. International Cooperation

i. Protocol of Intentions

ii. Memorandum of Understanding (MoU)

iii. Base-Project for Technical Cooperation

1. Technical Report

Page 12: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

1.5. Governance of IBA

i. Approval of the STANDARDS

ii. Executive Board and Staff

iii. Information Technology (IT) Electronic Portal Integrated Project System

1. Technical Report

Page 13: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Report

2011

February 2012

Page 14: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Comments

Revenues

• In second half the dollar strengthened against the Brazilian Real and revenues from investment increased.

Projects

• Two projects funded: 8th Brazilian Cotton Conference and the Book version of the Study of the Brazilian Cotton Chain

Expenses

• Completion of building work for IBA headquarters;• Visual communication, graphical lay-out and IBA website development.• Financial Operations Tax (IOF) expenses follow changes in dollar

Page 15: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Comments

Comments

Financial Statements

Other Matters

• Balance Sheet• Income Statement• Administrative expenses• Exchange• Cash and Investments

Page 16: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Statements

BALANCE SHEET

Assets

Cash and Financial Investments 461.587.761 182.734.731 Prov. Inc. Tax on Returns (4.496.166) (16.249) Expenses Brought Forward 822 Other Assets 1.358

Projects -

Fixed Assets 288.230

TOTAL 457.382.005 182.718.482

Liabilities

Suppliers 22.270 Provisions for Xmas Bonus/Vacations, charges 197.095 Salaries and related charges 82.442 Tax obligations to collect 646 Loans 417.244 Other liabilitiesProjects -

EquitySurplus from tax year 274.778.314 Accumulated surplus 457.079.552 182.301.238

TOTAL 457.382.005 182.718.482

In R$ December/2011 December/2010

Page 17: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Statements

INCOME STATEMENT

2011 2011 2011 2011 20111st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL % 4Q/3Q

Revenues 65.984.382 65.628.499 70.412.830 76.343.088 278.368.798 8% Commodity Credit Corporation 61.161.415 58.598.395 61.141.775 66.590.637 247.492.222 9% Revenue from Investment 4.822.967 6.882.804 9.271.055 9.711.240 30.688.065 5% Other revenue - 147.300 - 41.211 188.511

Expenses from investments (1.020.317) (1.368.274) (1.391.499) (1.756.573) (5.536.664) 26%

Costs w/ projects (1.467.058) (215.947) (1.683.005)

Gross surplus 64.964.064 64.260.225 67.554.272 74.370.568 271.149.129 10%

Administrative expenses and others (916.681) (1.201.592) (982.369) (924.297) (4.024.940) -6% Administrative expenses (698.652) (961.820) (844.343) (712.475) (3.217.290) -16% Financial Expenses-IOF (218.029) (239.773) (138.026) (211.817) (807.645) 53%

Net operational surplus 64.047.383 63.058.632 66.571.903 73.446.271 267.124.189 10%

Non-monetary revenue (expenses) (118.528) (595.275) 5.746.177 2.621.751 7.654.125 Depreciations (1.526) (7.010) (10.081) (10.577) (29.195) 5% Exchange rate variation (117.002) (588.265) 5.756.258 2.632.328 7.683.320

Surplus 63.928.855 62.463.357 72.318.080 76.068.022 274.778.314 5%

In R$2011

Page 18: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Statements

ADMINISTRATIVE EXPENSES%

1Q2011 2Q2011 3Q2011 4Q2011 Total % Total

TOTAL FOR COST CENTER 698.652 961.820 844.343 712.475 3.217.290 100%-

PAYROLL AND RELATED CHARGES 432.239 512.123 501.208 509.005 1.954.575 61%-

PROFESSIONAL OUTSOURCED SERVICES 162.866 267.122 170.252 74.452 674.693 21%Attorney's Fees 21.000 21.000 21.000 28.000 91.000

Spíndola & Palmeira 21.000 21.000 21.000 28.000 91.000

-

-

-

-

Audit Fees - 9.125 4.125 5.500 18.750

Crowe Horwarth - BDO 9.125 4.125 5.500 18.750

-

-

-

-

Consulting Fees 135.357 235.659 75.285 27.196 473.497

Accounting 4.440 4.905 6.541 9.436 25.322

Fundação Dom Cabral 63.413 105.688 42.275 17.761 229.136

Vertice Ass. Comunicação 4.000 12.000 - - 16.000

Offi ce Work Fees 39.000 109.226 26.469 - 174.695

Recruitiment 24.504 3.840 - - 28.344

Other Fees 6.510 592 67.600 8.977 83.678

Translation 4.876 559 7.682 4.858 17.975

Other Fees 1.634 33 59.918 4.119 65.703

IT Services 547 1.641 3.308 5.496

Outsorced Services 200 601 1.471 2.272

INSS - - - -

-

RENT, CONDOMINIUM, BUILDING FEES 54.109 82.489 56.430 56.916 249.944 8%-

EXPENDITURE ON ADMINISTRATIVE VEHICLE 4.610 5.268 4.311 3.977 18.167 1%

SERVICES AND UTILITIES 4.681 21.148 26.600 16.153 68.582 2%-

TAXES AND RATES 6.883 3.383 3.236 18.579 32.081 1%-

OTHER EXPENSES 33.265 70.287 82.305 33.393 219.250 7%Travels, Acoommodation and Representation 31.927 65.365 80.339 28.514 206.145

Several Fees 1.338 4.921 1.966 4.879 13.104

DESCRIPTION2011

Page 19: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Statements

EXCHANGE RATE

Exchange rate fluctuation up until 31/12/2011: 13.63%

Source: Central Bank of Brazil

1,6

72

6

1,6

60

4

1,6

27

9

1,5

72

5

1,5

79

1

1,5

60

3

1,5

55

5

1,5

86

4 1,8

53

6

1,6

87

8

1,8

10

2

1,8

75

1

1,6

74

1

1,6

67

2

1,6

58

3

1,5

85

6

1,6

12

7

1,5

86

2

1,5

63

1

1,5

96

2

1,7

49

0

1,7

71

9

1,7

89

8

1,8

36

2

0,00

0,20

0,40

0,60

0,80

1,00

1,20

1,40

1,60

1,80

2,00

Jan Fev Mar Abr Mai Jun Jul Ago Set Out Nov Dez

Fechamento Mês

Média Mês

Page 20: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Financial Statements

CASH AND FINANCIAL INVESTMENTS

CDB Banco do Brasil 188.346.324 100,50%FUNDO EXCLUSIVO Banco do Brasil 100.356.095 101,00%CDB Santander 53.561.470 102,31%Bradesco 56.148.654 101,50%Banco do Brasil NY 63.166.198 Conta Corrente Brasil 9.019

Total 461.587.761

Average rate of investments (%CDI) 101,01% 398.412.543

Annualized CDI rate 11,41%

In R$ DECEMBER 2011 CDI RATE

Page 21: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Comments

Comments

Financial Statements

Other Matters

•Projects

Page 22: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Other Matters

PROJECTS

8th Brazilian Cotton Congress 1.467.058 Study of Cotton Chain - Book 215.947

Total 1.683.005

Projects (in R$) DECEMBER 2011

Page 23: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

2. Administrative-financial Report

2.1. Investment of resources

CDB Banco do Brasil 188.346.324 100,50%FUNDO EXCLUSIVO Banco do Brasil 100.356.095 101,00%CDB Santander 53.561.470 102,31%Bradesco 56.148.654 101,50%Banco do Brasil NY 63.166.198 Conta Corrente Brasil 9.019

Total 461.587.761

Average rate of investments (%CDI) 101,01% 398.412.543

Annualized CDI rate 11,41%

In R$ DECEMBER 2011 CDI RATE

Page 24: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

2. Administrative-financial Report

2.2. Administrative expenses

%1T2011 2T2011 3T2011 4T2011 Total % Total

TOTAL DO CENTRO DE CUSTO 698.652 961.820 844.343 712.475 3.217.290 100%-

FOLHA E ENCARGOS 432.239 512.123 501.208 509.005 1.954.575 61%-

SERVIÇOS PROFISSIONAIS DE TERCEIROS 162.866 267.122 170.252 74.452 674.693 21%-

ALUGUEL, CONDOMÍNIO E TAXAS PREDIAIS 54.109 82.489 56.430 56.916 249.944 8%-

DESPESAS COM VEÍCULO ADMINISTRATIVO 4.610 5.268 4.311 3.977 18.167 1%

SERVIÇOS E UTILIDADES 4.681 21.148 26.600 16.153 68.582 2%-

IMPOSTOS E TAXAS 6.883 3.383 3.236 18.579 32.081 1%-

OUTRAS DESPESAS 33.265 70.287 82.305 33.393 219.250 7%

DESCRIÇÃO2011

Page 25: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

2. Administrative-financial Report

2.3. Appendices

Assets

Cash and Financial Investments 461.587.761 182.734.731 Prov. Inc. Tax on Returns (4.496.166) (16.249) Expenses Brought Forward 822 Other Assets 1.358

Projects -

Fixed Assets 288.230

TOTAL 457.382.005 182.718.482

Liabilities

Suppliers 22.270 Provisions for Xmas Bonus/Vacations, charges 197.095 Salaries and related charges 82.442 Tax obligations to collect 646 Loans 417.244 Other liabilitiesProjects -

EquitySurplus from tax year 274.778.314 Accumulated surplus 457.079.552 182.301.238

TOTAL 457.382.005 182.718.482

In R$ December/2011 December/2010

Page 26: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

2. Administrative-financial Report

2.3. Appendices2011 2011 2011 2011 2011

1st Quarter 2nd Quarter 3rd Quarter 4th Quarter TOTAL % 4Q/3Q

Revenues 65.984.382 65.628.499 70.412.830 76.343.088 278.368.798 8% Commodity Credit Corporation 61.161.415 58.598.395 61.141.775 66.590.637 247.492.222 9% Revenue from Investment 4.822.967 6.882.804 9.271.055 9.711.240 30.688.065 5% Other revenue - 147.300 - 41.211 188.511

Expenses from investments (1.020.317) (1.368.274) (1.391.499) (1.756.573) (5.536.664) 26%

Costs w/ projects (1.467.058) (215.947) (1.683.005)

Gross surplus 64.964.064 64.260.225 67.554.272 74.370.568 271.149.129 10%

Administrative expenses and others (916.681) (1.201.592) (982.369) (924.297) (4.024.940) -6% Administrative expenses (698.652) (961.820) (844.343) (712.475) (3.217.290) -16% Financial Expenses-IOF (218.029) (239.773) (138.026) (211.817) (807.645) 53%

Net operational surplus 64.047.383 63.058.632 66.571.903 73.446.271 267.124.189 10%

Non-monetary revenue (expenses) (118.528) (595.275) 5.746.177 2.621.751 7.654.125 Depreciations (1.526) (7.010) (10.081) (10.577) (29.195) 5% Exchange rate variation (117.002) (588.265) 5.756.258 2.632.328 7.683.320

Surplus 63.928.855 62.463.357 72.318.080 76.068.022 274.778.314 5%

In R$2011

Page 27: Meeting BRA-USA February 2012. Technical Report 2011 February 2012.

Haroldo Rodrigues da CunhaExecutive President

[email protected]

Tel/Phone: +55 61 3533-6451

Cel/Mobile: +55 61 8158-9746