Download presentation
Presentation is loading. Please wait.
Published byGwenda Fleming Modified over 9 years ago
1
1 UNRWA FINANCIAL REPORT End- April 2011
2
2 Month Variances Donor income – favourable by $30.7m – all timing variance. PSC favourable by $1.1m, increased project activity, hence E EOY forecast increased by $2m to $20m. Area labour costs unfavourable by -$1.5m – timing due to increases in: i)LDC & Temporary staff by -$0.4, ii) CAF by -$1.3m, iii) retirement benefits by -$0.3m and annual iv) leave accrual by -$0.2m. Admin support Services unfavourable by -$0.2m – timing variance Hospital services unfavourable by $-$0.2m – timing variance Year To Date Variances Donor income – unfavourable by ($27m) due to timing variance – primarily budgeted Income not yet received including EU ($39m), Netherlands ($20m). USA$18.8m and Switzerland $10.5m received earlier than budgeted. Area labour costs unfavourable by -$2m: Basic salary favourable by $1m, retirement benefits unfavourable by -$0.1m, annual leave accrual unfavourable by -$0.7m, CAF unfavourable by -$3.3m due to lower actual rate of NIS to budget more than offset by lower labour costs due to delayed appointment of staff. Non labour costs favourable by $29.6m, due to incorrect profiling of Reserves spend – all timing variance End of Year Forecast Initial budget deficit was -$63.0m, currently forecast at -$64.7m, an adverse movement of -$1.7m, chiefly due to: a) net of FX, decrease on donor income of -$5.5m (NGO), b) increased PSC forecast of +$2.0m, c) forecast capitalization of +$1.5m d) net adverse impact from FX revaluation of assets and FX on projects -$0.2m and e) prior period adjustments+ $0.6m. Please note the forecast FX gain on income, +$13.3m, has been ignored as it is effectively offset by the forecast loss of -$13.6m reported against the derivatives line (ie effect of 2011 GF hedges). Movement in end of Year Forecast End of Year (EOY) forecast at March end was -$55.1m, which is currently forecast at -$64.7m, an adverse movement of -$9.6m, principally comprising: a) net of FX movt, donor income adverse by -$7.5m, b) adverse movt on new 2011 hedges for project income -$2.8m (all unrealised), c) favourable adjustment on prior period +$0.6m and d) other + $0.1m. Note that the FX reported with donor income,+$13.3m, is effectively offset by the corresponding forecast impact of financial derivatives -$13.6m. the 2 values will be closely and inversely correlated as 97% of non USD donor income is hedged. The income shows a positive FX impact, as non USD rates in April were above the budgeted/hedge rates and thus the hedges are reported as a forecast loss. April 2011 General Fund Financial Summary
3
3 April 2011 Income Statement, General Fund - Resources US$ m
4
April 2011 Income Statement, General Fund – Resources (Page1 of 2) 4
5
April 2011 Income Statement, General Fund – Resources (Page 2 of 2) 5
6
April 2011 GF Donor Income – YTD and E EOY US$ m 6
7
UNRWA Bank Balances – April 2011 7
8
UNRWA Foreign Exchange gains and losses for 2011 to-date are made up of the following: FX Gain/Loss on Donor Income –The difference between the fixed Budget Rates and the UN exchange rate multiplied by the forecasted Donor Income amount. –The result to date is a gain of $13.3m, due to an appreciation of most currencies against the USD. –Given that 97% of non-USD GF income is hedged, the above gain or loss is offset by an equal and opposite gain or loss on the Financial Derivatives for GF (i.e a net FX impact at 30 April of ($0.3m). Financial Derivatives Gains/(Losses) –In 2010/11, hedging contracts (FX Forwards) were entered into to protect the value of budgeted GF and Project 2011 contributions. –The E EOY loss on these contracts is ($13.6m) for GF related hedges and new ($2.8m) for Projects related hedges. Other Exchange Gains/(Losses) –The revaluation of Foreign Currency bank balances and any other assets or liabilities, and the realised gain or loss on any foreign currency transactions. –The result YTD was a gain of $2.6m. This result is expected to remain minimal as foreign currency bank balances are now kept to a minimum - non-USD receipts are converted to USD immediately after receipt. Treasury – Foreign Exchange Result – April 2011 8
9
2011 Cash Flow Forecast - General Fund – April 2011 9
10
E EOY Income to Cash Flow Reconciliation – April 2011 10
11
Area Staff Provident Fund - April 2011 11 Area Staff Provident Fund – April 2011
12
12 General Fund – April 2011 US$ m
13
13 APPENDICES Financial Performance Report by Sub Programme Financial Performance Report by HDG (Objective) Balance Sheet as per UNSAS – As at 30 April 2011 YTD Dec and EOY General Fund – Cash Inflow Cash Flow Statements as on 30 April 2011 Supplier Aging as on 30 April 2011 Head Count as on 30 April 2011
14
14
15
15
16
16
17
17
18
18
19
19
20
20
21
April 2011 GF – Donor Cash Inflows YTD and E EOY US$ m 21
22
22 Head Count as at End of April 2011 – Area Staff Budget
23
23
24
24
25
Supplier’s Accounts Payable & Advances – April 2011 25
26
26
Similar presentations
© 2025 SlidePlayer.com. Inc.
All rights reserved.