International Livestock Research Institute Financial Statements I n t e r n a t i o n a l3 1L iDv ecset omcbke rR 2e0s0e3a r c h I n s t i t u t e About ILRI The International Livestock Research Institute (ILRI) (www.ilri.org) has a mandate to enhance the well-being of present and future generations in developing countries through research to improve sustainable livestock production. It works in partnerships and alliances with other organisations, national and international, in the fields of livestock research, training and information exchange. ILRI was formed in 1994. Its headquarters are in Nairobi, Kenya, with offices in seven more countries around the world. ILRI is one of 16 Future Harvest centres (www.futureharvest.org), which conduct food and environmental research to help alleviate poverty and increase food security while protecting the natural resource base. The centres are funded through countries, private foundations, regional and international organizations, and are supported by the Consultative Group on International Agricultural Research (CGIAR). The CGIAR (www.cgiar.org) is an informal association of public- and private-sector members. The CGIAR’s mission is to contribute to food security and poverty eradication in developing countries through research, partnership, capacity building and policy sup- port. It promotes sustainable agricultural development based on the environmentally sound management of natural resources. The CGIAR is co-sponsored by the Food and Agriculture Organization of the United Nations (FAO), the International Fund for Agricultural Development (IFAD), the United Nations Development Programme (UNDP) and the World Bank. Contents Board of Trustees 3 ILRI’s New Management Team 4 – 5 Statement of Purpose 6 – 7 Statement by the Chairman of Board of Trustees 8 Board Statement on Risk Management 9 Statement of Management’s Responsibilities 10 Report of the Auditors 11 Statement of Financial Position 12 Statement of Activities 13 Statement of Changes in Net Assets 14 Statement of Cash Flows 15 1 Notes to the Financial Statements 16 – 24 Exhibit I Schedule of Unrestricted Grant Revenue 25 Exhibit II Schedule of Program Restricted Grant Revenue 26 Exhibit III Schedule of Project Restricted Grant Revenue 27–41 Exhibit IV Schedule of European Union Funding 42 Exhibit V Schedule of Furnishings and Equipment 43 Exhibit VI Schedule of Direct and Indirect Cost Rates 44 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 2 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Board of Trustees Dr John Vercoe Australia Chair Dr Agnes Casiple Rola Philippines Vice Chair (Since November 2003) Dr Ana Sittenfeld Costa Rica Vice Chair (Term completed Nov 2003) Dr Carlos Seré Uruguay Ex-officio (Director General) Prof Wilfred Mwangi Kenya Host Country Representative Ato Belay Ejigu Ethiopia Host Country Representative Prof Jan Philipsson Sweden Dr Nthoana Tau-Mzamane South Africa Dr Margaret Gill United Kingdom Term completed November 2003 Prof Paul-Pierre Pastoret Belgium Dr Teruhide Fujita Japan Ms Jo Luck United States of America Dr Uwe Werblow Belgium Appointed November 2003 Dr Fee Chon Low Malaysia Appointed November 2003 R Bruce Scott Secretary Nairobi 10 April 2004 3 TOP, LEFT TO RIGHT: Prof Wilfred Mwangi Prof Jan Philipsson Dr Ana Sittenfeld Dr Uwe Werblow Dr Agnes Casiple Rola Dr Carlos SerØ Dr Teruhide Fujita BOTTOM, LEFT TO RIGHT: Dr Margaret Gill Ato Belay Ejigu Dr Fee Chon Low Dr John Vercoe Dr Nthoana Tau-Mzamane Prof Paul-Pierre Pastoret Ms Jo Luck ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 ILRI’s New Management Team CARLOS SERÉ (Uruguay) joined ILRI as Director General in January 2002. JOHN MCDERMOTT (Canada) was Before this, he was director of the regional office of the International appointed Deputy Director General Development Research Centre (IDRC, Canada) for Latin America and the of Research in April 2003. He had Caribbean. In various international research for development initiatives he previously worked at ILRI from 1997 has successfully engaged policy makers as a veterinary epidemiologist. He in the design of research products and has a broad range of experience in the use of research products. He has over multidisciplinary and 20 years of experience in agricultural multiorganisational livestock research, with an emphasis on livestock, research. He has spent 15 years and has worked as a consultant with working in developing countries. various CGIAR centres and as a senior Many of his former students, most of economist with the International Center whom are from developing countries, for Tropical Agriculture (CIAT), in now hold senior positions in leading Colombia. He holds a PhD in agricultural universities and research institutes economics from the University of around the world. He has Hohenheim, in Stuttgart, Germany. responsibility for planning and coordinating overall research activities within and across ILRI’s 5 research themes. He holds a PhD in veterinary epidemiology from the JEROEN DIJKMAN (Netherlands) is Director of Theme 2—Enabling University of Guelph, Canada. Innovations. Before joining ILRI he was an animal production and health officer of the Pro-Poor Livestock Policy Facility of the Food and Agriculture Organization of United Nations. He has over 15 years of experience in participatory research and participatory rural development, knowledge management, sustainable livelihoods and livestock and agricultural systems analysis in developing regions of the world. This theme is identifying and prioritising researchable livestock constraints affecting poor people and ensuring appropriate partnership, research, media and pathways for pro-poor outcomes. He holds a PhD in tropical animal production and health from 4 the University of Edinburgh, UK. SHIRLEY TARAWALI (UK) is Director of Theme 5—People, Livestock and the Environment. She has been working as an agronomist on joint appointment with the International Institute of Tropical Agriculture (IITA) and ILRI, based in Ibadan, Nigeria. Her work focused on multidisciplinary GETACHEW ENGIDA (Ethiopia) joined the and holistic farmer-participatory studies that improved livestock and crop Institute in 1999 and was appointed Director productivity and the management of of Finance, Human Resources and natural resources. She has over 20 years Administration in 2002. Before his experience, 18 in the CGIAR system, in appointment at ILRI, he was assistant controller sub-Saharan Africa, especially farming at the International Fund for Agricultural systems in West Africa. This theme focuses Development (IFAD), based in Rome. He on developing opportunities for livestock brings to the team over 20 years experience in to contribute to improved and sustainable organisational and financial management, agricultural production in complex strategic planning, operational review and agricultural systems that will impinge information systems management in upon the livelihoods of significant developing countries. He holds an MBA from numbers of resource poor people. Shirley the City University Business School, London, holds a PhD in plant science from the and is a Fellow of the Institute of Chartered University of London, UK. Accountants in England and Wales. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 ADE FREEMAN (Sierra Leone) is Director of Theme 1—Targeting Opportunities. He has over 10 years of experience in the CGIAR, predominately in analysis of agricultural and livestock production systems in the developing world, with emphases on poverty alleviation and agricultural sustainability. This theme helps to assess and influence the evolving roles of livestock and the dynamics of livestock systems in reducing poverty. He holds a PhD in agricultural and applied economics from the University of Minnesota, USA. ED REGE (Kenya) is Director of Theme 4—Biotechnology. Ed joined ILRI’s predecessor, the International Livestock Centre for CHRIS DELGADO (USA) is Director of Theme 3— Africa (ILCA), in 1990, where he was head of animal breeding Market Opportunities, a joint programme of ILRI and production systems. His research focus was on management and the International Food Policy Research Institute and genetic improvement of livestock. Prior to this he was a (IFPRI). He remains a senior research fellow with senior lecturer and head of Animal Genetics and Breeding, IFPRI’s Markets, Trade and Institutions Division. Department of Animal Production at the University of Nairobi. He Since joining IFPRI in 1979, he has conducted has extensive experience in sub-Saharan Africa and Asia. He research on the structural and policy factors that started ILRI’s animal genetic resources programme and for 12 exclude poor people and poor countries from years has coordinated global activities on the characterisation and participation in high-value agricultural markets. This conservation of indigenous animal genetic resources of has evolved into a focus on the growing markets in developing countries. This developing countries for livestock and fisheries theme portfolio includes products. He has taught and conducted research at development of vaccines, the Center for Development Studies and Education diagnostic tools and research in Chad, the University of Ouagadougou in Burkina on application of genetic tools Faso, the University of Michigan, the University of to characterize, conserve and Puerto Rico, and the Johns Hopkins School of better utilize livestock diversity Advanced International Studies in Washington, DC. for mitigating threats to the Theme 3 is working on identifying opportunities for assets of the poor. He holds a the poor, especially for women and other PhD in genetics from the marginalised peoples, to exploit more effectively 5 University of California at market opportunities at all levels. He holds a PhD Davis, USA. in economics from Cornell University, USA. BRUCE SCOTT (Canada) joined the Institute in 1999, and was appointed Director of Partnerships and Communication in January 2003. Before joining ILRI he served as deputy director general of the World Agroforestry Centre (ICRAF), headquartered in Nairobi. He was responsible for designing and implementing collaborative agroforestry research networks involving 14 countries in sub-Saharan Africa. He has experience in strategic and corporate planning, international partnership and resource mobilisation. He holds an MA in international affairs from School of International Affairs, Carleton University, in Ottawa, Canada. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Purpose The Institute of poverty alleviation and sustainable livestock-derived livelihoods. The International Livestock Research Institute (ILRI) works at the crossroads of Research themes livestock and poverty, bringing high- quality science and capacity building to ILRI’s long-term strategy provides a goal bear on poverty reduction and sustainable and a set of research themes and outlines development for poor livestock keepers ways in which ILRI will enhance its and their communities. ILRI works in all responsiveness to a dynamic global tropical developing regions: Africa, Asia, environment. Latin America and the Caribbean. With diverse partners, ILRI conducts livestock-based research and builds Why livestock research for the poor? livestock research capacity to facilitate In every country of the developing world, three major pathways out of poverty: farm animals are the most ubiquitous l Securing assets of the poor ‘natural resource’ of the poor. Livestock in developing countries contribute up to l improving production efficiencies in 80% of agricultural GDP, more than 20% smallholder livestock systems of total GDP and 20–60% of household l improving market opportunities for the income. Globally, livestock are becoming poor. agriculture’s most economically important sub-sector, with demand in developing ILRI’s agenda comprises five strategic countries for animal food growing by over research themes. The following questions 3% per year. This ‘livestock revolution’ are at the centre of our planning and will double demand for animal food research. 6 products in developing countries over the 1 Targeting opportunities: How can next 20 years. However, efforts by the livestock contribute to pathways out of poor to take advantage of this demand are poverty? hampered by inappropriate policies, scarce livestock feeds, devastating 2 Enabling innovation: How can diseases, degraded lands and water adoption of livestock and agriculturally resources, and poor access to markets. related innovations be accelerated? Research by ILRI and its partners is helping to alleviate these problems by 3 Market opportunities: How can the providing livestock-based options that poor access the benefits of emerging transform livelihoods of the poor through livestock markets? more environment-friendly and market- 4 Biotechnology: How can livestock oriented livestock enterprises. Based in biotechnology best be used for Africa and working worldwide, ILRI development? positions its work at this dynamic interface ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Purpose continued 5 People, livestock and the environment: Food and Agriculture Organization of the How can livestock livelihoods make a United Nations and the International Fund larger contribution to human and for Agricultural Development. environmental well being? Funding Campuses And Staff ILRI is funded by more than 50 private, ILRI’s headquarters are in Nairobi, Kenya, public and government organizations of the with a second principal campus in Addis North and South. Some donors support ILRI Ababa, Ethiopia. with core and programme funds whereas others finance individual research projects. In 2003, ILRI scientists were also based in In-kind support from national partners, such 7 partner institutions in Africa (Burkina as those in Kenya, Ethiopia and The Faso, Niger, Nigeria), Asia (China, India, Philippines, as well as that from Philippines) and Latin America international collaborators, is substantial (Colombia). ILRI employs more than 700 and vital. This mix of generic, specific and staff from about 40 countries. About 80 in-kind resources is essential for the staff are recruited through international partnership research we conduct. competitions and represent some 30 disciplines. More than 600 staff are Partnerships nationally recruited, largely from Kenya and Ethiopia. ILRI collaborates with several hundred institutions in developed and developing Governance countries. These, along with the poor farmers and consumers they serve, are 7 A Board of Trustees comprising 12 leading ILRI’s partners in development. livestock-related research specialists from countries of the North and South provides The investors guidance. ILRI belongs to the Consultative Group on International Agricultural ILRI gratefully acknowledges and thanks all Research (CGIAR). This association of 62 the investor countries and organisations that governments and public- and private- supported it as detailed in Exhibits 1 sector institutions supports a network of through 4. 15 Future Harvest agricultural research Signed on behalf of the Board of Trustees by: centres working to reduce poverty, hunger and environmental degradation in developing countries. The co-sponsors of the CGIAR are the World Bank, the United Dr Carlos Seré Nations Development Programme, the Director General ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of the Board Chair for the year ended 31 December 2003 The year ending 31 December 2003 has Co-hosting AGM 2003 with the been a very exciting one for ILRI. We put Government of Kenya and the into place a new Management team to WorldAgroforestery Centre (ICRAF). drive the Strategic Plan, which was The ILRI Board of Trustees met on two approved in 2002. A new Deputy Director occasions in 2003. We are pleased to note General – Research and five new Theme the continued financial stability and the Directors were recruited. This team, led sound fiscal management of the Institute. by the Director General, will drive a new Revenue for 2003 amounted to $30.3 output oriented agenda, which positions million against expenditure of $30.2 ILRI squarely at the interface of “livestock million resulting in a small surplus of the and poverty alleviation”. year. The Institute’s net assets at the end of Some noteworthy highlights of 2003 were: 2003 amounted to 27.1 million; with liquidity and operational reserve levels Developing of a new joint programme above the CGIAR recommend ranges. We between ILRI and IFPRI on Market had had some changes to the composition Opportunities to explore how the poor of the Board as two members retired in can access the benefits of emerging December 2003. We have been fortunate livestock markets. to attract two new members who will Launching of the African led Biosciences begin serving in 2004. facility for Eastern and Central Africa, Finally on behalf of the members of the which will transform the way, that ILRI Board we wish to thank our investors and works with partners and shares its partners. It is only with your support that 8 laboratory facilities in Nairobi. This we can achieve the impact to improve the important facility is to be funded by the lives of the poor – “Better lives through Canadian International Development livestock” Agency (CIDA) amounting to Canadian $30 million and implemented with the support of NEPAD starting in 2004. Preparing a joint programme with CGIAR John E. Vercoe centres and the Government of Ethiopia, Chair which will focus on Agricultural Innovations and Market Access in Ethiopia. CIDA approved a Canadian $20 million grant for the implementation of this project. Project implementation starts in mid 2004. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Board Statement on Risk Management On the financial statements for the year ended 31 December 2003 The Board of Trustees has responsibility for commissioned external reviewers, and the external ensuring an appropriate risk management auditors. The risk assessments will also incorporate process is in place to identify and manage high the results of collaborative risk assessments with and significant risks in the achievement of the other CGIAR Centers, System Office components ILRI’s business objectives, and to ensure and other entities in relation to shared risks arising alignment with CGIAR principles and guidelines from jointly managed activities. The risk which have been adopted by all CGIAR management framework seeks to draw upon best Centers. These risks include operational, practice promoted in codes and standards financial and reputational risks that are inherent promulgated in a number of CGIAR member in the nature, modus operandi and location of countries, and is subject to ongoing review as part the ILRI’s activities, and are dynamic as the of the ILRI’s continuous improvement effort. environment in which ILRI operates changes. Risk mitigation strategies include the They represent the potential for loss resulting implementation of systems of internal control from inadequate or failed internal processes or which, by their nature, are designed to manage systems, human factors, or external events. rather than eliminate the risk. ILRI endeavors to They include low impact (and therefore manage risk by ensuring that the appropriate irrelevance) of scientific activities, misallocation infrastructure, controls, systems and people are in of scientific efforts away from agreed priorities; place throughout the organization. Key practices loss of reputation for scientific excellence and employed in managing risks and opportunities integrity; business disruption and information include business environmental scans, clear policies system failure; liquidity problems; transaction and accountabilities, transaction approval processing failures; loss of assets including frameworks, financial and management reporting information assets; failures to recruit; retain and and the monitoring of metrics which are designed to effectively utilize qualified and experienced 9 highlight positive or negative performance of staff; failures in staff health and safety systems; individuals and business processes across a broad and failures in the execution of legal, fiduciary range of key performance areas. The design and and agency responsibilities. effectiveness of the risk management system and The Board has adopted a risk management internal controls is subject to ongoing review by the policy, communicated to all staff, that includes ILRI’s internal audit service, which is independent of a framework by which the ILRI’s management business units and reports on the results of its audits identifies, evaluates and prioritizes risks and directly to the Director General and the Board opportunities across the organization; develops through the Board’s Finance Committee. risk mitigation strategies which balance benefits Implementation of the risk management framework with costs; monitors the implementation of has begun this year. The Board expects to be able these strategies; and periodically reports to the to report on the implementation of this framework Board on results. This process draws upon risk from 2004. assessments and analysis prepared by the ILRI’s business unit staff, internal auditors, ILRI- ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Management’s Responsibilities On the financial statements for the year ended 31 December 2003 The Institute’s management are required view of the state of the financial affairs of to prepare financial statements for each the institute and of its results of activities. financial year, which give a true and fair The management further accept view of the state of affairs of the institute responsibility for the maintenance of as at the end of the financial year and of accounting records which may be relied the results of its activities for that year. upon in the preparation of financial The management is also required to statements, as well as adequate systems of ensure the institute keeps proper internal financial control. accounting records which disclose, with Nothing has come to the attention of the reasonable accuracy, the financial management to indicate that the institute position of the institute. They are also will not remain a going concern for at responsible for safeguarding the assets of least the next twelve months from the date the institute. of this statement. The management accept responsibility for Signed on behalf of Management by: the annual financial statements, which have been prepared using appropriate accounting policies supported by reasonable and prudent judgements and estimates, in conformity with International Dr Carlos Seré Financial Reporting Standards and the Director General requirements of the CGIAR Financial Guideline Series No 2 – Accounting Policies & Reporting Practices Manual 10 (Revised November 2003). The management are of the opinion that the Getachew Engida, FCA financial statements give a true and fair Director of Finance, HR and Administration ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Report of the Auditors to the Board of Trustees of International Livestock Research Institute We have audited the financial statements on p e a v g i e d s e n 8 c t e o s 2 u 3 p p w o h rt i i c n h g h th av e e a b m e o e u n nts and prep d a i r s e c d lo o su n r e th s e i n b a th si e s f o in f a th n e c i a a c l c s o ta u t n em tin e g nts. It polic a i l e so s s in et c l o u u d t e o s n a s p s a e g s e si s n 1 g 2 t h t e o a 1 c 4 c . o u W n e ting obta p in ri e n d c i a p l l l e t s h u e s i e n d f o a r n m d a t s i i o g n n i a fi n c d ant estimates expl m an a a d t e io b n y s t w h h e ic m h a n w a e g e c m on e s n id t, e a re s d well as nece e s v s a a l r u y a f t o in r g o t u h r e a o u v d e i r t. a ll accounts presentation. We believe that our au R d es it pective responsibilities of managem p e r n o t vides a reasonable basis for our and the independent opinion. Auditors Opinion As stated on page 6, the management a I r n e our opinion, proper books of acco re u s n p t onsible for the preparation of finan h c a ia v l e been kept and the financial statements which give a true and fair vi s e t w atements, which are in agreement of the state of affairs of the institute and th o e f rewith, give a true and fair view o th f e t h r e esults of its activities for the year. state of the financial affairs of the in O st u it r u t r e esponsibility is to express an as at 31 December 2003 and of the i r n e d s e u p lt e s ndent opinion on the financial of its activities for the year then end 11 s e t d a t i e n ments based on our audit and to conformity with International Financ r i e a p l ort our opinion to you. Reporting Standards and the requirements of the CGIAR Financial Guideline B S a e s r i i s e s of opinion No 2 – Accounting Policies & Reporting P W ra e c t c ic o e n s d M uc a t n e u d a o l u (R r e a v u i d se it d i n N a o c v c e o m rd b a e n r ce 2 w 00 it 3 h ) . International Standards on Auditing. Those standards require that we plan and perform the audit to obtain reasonable E a rn ss s u t r & an Y c o e u t n h g at the financial statements are 1 f 0 re A e p o r f i l m 2 a 0 t 0 e 4 rial misstatement. An audit includes examining, on a test basis, ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Financial Position as at 31 December 2003 Note 2003 2002 US$ ‘000 US$ ‘000 ASSETS Current assets Cash and cash equivalents 3 16,713 9,809 Accounts receivable Donors – net 4 7,683 6,899 Employees 292 298 Others 5 935 795 Inventories – net 6 821 957 Prepaid expenses 231 289 Total Current Assets 26,675 19,047 Non current assets Property and equipment – net 8 13,628 14,923 Intangible assets – net 7 51 141 Investment in subsidiary 9 1,816 1,816 Total Non-Current assets 15,495 16,880 TOTAL ASSETS 42,170 35,927 LIABILITIES AND NET ASSETS Current Liabilities Accounts payable Donors 10 10,257 4,410 Employees 11 1,018 778 Others 12 1,499 1,501 Accruals 13 1,682 1,430 Total current liabilities 14,456 8,119 12 Non Current Liabilities Accounts payable – Employees 11 618 818 Total Liabilities 15,074 8,937 Net assets Unrestricted – Designated 14 16,079 17,443 – Undesignated 14 11,017 9,547 Total Net Assets 27,096 26,990 TOTAL LIABILITIES AND NET ASSETS 42,170 35,927 The financial statements were approved by the Board of Trustees on 5 April, 2004 and were signed on its behalf by: Director General CARLOS SERÉ Director of Finance, GETACHEW ENGIDA HR and Administration ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Activities for the year ended 31 December 2003 Total Total Note 2003 2002 US$ ‘000 US$ ‘000 REVENUE AND GAINS Grants – Revenue Unrestricted Grants 12,726 12,419 Restricted Grants 15,949 14,153 Total Grant Revenue 15 28,675 26,572 Other Revenue and grants 16 1,646 1,578 Total revenue and gains 30,321 28,150 EXPENSES AND LOSSES Program related expenses 17 22,721 22,020 Management and general expenses* 18 8,866 7,957 Other expenses and losses 19 34 39 Indirect costs recovery (1,406) (1,167) Total expenses and losses 30,215 28,849 NET SURPLUS / (DEFICIT) 106 (699) BY NATURE OF CLASIFICATION Personnel costs 20 13,802 13,382 Collaborators and Partnership costs 506 539 Supplies and Services 12,396 11,480 Operational Travel 1,287 1,177 Depreciation & Amortization 2,224 2,271 30,215 28,849 13 *Management and general expenses are stated after deduction of non-third party income from the canteen, hostel and other income generating activities operated by the Institute. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Changes in Net Assets for the year ended 31 December 2003 Notes Designated Undesignated Total US$ ‘000 US$ ‘000 US$ ‘000 Balance at 1 January 2002 18,835 8,854 27,689 Net changes in investment in Fixed Assets (1,392) 1,392 – Net Deficit 2002 – (699) (699) Balance as at 31 December 2002 17,443 9,547 26,990 Net changes in investment in Fixed Assets 14 (1,364) 1,364 – Net Surplus 2003 – 106 106 Balance as at 31 December 2003 16,079 11,017 27,096 The designated net assets represent that part of net assets that has been set aside by the Board of Trustees for specific purposes, such as a reserve for the future acquisition and replacement of property and equipments, while undesignated net assets represent that part of net assets that is not set aside for any specific purpose. 14 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Statement of Cash Flows for the year ended 31 December 2003 2003 2002 Note US$ ‘000 US$ ‘000 CASH FLOWS (USED IN)/GENERATED FROM OPERATING ACTIVITIES Change in net assets 106 (699) Adjustments to reconcile the change in net assets to net Cash generated from/(used in) operating activities: Depreciation of property and equipment 2,098 2,157 Amortisation of intangible assets 126 114 Gain on disposal of property and equipment (101) (111) Decrease/(increase) in assets: Accounts receivable Donors (784) 41 Employees 6 (32) Others (140) 45 Inventories 136 267 Prepaid expenses 58 13 Increase/(decrease) in liabilities: Accounts payable Donors 5,847 1,546 Employees 40 (509) Others (2) 239 Accruals 252 (265) 15 Net cash generated from operating activities 7,642 2,806 CASH FLOWS GENERATED FROM/(USED IN) INVESTING ACTIVITIES Acquisition of property and equipment (824) (827) Acquisition of intangible assets (36) (52) Proceeds of disposal of property and equipment 122 130 Net cash used in investing activities (738) (749) NET INCREASE IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS 6,904 2,057 At beginning of the year 9,809 7,752 At end of the year 3 16,713 9,809 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements for the year ended 31 December 2003 1 CREATION AND STATUS OF THE INSTITUTE The International Livestock Research Institute (ILRI) was created as an international organisation by an agreement dated 21 September 1994 signed in Berne, Switzerland, by the governments of Switzerland, Denmark, Sweden, Kenya and Ethiopia and the United Nations Environmental Programme. On 1 January 1995 all the activities, assets, liabilities and fund balances of the International Laboratory for Research on Animal Diseases (ILRAD) based in Nairobi, Kenya, and the International Livestock Centre for Africa (ILCA) based in Addis Ababa, Ethiopia, were transferred to ILRI. ILRI operates under agreements entered into with the governments of the respective host countries (Kenya and Ethiopia). Under these agreements, ILRI and its assets are not subject to any direct or indirect taxation. 2 SIGNIFICANT ACCOUNTING POLICIES The accounting policies applied in the preparation of these financial statements are consistent with the International Financial Reporting Standards for not-for-profit organisations and the Consultative Group on International Agricultural Research (CGIAR) financial guideline series No 2 - Accounting Policies & Reporting Practices Manual (Revised November 2003). These policies are summarised below. (a) Accounting convention The financial statements are prepared under the historical cost convention. (b) Revenue recognition i Grants are recognised as revenue upon the fulfilment of donor-imposed conditions. ii Grants represent support with donor-imposed conditions and could be restricted or unrestricted. Unrestricted grants are received in support of the agreed research and development agenda and for general administration. Restricted grants are received in support of specified projects or activities mutually agreed upon between the centre and the donors. iii The value of services provided by scientists who are seconded to the Institute by governments or other donor agencies is recognised as revenue in kind to the extent that such services are 16 assigned values as donations in the donor agreement. Other donations in kind, which are not quantified in donor agreements, are not recognised as revenue. iv Other revenues and gains are recognised as they are earned. (c) Currency translation The Institute’s financial statements are presented in United States Dollars (US$). Transactions and balances expressed in currencies other than the US dollar are treated as follows: i Non US dollar grants and donations received in the year are converted to US dollars at the rates of exchange prevailing on the dates of receipt. Non US dollar grants and donations pledged for the year but not received by the year-end are recognised in the financial statements at the rates of exchange prevailing at the year-end. ii Non US dollar denominated expenditures are recorded at the average rates of exchange for the month in which they are incurred and are accumulated in US dollars. Assets and liabilities that are denominated in currencies other than the US dollar are restated into US dollars at the rates of exchange prevailing at the year-end. Gains and losses arising from changes in exchange rates are charged or credited to the statement of activities in the year in which they arise. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 (d) Accounts receivable Accounts receivable from donors, employees and other entities are carried at anticipated realisable value. An allowance is made for doubtful receivables based on a review of all outstanding amounts at the year-end. Bad debts are written off during the year in which they are identified. (e) Property and equipment Property and equipment are stated at acquisition cost less accumulated depreciation and accumulated impairment losses. Acquisition cost includes the direct purchase price and incidental costs such as freight, insurance, installation and handling charges. Subsequent material expenditure that extends the useful life or enhances the operating efficiency of an item of property and equipment is capitalised. The cost of normal repairs and maintenance of existing property and equipment is treated as operating expenses. Items of lasting value with an initial acquisition cost of less than US$ 1000 are treated as operating expenses in the year of purchase. Construction work-in-progress is capitalised as work progresses but depreciation starts only when the work is completed and the facility is put into use. All immovable assets carried on leasehold land donated by host countries were constructed using unrestricted funding and have, therefore, been capitalised as assets of the Institute. ILRI has the right to negotiate for extension of leases under the host country agreements upon the expiry of the current leases. In accordance with the host country agreements, in the event that the host country agreement is terminated or the host country does not renew a lease upon expiry, all immovable assets will be disposed of by the CGIAR. Property and equipment acquired using project-restricted funds are expensed on purchase under the specific benefiting projects. Such assets are not reflected as part of the Institute’s property and equipment but are presented in the financial statements as assets in custody. Property and equipment previously expensed under a specific project are recognised in Institute’s books upon the termination of the project if the donor expressly transfers the ownership of the assets to the Institute. In accordance with CGIAR guidelines, such assets are recognised at fair market values or appraised values. 17 Gains and losses on disposal of property and equipment are determined by reference to their carrying amount and are accounted for in the Statement of Activities. (f) Depreciation & Amortization Depreciation is calculated on the straight-line basis at annual rates estimated to write off the cost of each item of property and equipment over the estimated term of its useful life. The annual rates used are: Buildings and land improvements 2.5% – 3% (33– 40 years) Laboratory and scientific equipment 10% – 15% (7 – 10 years) Computers 20% (5 years) Office and household furniture and equipment 12.5% – 20% (5 – 8 years) Farm equipment 10% (10 years) Motor vehicles 20% – 25% (4 – 5 years) Purchases Software costs 33.33% (3 years) A full year’s depreciation is charged on all additions to property and equipment, including transfers from capital work-in-progress, in the year of acquisition and/or transfer. Depreciation charge is time-apportioned in the year of disposal of items of property and equipment. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 (g) Intangible assets Intangible assets of the Institute comprise acquired computer software. The cost of acquisition and installation of computer software is capitalised and amortised over the estimated useful life of the software, usually three years. (h) Asset impairment losses The carrying values of property and equipment, including intangible assets, are reviewed annually and adjusted for impairment losses where it is considered necessary. (i) Investment in subsidiary The investment in Kapiti Plains Estate Limited, a wholly owned subsidiary, is stated at cost. Consolidated financial statements are not prepared as, in the opinion of the Institute’s management, consolidated financial statements would be of no real value to the Board of Trustees in view of the insignificance of the subsidiary’s income and expenses. (j) Funds in trust Funds in trust represent funds received from donors on behalf of other collaborating centres (usually centres operating under the National Agricultural Research Systems) and are, in accordance with CGIAR guidelines, recognised as liabilities until disbursed. The Institute manages these funds on behalf of the donors and has no entitlement to direct use of the funds for its programs. (k) Inventories Inventories are stated at the lower of cost and net realisable value. Cost is calculated on the weighted average basis and includes purchase price, freight and other incidental costs. Goods in transit are stated at actual cost. Livestock and feedstuff are stated at estimated cost. Provisions are made against inventories considered by management to be obsolete or excessive in relation to the Institute’s requirements. 18 (l) Staff provisions Provision is made for unutilised leave entitlements of all staff and a proportion of the repatriation cost for international staff, based on the percentage of each individual staff member’s contracts covered up to the date of the statement of financial position. (m) Staff retirement benefits The Institute’s contributions to staff retirement benefit schemes are recognised in the statement of activities as the obligations fall due. (n) Net assets Net assets represent the residual interest in the Institute’s assets remaining after liabilities have been deducted. All of the Institute’s net assets are unrestricted. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 2003 2002 3 CASH AND CASH EQUIVALENTS Note US$ ‘000 US$ ‘000 Institute’s cash and cash equivalents 7,197 6,264 Restricted donor advances 9,159 3,178 Funds in trust 357 367 Total cash and cash equivalents 16,713 9,809 Comprising: Short term investments 10,337 7,992 Bank balances 6,355 1,796 Cash in hand 21 21 16,713 9,809 4 ACCOUNTS RECEIVABLE – DONORS Unrestricted 3,343 1,491 Program restricted 283 515 Project restricted 4,254 6,539 7,880 8,545 Less: allowance for doubtful accounts (197) (1,646) 7,683 6,899 5 ACCOUNTS RECEIVABLE – OTHERS Due from subsidiary 234 183 Interest receivable 2 3 AIARC for IRS salaries 97 128 Current accounts 60 – CG Centres 139 66 19 Consultants and Trainees 55 70 Others 348 345 935 795 6 INVENTORIES Engineering and maintenance parts 522 595 Laboratory and chemical supplies 402 339 Printing supplies 40 129 Office and other supplies 252 273 Goods in transit – 78 Livestock and feedstuff 20 23 1,236 1,437 Less: allowance foår obsolescence (415) (480) 821 957 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 7 INTANGIBLE ASSETS – COMPUTER SOFTWARE 2003 2002 Note US$ ‘000 US$ ‘000 COST At 1 January 415 363 Additions 36 52 At 31 December 451 415 Accumulated Amortisation At 1 January 274 160 Charge for the year 126 114 At 31 December 400 274 Net Book Value At 31 December 51 141 8 PROPERTY AND EQUIPMENT Balance at Balance at Cost 01 /01/03 Additions Adjustments Transfers Disposals 31/12/2003 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 Physical facilities, infrastructure & leasehold improvements 27,188 117 – 18 – 27,323 Furnishings & equipment (exh 5) 25,023 678 2 – (766) 24,937 Construction work in progress 19 27 – (18) – 28 52,230 822 2 – (766) 52,288 Accumulated Depreciation Physical facilities, infrastructure & leasehold improvements 15,231 834 – – – 16,065 Furnishings & equipment (exh 5) 22,076 1,262 2 – (745) 22,595 20 Construction work in progress – – – – – – 37,307 2,096 2 – (745) 38,660 Net Book Value Physical facilities, infrastructure & leasehold improvements 11,957 717 – 18 – 11,258 Furnishings & equipment (exh 5) 2,947 (584) – – (21) 2,342 Construction work in progress 19 27 – (18) – 28 14,923 (1,274) – – (21) 13,628 Fully depreciated assets At 31 December 2003, equipment with a cost of US$ 19,721,934 (2002 – US$ 18,338,000) were fully depreciated. The normal annual depreciation charge would have been US$ 2,044,000 (2002 – US$ 2,166,000). Assets in custody At 31 December 2003, property and equipment with a cumulative cost of US$ 540,409 (2002 – US$ 336,670), which were acquired using project-restricted funds, have been expensed upon purchase in conformity with the CGIAR Financial Guidelines. These assets were still in the Institute’s use as at that date. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 9 INVESTMENT IN SUBSIDIARY This represents the cost of investment in Kapiti Plains Estate Limited, a ranch that was acquired for the purposes of securing adequate supplies of disease-free livestock to the Institute. The subsidiary’s profit /(loss) after taxation for the year ended 31 December 2003 amounted to US$521,843 (2002: US$ (31,410)), while it’s net assets as at 31 December 2003 amounted to approximately US$ 2,723,831(2002: US$ 1,519,474). The profit in year 2003 is attributed to gains of US$ 535,857 arising from initial recognition of livestock valuations at fair valued less estimated point of sale costs as prescribed by International Accounting Standard 41. The carrying value of the investment in ILRI’s financial statements has however not been adjusted to the subsidiary’s net assets value as, in the opinion of management, the realisable value of the investment approximates the value reflected in the statement of financial position. Consolidated financial statements are not prepared as, in the opinion of the Institute’s management, consolidated financial statements would be of no real value to the Board of Trustees in view of the insignificance of the subsidiary’s income and expenses. 2003 2002 US$’000 US$’000 10 ACCOUNTS PAYABLE – DONORS Unrestricted 1,098 1,032 Project restricted 9,159 3,378 10,257 4,410 11 ACCOUNTS PAYABLE – EMPLOYEES Staff personal accounts 386 316 Provision for repatriation costs 885 983 Provision for accrued leave 365 297 21 1,636 1,596 Less: amount payable within one year (1,018) (778) Amount payable after one year 618 818 The entire amount payable after one year represents provision for repatriation costs for internationally recruited staff. 12 ACCOUNTS PAYABLE – OTHERS Due to suppliers 446 575 Outposted offices 222 380 Sundry payables 474 179 unds in trust 357 367 1,499 1,501 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 13 ACCRUALS Project expenses and commitments 805 768 General supplies and services 823 637 Outposted offices 54 25 1,682 1,430 14 NET ASSETS Designated Undesignated Total US$ ‘000 US$ ‘000 US$ ‘000 Balance at 1 January 2003 17,443 9,547 26,990 Depreciation charge for the year (2,098) 2,098 – Amortisation charge for the year (126) 126 – Capital expenditure during the year 824 (824) – Intangible assets during the year 36 (36) – (1,364) 1,364 – Change in net assets during the year – 106 106 Balance at 31 December 2003 16,079 11,017 27,096 15 GRANT REVENUE (exhibits 1, 2 and 3) Advance Donor Total Donor Advance donations receivables receipts receivables Adjustment donations Revenue Revenue 1/1/03 1/1/03 2003 31/12/03 2003 31/12/03 for 2003 for 2002 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 US$ ‘000 Un- restricted 1,032 (1,491) 10,662 3,342 279 (1,098) 12,726 12,419 22 Program 200 (515) 4,011 283 105 (1,245) 2,839 2,457 restricted Project 3,178 (6,539) 17,951 4,254 2,180 (7,914) 13,110 11,696 restricted 4,410 (8,545) 32,624 7,879 2,564 (10,257) 28,675 26,572 During the year, several associate professional scientists were seconded to the Institute by various institutions and governments. The direct costs, such as salaries and other allowances, were borne by the seconding institutions or governments while the Institute provided supplementary support. These contributions in kind have been recognised in the statement of activities as restricted contributions at an estimated value of US$ 1,247,303 (2002 – US$ 809,424). ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 2003 2002 US$’000 US$’000 16 OTHER REVENUE AND SUPPORT Interest income 96 146 Rent income 422 462 Catering income 209 158 Gain on disposal of equipment 101 111 Service income 559 552 Foreign exchange gains – net 259 149 1,646 1,578 17 PROGRAM RELATED EXPENSES Personnel costs (note 20) 10,017 9,846 Collaborators/Partnership costs 506 539 Supplies and services 9,930 9,431 Operational Travel 1,091 936 Depreciation & Amortization 1,177 1,268 22,721 22,020 18 MANAGEMENT AND GENERAL EXPENSES Personnel costs (note 20) 3,785 3,536 Collaborators/Partnership costs – – Supplies and services 3,838 3,177 Operational Travel 196 241 Depreciation & Amortization 1,047 1,003 23 8,866 7,957 19 OTHER EXPENSES AND LOSSES Bank charges 34 39 ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 Notes to the Financial Statements continued for the year ended 31 December 2003 20 PERSONNEL COSTS 2003 2002 Management and general operations US$’000 US$’000 Salaries and allowances 3,012 2,840 Pension contributions 355 365 Medical and life insurance 291 240 Relocation and leave expenses 118 71 Other personnel costs 9 20 3,785 3,536 Program related activities Salaries and allowances 7,656 7,706 Pension contributions 945 938 Medical and life insurance 612 562 Relocation and leave expenses 722 615 Other personnel costs 82 25 10,017 9,846 Total personnel costs 13,802 13,382 The average number of staff during the year was 726 (2002 – 703). 21 RETIREMENT BENEFITS ARRANGEMENTS The Institute operates defined contribution retirement benefit schemes for its international and national staff. An independent Board of Trustees administers the schemes and the investments are managed offshore by independent investment managers. 22 COMPARATIVES 24 Where necessary, the comparative figures have been adjusted to conform with changes in presentation in the current year. In particular, the comparatives figures for account receivables and account payables – employees have been adjusted to conform to changes in presentation in the current year. ILRI FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2003 25 Schedule of Unrestricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor Advance Donor Total Donor Adjustment Advance Revenue for Revenue for Donations Receivable Receipts Receivable Donations 1/1/03 1/1/03 2003 31/12/03 2003 31/12/03 2003 2002 Australia – – 196,800 – – – 196,800 211,680 Austria – – – – – – – – Belgium – – 182,306 – – – 182,306 153,032 Brazil – (18,000) – – 18,000 – – – Canada – – 2,475,718 60,151 – (935,711) 1,600,158 701,923 China – – – 50,000 – – 50,000 80,000 Denmark – – 603,911 – – – 603,911 662,988 Finland – – 415,798 – – – 415,798 331,000 Germany – – 297,675 – – – 297,675 238,086 Ireland 99,700 – 605,120 – – – 704,820 654,964 India – – – 37,500 – – 37,500 37,856 Italy – (395,076) 395,076 395,076 – – 395,076 395,076 Japan – – 198,043 – – – 198,043 333,778 Korea – – 50,000 – – – 50,000 30,000 Netherlands – – 458,419 – – (161,909) 296,510 237,665 Norway – – 1,247,624 – – – 1,247,624 1,200,000 Sweden 431,864 – 515,700 – – – 947,564 775,539 Switzerland – – 952,381 – – – 952,381 764,616 USAID – (737,500) 737,500 2,800,000 – – 2,800,000 2,950,000 World Bank 500,000 (340,981) 1,330,000 – 260,981 – 1,750,000 2,660,981 1,031,564 (1,491,557) 10,662,071 3,342,727 278,981 (1,097,620) 12,726,166 12,419,184 Exhibit I 26 Exhibit II Schedule of Programme Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor Program Donations in Receivables Total Receivable Adjustments Donations in Revenue Revenue advance as as at Receipts as at 2003 advance as for 2003 for 2002 at 1/1/03 1/1/03 2003 31/12/03 at 31/12/03 CANADA Systemwide Livestock Program – – 648,080 – – (648,081) – – FRANCE Market Opportunites – (86,724) 454,685 57,038 – – 424,999 305,461 Biotechnology – (86,724) 766,511 57,038 – – 736,824 677,411 Targeting Innovation – – 311,825 – – – 311,825 – Sub-total, France – (173,448) 1,533,022 114,075 – – 1,473,649 982,872 JAPAN Systemwide Livestock Program – – – – – – – 50,000 Biotechnology – – 115,000 – – – 115,000 160,000 Sub-total, Japan – – 115,000 – – 115,000 210,000 KENYA Sustainable Production Systems – (75,000) 40,328 – 34,672 – – – Biotechnology – (177,000) 106,398 – 70,602 – – – Sub-total, Kenya – (252,000) 146,726 – 105,274 – – – SOUTH AFRICA Targeting Opportunities – (25,000) 25,000 25,000 – – 25,000 25,000 Enabling Innovation – – – – – – – – Market Opportunities – (25,000) 25,000 25,000 – – 25,000 25,000 Sub-total, RSA – (50,000) 50,000 50,000 – – 50,000 50,000 SPAIN People, Livestock & the Environment – (40,000) 40,000 – – – – – SWITZERLAND Systemwide Livestock Program – – 216,419 118,972 – (147,071) 188,320 264,706 UNITED KINGDOM Biotechnology (East Coast Fever) £150K – – 365,239 – 365,239 – 167,180 – People, Livestock & the Environment (Gene Bank) £200K – – 321,264 – – 321,264 146,649 – Gender & Diversity policy £2K – – 3,109 – – – 3,109 1,466 Market Opportunities £120K – – 193,003 – – – 193,003 575,832 Targeting Innovation £80K – – 129,483 – – – 129,483 58,660 Sub-total, UK – – 1,012,099 – – – 1,012,099 949,787 WORLD BANK Systemwide Livestock Program – 200,000 – 250,000 – – (450,000) – TOTAL 200,000 (515,448) 4,011,346 283,047 105,274 (1,245,152) 2,839,067 2,457,365 27 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 AUSTRALIAN CENTRE FOR INTERNATIONAL AGRICULTURAL RESEARCH (ACIAR) Sustainable Endoparasite Control for Small Ruminants in SE Asia Jul–98 Dec–03 575,909 (70,886) – 131,467 70,886 (131,467) – – – Sustainable Endoparasite Control for Small Ruminants in SE Asia Jul–98 Dec–03 273,193 – 161,172 – (59,143) – 102,029 112,021 Managing the rumen ecosystem to improve utilization of thornless accacias Jan–99 Dec–01 539,333 – 30,135 – – (27,519) – 2,616 84,878 South to South Workshop Jan–01 Dec–01 16,480 – 160 – – – 160 4,340 Trade Liberalisation w/shop May–02 Sep–02 17,857 – 3,369 – – (1,458) – 1,911 12,470 Development of a knowledge systems for selection of forage for farming systems in the tropics Jul–02 Jul–05 56,851 – 23,785 13,716 – (18,587) – 18,914 – Review of ACIAR Projects in Eastern Indonesia Jun–03 Jul–03 15,233 – – 6,091 – (5,409) – 682 – Sub-total, ACIAR – (70,886) 218,621 151,274 70,886 (243,583) – 126,312 213,709 ACADEMY OF EDUCATIONAL DEVELOPMENT (AED) Start capacity elaboration workshop Jun–02 Dec–02 23,782 – 4,701 – – – – 4,701 11,946 – Sub-total, AED – 4,701 – – – – 4,701 11,946 – AFRICAN DEVELOPMENT BANK (AFDB) Crop-livestock systems work in Ethiopian highlands – (23,855) – – 23,855 – – – – Increasing the contribution of livestock to sustainable farming systems in West Africa – (58,724) – – 58,724 – – – – Sub-total, AfDB – (82,579) – – 82,579 – – – – AGIP Integration of small ruminants into smallholder farming systems of oil- producing areas of SE Nigeria Jan–01 Dec–03 325,097 (115,902) – – – – 132,262 16,360 290,536 Sub-total, AGIP – (115,902) – – – – 132,262 16,360 290,536 ASIAN DEVELOPMENT BANK (ASDB) Increasing Productivity of crop livestock in Asia–Phase II Jan–02 Dec–04 1,000,000 (276,825) – 534,038 124,829 – 41,143 423,185 319,696 LAO Livestock Sector Review May–02 Jun–02 26,500 (2,100) – 14,000 – (8,900) – 3,000 14,600 AsDB collaborative project Jan–03 Dec–03 – – – 7,287 – – 1,611 8,898 – Disease control – Mekong – – – – – 6,747 6,747 – Sub-total, AsDB (278,925) – 555,325 124,829 (8,900) 49,501 441,830 334,296 AUSTRIA Conservation & utilization of Livestock Genetic Resources to benefit Poor farmers Jan–03 Dec–03 210,662 – – 210,662 (207,655) – 3,007 – Sub-total, Austria – – 210,662 – (207,655) – 3,007 – BELGIUM Control of Vector borne diseases in livestock through development of improved vaccines and diagnostic tools yearly 111,296 (130,354) – 130,354 – – – – 150,438 Dr Jan Naessens Secondment Sep–01 Dec–04 450,000 (97,593) – 299,956 – (65,856) – 136,507 177,434 Nematode Diversity – – – – – 830 830 – – Better Policy and Management Options for Pastoral lands: Assessing the Tradeoffs between Poverty Alleviation and Wildlife Conservation Oct–02 Dec–04 1,292,997 – – 1,292,997 – (1,028,790) – 264,207 – Sub-total, BELGIUM – (227,947) – 1,723,307 – (1,094,646) 830 401,544 327,872 Exhibit III 28 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 BHUTAN Bhutanese Sheep Genotyping 5,985 – – (4,104) – 1,881 – – Sub-total, Bhutan – 5,985 – – (4,104) – 1,881 – – CAB INTERNATIONAL CABI Workshop May–03 May–03 3,000 – – 9,624 – (7,304) – 2,320 – Sub,total, CABI – – – 9,624 – (7,304) – 2,320 – COLLECTIVE ACTION AND PROPERTY RIGHTS (CAPRi) Integrated Resource Management Jan–00 Dec–01 125,000 (50,946) – – 50,946 – – – 25,000 Enhancing the role of community actions in disease control and Natural Resource Management Oct–00 Sep–03 125,000 – 7,026 – – – 30,980 38,006 26,387 Sub-total, CAPRi – (50,946) 7,026 – 50,946 – 30,980 38,006 51,387 CARE Economic Analysis of data set SPO Jan–02 Feb–02 8,000 – 4,922 – – (162) – 4,760 3,078 Sub-total, CARE – – 4,922 – – (162) – 4,760 3,078 COMMON FUND FOR COMMODITIES (CFC) Markets and Regional Trade in Livestock in West Africa Jun–98 Dec–02 367,460 (47,762) – – – – 126,892 79,130 74,235 Enhancing Beef Productivity, Quality, Safety and Trade in Central Africa Jan–02 Dec–06 3,500,000 – – 299,966 – (8,794) – 291,172 – Essential Action to meet quality requirement of Hides, Skins, semi processed leather for Africa Apr–02 Jun–02 27,671 – 4,035 – – – – 4,035 23,616 Sub-total, CFC – (47,762) 4,035 299,966 – (8,794) 126,892 374,337 97,851 CONSULTATIVE GROUP ON INTERNATIONAL AGRICULTURAL RESEARCH (CGIAR) IFAR Capacity building fellowship Jul–03 Dec–04 10,000 – – 10,000 – (10,000) – – – Property rights ,risks and livestock development – (41,473) – – 41,473 – – – – ISAC Workshop – 295 – – – – 295 3,630 – Sub-total, CGIAR – (41,473) 295 10,000 41,473 (10,000) – 295 3,630 CORNEL UNIVERSITY FUND Collaborative research – 7,781 – – (7,781) – – 2,219 – Sub-total, CHF – – 7,781 – – (7,781) – – 2,219 INTERNATIONAL CENTRE FOR TROPICAL AGRICULTURE (CIAT) Assessment of the impacts of stakeholder participation in the diffusion of a vertisol management technology in highland Ethiopis Jan–99 Dec–01 36,000 – – – – – – – – Sub-total, CIAT – – – – – – – – – CANADA (CIDA) J W Smith engagement to poliy branch of CIDA’s as Lead Agriculture Advisor Jan–03 Dec–05 369,375 – – 119,493 – – 4,322 123,815 – Sub-total, CIDA – – – 119,493 – – 4,322 123,815 – 29 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 CENTRO INTERNATIONAL DE LA PAPA (CIP) Virtual system livestock programme yearly – – – – – 12,249 12,249 7,500 – Sub-total, CIP – – – – – 12,249 12,249 7,500 – COMART FOUNDATION (CMF) Ghibe valley community-managed sustainable credit options animal health impact Jan–03 Dec–03 67,878 – – 21,764 – – 15,833 37,596 – Sub-total, CMF – – 21,764 – – 15,833 37,596 – COLORADO STATE UNIVERSITY (CSU) NREL consultancy Mar–00 Dec–01 73,000 – 6,372 – – (6,048) – 324 278 CRSP funds for Integrated modelling and assessment of Balancing Food Security, Conservation and Ecosystem Integrity Jan–01 Sep–01 72,000 (35,561) – 60,000 – – 33,864 58,303 65,464 Sub-total, CSU – (35,561) 6,372 60,000 – (6,048) 33,864 58,627 65,742 CENTRE TECHNIQUE DE COOPERATION AGRICOL ET RURALE (CTA) Sustainable crop livestock production for improved livelihoods and natural resource management in WA (Co Seminiar) Jul–01 Dec–01 38,095 – 32,208 3,445 – (34,045) – 1,608 – – Sub-total, CTA – 32,208 3,445 – (34,045) – 1,608 – – DENMARK (DANIDA) Examining Efficiency Production under intensification of SHD in Uganda Jan–01 Dec–04 478,500 – 29,725 181,173 – (156,474) – 54,424 143,872 Integrated Crop Livestock production in West Africa Jan–01 Dec–04 378,313 – 321,612 – – (125,443) – 196,169 56,701 Poultry Workshop Oct–03 Oct–03 – – – – 743 743 – Sub-total, DANIDA – – 351,337 181,173 – (281,917) 743 251,336 200,573 DESERT MARGIN PROGRAMME/ETF (DMP) Desertification project in West Africa Feb–02 Dec–05 185,000 – 50,000 – – (47,870) – 2,130 – Sub-total, DMP – – 50,000 – – (47,870) – 2,130 – ELISA Elisa kits yearly – (1,463) 1,463 – – – 37,097 Sub-total, ELISA – (1,463) – 1,463 – – – – 37,097 ETHIOPIA (ETH) FITCA – Ethiopia training May–02 Jun–02 30,943 – 10,625 – – (9,998) – 627 20,302 Graduate fellows – Tesfaye Alemu – – 22,218 – – (11,423) – 10,795 2,242 Evaluation of Meat production potential of Ethiopian Goat Breeds Sep–03 Aug–04 10,186 – – 10,186 – (6,926) – 3,260 Sub-total, ETH – – 32,843 10,186 – (28,347) – 14,682 22,544 Exhibit III 30 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 EUROPEAN UNION (EU) Epidemiology and Disease Control Apr–00 Apr–04 482,404 (220,733) – 237,041 – – 97,305 113,613 127,125 AARNET – Regional programme to Support Agricultural Research in East Africa – (125,324) – 541,395 125,324 (477,047) – 64,348 – ICPTV – (24,317) – 56,021 – – 373 32,077 12,836 Charaterisation and conservation of Forage genetic resources – ACP yearly – (576,761) – 576,761 – – 389,031 389,031 598,842 Characterisation, conservation and use of animal genetic resources in Asia yearly – (1,256,844) – 1,256,844 – – 503,600 503,600 1,219,668 Development and disease resistant livestock – ACP yearly – – – – – – 390,290 390,290 – Development of disease resistant livestock in Asia yearly – (229,724) – 229,724 – – 503,600 503,600 101,310 Ecoregional livestock research in LAC (1997/98) – (152,900) – – – – 152,900 – – CORAF Livestock network – (3,512) – – 3,512 – – – – Sub-total, EU – (2,590,115) – 2,897,786 128,836 (477,047) 2,037099 1,996,559 2,059,781 UNITED KINGDOM (DFID) Assessment of diversity of the Genetic Resources in Goat & Sheep in SSA Apr–98 Mar–01 159,731 – 11,599 – – (11,599) – – 1,859 Genetic Enhancement of feed quality and quantity of Sorghum and Millet Feb–99 Dec–02 288,000 – 38,716 – – – – 38,716 73,216 R & D Support to SHD Sector in Kenya Jun–97 Jul–03 2,750,718 (34,023) – 103,877 – – 186,649 256,503 323,593 Development of seasonal nutritional & resource management strategies for SD systems Apr–00 Mar–03 64,021 – 32,846 – – (21,677) – 11,169 7,369 Market Mechanisms and public health risks in developing peri-urban markets – Ghana TZ project Mar–99 Mar–02 426,506 – 6,871 – – – – 6,871 48,973 CPP – Maize and Fodder Apr–01 Mar–04 118,993 – 8,346 53,497 – – 7,037 68,880 61,454 Talking Pictures Oct–99 35,268 (16,261) – 16,261 – – – – 1,058 Feed strategies – – 25,572 684 – (1,078) – 25,178 577 Manure Management – Collection storage abd comositing strategies to enhance organic fertilizer quality Jan–99 Dec–00 263,003 – 10,388 2,226 – (12,513) – 101 2,445 Mapping Poverty and Livestock Jan–01 May–01 98,673 – 13,110 – – (10,097) – 3,013 5,410 F&N Workshops Jan–01 42,918 – 6,685 – – (6,685) – – 34,525 Development of FFS methododlogy for Small Holder Dairy Apr–01 Mar–04 428,768 – 1,480 227,637 – (37,248) – 191,869 140,515 Cowndria in tick cell lines – Heartwater Apr–01 Dec–01 32,189 – 116 – – – 3,152 3,268 – F&N Workshops Jan–01 35,765 – – – – – – – – ECF Vaccine Development Jul–01 Apr–05 4,849,273 (437,717) – 2,239,250 – – 145,677 1,947,210 1,923,849 Diagnostic of endoparasitic diseases – (25,621) – 90,832 – – 12,728 77,939 23,020 Sleeping sickness – Uganda Apr–00 Dec–02 13,433 – 7,959 1,432 – – 51 9,442 16,237 Farmers perceptions – – 18,350 – – – 2,573 20,923 36,021 Epidemiological and Economic Evaluation of Cross Border Disease Control in Southern Africa (FMD) Sep–01 Apr–02 70,813 – 4,041 – – (584) – 3,457 58,438 Animal Health Research for Poverty Alleviation Apr–01 Mar–03 118,080 – – – – – 7,038 7,038 111,227 Pastrol studies – (14,977) – 14,977 – – 9,421 9,421 13,226 Integrated resource management in crop livestock systems of smallholder farmers in sub-Saharan Africa Jan–01 Dec–03 629,284 (1,096) – 40,000 – – 20,781 59,685 16,096 31 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 UNITED KINGDOM (DFID) continued Mapping sleeping sickness – Uganda – (9,142) – 5,946 9,142 – 7,843 13,789 9,142 ECF Immunization – Tanzania Mar–02 Apr–03 113,433 (36,257) – 32,144 – – 17,132 13,019 36,257 Design of vaccination programme 15,326 – 8,249 – – (5,680) – 2,569 7,076 Demand and Supply-side changes in the livestock sector Jan–02 Dec–02 14,412 – 10,309 2,779 – (10,532) – 2,556 3,979 Vector Genomics Jan–02 Dec–02 14,412 – – 19,636 – – 1,484 21,120 – LPP Priority Country poverty mapping Sep–02 Mar–03 90,000 – – 55,143 – (26,724) – 28,419 – Enhancing Livelihood of poor Livestock Keepes through Increasing use of Fooder Oct–02 Sep–05 2,122,347 – 146,723 705,619 – (491,492) – 360,850 8,148 DFID –LPP Urban Livestock meeting Mar–03 Mar–03 – – – 3,771 – (0) – 3,771 – Support for Theme 2 workshop Jan–03 Mar–03 – – – 21,289 – – 2,171 23,460 – Evaluation of costs and benefits of foot and mouth diseases in Southern Africa Jan–03 Feb–03 25,379 – – 26,040 – (4,322) – 21,718 – Improving food security through community based management of typanotolerant cattle in Ghibe valley Aug–03 Aug–04 14,324 – – 7,774 – (5,941) – 1,833 – Graduate fellow – Collaborative Aug–03 Aug–04 – – – 20,668 – (20,668) – – – Development of a Dairy Toolbox Nov–03 Dec–04 116,151 – – – – – – – – Influences of the foliage multipurpose forage trees on rumen micro- organisms and rumen fermentation (53,264) – – – – 53,264 – – Sub-total, DFID (628,358) 351,360 3,691,482 9,142 (666,840) 477,001 3,233,787 2,963,710 FARM AFRICA Assessment of the genetic diversity in Ethiopian Goat populations Feb–03 Mar–03 12,427 – – 5,971 – (5,971) – – – Sub-total, FAA – – – 5,971 – (5,971) – – – FOOD AND AGRICULTURAL ORGANISATION (FAO) Breed Surveys 40,000 (14,782) – – 14,782 – – – – Contribution of Smallholder farmers Apr–01 Jun–01 5,000 – – – – – – – – FAO GIS Databases 20,000 – – – – – – 13,943 Farm Power and Implements for Sustainable Livelihoods – Workshop Oct–01 Feb–02 40,000 (4,728) – 1,272 4,728 (1,272) – – 19,048 LEAD Project – – – – – – – – – Food Safety Aug–01 Oct–02 20,000 – 3,482 4,100 – – – 7,582 12,518 Barriers to access Markets Apr–02 Dec–02 30,000 (10,323) – 10,677 10,323 – – 10,677 19,323 Livestock Mapping – Kenya May–02 Jul–03 99,500 – 18,972 33,000 – – 37,510 89,482 14,028 ESAE Collaboration Jan–02 Dec–02 20,000 – 2,618 15,000 – – – 17,618 5,082 PAAT Meeting – 1,683 – – – 6,228 7,911 3,075 – FAO MZB Biodiversity Jun–02 Dec–02 – (6,876) – 20,730 – (11,702) – 2,152 6,876 Post Harvest Milk and Dairy products lossess Mar–03 Apr–03 10,000 – – 10,000 – (8,582) – 1,418 – Pathways out of poverty Jun–03 Dec–03 50,000 – – 15,000 – – 33,767 48,767 – Study of effects and influence of International and National dairy sector development and livelihood opportunies Apr–03 Mar–04 57,694 – – 17,000 – (6,545) – 10,455 – Development of East African and Andean modules for the PPLP Initiative Oct–03 Apr–03 33,900 – – 10,000 – (1,465) – 8,535 – Sub-total, FAO – (36,709) 26,755 136,779 29,833 (29,566) 77,505 204,597 93,893 Exhibit III 32 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 FOUNDATION FOR ADVANCE STUDIES ON INTERNATIONAL DEVELPOMENT (FASID) Research on poverty,Environment and Agricultural Technologies (REPEAT) Mar–03 Mar–03 61,682 – – 50,000 – (4,604) – 45,396 – Sub-total, FASID – – – 50,000 – (4,604) – 45,396 – FINLAND Associate Expert GIS Aug–00 Jul–03 225,800 – 21,555 – – – – 21,555 81,553 Sub-total, Finland – – 21,555 – – – – 21,555 81,553 FRANCE Congo Pain yearly – (38,625) – 29,218 – – 27,086 17,679 35,180 Research on Paludism & other associated transmissible diseases in the developing countries Jul–01 Jun–03 56,420 – 4,545 33,369 – (17,725) – 20,189 13,960 Sub-total, France – (38,625) 4,545 62,587 – (17,725) 27,086 37,868 49,140 GATSBY FUNDS – (2,556) – – – – 2,556 – 2,556 Sub-total, Gatsby – (2,556) – – – – 2,556 – 2,556 GLOBAL RESEARCH DEVELOPMENT Setting up a feeding assay for Rhipicephalus sanguineus Nov–02 Apr–03 36,580 – 29,264 – – (29,264) – – – Sub-total, GRD – 29,264 – – (29,264) – – – – GERMANY (GTZ) Property Rights ans sustainable improvement of livestock production systems – (34,061) – – 34,061 – – – – Development of strategies – (8,145) – – – – 8,145 – 8,145 Development and application of genetic markers to bovine type genes Jan–98 Dec–01 250,000 – 9,080 – – (9,080) – – 509 Property Rights ans sustainable improvement of livestock production systems – – 11,375 – (11,375) – – – 4,825 Post Doc – Animal Genetics PostDoc– Program May–01 May–04 170,430 – 14,976 58,830 – (10,624) – 63,182 61,462 ILRI – BMZ project on trypanocide resistance in West Africa Mar–02 Feb–05 1,128,000 – 69,052 439,129 – (99,603) – 408,578 288,721 Post Doc – Integration of multipurpose trees in mixed crop–livestock watershed systems for feed production and soil conservation Jan–03 Jul–05 217,217 – – 166,285 – (88,660) – 77,625 – Post Doc Enhancing Beef Productivity, Quality, Safety and Trade in Central America Jun–03 May–05 305,262 – – 196,736 – (124,473) – 72,263 – Transregional Analysis Jan–01 Dec–01 183,000 – 65,559 – – (15,665) – 49,894 153,665 Support of CMC Project Jan–03 Dec–03 28,841 – – 17,285 – – 12,998 30,283 – Field studies on development and impact of drug resistance of animal trypanosomes in market oriented production systems of West Africa – (54,289) – – 54,289 – – – – Characterisation and conservation of forage gemplasm – (506,953) – – 506,953 – – – – Sub-total, GTZ – (603,448) 170,042 878,265 583,928 (348,105) 21,143 701,825 517,327 HEIFER INTERNATIONAL Support for School Milk Jun–03 Dec–03 4,000 – – 4,000 – (929) – 3,071 – Sub-total, HEI – – – 4,000 – (929) – 3,071 – 33 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 INTERNATIONAL ATOMIC ENERGY AGENCY (IAEA) Environmental impact assessement of control of tsetse fly usin SIT in the South Rift valley of Ethiopia Mar–01 Dec–02 82,016 (10,639) – 16,300 – (681) – 4,980 62,200 IAEA Student training Jun–02 Dec–03 – 31,429 – – (14,355) – 17,074 11,071 – Sub-total, IAEA – (10,639) 31,429 16,300 – (15,036) – 22,054 73,271 INSTITUTE FOR CELL & MOLECULAR BIOLOLGY (ICMB) Malleria Work – (22,481) – – 22,481 – – – 6,958 Sub-total, ICMB – (22,481) – – 22,481 – – – 6,958 WOLRD AGROFORESTRY CENTRE (ICRAF) Gender and Diversity Jan–01 Dec–04 35,000 – 27,625 – – (25,183) – 2,442 2,500 Sub-total, ICRAF – – 27,625 – – (25,183) – 2,442 2,500 INTERNATIONAL CROP RESEARCH INSTITUTE FOR THE SEMI–ARID TROPICS (ICRISAT) World ICRISAT Mozambique Project – (6,521) – 11,311 – (0) – 4,790 14,213 ICRISAT Workshop – 227 – – (227) – – 4,739 – Crop Diversity_Mol Breed – – – 3,163 – – 2,229 5,392 – Desert Margins programme with GEF Focal areas on Biological diversity with relevance to climate change and reduction of land degradation in the desert margins area Feb–02 Dec–05 185,000 – – 85,000 – (33,322) – 51,678 – Disease Resistance Jan–03 Dec–03 – – – – – – 5,044 5,044 – Improved livelihoods in the sahel through development & implementation of household level of bioeconomic decision support systems Jan–03 Dec–03 – – – 17,107 – (17,107) – – – Sub-total, ICRISAT – (6,521) 227 116,581 – (50,656) 7,273 66,904 18,952 INTERNATIONAL DEVELOPMENT RESEARCH CENTRE (IDRC) Epidemiology and Disease Control – Sleeping Sickness Uganda Apr–00 Mar–03 98,934 – 24,312 (3,835) – – – 20,477 26,039 Programme to Improve Crop Livestock Productivity through efficient nutrient management in mixed farming systems of semi arid West Africa Jun–98 Mar–02 360,565 (78,490) – – 78,490 – – – 281,305 Enhanced human wellbeing through livestock and natural resource management (East African Highlands) Feb–98 Mar–02 301,730 (33,274) – – 33,274 – – – 77,910 CORAF Network – (11,500) – – 11,500 – – – 11,500 Improving benefits of Urban and Peri Urban Livestock Production through management of Associated Human ans Environmental risks in Nigeria Jan–03 Jan–06 449,600 (1,476) – 193,340 – (187,348) – 4,516 – Workshop on Integrated water and land management Research Nov–02 Nov–03 9,625 – – – – – – – 10,102 Crop–Livestock integration for sustainable natural resources management in sub–humid and highlands zones of west and central Africa Jan–03 Jan–06 318,060 – – 129,360 – (29,843) – 99,517 – Characterising and Assessing the risks and benefits of Urban and Peri Urban (UPA) livestock in Kampala city, Uganda Mar–03 Mar–04 12,763 – – 11,492 – (4,455) – 7,037 – Livestock on soil and vegetation in West Africa – – – – – – – – – CORAF – (20,714) – – 20,714 – – – – Sub-total, IDRC (145,454) 24,312 330,357 143,978 (221,646) – 131,547 406,856 INTERNATIONAL FUND FOR AGRICULTURAL DEVELOPMENT (IFAD) Exhibit III 34 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 Development and Testing of an integrated approach to the control of gastro Intestinal Parasites in Small ruminnants in South and South East Asia Jun–99 Jun–03 12,000 – 2,136 – – – 3,406 5,542 9,864 Development and Testing of an integrated approach to the control of gastro Intestinal Parasites in Small ruminnants in South and South East Asia Jun–99 Jun–03 875,000 (43,368) – 130,000 – – 39,811 126,443 286,825 Impact of Immunization with an improved sub unit vaccine against East Coast fever on the small holder dairy sector in the central province of Kenya Jan–99 Dec–01 600,000 – – – – – – – 4,232 Programme to Improve Crop Livestock Productivity through efficient nutrient management in mixed farming systems of semi arid West Africa Jun–98 May–01 600,000 – – – – – – – 61,278 An Integrated Approach to Assessment of Trypanosomasis Control Technologies and Impacts, Agricultural Production, Human Welfare and Natural Resources in Tsetse – Infected Areas of Africa Oct–98 Jun–02 919,000 – – – – – – – 148,068 An Integrated Approach to the assessement of trypanosomasis control technologies and their impact on agricultural production, human welfare and natural resources in tsetse affected areas of Africa Apr–01 Sep–01 44,000 (29,015) – 39,015 – (10,000) – – 10,015 Programme for small ruminant health improved livelihood and marke opportunities for poor farmers in near East and North Africa region (NENA) Jan–03 Jan–08 1,100,000 – – 220,000 – (194,900) – 25,100 – Addressing Key Constraints to the Sustainable delivery & Adoption of immnization against each coast fever for poor livestcok keepers in East Africa Jan–02 Dec–02 94,400 – 80,173 – – (1,994) – 78,179 14,227 Tsetse Repellent Evaluation Oct–02 Nov–05 1,258,000 – 435,089 – – (25,230) – 409,859 203,229 Decision support for Trypanosomasis control in Uganda Dec–02 Dec–05 97,031 – – 43,000 – (2,271) – 40,729 – Sustainable Endoparasite Control for Small Ruminants in SE Asia Sep–03 Aug–04 98,000 – – – – – 6,771 6,771 – Sub-total, IFAD – (72,383) 517,398 432,015 – (234,395) 49,988 692,623 737,738 INTERNATIONAL FOOD POLICY RESEARCH INSTITUTE (IFPRI) Interaction of policy and scale Apr–02 Oct–02 31,565 – 15,012 – – – 2,360 17,372 12,068 ILRI–IFPRI Post Doc – East Africa Agricultural Research Impact Assessment May–02 Dec–03 67,670 (22,438) – 65,278 – – 16,886 59,726 22,438 Ethiopian dairy experience case study May–02 Jun–02 7,806 – 6,600 – – – – 6,600 1,206 Poverty Mapping Workshop May–02 Dec–02 36,890 – 2,555 – – (108) – 2,447 34,335 IFPRI PostDoc : Policies for Sustainable Land Management in East African Highlands Sep–02 Aug–03 25,000 – – 11,000 – – 8,727 19,727 – Uganda Dairy Analysis Nov–02 Dec–02 21,169 (2,650) – 21,169 – (9,163) – 9,356 2,650 Marketing Group Jul–03 Dec–03 20,400 – – 20,400 – (12,886) – 7,514 – Sub-total, IFPRI – (25,088) 24,167 117,847 – (22,157) 27,973 122,742 72,697 INTERNATIONAL INSTITUTE OF TROPICAL AGRICULTURE (IITA) IITA Project A (Biotechnology theme) – (19,921) – 41,845 – (11,405) – 10,519 19,921 EARRNET Workshop – – 5,213 – (0) – 5,213 – – SACD – Livelihoods project – – – – – 2,884 2,884 – – Sub-total, IITA – (19,921) – 47,058 – (11,405) 2,884 18,616 19,921 IMPERIAL COLLEGE LONDON 35 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 Teaching Material Writer – – 14,234 – – – 14,234 – – Sub-total, IMC – – – 14,234 – – – 14,234 – IARC NARS TRAINING GROUP (INTG) INTG Workshop Apr–02 Apr–02 19,006 – 1,493 – – – – 1,493 19,623 Sub-total, INTG – – 1,493 – – – – 1,493 19,623 INTERNATIONAL PLANT GENETIC RESOURCES INSTITUTE (IPGRI) Forage and AnGR Jan–00 Dec–00 29,000 – – – – – – – 9,729 Joint appointment of Dr J Hanson Jan–02 Dec–04 312,654 – 3,552 22,959 – (7,551) – 18,960 26,644 Interegional networking for PGR “ Exchanging experiences and view on the implementation of new International agreements on Plant Genetics Jan–03 Dec–03 32,500 – – 30,000 – (6,014) – 23,986 – Sub-total, IPGRI – – 3,552 52,959 – (13,565) – 42,946 36,373 IRELAND Irish APO Jan–02 Dec–03 181,700 – – 249,339 – (173,584) – 75,755 – Sub-total, Ireland – – – 249,339 – (173,584) – 75,755 – ITALY Sustainability of smallholder diary systems in Ethiopia yearly – (75,338) – 75,338 – – 66,748 66,748 75,338 Italian Associate Expert Nov–99 Oct–01 177,632 (44,135) – – 44,135 – – – – Sustainability of smallholder diary systems in Ethiopia yearly – (129,515) – 49,930 79,585 – – – 49,930 Nutrition project (172,779) – – 172,779 – – – – Sub-total, Italy – (421,767) – 125,268 296,499 – 66,748 66,748 125,268 INTERNATIONAL WATER MANAGEMENT INSTITUTE (IWMI) Community based Irrigation Management in Ethiopia:Strategies to enhance Human health, livestock Feb–03 Jan–05 185,700 – – 100,000 – (48,804) – 51,196 – Sub-total, IWMI – – 100,000 – (48,804) – 51,196 – – JAPAN Trypansoma Evansi Infection –Dr. Honda’s Research yearly 45,000 – – 45,000 – (0) 45,000 90,000 80,000 Development of the guidelines for producing a Rural assessment and monitoring tool yearly 25,000 – – 25,000 – (19,578) – 5,422 – Sub-total, Japan – – – 70,000 – (19,578) 45,000 95,422 80,000 Exhibit III 36 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 KENYA ARF–Kari/WB project (39,425) – – 39,425 – 26,282 26,282 19,060 – ARF–Kari/WB project (9,347) – – 9,347 – 736 736 9,347 – EU/KARI backstopping and services funds – – 38,361 28,417 – (6,342) – 60,436 – EU/KARI Backstopping and Services funds Jan–00 Dec–01 – – 4,846 27,938 – (17,952) – 14,832 13,957 EU/KARI Backstopping and Services funds – – – – – – – – 34,967 KARI /ILRI Workplan for PHD training support Jul–02 Dec–03 33,654 – 21,187 – – (15,569) – 5,618 3,630 Research Fellow – Harun Maina Jul–02 Dec–03 15,324 – 6,366 8,486 – (8,052) – 6,800 429 KARI /ILRI Workplan for PHD training support Jul–02 Dec–03 – – 10,191 33,459 – (30,095) – 13,555 15,348 Research Fellow – Nyamori – – – 5,332 – (3,761) – 1,571 – Univ. of Nairobi – ARF funds Sep–01 Dec–02 8,978 – 9,184 3,964 – (5,582) – 7,566 1,314 KARI/ILRI Biotechnology Support Project May–03 Dec–03 4,257 – – 4,317 – – 745 5,062 – KETRI Field project – – – – – 22,086 22,086 – – Kenya Diary Development program Nov–02 Dec–06 500,000 – – 39,774 – – 16,541 56,316 – Sub-total, Kenya – (48,772) 90,135 151,686 48,772 (87,353) 66,391 220,860 98,052 KOREA Visiting Scientists Jan–02 Dec–04 50,000 – 81,054 50,000 – (100,000) – 31,054 27,735 Sub-total,Korea – – 81,054 50,000 – (100,000) – 31,054 27,735 LERVERHULME Isolation of Genes Encoding Secretory Pathway Proteins of Tick Salaivary Glands May–00 Apr–03 137,156 (12,729) – – 12,729 – – – 45,344 Sub-total, Leverhulme – (12,729) – – 12,729 – – – 45,344 LUXEMBURG Dairy Recording Jan–96 Dec–01 – – – – – – – – 33,646 Sub-total, Luxemburg – – – – – – – – 33,646 MAKERERE UNIVERSITY Visiting scientist May–03 Dec–04 32,150 32,150 – (10,010) – 22,140 – Sub-total, MAK – – – 32,150 – (10,010) – 22,140 – MONTANA STATE UNIVERSITY Land Use Change arounf protected areas in LCLUC sites: Synethesis of consequences for biodiversity & Monitoring strategies Jan–03 Dec–03 7,000 – – 7,000 – (684) – 6,316 – Sub-total, MON – – – 7,000 – (684) – 6,316 – MPALA RESEARCH CENTRE Visiting Scientist Jan–03 Dec–03 9,000 – – 9,000 – (446) – 8,554 – Sub-total, MPA – – – 9,000 – (446) – 8,554 – MICHAGAN STATE UNIVERSITY (MSU) Climate and Land Use Workshop Sep–01 Oct–01 2,800 – 2,392 – – – 25,836 28,228 358 Sub-total, MSU – – 2,392 – – – 25,836 28,228 358 37 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 UNIVERSITY OF NAGOYA Trial of the efficacy of Ascofuranone in the treatment of trypanosomosis in goats Oct–02 Dec–03 34,000 – 9,935 13,289 – (5,029) – 18,195 10,736 Sub-total, NAG – – 9,935 13,289 – (5,029) – 18,195 10,736 NETHERLANDS Systems Prototyping and Impact Assessment for sustainable alternatives in mixed farming systems in high potential areas of East Africa Jan–00 Dec–03 370,850 (39,070) – – – – 126,047 86,977 66,121 Herd Dynamics of Smallholder Dairy in Kenya Highlands Apr–99 Mar–02 35,541 (11,612) – 5,119 6,493 – – – 3,687 Policies for sustainable Land Management in the East African Highlands – Phase II (ILRI–IFPRI) Oct–00 Sep–03 42,196 – 23,113 – – (23,113) – – 5,024 MAP trait loci red Masai – – 645 1,406 – – – 2,051 4,836 Policies for sustainable Land Management in the East African Highlands – Phase II (ILRI–IFPRI) Oct–00 Sep–03 51,756 – 2,561 (5,024) – – 14,065 11,602 33,497 Dutch APO: Recruitment costs Dec–02 Dec–06 – (4,395) – 4,395 – – – – 4,395 Dutch APO: Spatial Modelling– Jeannette van de Steeg Apr–03 Apr–06 234,116 – – 68,157 – (9,433) – 58,724 – Dutch APO: Ecology– Sandra van Dijk Apr–03 Apr–06 231,686 – – 67,546 – (23,679) – 43,867 – Dutch APO: Crop Livestock Systems– Esther van Hoeve Apr–03 Apr–06 219,821 – – 72,086 – (3,227) – 68,859 – Dutch APO: Epidemiology– Stella Clara Massawe Mar–03 Mar–06 204,001 – – 76,627 – (33,179) – 43,448 – Dutch APO: Social Economic and policy research– Jan–03 Dec–06 133,009 – – 58,462 – (56,483) – 1,979 – Ecoregional Project Jan–03 Dec–03 – – – 100,000 – (85,368) – 14,632 – Resource management for improving and sustaining crop livestock production on highlands versitols of Ethiopia – (58,181) – – 58,181 – – – – Highveld ecoregional project – (2,000) – – 2,000 – – – – Sub-total, Netherlands – (115,258) 26,319 448,774 66,674 (234,482) 140,112 332,138 117,560 NORWAY Policies for sustainable Land Management in Mixed Crop Livestock Systems in the Highlands of East Africa Sep–98 Aug–01 468,471 (70,426) – – 70,426 – – – 11,100 Chicken Finances Jan–01 Dec–01 – – 2,340 6,634 – (7,917) – 1,057 8,108 SSA Challenge program Jan–04 Dec–04 277,250 – – 277,250 – (277,250) – – Sub-total, Norway – (70,426) 2,340 283,884 70,426 (285,167) – 1,057 19,208 OROMIYA AGRICULTURE DEVELOPMENT BUREAU (OADB) Charecterization of Indigenous Ruminant Livestock Population in Oromia Regional State of Thiopia Aug–00 Dec–01 77,558 (4,700) – 11,813 4,700 (7,177) – 4,636 11,528 Feed Resource Course Yearly – – – – – – – – 5,538 Sub-total, OADB (4,700) – 11,813 4,700 (7,177) – 4,636 17,066 – Exhibit III 38 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 AFRICAN UNION/INTER–AFRICAN BUREAU OF ANIMAL RESOURCES (AU/IBAR) Promoting Sustainable Delivery of Trypanosomasis Control Technologies in EA under the FITCA project Jan–01 Dec–02 64,276 (41,399) – – 41,399 – 35,073 35,073 31,510 Environment Monitoring and Management Componenet Jan–01 Dec–03 673,624 (223,230) – 116,407 – – 347,442 240,619 179,544 Training Workshops on GIS databases Mar–01 Dec–01 40,352 – 20,674 13,996 – (17,080) – 17,590 297 CBPP– PACE: Contagious Bovine PleuroPneumonia Oct–01 Oct–04 89,734 – 11,715 – – – 60,297 72,012 20,303 Sub-total, AU/IBAR – (264,629) 32,389 130,403 41,399 (17,080) 442,812 365,294 231,654 ORGANIZATION OF PETROLEUM EXPORTING COUNTRIES (OPEC) Sustainability of smallholder diary systems on the tropics through increased feed supply Jan–01 May–06 350,000 (27,191) – – 69,758 (25,930) – 16,637 27,151 Sub-total, OPEC – (27,191) – – 69,758 (25,930) – 16,637 27,151 ROCKEFELLER Intellectual property management unit Mar–00 Apr–04 706,750 – 213,091 182,193 – (197,546) – 197,738 197,193 A Spatial Database on Poverty for East Africa Jun–00 May–02 160,000 – 11,704 35,000 – (8,926) – 37,778 91,437 Interntional Conference on sustainable crop livestock production systems in sub saharan Africa Jun–01 Dec–01 20,000 – – – – – – – 17,813 Web Based databases (16,449) – 142,000 – (109,415) – 16,136 16,449 – Biometrics Training Course – – – 72,500 – (26,785) – 45,715 – Plant Biodiversity – – – – – 12,283 12,283 – – Bioscience Initiative Oct–03 Sep–04 45,000 – – 45,000 – (45,000) – – – Sub-total, Rockefeller – (16,449) 224,795 476,693 – (387,672) 12,283 309,650 322,892 SASAKAWA GLOBAL 2000 Evaluation of quality protein maize (QPM) plants as feed for ruminant livestock May–01 Dec–02 27,000 – – 3,973 – (3,818) – 155 10,000 Sub-total, Sasakawa – – – 3,973 – (3,818) – 155 10,000 SPAIN Support of CFC Project Jan–01 Dec–03 150,000 – 86,317 – – – 43,414 129,731 63,683 Viral diagnostic Assays Jan–04 Dec–04 150,000 – 150,000 – (150,000) – – – Sub-total, SPAIN – – 86,317 150,000 – (150,000) 43,414 129,731 63,683 SUIPA Dairy Activities SUIPA/CIP Oct–01 Dec–02 25,400 – – 25,400 – (14,244) – 11,156 – Characterising and Assessing the risks and benefits of Urban and Peri Urban (UPA) livestock in Kampala city, Uganda Mar–03 Mar–04 20,000 – – 20,000 – (1,136) – 18,864 – Sub-total, SUIPA – – – 45,400 – (15,380) – 30,020 – SWEDEN Anthelmintic properties of ethnovetrinanry preparations used by small holder farmers to treat internal parasites of their livestock Aug–00 Dec–02 80,000 (3,761) – 20,361 – – 8,557 25,157 28,602 Animal Genetic resources training course – (184,180) – – 184,180 – – – – Sub-total, Sweden – (187,941) – 20,361 184,180 – 8,557 25,158 28,602 39 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 SWITZERLAND Policies for sustainable Land Management in Mixed Crop Livestock Systems in the Highlands of East Africa Jan–98 Jul–02 783,060 (35,818) – – 35,818 – – – – Associate Experts – SHD Sep–98 Mar–02 290,228 – 19,324 – – – – 19,324 15,781 Associate Experts –West Africa Jan–00 Dec–01 183,086 – – – – – – – 65,506 FMD Impact Research Aug–98 Jan–99 50,000 (10,938) – – 10,938 – – – – New Sustainable concepts for efficient smallholder dairy nutrition Jan–00 Dec–01 20,000 – 1,183 – – (1,183) – – 8,817 Developing Optimised Cattle Breeding Schemes, with a special focus on trypanotolerance, based on the demands and opportunities of poor livestock keepers Nov–03 Oct–05 30,000 – – – – – 4,260 4,260 – Sub-total, Switzerland – (46,756) 20,507 – 46,756 (1,183) 4,260 23,584 90,104 SYNGENTA FOUNDATION Bioscience facility of East Africa Oct–03 Sep–04 10,000 – – 9,980 – (9,980) – – – Sub-total, Syngenta – – – 9,980 – (9,980) – – – TEXAS A & M UNIVERSITY (TAMU) Smallholder Diary impact – TAMU project Jan–00 Dec–07 yearly (424) – 125,785 – (37,912) – 87,449 222,976 Activities associated with the execution of livestock early warning system Dec–03 Dec–04 33,500 – – 33,500 – (33,500) – – Sub-total, TAMU – (424) – 159,285 – (71,412) – 87,449 222,976 GLOBAL ENVIRONMENT FACILITY (GEF) Land Use Change Analysis as an approach for investigating Biodiversity Loss and Land Degradation Dec–00 Dec–03 771,000 – 50,092 266,782 – (202,573) – 114,301 195,678 In–Situ conservation of endemic ruminat livestock Jun–02 May–03 470,000 – 1,029 300,762 – (3,800) – 297,991 168,194 Development & Application of decision support tools to conserve & sustainable use of Genetic diversity in Indegeeneous livestock & wild relatives Oct–03 Mar–05 158,000 – – 47,775 – (8,870) – 38,905 – Sub-total, GEF – – 51,121 615,319 – (215,243) – 451,197 363,872 WELLCOME TRUST (UK UNIVERSITIES) Mapping Genes for resistance to gastro intestinal nematodes Sep–98 Sep–04 376,019 (79,088) – 169,119 – – 21,865 111,896 226,238 Approaches to functional genomics of host tolerance and host pathogens interractions in vector borne parasitic diseases of cattle Sep–02 Apr–07 1,560,000 (37,139) – 208,330 – – 51,789 222,980 37,139 Sub-total, Wellcome Trust – (116,227) – 377,449 – – 73,654 334,876 263,377 UNIVERSITY OF PRINCETON (UOP) Collaborative Research with Princeton University Dec–00 Dec–00 3,000 – 151 – – – – 151 512 Sub-total, UOP – – 151 – – – – 151 512 UNIVERSITY OF MARYLAND (MAR) Genetic diversity of Human and cattle populations from E Africa Jun–03 Dec–04 20,000 – – 5,000 – (4,495) – 505 – Sub-total, MAR – – – 5,000 – (4,495) – 505 – Exhibit III 40 Exhibit III Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 UNIVERSITY OF FLORIDA Measuring and Assessing Soil Carbon sequestration by Agricultural Systems in Developing Countries Jul–02 Sep–07 135,000 – – 15,000 – (5,061) – 9,939 – Sub-total, UFL – – – 15,000 – (5,061) – 9,939 – UNIVERSITY OF GLASGOW (UGL) Collaborative Research Jan–02 Dec–03 19,544 – 11,629 – – (11,629) – – 7,915 Sub-total, UGL – – 11,629 – – (11,629) – – 7,915 UNITED NATIONS CONVECTION TO COMBAT DESERTIFICATION Workshop on Integrated land and water management Research and capacity building priorities for Ethiopia Dec–02 Mar–03 20,000 – – 20,000 – – – 20,000 – Workshop to reduce poverty and promote sustainable economic growth through improved land, water and livestock management: Towards a collaborative partnership for reseach, capacity building and investments in Ethiopia Jan–02 Dec–02 23,000 – – – – – – – 23,000 Sub-total, UNNCD – – – 20,000 – – – 20,000 23,000 UNIVERSITY OF LIVERPOOL (UOL) Positional Cloning for murine trypanotolerance 53,911 – – – – – – – 15,086 Sub-total, UOL – – – – – – – 15,086 US NATIONAL SCIENCE FOUNDATION Scale Biocomplexity Oct–01 Sep–04 36,000 – – – – – 24,691 24,691 1,849 Sub-total, USNSF – – – – – – 24,691 24,691 1,849 UNITED STATE AGENCY FOR INTERNATIONAL DEVELOPMENT (USAID) Pastoral study Mar–02 Sep–03 106,318 – 15,203 4,500 – (7,988) – 11,715 84,797 Improving livelihoods of smallholder livestock producers through peri- urban dairy production in West Africa Jul–02 Aug–04 500,000 – 476,781 75,127 – (437,029) – 114,879 23,219 Animal disease (the Activity) year 150,000 – 150,000 – (143,156) – 6,844 Livestock Crisis Mitigation year 100,000 – 828 – – 32,229 33,057 101,765 Collaboration with the university of massachusetts – (10,541) – – 10,541 – – – – Strengthening teaching and research on Sheep & Goats – (16,313) – – 16,313 – – – Collaborative Linkages – AH Services Jun–01 Dec–03 48,000 – – – – – – – 48,000 Microbial Genomics Research with ARS – IDRL Oct–00 Sep–01 50,000 – – – – – – – 39,861 Development of diagnostic tests with ARS–ADRU Oct–00 Sep–01 10,000 – – – – – – – 10,000 Farming systems Mar–01 Dec–03 45,000 – 5,000 5,800 – (5,436) – 5,364 – Partnership to improve rural livelihood in production through strengthened teaching and research on sheep and goat Nov–01 Nov–03 84,454 – 31,304 – – (3,332) – 27,972 696 Sub-total, USAID – (26,854) 529,116 235,427 26,854 (596,941) 32,229 199,831 308,338 41 Schedule of Project Restricted Grant Revenue for the year ended 31 December 2003 • currency – US dollars Donor/Project Name Start Date End Date Grant Donor Donations Total Adjustments Donations Donor Expenditure/ Expenditure/ amount receivable in advance receipts 2003 in advance receivable Revenue for Revenue for US $ 01/01/03 01/01/03 2003 31/12/03 31/12/03 2003 2002 US ENVIRONMENTAL PROCTECTION AGENCY Managing Greenhouse gas emissions from ruminant livestock systems in the developing world Jul–02 Jul–04 105,000 – 27,928 – – (5,567) – 22,361 2,072 Sub-total, USE – – 27,928 – – (5,567) – 22,361 2,072 UTAH STATE UNIVERSITY Small ruminants – Global livestock collaborative research support program yearly – (22,389) – 296,939 22,389 (70,624) – 226,315 245,235 Sub-total, UTAH – (22,389) – 296,939 22,389 (70,624) – 226,315 245,235 UNIVERSITY OF WARWICK Tanzania – ECF Field studies Dec–02 Dec–03 10,992 – 1,427 – – (1,427) – – 8,279 Sub-total, WAR – – 1,427 – – (1,427) – – 8,279 WORLDBANK ESARC W/shop Apr–02 Jun–02 55,000 – 14,749 10,000 – – – 24,749 40,251 Agriculture Science and Technology Consultation East and Southern Africa Apr–03 Dec–03 85,000 – – 135,000 – (15,606) – 119,394 – Rehabilitating CGIAR Global Public Goods Assets (Genebank) Mar–03 Dec–06 1,191,500 – – 1,191,500 – (1,159,515) – 31,985 – Compliance of SPS Rules Apr–03 Sep–03 42,000 – – 42,000 – (100) – 41,900 – CGIAR –AGM 03 Sep–03 Oct–03 425,000 – – 233,225 – – 130,260 363,485 – Information and communication Technology / Global Public Goods (ICT/GPG Nov–03 Dec–03 5,000 – – 5,000 – (3,878) – 1,122 – Sub-total, WBA – – 14,749 1,616,725 – (1,179,099) 130,260 582,635 40,251 WORLD HEALTH ORGANIZATION (WHO) Efficient discovery, archiving and dissemination of new genetic transcripts of Trypansosoma brucci – – – – – – – – 2,212 Sub-total, WHO – – – – – – – – 2,212 WOTRO (WOT) WOTRO PHD students Apr–00 Dec–01 – – – – – – – – – Breeding Objectives and Breeding strategies for samll ruminants in the tropics Jan–00 Dec–01 – – 4,911 7,642 – (3,763) – 8,790 6,000 Sub-total, WOT – – 4,911 7,642 – (3,763) – 8,790 6,000 WORLD WILDLIFE FUND (WWF) WWF Workshop 2002 – – 1,191 – – – – 1,191 2,185 Sub-total, WWF – – 1,191 – – – – 1,191 2,185 (6,538,255) 3,178,256 17,949,707 2,180,047 (7,913,871) 4,254,231 13,110,117 11,695,047 Exhibit III Schedule of European Union Funding for the year ended 31 December 2003 • currency – US dollars Region/Project Details Grant Grant Fund Expenditure/ Total Funds period pledge Receivable revenue receipts Receivable 1/1/2003 for 2003 in 2003 31/12/2003 ASIA Livestock, Genetic and Genomic Jan – Dec 2003 503,600 914,249 503,600 914,249 503,600 Livestock Feed and Nutrition Jan – Dec 2003 390,290 572,320 390,290 572,320 390,290 Total for Asia Region 893,890 1,486,569 893,890 1,486,569 893,890 AFRICA, CARRIBEAN & PACIFIIC (ACP) Livestock Feed and Nutrition Jan – Dec 2003 389,031 254,341 389,031 254,341 389,031 Livestock, Genetic and Genomic Jan – Dec 2003 503,600 322,420 503,600 322,420 503,600 Total for Africa, Carribean and Pacific region 892,631 576,761 892,631 576,761 892,631 Total European Union Fundings 1,919,820 1,474,427 1,919,820 1,330,917 2,063,330 Exchange rate used is 1 Euro = $1.2590 42 Exhibit III Schedule of Furnishings and Equipment for the year ended 31 December 2003 • currency – US dollars (thousands) Balance at Balance at 31/01/2003 Additions Adjustments Transfers Disposals 31/12/2003 COST Laboratory and scientific equipment 11,737 83 – – (226) 11,594 Office and housing furniture and equipment 1,744 128 2 – (233) 1,744 Computers 4,298 334 – – (163) 4,298 Motor vehicles 3,235 120 – – (106) 3,235 Farm equipment 3,857 13 – – (38) 3,857 Auxiliary units 152 – – – – 152 25,011 678 2 – (766) 24,937 ACCUMULATED DEPRECIATION Laboratory and scientific equipment 10,301 453 – – (243) 10,512 Office and housing furniture and equipment 1,563 80 2 – (91) 1,554 Computers 3,480 500 _ – (161) 3,819 Motor vehicles 3,044 134 – – (213) 2,965 Farm equipment 3,553 94 – – (37) 3,610 Auxiliary units 135 – – – – 135 22,076 1,262 2 – (745) 22,595 NET BOOK VALUE Laboratory and scientific equipment 1,436 (371) – – 17 1,082 Office and housing furniture and equipment 181 48 – – (142) 87 Computers 818 (166) – – (2) 650 Motor vehicles 191 (14) – – (107) 284 43 Farm equipment 304 (81) – – (1) 222 Auxiliary units 17 – – – – 17 2,947 (584) – – (21) 2,342 Exhibit V Schedule of Direct and Indirect Cost Rates for the year ended 31 December 2003 • currency – US dollars (thousands) DIRECT AND INDIRECT COSTS 2003 2002 Direct Indirect Direct Indirect costs costs Total costs costs Total US$’000 US$’000 US$’000 US$’000 US$’000 US$’000 Research activities 20,452 – 20,452 20,021 – 20,021 Research support activities 1,094 – 1,094 731 – 731 Institute management – 2,787 2,787 – 3,060 3,060 Operations/common sustainable services – 2,012 2,012 – 1,188 1,188 Depreciation 1,175 1,049 2,224 1,268 1,003 2,271 22,721 5,848 28,569 22,020 5,251 27,271 DIRECT AND INDIRECT COST RATES 2003 2002 Direct/Total expenditure 80% 81% Indirect/Total expenditure 20% 19% Indirect/Direct expenditure 26% 24% The expenditures are net of centre income that is mainly generated by operations and common sustainable service units. 44 www.ilri.org headquarters box 30709 Nairobi 00100, Kenya phone +254 20 630 743 fax +254 20 631 499 email ilri-kenya@cgiar.org principal site box 5689, Addis Ababa, Ethiopia phone +251 1 463 215 fax +251 1 461 252 email ilri-ethiopia@cgiar.org ILRI via USA direct phone +1 650 833 6660 fax +1 650 833 6661 www.ilri.org