| Schedule of Changes in Accounts Receivable |
Changes in accounts receivable from grain, cottons and soybean
customers
| | |
Grains | | |
Cottons | | |
Cattle | | |
Sugarcane | |
| Balance on June 30, 2023 | |
| 74,220 | | |
| — | | |
| 1,761 | | |
| 35,732 | |
| Sales in year | |
| 420,072 | | |
| 79,800 | | |
| 31,362 | | |
| 239,313 | |
| Received | |
| (452,705 | ) | |
| (77,266 | ) | |
| (31,927 | ) | |
| (231,092 | ) |
| Balance on June 30, 2024 | |
| 41,587 | | |
| 2,534 | | |
| 1,196 | | |
| 43,953 | |
| Sales in year | |
| 442,530 | | |
| 90,583 | | |
| 26,457 | | |
| 325,265 | |
| Received | |
| (409,994 | ) | |
| (89,171 | ) | |
| (25,427 | ) | |
| (323,418 | ) |
| Reversal of expected losses | |
| (254 | ) | |
| — | | |
| — | | |
| — | |
| Balance on June 30, 2025 | |
| 73,869 | | |
| 3,946 | | |
| 2,226 | | |
| 45,800 | |
|
| Schedule of Receivables from Sale of Farms |
Details in relation to receivables
from the sale of farms are as follows:
| | |
As of
2024 | | |
Sales | | |
Receipts | | |
Fair value adjustment | | |
Exchange variation | | |
As of
2025 | | |
Current | | |
Non-current | |
| Araucária VI | |
| 5,538 | | |
| — | | |
| (2,676 | ) | |
| 90 | | |
| — | | |
| 2,952 | | |
| 1,307 | | |
| 1,645 | |
| Araucária VII | |
| 177,549 | | |
| — | | |
| (43,249 | ) | |
| 593 | | |
| — | | |
| 134,893 | | |
| 46,569 | | |
| 88,324 | |
| Jatobá II | |
| 61,288 | | |
| — | | |
| (52,105 | ) | |
| 240 | | |
| — | | |
| 9,423 | | |
| 9,423 | | |
| — | |
| Jatobá III | |
| 23,809 | | |
| — | | |
| (19,839 | ) | |
| (285 | ) | |
| — | | |
| 3,685 | | |
| 2,402 | | |
| 1,283 | |
| Jatobá IV | |
| 3,792 | | |
| — | | |
| (3,529 | ) | |
| (263 | ) | |
| — | | |
| — | | |
| 149 | | |
| (149 | ) |
| Jatobá V | |
| 20,684 | | |
| — | | |
| (11,844 | ) | |
| 141 | | |
| — | | |
| 8,981 | | |
| 8,419 | | |
| 562 | |
| Jatobá VI | |
| 22,577 | | |
| — | | |
| (9,892 | ) | |
| 317 | | |
| — | | |
| 13,002 | | |
| 7,103 | | |
| 5,899 | |
| Jatobá VII | |
| 79,736 | | |
| — | | |
| (25,202 | ) | |
| 2,763 | | |
| — | | |
| 57,297 | | |
| 7,618 | | |
| 49,679 | |
| Alto Taquari III | |
| 2,312 | | |
| — | | |
| (2,055 | ) | |
| (257 | ) | |
| — | | |
| — | | |
| — | | |
| — | |
| Alto Taquari IV | |
| 57,764 | | |
| 123,274 | | |
| (32,706 | ) | |
| 1,250 | | |
| — | | |
| 149,582 | | |
| 37,517 | | |
| 112,065 | |
| Chaparral I | |
| 254,985 | | |
| — | | |
| (46,717 | ) | |
| 11,524 | | |
| — | | |
| 219,792 | | |
| 34,823 | | |
| 184,969 | |
| Preferência | |
| — | | |
| 104,238 | | |
| (2,000 | ) | |
| (618 | ) | |
| — | | |
| 101,620 | | |
| 39,496 | | |
| 62,124 | |
| Fon Fon I | |
| 564 | | |
| — | | |
| — | | |
| — | | |
| (9 | ) | |
| 555 | | |
| 555 | | |
| — | |
| San Cayetano | |
| 168 | | |
| — | | |
| (170 | ) | |
| — | | |
| 2 | | |
| — | | |
| — | | |
| — | |
| Rio do Meio I | |
| 56,626 | | |
| — | | |
| (6,308 | ) | |
| (747 | ) | |
| — | | |
| 49,571 | | |
| 40,038 | | |
| 9,533 | |
| Rio do Meio II | |
| — | | |
| 13,787 | | |
| (8,747 | ) | |
| 236 | | |
| — | | |
| 5,276 | | |
| — | | |
| 5,276 | |
| Marangatú | |
| 2,693 | | |
| — | | |
| (2,763 | ) | |
| 73 | | |
| (3 | ) | |
| — | | |
| — | | |
| — | |
| | |
| 770,085 | | |
| 241,299 | | |
| (269,802 | ) | |
| 15,057 | | |
| (10 | ) | |
| 756,629 | | |
| 235,419 | | |
| 521,210 | |
| | |
As of
2023 | | |
Sales | | |
Receipts | | |
Fair value adjustment | | |
Exchange variation | | |
As of
2024 | | |
Current | | |
Non-current | |
| Araucária V | |
| 10,419 | | |
| — | | |
| (9,937 | ) | |
| (482 | ) | |
| — | | |
| — | | |
| — | | |
| — | |
| Araucária VI | |
| 4,928 | | |
| — | | |
| — | | |
| 610 | | |
| — | | |
| 5,538 | | |
| 2,705 | | |
| 2,833 | |
| Araucária VII | |
| 310,723 | | |
| — | | |
| (147,806 | ) | |
| 14,632 | | |
| — | | |
| 177,549 | | |
| 48,447 | | |
| 129,102 | |
| Jatobá II | |
| 53,409 | | |
| — | | |
| — | | |
| 7,879 | | |
| — | | |
| 61,288 | | |
| 30,949 | | |
| 30,339 | |
| Jatobá III | |
| 20,348 | | |
| 1,063 | | |
| (1,502 | ) | |
| 3,900 | | |
| — | | |
| 23,809 | | |
| 12,026 | | |
| 11,783 | |
| Jatobá IV | |
| 7,187 | | |
| 413 | | |
| (4,805 | ) | |
| 997 | | |
| — | | |
| 3,792 | | |
| 3,792 | | |
| — | |
| Jatobá V | |
| 17,986 | | |
| 773 | | |
| (836 | ) | |
| 2,761 | | |
| — | | |
| 20,684 | | |
| 14,163 | | |
| 6,521 | |
| Jatobá VI | |
| 19,713 | | |
| 1,061 | | |
| (664 | ) | |
| 2,467 | | |
| — | | |
| 22,577 | | |
| 11,900 | | |
| 10,677 | |
| Jatobá VII | |
| 86,341 | | |
| 1,855 | | |
| (18,667 | ) | |
| 10,207 | | |
| — | | |
| 79,736 | | |
| 15,371 | | |
| 64,365 | |
| Alto Taquari III | |
| 5,159 | | |
| — | | |
| (3,252 | ) | |
| 405 | | |
| — | | |
| 2,312 | | |
| 2,312 | | |
| — | |
| Alto Taquari IV | |
| 100,769 | | |
| — | | |
| (53,811 | ) | |
| 10,806 | | |
| — | | |
| 57,764 | | |
| 38,572 | | |
| 19,192 | |
| Chaparral I | |
| — | | |
| 289,360 | | |
| (53,533 | ) | |
| 19,158 | | |
| — | | |
| 254,985 | | |
| 34,041 | | |
| 220,944 | |
| Fon Fon | |
| 490 | | |
| — | | |
| — | | |
| — | | |
| 74 | | |
| 564 | | |
| 564 | | |
| — | |
| San Cayetano | |
| 294 | | |
| — | | |
| — | | |
| — | | |
| (126 | ) | |
| 168 | | |
| 168 | | |
| — | |
| Rio do Meio I | |
| 59,467 | | |
| — | | |
| (10,251 | ) | |
| 7,410 | | |
| — | | |
| 56,626 | | |
| 32,938 | | |
| 23,688 | |
| Rio do Meio II | |
| 8,813 | | |
| — | | |
| (11,206 | ) | |
| 2,393 | | |
| — | | |
| — | | |
| — | | |
| — | |
| Marangatú | |
| 3,422 | | |
| — | | |
| (1,088 | ) | |
| — | | |
| 359 | | |
| 2,693 | | |
| 1,379 | | |
| 1,314 | |
| | |
| 709,468 | | |
| 294,525 | | |
| (317,358 | ) | |
| 83,143 | | |
| 307 | | |
| 770,085 | | |
| 249,327 | | |
| 520,758 | |
|