RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE TRANSPARENCY AND ACCOUNTABILITY CAPACITY BUILDING PROJECT (CREDIT NO.

Similar documents
RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING BD IDENTIFICATION SYSTEM FOR ENHANCING ACCESS TO SERVICES (IDEA) PROJECT

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING NIGERIA PUBLIC SECTOR GOVERNANCE REFORM AND DEVELOPMENT PROJECT APPROVED ON JUNE 29, 2010

Document of The World Bank IMPLEMENTATION COMPLETION AND RESULTS REPORT (IDA-44790) ON A CREDIT

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING ELECTRICITY SECTOR EFFICIENCY ENHANCEMENT PROJECT CR SE. April 25, 2005 TO THE

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE SECOND ADDITIONAL FINANCING (CREDIT 4987-CM) BOARD APPROVAL DATE: JUNE 23, 2011

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING THE INFORMAL SETTLEMENTS IMPROVEMENT PROJECT CREDIT 4873-KE

The World Bank Land Husbandry, Water Harvesting and Hillside Irrigation (P114931)

Implementation Status & Results Chad Public Financial Management Capacity Building (P090265)

SENEGAL: TRANSPORT & URBAN MOBILITY PROJECT APPROVED ON JUNE 1, 2010 COORDINATION DU PATMUR,MINISTERE DE L'ECONOMIE, DES FINANCES ET DU PLAN

RESTRUCTURING PAPER ON A

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF GOVERNANCE TECHNICAL ASSISTANCE PROJECT. Loan No. IDA 37570, P071063

RESTRUCTURING PAPER ON A PROPOSED RESTRUCTURING FOR A KENYA YOUTH EMPOWERMENT PROJECT. CREDIT IDA 4697 (Board Approval Date: May 4, 2010) TO THE

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING RWANDA ELECTRICITY ACCESS SCALE-UP AND SECTOR WIDE APPROACH (SWAP) DEVELOPMENT PROJECT

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE THIRD HIGHWAY PROJECT. IBRD 7889-AZ (May25, 2010) AND IDA 4723-AZ (May 25, 2010) TO THE

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF GOVERNMENT S CENTRAL PUBLIC ADMINISTRATION REFORM (CPAR) PROJECT

Document of. The World Bank FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING

Country Practice Area(Lead) Additional Financing Chad Governance P148476,P148476

Document of The World Bank FOR OFFICIAL USE ONLY SUPPLEMENTAL CREDIT DOCUMENT INTERNATIONAL DEVELOPMENT ASSOCIATION

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF CAMEROON HEALTH SECTOR SUPPORT INVESTMENT PROJECT CREDIT: 4478-CM TO THE

INFRASTRUCTURE & INSTITUTIONS EMERGENCY RECOVERY APPROVED ON MARCH 18, 2010 MINISTRY OF ECONOMY AND FINANCE, MEF,MINISTRY OF FINANCE AND ECONOMY

The World Bank. Key Dates. Project Development Objectives. Components. Public Disclosure Authorized. Implementation Status & Results Report

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE INDEX-BASED LIVESTOCK INSURANCE PROJECT

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING STRENGTHENING TAX SYSTEMS AND BUILDING TAX POLICY ANALYSIS CAPACITY APPROVED ON APRIL 28, 2017

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE ENERGY SECTOR STRENGTHENING PROJECT LOAN OCTOBER 25, 2010 TO THE

Document of The World Bank

Public Disclosure Copy. Implementation Status & Results Report Revenue Mobilization Program for Results: VAT Improvement Program (VIP) (P129770)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING CENTRAL ASIA SOUTH ASIA ELECTRICITY TRANSMISSION AND TRADE PROJECT (CASA-1000)

The World Bank Malawi Strategic Program for Climate Resilience (P163245)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING STRENGTHENING INTERNAL AUDIT APPROVED ON SEPTEMBER 23, 2016

DOCUMENT OF THE WORLD BANK RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING HONDURAS AND NICARAGUA CATASTROPHE RISK INSURANCE PROJECT

Public Disclosure Copy

The World Bank NEITI Reporting Compliance (P162344)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING THE EMERGENCY SCHOOL CONSTRUCTION AND REHABILITATION PROJECT (ESCRP TF GRANT )

FOR OFFICAL USE ONLY MEMORANDUM AND RECOMMENDATION OF THE PRESIDENT OF THE INTERNATIONAL DEVELOPMENT ASSOCIATION TO THE EXECUTIVE DIRECTORS

FOR OFFICIAL USE ONLY

Document of The World Bank FOR OFFICIAL USE ONLY

The World Bank Public Financial Management Capacity Building (P090265)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF SECOND STATE PENSION REFORM TECHNICAL ASSISTANCE LOAN PARSEP II. January 10, 2007 TO THE

Document of The World Bank FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED RESTRUCTURING FOR THE

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A

Project development objective/outcomes

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING STRENGTHENING INTERNAL AUDIT APPROVED ON SEPTEMBER 23, 2016

Implementation Status & Results Kosovo Public Sector Modernization Project (P101614)

Public Disclosure Copy. Implementation Status & Results Report Revenue Mobilization Program for Results: VAT Improvement Program (VIP) (P129770)

Public Disclosure Copy. Implementation Status & Results Report Nigeria Public Sector Governance Reform and Development Project (P097026)

FOR OFFICIAL USE ONLY

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF ENERGY EFFICIENCY PROJECT GEF TRUST FUND GRANT NUMBER TF OCTOBER 14, 2004 TO THE

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF GEOTHERMAL POWER GENERATION DEVELOPMENT PROJECT GEF TF IND APPROVED ON MAY 29, 2008

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF INFRASTRUCTURE TRANSPORT INVESTMENT PROJECT LOAN (ADDITIONAL FINANCING)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF URBAN III - PHASE II PROJECT GRANT IDA-H3300 APPROVED ON JULY 9, 2007

Implementation Status & Results Tanzania Tax Modernization Project (P100314)

Implementation Status & Results Nigeria Nigeria Edo State First Development Policy Operation (P123353)

The World Bank CG Rep. Skills Development for Employability Project (P128628)

The World Bank Kenya Infrastructure Finance/PPP project (P121019)

Mozambique -Roads and Bridges Management and Maintenance Program - Phase II (P083325)

Second Public Financial Management Capacity Strengthening Project (P151492)

Document of The World Bank FOR OFFICIAL USE ONLY IMPLEMENTATION COMPLETION AND RESULTS REPORT (IDA-H4630 TF TF-96083) ON AN

The World Bank LK GPOBA - Access to Sanitation Project (P111161)

Public Disclosure Copy. Implementation Status & Results Report Revenue Mobilization Program for Results: VAT Improvement Program (VIP) (P129770)

Zambia Kafue Town - Muzuma - Victoria Falls Regional Transmission Line Reinforcement Project

Nigeria - Program to Support Saving One Million Lives (P146583)

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE INSTITUTIONS BUILDING TECHNICAL ASSISTANCE PROJECT (IBTAL)

Implementation Status & Results Central African Republic Support to Vulnerable Groups Community Development Project (P111679)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE WESTERN PROVINCES RURAL WATER SUPPLY, SANITATION AND HYGIENE PROMOTION PROJECT

Revenue Mobilization Program for Results: VAT Improvement Program (VIP) (P129770)

Financing Agreement. (Uganda Public Service Performance Enhancement Project) between THE REPUBLIC OF UGANDA. and

] DISBURSEMENT PROCEDURES

Project Reporting: GCF Legal Agreements and GCF Monitoring & Evaluation

DOCUMENT OF THE WORLD BANK RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE

The World Bank Mozambique - Artisanal Fisheries and Climate Change (P149992)

Public Disclosure Copy. Implementation Status & Results Report Revenue Mobilization Program for Results: VAT Improvement Program (VIP) (P129770)

Public Disclosure Copy

Pacific Islands Regional Oceanscape Program (PROP) Project Number: P151780

The World Bank Third Secondary and Local Roads Project (P148048)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING PROJECT TO IMPROVE EDUCATION QUALITY IN MALAWI PROJECT LOAN TO THE REPUBLIC OF MALAWI

FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF URBAN WATER SUPPLY AND SANITATION PROJECT IBRD LOAN NO.

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING BANGLADESH - SECONDARY EDUCATION QUALITY AND ACCESS IMPROVEMENT APPROVED ON JULY 31, 2008

Financing Agreement. (Additional Financing for Village Communities Support Program (Phase I)) between REPUBLIC OF GUINEA. and

The World Bank Social Assistance System Strengthening Project (P123960)

PNG - Small and Medium Enterprise Access to Finance Project (P120707)

Public Disclosure Copy. Implementation Status & Results Report Federally Administered Tribal Areas (FATA) Governance and Policy Program (P156412)

Document of The World Bank FOR OFFICIAL USE ONLY PROJECT PAPER ON A PROPOSED ADDITIONAL CREDIT

Implementation Status & Results Sri Lanka Public Sector Capacity Building (P097329)

L/C/TF Number(s) Closing Date (Original) Total Project Cost (USD) IBRD Jun ,670,000.00

Implementation Status & Results Madagascar Integrated Growth Poles (P083351)

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF WEST AFRICA REGIONAL BIOSAFETY PROJECT

Document of The World Bank

FOR OFFICIAL USE ONLY

The World Bank Kabeli-A Hydro Electric Project (P122406)

FOR OFFICIAL USE ONLY

L/C/TF Number(s) Closing Date (Original) Total Project Cost (USD) IDA Mar ,450,000.00

The World Bank Nigeria - Public/Private Partnership Program (P115386)

US$M): Sector Board : FPD Cofinancing (US$M US$M): (US$M US$M):

Document of The World Bank FOR OFFICIAL USE ONLY RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING

The World Bank Ghana - PPP Project (P125595)

Public Disclosure Copy

RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF CAMBODIA EDUCATION SECTOR SUPPORT SCALE UP ACTION PROGRAMME (TF092097)

Transcription:

Public Disclosure Authorized Public Disclosure Authorized Public Disclosure Authorized Public Disclosure Authorized Document of The World Bank RESTRUCTURING PAPER ON A PROPOSED PROJECT RESTRUCTURING OF THE Report No: 67901-CM TRANSPARENCY AND ACCOUNTABILITY CAPACITY BUILDING PROJECT (CREDIT NO. 44790 CM) APPROVED BY THE BOARD ON JUNE 24, 2008 TO THE REPUBLIC OF CAMEROON December 11, 2012 POVERTY REDUCTION AND ECONOMIC MANAGEMENT DEPARTMENT AFTP3 AFRICA REGION This document has a restricted distribution and may be used by recipients only in the performance of their official duties. Its contents may not otherwise be disclosed without World Bank authorization.

ABBREVIATIONS AND ACRONYMS CFA FMIS HRM IDA M&E PAD PDO PEFA PFM PIU SDR TACD USD XAF XDR Communauté Financière Africaine Financial Management Information System Human Resource Management International Development Association Monitoring & Evaluation Project Appraisal Document Project Development Objective Public Expenditure & Financial Accountability Public Financial Management Project Implementation Unit Special Drawing Rights Transparency and Accountability Capacity Development United States Dollar Currency Code for the Central African CFA Franc Currency Code for Special Drawing Rights Regional Vice President: Country Director: Sector Manager / Director: Task Team Leader: Makhtar Diop Gregor Binkert Mark Roland Thomas / Marcelo Giugale Alexandre Arrobbio

CAMEROON TRANSPARENCY AND ACCOUNTABILITY CAPACITY BUILDING PROJECT (CREDIT NUMBER 44790 CM, PROJECT NUMBER P084160) 44790 CM P084160 CONTENTS Page A. SUMMARY... 4 B. PROJECT STATUS... 4 C. PROPOSED CHANGES... 5

CAMEROON TRANSPARENCY AND ACCOUNTABILITY CAPACITY BUILDING PROJECT A. SUMMARY 1. The proposed change is a partial cancellation of funds XDR 6.1 million of the Cameroon Transparency and Accountability Capacity Development Project (TACD). In response to a request from the Government, it is proposed to cancel XDR 6.1 million following the suspension of major Project activities after June 30, 2012. The fund cancellation has been requested by the Recipient following a bilateral discussion on country portfolio performance to optimize Cameroon s IDA allocation. 2. With the exception of the change in funding, all other aspects of the Project will remain unchanged. In particular, there are no changes to the Project Development Objective (PDO), the safeguard category, and the main activities of the Project. The cancelled funds are planned to be reallocated to other projects in the IDA portfolio of Cameroon in accordance with Bank rules. B. PROJECT STATUS 3. The credit of SDR 9.3 million (USD 15 million equivalent) was approved by the Board on June 24, 2008 and became effective on June 05, 2009. The objective of the Project is to contribute (i) to enhance transparency and efficiency in PFM and (ii) to strengthen accountability in the use of public resources in Cameroon. The Project comprises the following components: (i) Improving Budget Management including Procurement; (ii) The integration and development of the FMIS including the HRM and Payroll Management systems; (iii) Strengthening External Oversight and M&E; and (iv) Support to the Project Focal Point for PFM reforms coordination. The implementing entities are in full compliance with the Bank s financial management requirements, and there are no overdue audit reports and interim financial reports from these entities. 4. Project implementation and disbursements have been slow since the Board approval in 2008. The Project only became effective one year after Board approval due to a slow setting up of the institutional framework, including the creation of the implementing agency. Disbursements have remained at a low level: the disbursement rate stood at only 24.27 % as of December 6, 2012. The PDO reached its highest rating of Moderately Satisfactory on September 29, 2008 following effectiveness and has since progressively declined to Unsatisfactory. 5. It is expected that the Project will close with an Unsatisfactory rating. Even if executed according to plan, the activities originally scheduled to be implemented from June 30, 2012 to December 31, 2012 would not have enabled the Project to significantly improve its development objective and disbursement rate.

C. PROPOSED CHANGE 6. The proposed change is to cancel XDR 6.1 million, as requested by the Government of Cameroon in its letter received by the Bank December 4, 2012. Following a bilateral discussion on country portfolio performance to optimize Cameroon s IDA allocation, the Recipient proposed to the World Bank to close the Project before the original closing date (see attached copy of the letter of February 22, 2012). During a Bank mission of March 12-20, 2012, the Bank team discussed the implications of advancing the Project closing date from December 31, 2012 to June 30, 2012 with the Client, and it was finally decided that the best option was to stop activities and services after June 30, 2012, to be able to assess the amount of funds to cancel and to reallocate to other IDA projects. 7. The proposed change has no impact on project performance. Its implementation was prepared after the Bank mission in March 2012, and consisted of the suspension of Project activities after June 30, 2012, which implied the following: (i) No new contracts except the final audit were signed after June 30, 2012, and all on-going procurement processes were cancelled; (ii) Signed contracts for which services were delivered by June 30, 2012 were executed and paid as initially planned; (iii) Signed contracts for which execution was planned after June 30, 2012 were subject to cancellation; and (iv) Contract cancellation costs will be paid according to the applicable contract clauses. On the whole, the suspension of activities and the related funds cancellation have little impact on Project implementation and finalization of already planned activities (according to the procurement plan, only a few activities would have been delivered between June 30, 2012 and December 31, 2012). In turn, it will enable the Borrower to negotiate with the World Bank to reallocate the cancelled funds of XDR 6.1 million and optimize its IDA portfolio. 8. With the exception of the fund cancellation, the Project s Objective and Results will remain unchanged and will exit with unsatisfactory ratings. In particular, there are no changes to the Project Development Objective (PDO), the safeguard category, the Project components, the financial management and procurement arrangements, and the institutional arrangements. The financial adjustments to the components and expenditure categories related to the cancellation are presented in Tables 1 & 2 below. 5

9. The canceling amount included a margin for exchange rate risk and liability risk related to the cancellation of contracts. Tables 1 & 2 present the changes in Project financing by component and by expenditure category as a result of the cancellation. The approximate equivalents in XDR, USD, and Francs CFA are indicated for information and were calculated based on the exchange rates in effect on October 30, 2012, because the discussions between the Bank team and the Government on the amount to be cancelled were finalized on that date. 10. Following a principle of prudence, this margin was important, and was not revised by Government when transmitting the request. For this reason, unspent resources are not all included in the canceling. 11. The proposed restructuring package responds to a request from the Government and has received all the required internal clearances. The proposed cancellation of funds responds to a formal request of the Government received by the Bank on December 4, 2012. The proposal is fully supported by the Task Team, the Sector Unit, and the CMU. The clearances of CTRLA and the Sector Manager are attached. 6

Table 1: Changes in Financing and Proposed Cancellations by Component Components/Activities Current in million USD (PAD) Disbursement (occurred + expected incl. Audit) in million USD) Proposed Cancellation (incl. exchange risk margin) in million USD Proposed Cancellation (incl. risk margin) in million XDR 1 Component 1: Improving Budget Management 4.1 2.4 1.7 1.1 including Procurement Component 2: Integration and development of the FMIS including the HR and 5.9 1.2 4.7 3.0 Payroll Management Component 3: Strengthening External Oversight and 1.9 0.8 1.1 0.7 M&E Component 4: Support to the Project Focal Point for 1.5 0.9 0.6 0.4 PFM Reforms coordination Advance PPF 0.7 0.1 0.6 0.4 Contingency Fund 0.9 0.2 0.7 0.5 TOTAL 15.0 5.6 9.4 6.1 1 The amounts in XDR and USD are equivalents based on the exchange rates as of October 30, 2012, i.e. the date at which the discussions between the Bank team and the Government on the amount to be cancelled were finalized: 1 XDR = 1.54 USD. 7

Table 2a: Changes in Financing and Proposed Cancellations by Expenditure Category - Francs CFA (XAF) 1 2 Category services, for the project under Component 1.1 (i), (ii),(iii), (iv)(a), and 1.2; Component 2, Component3 and Component 4, excluding Operating Costs. services for the project under Component 1.1 (iv) (b) Allocated Disbursed Proposed Risk Margin 2 Proposed Cancellation (including risk margin) XAF 3 XAF XAF XAF 5,661,290,323 1,298,828,608 313,386,886 4,049,074,829 217,741,935 0 0 217,741,935 3 Operating Costs 145,161,290 217,949,867 0 (72,788,577) 4 Refund of Project Preparation Advance 290,322,581 47,228,220 0 243,094,361 5 Unallocated 435,483,871 0 102,771,780 332,712,091 TOTAL 6,750,000,000 1,564,006,695 416,158,666 4,769,834,639 Comments The difference is due to overspending and additional financing needs in this category to be verified by the final audit. 2 Including pending bills submitted, and margin with XVISION, SOFRECO, Ikesol, Auditor, and exchange rate risk. 3 The Financing Agreement stipulates that payments are in Euros, and the Disbursement Letter indicates that the Designated Account is in XAF. There is a fixed exchange rate between the Euro and XAF.

Table 2b: Changes in Financing and Proposed Cancellations by Expenditure Category Special Drawing Rights (XDR) 1 2 Category services, for the project under Component 1.1 (i), (ii),(iii), (iv)(a), and 1.2; Component 2, Component3 and Component 4, excluding Operating Costs. services for the project under Component 1.1 (iv) (b) Allocated Disbursed Proposed Risk Margin 4 Proposed Cancellation (including risk margin) XDR XDR XDR XDR 7,800,000 1,665,165 401,778 5,191,122 300,000 0 0 279,156 3 Operating Costs 200,000 279,423 0 (93,319) 4 Refund of Project Preparation Advance 400,000 60,549 0 311,660 5 Unallocated 600,000 0 131,759 426,554 TOTAL 9,300,000 2,005,137 533,537 6,115,173 Comments The PIU calculated the amounts to be cancelled in XAF for subsequent conversion into approximate equivalents in XDR and USD at the exchange rate of October 30, 2012. The difference between the originally allocated XDR, minus disbursements, minus the proposed risk margin compared to the amount indicated in the proposed cancellation column is due to exchange rate fluctuations. Due to these fluctuations, the amounts in XDR in the different columns are not directly comparable. See above. The difference between the originally allocated amount of XDR 300,000 and the proposed cancellation column is due to exchange rate fluctuations. In substance, no additional spending is necessary in this category. The difference is due to overspending and additional financing needs in this category to be verified by the final audit. See comment category 2. 4 Including pending bills submitted, and margin with XVISION, SOFRECO, Ikesol, Auditor, and exchange rate risk. 9

Table 2c: Changes in Financing and Proposed Cancellations by Expenditure Category United States Dollar (USD) 1 2 Category services, for the project under Component 1.1 (i), (ii),(iii), (iv)(a), and 1.2; Component 2, Component3 and Component 4, excluding Operating Costs. services for the project under Component 1.1 (iv) (b) Allocated Disbursed Proposed Risk Margin 5 Proposed Cancellation (including risk margin) USD 6 USD 7 USD USD 12,580,633 2,556,749 616,903 7,970,620 483,870 0 0 428,626 3 Operating Costs 322,580 429,035 0 (143,285) 4 Refund of Project Preparation Advance 645,161 93,245 0 479,956 5 Unallocated 967,741 0 202,909 656,893 TOTAL 15,000,000 3,087,911 821,647 9,389,438 Comments The PIU calculated the amounts to be cancelled in XAF for subsequent conversion into approximate equivalents in XDR and USD at the exchange rate of October 30, 2012. The difference between the originally allocated USD amount, minus disbursements, minus the proposed risk margin compared to the amount indicated in the proposed cancellation column is due to exchange rate fluctuations. Due to these fluctuations, the amounts in USD in the different columns are not directly comparable. See above. The difference between the originally allocated amount of USD 483,870 and the amount indicated in the proposed cancellation column is due to exchange rate fluctuations. In substance, no additional spending is necessary in this category. The difference is due to overspending and additional financing needs in this category to be verified by the final audit. See comment category 2. 5 Including pending bills submitted, and margin with XVISION, SOFRECO, Ikesol, Auditor, and exchange rate risk. 6 The credit amount in the PAD is indicated as USD 15,000, which suggests an exchange rate of 1 XAF = 0.0022 USD. 7 The approximate equivalents in XDR, USD, and XAF are presented for information and were calculated based on the exchange rates in effect on October 30, 2012, i.e. the date at which the discussions between the Bank team and the Government on the amount to be cancelled were finalized: 1 XDR = 1.54 USD = 780 XAF; 1 USD = 0.65 XDR = 508 XAF. 10