38
AFRICAN DEVELOPMENT FUND ADF/BD/IF/2012/37 14 February 2012 Prepared by: OSAN Original: French Translated by: CLSD Probable Date of Board Presentation Not Applicable FOR INFORMATION MEMORANDUM TO : THE BOARD OF DIRECTORS FROM : Cecilia AKINTOMIDE Secretary General SUBJECT : MULTINATIONAL (SENEGAL, GUINEA, GAMBIA AND GUINEA BISSAU) : NATURAL RESOURCE DEVELOPMENT AND MANAGEMENT PROJECT (PMVGRN-OMVG) PROJECT COMPLETION REPORT* Please find attached, the above-mentioned document. Attch. Cc.: The President *Questions on this document should be referred to: Mr. F. PERRAULT Regional Director ORWB Ext. 2036 Mr. A. BEILEH Acting Director OSAN Ext. 2037 Mr. KEN B. JOHM Division Manager OSAN.4 Ext. 2468 Mr. S. KITANE Rural Dev. and Environment Specialist SNFO/OSAN Ext. 6541 SCCD:C.H

Projet OMVG-Completion Report

Embed Size (px)

Citation preview

Page 1: Projet OMVG-Completion Report

AFRICAN DEVELOPMENT FUND ADF/BD/IF/2012/37

14 February 2012

Prepared by: OSAN

OOrriiggiinnaall:: FFrreenncchh

Translated by: CLSD

Probable Date of Board Presentation

Not Applicable

FOR INFORMATION

MEMORANDUM

TTOO :: TTHHEE BBOOAARRDD OOFF DDIIRREECCTTOORRSS

FROM : Cecilia AKINTOMIDE

SSeeccrreettaarryy GGeenneerraall

SUBJECT : MULTINATIONAL (SENEGAL, GUINEA, GAMBIA AND GUINEA

BISSAU) : NATURAL RESOURCE DEVELOPMENT AND

MANAGEMENT PROJECT (PMVGRN-OMVG)

PROJECT COMPLETION REPORT*

Please find attached, the above-mentioned document.

Attch.

Cc.: The President

*Questions on this document should be referred to:

Mr. F. PERRAULT Regional Director ORWB Ext. 2036

Mr. A. BEILEH Acting Director OSAN Ext. 2037

Mr. KEN B. JOHM Division Manager OSAN.4 Ext. 2468

Mr. S. KITANE Rural Dev. and Environment Specialist SNFO/OSAN Ext. 6541 SCCD:C.H

Page 2: Projet OMVG-Completion Report

PROJECT COMPLETION REPORT (PCR)

A. PROJECT DATA AND KEY DATES

I. BASIC INFORMATION

Project Number :

2100150006944

Project Name :

Natural Resource Development and

Management Project /PMVGRN-

OMVG

Country(ies): Senegal, Guinea, Gambia,

Guinea Bissau

ID Number of all Lending Instrument(s): ADF Loan Sector : Environment Environmental

Classification : II

Initial Commitment

Amount: UA 11.69

million

Amount Cancelled: UA 0

Amount Disbursed:

UA 11.34

Percentage

Disbursed: 97.01

Borrower :

Governments of Senegal, Guinea, Gambia, Guinea Bissau

Executing Agency(ies) [List the main Ministries, Project Implementation Units, Agencies and civil society

organizations responsible for implementing project activities.]

Supervision: Gambia River Basin Development Organization (OMVG), State forestry services, Micro-

finance Institutions, NGOs.

Co-financiers and other External Partners [List all other sources and amounts of financing, technical

assistance or other resources used in this project] IDB: UA 3.42 million, Counterpart contributions by

States: UA 2.1 million

II. KEY DATES

Project Concept Note Cleared by Ops. Com.

Non applicable

Appraisal Report Cleared

Non applicable

Board Approval

11/06/2001

Restructuring(s) Not applicable, unstructured project

III. RATINGS SUMMARY

CRITERIA SUB-CRITERIA NOTES

PROJECT OUTCOME

Achievement of Outputs 3.03

Achievement of Outcomes 2.08

Timeliness 2

OVERALL PROJECT OUTCOME 2.37

BANK PERFORMANCE

Design and Readiness 3.07

Supervision 2.5

OVERALL BANK PERFORMANCE 2.79

BORROWER PERFORMANCE

Design and Readiness 2.25

Implementation 1.8

OVERALL BPRROWER PERFORMANCE 2.03

Original Date Actual Date

Difference in months

EFFECTIVENESS January 2002 30 October 2003 22 months

MID-TERM REVIEW January 2005 Not conducted NA

CLOSING 31.12.2007 31 December 2010 36 months

Page 3: Projet OMVG-Completion Report

2

IV. RESPONSIBLE BANK STAFF

B. PROJECT CONTEXT

Summarize the rationale for Bank assistance. State:

-what development challenge the project concerns,

-the Borrower's overall strategy for addressing it,

-Bank activities in this country (ies) and sector over the past year and how they performed, and

-ongoing Bank and other externally financed activities that complement, overlap with or relate to this

project.

Please cite relevant sources. Comment on the strength and coherence of the rationale.

250 words maximum. Any additional narrative about the project's origins and history, if needed, must be

placed in Annex 6: Project Narrative]

The Gambia River Basin Development Organization (OMVG) brings together Senegal, Gambia, Guinea and

Guinea Bissau. Its mission is to promote the rational management of shared river basins in order to durably

tackle the huge environmental and economic challenges facing the four member countries. After developing a

baseline case and analyzing the potentials and constraints of the project area, OMVG prepared a master plan of

the Kayanga-Geba and Kloliba-Kourubal river basins that was re-updated in 1999. The master plan defined a

programme up to 2015 covering the agriculture, water, energy, health, education and natural resource

management sectors. The Natural Resource Development Programme has been identified as a priority project. It

is also in line with the Bank’s intervention strategy in the member countries, especially for the “cooperation and

regional integration” pillar. This project is the first in the sector and project area. Bank activities in the sector

include the Regional Project for Sustainable Management of Endemic Livestock (PROGEBE) involving three

OMVG member countries: Senegal, Guinea and Gambia. The activities of PROGEBE are complementary to

those of PMVGRN-OMVG, since they undoubtedly consolidate its outputs.

C. PROJECT OBJECTIVES AND LOGICAL FRAMEWORK

1. State the Project Development Objective(s) (as set out in the appraisal report)

The sector goal of the project is to reduce poverty and sustainably improve the living conditions of the

populations. The project objective is to increase agro-forestry and pastoral production, streamline natural

resource exploitation, and improve social infrastructure in the project area.

2. Describe the major project components and indicate how each will contribute to achieving the

Project Development Objective(s).

Component A: Improvement of production, which seeks to: (i) improve plant production, (ii) implement

irrigation schemes (backwaters and plains); (iii) improve animal production; (iv) implement village and pastoral

water management schemes; (v) ensure forest management; and (vi) ensure environmental monitoring.

POSITIONS AT APPROVAL AT COMPLETION

Regional Director E.G. TAYLOR LEWIS

(OCDW) FRANK MARIE PERRAULT (ORWB)

Sector Director C.R. SPENCER

(OCAR) ABDIRAHMAN BEILEH (OSAN)

Task Manager M. A. KANE (OCDW.4) M. OULD CHEIKH AMED MOHAMED ALI

(OSAN.4)

PCR Team Leader M. SOULEYE KITANE Senior Rural Development

and Environment Specialist SNFO

PCR Team Members M. SAMBA DIAKHATE SARR, Disbursement

Assistant FFCO.3/SNFO)

Page 4: Projet OMVG-Completion Report

3

Component B: Improvement of road infrastructure to open up production zones

Component C: Support actions, comprising: (i) revival of women’s activities; (ii) training; (iii) health; (iv)

supporting the establishment of a self-managed credit society system.

Component D : Studies and technical assistance, comprising the recruitment of a technical adviser to the

project manager for 30 months, monitoring/evaluation, mid-term review, cross-sectional surveys, plant

analysis, control and supervision of the rehabilitation and creation of water points and construction of rural

roads.

Component E: Project management

3. Provide a brief assessment (up to two sentences) of the project objectives along the following 3

dimensions. Insert a working score, using the scoring scale provided in Appendix 1.

PROJECT OBJECTIVES DIMENSIONS ASSESSMENT

WORKIN

G

SCORE

RELEVANT a) Relevant to the country’s

development priorities.

The project objectives are relevant since they

are consistent with the priority objectives

arising from the diagnosis and analysis of river

basin potentials and the Kayanga Geba and

Koliba/Korubal River Basins Development

Master Plan re-updated in 1999.

4

ACHIEVABLE

b) Objectives could in

principle be achieved with

the project inputs and in the

expected

timeframe

The project objectives were too ambitious

judging from the timeframe and inputs.

2

CONSISTENT

c) Consistent with the

Bank's country or regional

strategy.

The project objectives are consistent with the

guidelines of the Bank’s 1999- 2003 Medium-

Term Strategy, the OMVG Master Plan, and

the Country Strategy Papers (CSP) whose GRN

objectives are clearly defined.

4

d) Consistent with the

Bank's corporate priorities.

The project is consistent with the priorities

defined in the Bank’s 1999- 2003 Medium-

Term Strategy in which agriculture and

environmental protection and management are

key strategic areas.

4

4. Summarize the log. frame. If a log. frame does not exist, complete the table below, indicating the

overall project development objective, the major components of the project, the major activities of each

component and their expected outputs, outcomes, and indicators for measuring the achievement of

outcomes. Add additional rows for components, activities, outputs or outcomes if needed.

Remarks: Some log. frame indicators were reviewed based on successive supervision missions

recommendations and during the review of the list of goods and services

OBJECTIVES ACTIVITY OUTPUTS EXPECTED

OUTCOMES

INDICATORS TO

BE MEASURED

Sector goal

- Poverty

reduction

and

sustainable

improveme

nt of the

living

conditions

- Net incomes

increased at

the end of the

project

- Exchanges of

agricultural

products

increased

- 40% increase in net

incomes

- Increased

exchanges of

agricultural

products

- Level of net

revenue increase

at the end of the

project

- Rate of increase

of exchanges

Page 5: Projet OMVG-Completion Report

4

of the

population

of the

project area

- Visible grain

per person

increased

- 20kg increase in

visible grain per

person

- Higher daily water

consumption per

person

- Kg increase in

visible grain

- Level of water

consumption/per

s./day

Project

objectives

- Increase in

agro-

forestry

and

pastoral

production

- Agro-forestry

and pastoral

production

increased

- Additional 21,000

tonnes of grain,

- 5,800 tonnes of

groundnuts,

- 3,800 tons of seed

cotton

- 655,000 litres of

milk produced.

- Herd size increases

by 1,250 cattle,

4,760 sheep/goats

and 121,000

poultry

- Additional agro-

forestry and

pastoral

production

obtained at the

end of the

project

- Improveme

nt of social

infrastructu

re in the

project

area.

- Access to

basic social

services

improved

- Access to drinking

water rises to 25

litres per day for

the population and

15 l/day for

livestock. Access

to health services

improved and

production zones

opened up

- Rate of access to

basic social

services and

satisfaction of

the water needs

of people and

livestock

COMPONENTS ACTIVITIES OUTPUTS EXPECTED

OUTCOMES

INDICATORS TO

BE MEASURED

- Improvement of production

Sub component

A1 Plant

production

- Supply of

animal-

drawn

cultivation

and

transportatio

n equipment

- Animal-

drawn

farming and

transportatio

n equipment

supplied to

3,100 farm

plantations

- Number of

mechanized

plantations increased

- Number of

mechanized

plantations

- Setting up of

seed

production

associations

- Seed

production

associations

set up

- Sufficient seeds

produced by farmers

- Quantity of

seeds produced

Sub component

A.2 Irrigation

schemes

- Development

of plains and

lowlands for

rice

cultivation

- 4,450 ha of

back waters

developed

- Grain production

rises on average by

500 kg/ha

- Level of

increase in

grain

production

- Installation

of stables

- 120 stables

and 8 parks

installed and

operational

- More organic

fertilizers available

- Quantity of

manure

produced

yearly

Page 6: Projet OMVG-Completion Report

5

Sub component

A3 :

Improvement of

animal

production

- Veterinary

pharmacies

- 8 pharmacies

opened and

operating

- Veterinary products

in polarized villages

are more affordable

- Accessibility ratio

of veterinary

products in

polarized villages

- Installation

of animal

feed

production

units

- 130 units

installed

- Increase in the

quantity of animal

feed produced

locally

- Quantity of animal

feed produced

- Development

and

equipment of

markets

- 20 shelters,

20 loading

bays

constructed

- 4 cattle

scales

procured

- Complement

ary

development

of the

Diaobe

market

- Increase in sales - Number of

animals sold on

average per

market day

Sub component

A.4 Village

and pastoral

water

management

- Construction

of village

water

management

structures

- 41 boreholes

and 56 wells

rehabilitated

- 53 new

boreholes

and 41 wells

constructed

- Water supply to

households

increased to

25l/day/inhab.

- Number of

l/inhab./day

supplied

- Construction

of pastoral

water

management

structures

- 65 wells and

bore holes,

19 temporary

pools, 16

access ramps

to

waterways, 4

dams

constructed

and 132

water points

equipped

- Water supply to

livestock raised to

15l/day/animal

- Number of

litres of

water/animal/d

ay achieved at

the end of the

project

Sub component

A.5 Forest

management

- Support to

national

forestry

services

- Offices for

national

forestry

services

constructed ;

resources

provided and

staff trained

- Management

capacity of forestry

services

strengthened

- Number of

management

plans designed

and

implemented

- Forest

management

- 16,000 ha of

forests

managed,

13,000 of

them on 165

- Production reaches 20

m3/ha of charcoal, 10

m3/ha of sawn lumber

and 6 m3/ha of

dressed timber

- Forest area

managed

- Volume

produced per

ha

Page 7: Projet OMVG-Completion Report

6

village lands

and 3,000 in

State forests

and per

product type

Sub component

A.6

Environmental

monitoring

- Environment

al

assessment

and

implementati

on of

mitigation

measures

- Environment

al assessment

conducted

and impact

mitigation

and

improvement

measures

implemented

- The project’s

potential

environmental

impact identified

and minimized

- Occurrence of

environmental

risks

- Component B: Improvement of road infrastructure

- Construction and rehabilitation

of rural roads (km)

- 129 km of

rural roads

constructed

- Production area

opened up

- Number of

localities

served by rural

roads

- Component C: Support Actions

Sub component

C1: Revival of

women’s

activities

- Support

for women’s

associations

- 80 women’s

associations

are

operational

- Work now lighter

and women’s

activities promoted

- Rate of

reduction of

women’s

working time

- - Training of

women in

management,

family and

infant health

- 8,000

women

trained in

management,

family and

infant health

- Health status of

families improved

- Level of

decrease of the

infant mortality

rate

Sub component

C2 : Training

- Training of

project staff

in land

management

- 14 senior

staff and 36

local

advisers

trained

- Land management

plans formulated

- Number of

plans

formulated

- Training of

farmers in

agricultural

technologies

- 12,000

farmers

trained in

agricultural

technologies,

animal

draught

cultivation

and seed

production.

- Output increases to

500Kg /ha

- Output

increased

- Training of

stockbreeder

s and stockbreeders’ associations

- 5,170

stockbreeder

s trained and

130

stockbreeders’

associations

installed and

trained in

animal

health,

feeding, herd

- Milk production

rises from 0.6 l to

0.85 litre/cow/day.

- Cattle offtake rate

rises from 12 to 14%

- Quantity of

milk per animal

per day

- Cattle offtake

rate

Page 8: Projet OMVG-Completion Report

7

management

and

marketing

Sub component

C3: Health

- Training of

family

helpers,

traditional

healers

- 125 family

helpers and

340

traditional

healers

trained

- Maternal and infant

mortality rate drops

by 10%

- Rate of

decrease of

maternal and

infant mortality

- Rehabilitatio

n and

construction

of health

posts and

centres

- 22 health

posts and

centres

rehabilitated

and/or

constructed

- Equipment

of health

posts

- 22 health

posts and

centres

equipped

Sub component

C4 :

Establishment

of a credit

scheme

- Establishment

of a credit

scheme

- 1 credit

scheme

established

and

operational

- Farmers’ access to

credit improved

- Percentage of

farmers (men

and women)

having access

to credit

- Component D: Studies and Technical Assistance

- Studies and

works

supervision

(consultancy

firms)

- Consultancy

firm and

control office

recruited and

monitored

- All preliminary and

final designs

prepared and works

controlled according

to best practices

- Quality of

works

- Setting up of

a

monitoring/e

valuation

system

- A functional

monitoring/e

valuation

system put in

place

- Project data

managed in a formal

system

- Availability of

data on project

outputs

- Component E: Project Management

Establishment

of a functional

coordination

unit

- Project office - Functional

office

- An appropriate

working

environment exists

- Quality of

service

rendered by

staff

- Logistics and

equipment

- Means of

movement

procured

- Staff mobility

improved

- Rate of

presence on the

ground

- Operation - Operating

resources

available

- The project’s

operational capacity

is strengthened

- Level of

operation of the

project

- Staff - Required

staff in place

- Technical work

done and

administrative and

financial

management put in

place

- Quality of the

project’s

technical

services and

administrative

and financial

management

Page 9: Projet OMVG-Completion Report

8

Auditing of

project accounts

- Auditing of

accounts

- Project

accounts

regularly

audited

- Financial

management

compliant with Bank

rules

- Number of

financial years

satisfactorily

audited

- 5. For each dimension of the log. frame, provide a brief assessment (up to two sentences) of the

extent to which the log. frame achieved the following. Insert a working score, using the scoring scale

provided in Appendix 1. If no log. frame exists, score this section as a 1 (one).

LOG. FRAME DIMENSIONS ASSESSMENT WORKING

SCORE

LOGICAL

- a) Presents a logical causal

chain for achieving the project

development objectives.

- The project’s development

objectives are clearly defined

and activities for achieving

them well structured.

4

MEASURABLE

- b) Expresses objectives and

outcomes in a way that is

measurable and quantifiable.

- Objectives and outcomes were

clearly expressed, with a

specific indicator for each

outcome to be achieved.

4

THOROUGH - c) States the risks and key

assumptions.

- Since the risk analysis and

assumptions did not

sufficiently consider the socio-

political situation and

economies of the countries, the

countries’ counterpart

contributions were revised

downward. Yet, some

countries like Guinea Bissau

still owe contribution arrears.

3

Page 10: Projet OMVG-Completion Report

9

D. OUTPUTS AND OUTCOMES

I. ACHIEVEMENT OF OUTPUTS

In the table below, assess the achievement of actual vs. expected outputs for each major activity. Import the

expected outputs from the log. frame in Section C. Score the extent to which the expected outputs were

achieved. Weight the scores by the activities' approximate share of project costs. Weighted scores will be

auto-calculated by the computer. The overall output score must be calculated as the sum of the weighted

scores. Override the calculated score, if desired, and provide justification.

MAJOR ACTIVITIES

Working Score

Share of Project

Costs (in XOF)

in percentage

(as stated in

Appraisal Report)

Weighted Score

(auto-generated) Expected Outputs Actual Outputs

Component A: Support for agro-sylvo-pastoral production

Sub component A1 : Plant Production

- Supply of

animal-

draught

farming and

transportatio

n equipment

to 3,100

farmers

- 1,395 farmers

equipped

2 0.0706 0.1412

- Establishment

of seed

production

groups

- 133 seed

production

groups

established

3 0 .0021 0.0063

Sub component A.2 : Irrigation Schemes

- 4,450 ha of

lowlands

developed

- 332 ha

developed 1 0.0823 0.0823

Sub component A3: Improvement of Animal Production

- 120 manure

barns

installed and

operational

- 294 barns

installed 4 0.0016 0.0064

- 12

pharmacies

installed and

operational

12 pharmacies

installed but not

operational 2 0.0041 0.0082

- 130 animal

feed

manufacturin

g units

installed

0 units installed

0 0.0029 0

- 20 shelters,

20 loading

bays

constructed

- Procurement

of 4 cattle

scales

- 20 shelters, 20

loading bays

constructed

- 4 cattle scales

procured

4 0.0015 0.006

Page 11: Projet OMVG-Completion Report

10

- Complement

ary

development

of Diaobé

market

- Diaobe market

complementaril

y developed

Sub component A.4 : Village and pastoral water management

- Rehabilitatio

n of 41

boreholes

and 56 wells

- Construction

of 53 new

boreholes

and 41 wells

41 boreholes and 56

wells rehabilitated

55 new boreholes and

41 wells sunk 4 0.1189 0.4756

- Construction

of 65 wells

and

boreholes,19

temporary

pools, 16

access ramps

to

watercourses

and 5 dams,

and

equipment of

132 water

points

66 wells and

boreholes, 13

temporary pools, 6

access ramps to

watercourses and 4

dams constructed and

132 water points

equipped 3 0.149 0.447

Sub component A.5 : Forest Management

- Construction of

offices for the

forestry

services in the

countries,

provision of

equipment and

resources and

training of staff

- 4 offices

constructed,

means of

transportation

and equipment

supplied and

training sessions

organized

4 0.0534 0.2136

- Management of

16,000 ha of

forest, 13,000

of them on 165

village lands

and 3,000 in

State forests

- 0 ha managed

0 0.0206 0

Sub component A.6 Environmental monitoring

- Conduct of

environmental

assessment and

implementation

of impact

mitigation and

improvement

measures

- Environmental

assessment

conducted but

safeguards only

partially

implemented

2 0.0021 0.0042

Page 12: Projet OMVG-Completion Report

11

Component B: Improvement of road infrastructure

- Construction of

129 km of rural

roads

- 78 km of rural

roads

constructed

3 0.1099 0.5097

Component C: Support Actions

Sub component C1: Revival of Women’s Activities

- Creation and

operation of 36

women’s

associations

40 women’s

associations created

and operational

4 0.0081 0.0324

- Training of

8,000 women in

management,

family and

infant health

8,000 women trained

in management,

family and infant

health

4 0.0211 0.0844

Sub component C2 : Training

- Training of 14

local senior

staff and

councillors

- 14 local senior

staff and 36

councillors

trained

4 0.0053 0.0212

- Training of

12,000 farmers

in farming

techniques,

animal draught

cultivation, and

seed

production ;

Training of

5,170

stockbreeders ;

Establishment

and training of

77

stockbreeders’

groups in

animal health,

feeding, herd

management,

marketing

- 14,046 farmers

trained in

farming

techniques,

animal draught

cultivation, seed

production ;

8,315

stockbreeders

trained and 77

stockbreeders’

groups

established and

trained in

animal health,

feeding, herd

management

and marketing

4 0.0126 0.504

Sub component C3:

Health

- Training of 125

family workers

and traditional

healers

- 159 family

workers and

traditional

healers trained

4 0.0224 0.0896

- Rehabilitation

and/or

construction of

22 health posts

and centre

- 22 health posts

and centre

rehabilitated

and/or

constructed

4 0.0315 0.126

- Equipment of

22 health posts

and centre

- 0 health post

and centre

equipped

0 0.0116 0

Page 13: Projet OMVG-Completion Report

12

Sub component C4 :

Setting up of a credit

scheme

- Setting up and

operation of 1

credit scheme

- 1 credit scheme

on average set

up and

operational

2 0.0177 0.0354

Component D: Studies and Technical Assistance

- Recruitment of

1 technical

assistance staff

- 1 technical

assistance staff

recruited but did

not complete his

service

1 0.0170 0.017

- Recruitment of

design and

control offices

- Design and

control offices

recruited and

their services

performed

3 0.0262 0.0786

- Setting up of an

operational

monitoring/eval

uation system

- A monitoring/

evaluation system

put in place, but

not operational

1 0.0090 0.0090

Component E : Project Management

- Operational

premises

- Premises

operational 4 0.0052 0.0208

- Procurement of

means of

transportation

- Means of

transportation

procured

4 0.0239 0.0956

- Availability of

resources for

operation

- Resources

available for

operation

4 0.0365 0.146

- Putting in place

of required staff

- Required staff

installed 4 0.0724 0.2896

- Regular

auditing of

project accounts

- Project accounts

audited except

for FY 2010

3 0.0105 0.0315

OVERALL OUTPUT SCORE [Score is calculated as the sum of weighted scores] 3.0264

x

Check here to override the calculated

score

Provide justification for overriding the calculated score

Page 14: Projet OMVG-Completion Report

13

II. ACHIEVEMENT OF OUTCOMES

1. Using available monitoring data, assess the achievement of expected outcomes. Import the expected

outcomes from the log. frame in Section C. Score the extent to which the expected outcomes were achieved.

The overall outcome score must be calculated as an average of the working scores. Override the calculated

score, if desired, and provide justification.

OUTCOMES Working

Score Expected Actual

1. Achievement of project

outcomes

- Net incomes increase by 40% - Exchanges of agricultural products rise by at

least 10% 1

- Increase in sale of agricultural

products

- Sale of agricultural products increase by 10% 2

- Increase of visible grain per person of

20kg

- Visible grain per person rises by 10 kg 2

- Additional 21,000 tonnes of cereals,

- 5,800 tonnes of groundnuts, 3,800

tonnes of seed cotton

- 655,000 litres of milk produced.

- Increase in herd size by 1,250 cattle,

4,760 sheep/goats and 121,000

chickens

- Additional 6,285 tonnes of cereals,

- 4,361 tonnes of groundnuts, 146 tonnes of

seed cotton

- 58,129 litres of milk produced.

- Herd size increases by 1,030 cattle, 3,123

sheep/goats and 11,677chickens

2

2. Components Outputs

2.1 “ Improvement of agro-sylvo-pastoral production” Component

2.1.1 Improvement of production

- Increase in mechanized

plantations

- Number of equipped households rises from

10 to 25% 2

- Insufficient production of seeds - 0 tonne of seeds produced 0

- Increased availability of organic

fertilizer

- 1,372 tons of organic fertilizer produced in

manure barns 2

- Accessibility of veterinary

products in polarized villages

- Level of accessibility of veterinary products

is nil 0

- Increase in the quantity of animal

feed produced locally - 0 kg of feed produced locally 0

2.1.2 Village and pastoral water

management

- Water supply to households

increased to 25l/day/inhab.

- Water supply for affected households rises to

over 25l/day/inhab. 4

- Water supply to cattle rises to

15l/day/animal

- Water supply for cattle rises to over

15l/day/animal 4

2.1.3 Forest management

- Production level of 20 m3/ha of

coal, 10 m3/ha of sawn lumber

and 6 m3/ha of dressed timber

achieved

- Addition forestry production from developed

forests is nil 0

2.1.4 Environmental monitoring

- The project’s potential

environmental impact identified

and partly mitigated

- Environmental impact minimized 2

Page 15: Projet OMVG-Completion Report

14

2.2 Road infrastructure

- Production zone opened up - At least 30 villages in the OMVG area are

accessible because of rural roads 2

2.3 Support actions

2.3.1 Revival of women’s activities

- Lightening of workload and

promotion of women’s activities

- The time village women benefiting from

workload-lightening equipment devote to

household chores reduces by 60%

4

- Improvement of the health status

of families - Infant mortality rate drops

2.3.2 Training

2.3.2.1 Training of technicians

- Land management plans

developed

- 46 land management plans developed and

needs prioritized 4

2.3.2.2 Training of agricultural producers

- Increase of grain yields by 500

kg/ha on average - Grain yields rose by 100 kg/ha/year 1

2.3.2.3 Training of stockbreeders

- Milk production rises from 0.6 l

to 0.85 l/cow daily. - Milk production rises by 0.78 l/cow daily 2

- Livestock offtake rate rises from

12 to 14% - Livestock offtake rate rises by 16% 4

2.3.2.4 Health training

- Maternal and infant mortality

rate drops by 10%

- Maternal and infant mortality rate drops by

7.6% 2

2.3.3 Credit dimension

- Level of farmers’ access to credit

improved - 36% of farmers have access to credit 1

2.4 Technical Assistance

- PD and FD prepared and works

supervised to standard. - Works quality is relatively good 3

- Project data generated in the

formal system

- Data on project outputs and outcomes

dispersed in different media 1

2.5 Project management

- An appropriate working

framework exists - Working framework is appropriate 4

- Quality of financial management

of the project

- Financial management of the project is

relatively good 3

X

Check here to over-ride the calculated

score

Provide justification for overriding the calculated score

Word format used

Insert the new score or re-enter the calculated score 2.08

2. Additional outcomes. Comment on the project's additional outcomes not captured in the log. frame,

including cross-cutting issues (e.g. gender).

The construction of ramps to enable cattle have access to watercourses has greatly reduced the rate of

animals dying by drowning. According to the people interviewed, these types of structures helped to prevent

drowning and fatal accidents involving over 20% of livestock. Women benefiting from multi-purpose

platforms and rice threshers saved 60% of their time which they devoted to other income-generating

activities and to improving the health of their families. Village water points helped women to save time and

better organize themselves for other activities such as tending their stock of small ruminants and market

gardening to increase their incomes. Honey production (27,600 litres/year) fetches additional income of

Page 16: Projet OMVG-Completion Report

15

nearly CFAF 42 million for 23 farmer associations supported by the project. Moreover, farmer/graziers

succeed in production thanks to manure dumps of over 1,300 tonnes used to improve soil quality and

consequently, agricultural production.

3. Risks to sustained achievement of outcomes. State the factors that affect, or could affect, the long-

run or sustained achievement of project outcomes. Indicate if any new activity or institutional change is

recommended to help sustain outcomes. The analysis should draw upon the sensitivity analysis in Annex 3,

where appropriate.

The project’s sustainability depends mostly on the commitment of OMVG and States to continue

consolidating project outputs. Although no efforts are channeled to infrastructure management, efforts

should be made to better organize communities to manage project infrastructure. The project established

management committees for some infrastructure, but it is not operational yet. For that to happen, the

infrastructure needs first to be transferred to the States through their devolved structures, and management

committees established where there are none. Existing committees should also be revitalized and their

members trained to ensure adequate maintenance of infrastructure and facilities. Infrastructure such as

veterinary pharmacies and health stations could not be operational if not provided with medication.

Therefore, OMVG should start discussions with the States and beneficiaries for them to equip this

infrastructure and make it operational. The plan for veterinary pharmacies is to involve private veterinary

surgeons and/or dynamic stockbreeders’ associations. The sustainable use of runoff harnessing infrastructure

such as dams, ponds and access ramps may be compromised if measures are not taken to ensure regular

surveillance and maintenance. Furthermore, the management committees of these structures should

undertake to more closely supervise these structures to ensure their sustainability and prevent risks that

could lead to their degradation. Since the credit scheme might not be operational after project completion, it

is important that OMVG clarify the credit situation and take a final decision on the remaining agricultural

equipment now packed in storehouses in Guinea, Senegal and Guinea Bissau.

The project head office, built at Velingara, might suffer serious depreciation if it is not occupied and

regularly maintained. Consequently, OMVG must equip it and connect water and electricity to prevent the

depreciation of the yet unoccupied building, and mark its presence in the project area.

Page 17: Projet OMVG-Completion Report

16

E. PROJECT DESIGN AND READINESS FOR IMPLEMENTATION

1. State the extent to which the Bank and the Borrower ensured the project was commensurate with

the Borrower’s capacity to implement by designing the project appropriately and by putting in place the

necessary implementation arrangements. Consider all major design aspects, such as extent to which project

design took into account lessons learned from previous PCRs in the sector or the country (please cite key

PCRs); whether the project was informed by robust analytical work (please cite key documents); how well

Bank and Borrower assessed the capacity of the implementing agencies and/or Project Implementation Unit;

scope of consultations and partnerships; economic rationale of project; and provisions made for technical

assistance.

[200 words maximum. Any additional narrative about implementation should be included at Annex 6:

Project Narrative]

The Bank considered the capacity of OMVG – the operational arm of the Member States – to manage the

project which it had itself initiated. The structuring of the project coordination unit (which comprises a light

management structure, a team of experts on all project sectors and technical assistance) demonstrates the

depth of analysis of the institutional structure to be put in place and the appraisal of OMVG’s capacity to

implement the project. Project design did not draw from lessons learned from previous PCRs in the sector.

Although no specific follow-up is mentioned in the appraisal report, it is based on a comprehensive

feasibility study conducted by OMVG in 1999 during the design of the Kayanga-Geba and Kloliba-

Kourubal River Basins Master Plan. However, some analyses in the appraisal report seem to have blown

out a number of assumptions. A case in point is credit-in-kind (agricultural equipment), forest management

and support research whose objectives and implementation mechanisms seem not to have been adequately

analyzed. The Bank and Borrower did not sufficiently assess the capacity of partners, especially national

forestry services and micro-finance institutions, to achieve their assigned objectives. The project’s economic

rationale is based on ambitious production goals (agricultural, animal and forestry) achievable only within a

longer timeframe. During design, technical assistance needs were adequately assessed and support areas

identified, especially support in conducting infrastructure studies, designing the monitoring system, and

fine-tuning technical choices.

1. For each dimension of project design and readiness for implementation, provide a brief assessment

(up to two sentences). Insert a working score, using the scoring scale provided in Appendix 1.

PROJECT DESIGN AND READINESS

FOR IMPLEMENTATION DIMENSIONS ASSESSMENT

WORKING

SCORE

REALISM

a) Project complexity is

matched with

country capacity and

political commitment.

OMVG is a body which aims to promote

economic and social development in its

Member States. Its capacity and commitment

in the sector were largely analyzed during

preparation of the project, which it had itself

initiated.

3

RISK

ASSESSMENT

AND

MITIGATION

b) Project design

includes adequate risk

analysis.

Risks linked to the performance of contractors

and some partners and the late fulfilment of

effectiveness conditions were not analyzed

adequately during project design.

2

USE OF

COUNTRY

SYSTEMS

c) Project procurement,

financial management,

monitoring and/or other

systems are based on

those already in use by

government and/or

other partners.

Bank procurement procedures are used for

works and consultancy services. Overall,

financial management complies with

standards desired by the Bank and Borrower.

Internal monitoring/evaluation was well

considered during project design. 3

Page 18: Projet OMVG-Completion Report

17

F. IMPLEMENTATION

1. State the major characteristics of project implementation with reference to: adherence to schedules,

quality of construction or other work, performance of consultants, effectiveness of Bank supervision, and

effectiveness of Borrower oversight. Assess how well the Bank and the Borrower ensured compliance with

safeguards.

[200 words maximum. [Any additional narrative about implementation should be included at Annex 6:

Project Narrative.]

On the whole, the works were far behind schedule. Although the project took twice as much time to

implement, water management works (storage pools, ramps, boreholes and wells), forestry buildings, health

infrastructure and veterinary buildings complied with professional norms. Technical assistance was not

satisfactory and other partners such as the forestry services of Member States and a few MFIs left much to

be desired. The project benefited from 10 supervision missions. The borrowing States regularly supervised

project implementation through meetings of the steering committee organized annually. OMVG also

organized regular missions to monitor project activities on the ground. The environmental assessment

mentioned in the appraisal report was conducted, and the report validated by the technical committee

instituted by the Minister for the Environment. Nevertheless, the measures advocated by the study were not

all implemented.

2. Comment on the role of other partners (e.g. donors, NGOs, contractors, etc.). Assess the

effectiveness of co-financing arrangements and of donor coordination, if applicable.

Apart from WHEPSA (an NGO), some contractors and control firms, service providers’ services were considered

very average to downright poor, especially those of State forestry services and micro-finance institutions in

Senegal, Guinea and Guinea-Bissau. The project benefitted from a co-financing arrangement involving ADF,

IDB and Member States of OMVG (Senegal, Gambia, Guinea and Guinea-Bissau). This project is a shining

example of aid coordination. Each donor financed a number of activities or components in a spirit of

complementarity of operations. Moreover, each State, in addition to underwriting a loan, committed itself to

furnish a counterpart contribution in cash and kind. ADB and IDB – the project’s co-financiers – maintained

close consultation throughout the project implementation period.

For the following dimensions, provide separate working scores for Bank

performance and Borrower performance:

Working Score

Bank Borrower

CLARITY

d) Responsibilities

for project

implementation are

clearly defined.

Responsibilities for project

implementation were clearly defined

with very specific tasks. The

Borrower’s communication and

coordination difficulties caused many

delays.

3 3

PROCUREMENT

READINESS

e) Necessary

implementation

documents (e.g.

specifications, design,

procurement

documents) were

ready at appraisal.

The project benefited from standard

Bank procurement documents (goods,

works and services). Specifications

and procurement documents were

designed during project

implementation. Works studies and

bidding documents were prepared

during project implementation.

3 2

MONITORING

READINESS

f) Monitoring

indicators and

monitoring plan were

agreed upon before

project launch.

Monitoring indicators were clearly

defined and the monitoring plan laid

out. Unfortunately, the system never

functioned.

1 1

BASELINE

DATA

h) Baseline data were

available or collected

during project design.

Baseline data were collected during

the master-plan study and updated for

the project area through a socio-

economic survey at project start-up.

3 3

Page 19: Projet OMVG-Completion Report

18

3. Harmonization. State whether the Bank made explicit efforts to harmonize instruments, systems

and/or approaches with other partners.

Although the project simultaneously used the procurement procedures (goods, services and works), standard

documents and contracts of donors, resources are accounted for in a single system and subjected to one

independent annual audit. The project is carried out in a zone covered by other stakeholders with whom the

project regularly consults while some organizational tasks are even entrusted to farmers. This is the case

with the NGO BAMTARE in Senegal for the training of farmers and Crédit Rural in Guinea for credit.

4. For each dimension of project implementation, assess the extent to which the project achieved the

following. Provide a brief assessment (up to two sentences) and insert a working score, using the scoring

scale provided in Appendix 1.

PROJECT IMPLEMENTATION

DIMENSIONS ASSESSMENT

WORKING

SCORE

TIMELINESS

a) Extent of project

adherence to the

original closing date. If

the number on the right

is: below 12, "4" is

scored between 12.1 to

24, "3" is scored

between 24.1 to 36, "2"

is scored beyond 36.1,

"1" is scored

Difference in months between original

closing date and actual closing date or

date of 98% disb. rate.

2

36 months

BANK

PERFORMANCE

b) Bank complied with:

Environmental

Safeguards

The project appraisal report provided for an

environmental and social assessment to

identify the impact and define environmental

and social safeguards to be put in place.

However, the resources needed for

implementation were under-estimated.

2

Fiduciary Requirements

Fiduciary requirements for the project’s

financial management were mentioned and

clearly described in the appraisal report,

especially the disbursement modalities. These

requirements were thoroughly explained by

the Bank during project start-up and

supervision missions.

3

Project Covenants

The Bank complied with its commitments

overall as stipulated in the loan agreement by

ensuring the technical and financial

supervision of the project.

3

Bank provided quality

supervision in the form

of skills mix and

practicality of solutions.

The Bank fielded regular supervision

missions with a more or less acceptable skills

mix. Mission recommendations immensely

helped the Coordination Unit to improve the

quality of its work and performance.

However, the non-conduct of the mid-term

review is to be deplored since it would have

helped to update forecasts and the

implementation arrangements of some

activities such as credit and forest

management.

3

Bank provided quality

management

oversight

The Bank ensured the audit of the accounts of

all fiscal years within the required

timeframes. These audits revealed that the

3

Page 20: Projet OMVG-Completion Report

19

project’s revolving fund was never suspended

or that no complaint was made as a result of a

lapse in its financial management.

BORROWER

PERFORMANCE

c) Borrower complied with:

Environmental

Safeguards

The project conducted the environmental

assessment mentioned in the appraisal report

and had the study report validated by official

bodies. However, the environmental and

social safeguards arising from the study were

not fully implemented. The measures

advocated in the environmental clauses of

BDs were also not satisfactorily implemented.

Similarly, environmental monitoring

(concerning mostly water quality, plant

resources and soils) was also not performed.

The ABUKO laboratory in Gambia received

equipment to strengthen its capacity to

analyze water quality, but no service was

performed for the project.

1

Fiduciary Requirements

The project installed an accounting system

compliant with the fiduciary requirements

listed in the appraisal report and comprising

an administrative, financial and accounting

procedures manual, an accounts management

software (TOMPRO) and the required staff.

The project opened two special accounts to

receive: (i) the ADF revolving fund; and (ii)

counterpart contributions. These resources

were properly managed overall. However, at

completion, full justification was not given

for advances and the counterpart account

posted a deficit of over CFAF 60 million.

2

Project Covenants

Apart from some difficulties in mobilizing

counterpart contributions in Guinea Bissau,

the borrowing countries honoured their

commitments under the Loan Agreement.

However, effectiveness and conditions

precedent to first disbursement were fulfilled

late.

3

f) Borrower was

responsive to Bank

supervision findings

and recommendations

The project always paid attention to

supervision mission recommendations,

ensuring that they were implemented.

However, recommendations on

monitoring/evaluation, credit and partnerships

management aspects were not always well

monitored.

2

g) Borrower collected

and used monitoring

information for decision

making

The project did not put in place any formal

monitoring system. Data is lodged in various

media, making processing difficult. Decisions

are based not on the system’s data but on

project progress reports and annual work

programmes submitted for the steering

committee’s approval.

1

Page 21: Projet OMVG-Completion Report

20

G. COMPLETION

1. Is the PRC delivered on a timely basis, in compliance with Bank policy?

Date project reached

98% disb. Rate (or

closing date if

applicable)

Date PCR was

sent to

[email protected]

Difference

in months

WORKING SCORE if the difference is 6

months or less, a 4 is scored. If the difference

is 6.1 or more, a 1 is scored

31 December 2010 7 1

Briefly describe the PCR Process. Describe the Borrower’s and co-financers' involvement in producing the

document. Highlight any major differences of opinion concerning the assessments made in this PCR.

Describe the team composition and confirm whether a site visit was undertaken. Mention any major

collaboration from other development partners. State the extent of field office involvement in producing the

report. Indicate whether comments from Peer Reviewers were received on time (provide names and

positions of Peer Reviewers). 100 words maximum]

The completion mission comprised a Rural Development and Environment Specialist and a Financial

Management Specialist, knowledgeable in project economic and financial analysis. Both came from the

Senegal Field Office. The Bank team joined the OMVG team at all stages of formulating the completion

report. The team visited all project sites and held meetings with all associations and partners involved in

project implementation. The discussions revealed the clear interest that the people living in both river basins

have in the project since they give precise examples of the changes noted in their daily lives. The PCR was

conducted in a participatory manner.

Peer Reviewers: Mahecor Ndiaye, Water and Sanitation Engineer SNFO; Jean Louis KROMER, Principal

Natural Resources Management Officer; Léandre GBELI, Principal Agricultural Economist; Bella-Corbin

AIMEE, Water Engineer, Principal Safeguard Specialist; Naye Rita BA, Gender Specialist.

H. LESSONS LEARNED

Summarize key lessons for the Bank and the Borrower suggested by the project’s outcomes

[250 words maximum. Any additional narrative about lessons learned, if needed, must be placed in Annex

6: Project Narrative]

The key lessons to be drawn from the project outputs are the following:

The project had planned (among the water harnessing infrastructures) simple and practical structures such as

access ramps to watercourses. Despite their low costs, these structures produced greater impact in terms of

satisfying the needs of livestock, especially the sustainability of water supply and the number of cattle

served every day. This helped to obtain 15 litres of water per animal daily. The lesson learned here is that

during project appraisal, the relevance of structures to be put in place should be analyzed in terms of their

functionality, cost and contribution to the achievement of expected outputs.

- The project plan was too ambitious and had too many micro-activities, which prevented the project

from focusing on what was necessary to produce the desired outputs. For future projects, it is

important to identify a reasonable number of activities to be achieved and which can effectively

produce the expected outputs.

- The late start of the project made it difficult to properly cover contract costs since the Unit of

Account had depreciated substantially. For these reasons, it is important that a project launched 25

or more months behind schedule should review the project document for activities and costs to be

updated with the borrower and, if necessary, have an addendum to the loan or grant agreement for

more serious modifications.

- PMVGRN’s institutional framework is based on the creation of a single coordination unit tasked

with technical and financial management and with steering activities in all the countries. This

Page 22: Projet OMVG-Completion Report

21

should serve as an example for multi-national projects (often considered as problematic projects)

which generally suffer from poor coordination. The creation of a single adequately staffed

coordination unit could be envisaged for some specific projects to avoid delays during start-up and

the different paces of project implementation noticed in the countries.

- To recruit staff, the project came up with a blend consisting in recruiting at least two profiles in

each OMVG member country. The lesson here is that this approach limits selection, and does not

allow for recruitment of the best candidates. All positions could have been advertised on a

competitive basis within the OMVG area without consideration of country mix.

- The absence of baseline studies, especially for water management infrastructure such as temporary

ponds, hillside impounding reservoirs and ramps, was a decisive factor for the late implementation

of works to enable the project to produce the expected outputs. Project preparation focused more on

the conduct of technical studies even before project approval. Otherwise, it would be necessary to

provide for a studies preparatory phase for projects whose works or infrastructure are intended to

support production, and hence achieve the outputs targeted by the project .

- In this project, the risks were not sufficiently analyzed, especially those related to the capacity of

local contractors and service providers to implement the project. This was a limiting factor and

subsequently proved difficult to correct during implementation. Therefore, it is important for future

projects to ensure stakeholders’ capacity and include this in the analysis of potential risks.

- During the project, due attention was not given to information, leading to contradictions in

stakeholders’ discourse. To correct this shortcoming for future projects, a communication plan

should be prepared, favouring an internal sharing of information and the shaping of a uniform

discourse accessible to all actors, to avoid contradictions among project stakeholders.

- The lengthy delays in fulfilling effectiveness and first disbursement conditions call for reflection on

how to prevent such constraints in future projects.

- The mid-term review was not conducted, whereas it would have helped to refocus project activities

based on the priorities and available resources to achieve the expected impact. Future projects must

not take undue advantage of the review of the lists of goods and services to adjust the project’s

initial estimates, but should make the mid-term review compulsory so that objectives can be

readjusted based on better knowledge of realities on the ground.

- The design and monitoring of collaboration protocols was the project’s key weakness, which

explains the poor performance of some partners. Henceforth, protocols should systematically be the

subject of direct payments with precise conditionalities, including the production of reports and the

fulfillment of a number of performance criteria to be considered during audits.

- The populations’ poor organization to cater for infrastructure might lead to early depreciation. The

lesson here is that the Bank should ensure that beneficiaries have a level of organization to cater for

infrastructure before its construction. This provision must be a conditionality in the choice of

locality for the installation of infrastructure.

- In designing of Bank projects, provisions are always made to set up a monitoring/evaluation

system, but in virtually all cases, this system is not operational. The lesson here is that provisions

should be made during project design for a mechanism to monitor the key logical framework

indicators that will be regularly filled in and attached to the project progress report.

- At completion, it is difficult to assess economic rates of return if a good monitoring system is not in

place and production support investments are not effectively mobilized. For that reason, the

economic rate of return of projects should be calculated a few years later, after their physical

completion, to allow for better assessment of real project outputs.

Page 23: Projet OMVG-Completion Report

22

I. PROJECT RATINGS SUMMARY

CRITERIA SUB-CRITERIA WORKING

SCORE

PROJECT

OUTCOME

Achievement of outputs 3.03

Achievement of outcomes 2.08

Timeliness 2

OVERALL PROJECT OUTCOME SCORE 2.37

BANK

PERFORMANCE

Design and Readiness

Project Objectives are relevant to country development priorities 4

Project Objectives could in principle be achieved with the project

inputs and in the expected time frame. 2

Project Objectives are consistent with the Bank’s country or regional

strategy 4

Project Objectives are consistent with the Bank’s corporate priorities 4

The log frame presents a logical causal chain for achieving the project

development objectives 4

The log frame expresses objectives and outcomes in a way that is

measurable and quantifiable 4

The log frame states the risks and key assumptions 3

Project complexity is matched with country capacity and political

commitment 3

Project design includes adequate risk analysis 2

Project procurement, financial management, monitoring and/or other

systems were based on those already in use by government and/or

other partners. 3

Responsibilities for project implementation are clearly defined 3

Necessary implementation documents (e.g. specifications, design,

procurement documents) were ready at appraisal. 3

Monitoring indicators and monitoring plan were agreed upon during

design. 1

Baseline data were available or collected during design 3

PROJECT DESIGN AND READINESS SUB-SCORE 3.07

Supervision:

Bank complied with:

Environmental Safeguards 2

Fiduciary Requirements 3

Project Covenants 3

Bank provided quality supervision in the form of skills mix provided

and practicality of solutions 3

Bank provided quality management oversight. 3

PCR was delivered on a timely basis 1

SUPERVISION SUB-SCORE 2.5

OVERALL BANK PERFORMANCE SCORE 2.79

BORROWER

PERFORMANCE

Design and Readiness

Responsibilities for project implementation are clearly defined 3

Necessary implementation documents (e.g. specifications, design,

procurement documents) are ready at appraisal 2

Monitoring indicators and monitoring plan are agreed upon and

baseline data are available or are being collected 1

Baseline data were available or collected during design 3

PROJECT DESIGN AND READINESS SCORE 2.25

Page 24: Projet OMVG-Completion Report

23

Implementation

Borrower complied with:

Environmental Safeguards 1

Fiduciary Requirements 2

Project Covenants 3

Borrower was responsive to Bank supervision findings and

recommendations. 2

Borrower collected and used of monitoring information for decision-

making. 1

IMPLEMENTATION SUB-SCORE 1.8

OVERALL BORROWER PERFORMANCE SCORE 2.03

J. PROCESSING STEP SIGNATURE AND COMMENTS DATE

Sector Manager Clearance Ken B. JOHM

Regional Director Clearance F. J. M. PERRAULT

Sector Director Approval ABDIRAHMAN BEILEH

Page 25: Projet OMVG-Completion Report

24

APPENDIX

Scale for Working Scores and Ratings

SCORE EXPLANATION

4 Very Good Fully achieved with no shortcomings

3 Good Mostly achieved despite a few shortcomings

2 Fair Partially achieved. Shortcomings and achievements are roughly balanced

1 Poor Very limited achievement with extensive shortcomings

NA Non Applicable

Note: The formulas rounded up or down for decimal points. Only whole numbers are computed.

Page 26: Projet OMVG-Completion Report

25

LIST OF ANNEXES

Annex 1: Project Costs and Financing, Differences of Costs at Appraisal and Completion.

Annex 2: Bank Inputs

Annex 3: Key Contracts Signed

Annex 4: List of Supporting Documents

Annex 5: Project Description – Key Factors

Annex 6: Economic Analysis (ERR) and Financial Analysis

Page 27: Projet OMVG-Completion Report

26

Annex 1

Project Costs and Financing, Differences of Costs at Appraisal and

Completion

a. Project Costs by Component (in CFAF million) UA 1 = CFAF 916.057

COMPONENTS Appraisal Completion

A. Improvement of Production 8,110.95 5,600.95

B. Improvement of Road Infrastructure

C. Support Measures 2,285.61 832.56

D. Studies and Technical Assistance

E. Project Management 1,825.17 1,002.24

BASELINE COST 15,163.28 11,446.73

Physical Contingencies 758.16 0

Price Escalation 1 817.35 0

TOTAL PROJECT COST 17,738.79 11,446.73

b. Disbursements by Source of Finance

Sources of

Finance

At Appraisal Disbursement at Completion Overall Rate

of

Disbursement UA

Million

CFAF

Million %

UA

Million

CFAF

Million %

- ADF 11.69 10,714.73 60.38 11.34 8,379.92 73.22 97.01

- IDB 5.66 5,189.40 29.24 3.10 2,295.58 20.05 44.23

-OMVG

Countries 2.01 1,834.66 10.38 3.39 771.23 6.73 42.03

TOTAL

FINANCING 19.36 17,738.79 100% 17.83 11,446.73 100%

Page 28: Projet OMVG-Completion Report

27

Annex 2

Bank Inputs

SUMMARY TABLE OF SUPERVISION MISSIONS

No. Date Mission No. of

pers.

Composition

1 13 – 28 December

2004 Supervision 3

1 Senior Irrigation Engineer ADB, 1

Environmentalist ADB, 1 Consultant ADB

2 12 – 26 February 2006 Supervision 1 1 Senior Irrigation Engineer ADB

3 16 – 30 September

2007 Supervision 2

1 Senior Engineer ADB, 1 Consultant ADB

4 08 – 18 November

2008 Supervision 1

1 Senior Irrigation Engineer ADB

5 26/3 – 03/04 2009 Supervision 2 1 Chief Natural Resource Management

Expert ADB, 1 Agro-economist ADB

6 15 – 25 November

2009 Supervision 2

1 Senior Irrigation Engineer ADB, 1 Rural

Development/Environment Expert ADB

7 21 – 30 June 2010 Supervision 2 1 Rural Development/Environment Expert

ADB, 1 Disbursement Assistant ADB

8 22/11 – 01/12 2010 Supervision 1 1 Senior Irrigation Engineer ADB

9 19 – 26 May 2011 Supervision 2 1 Agricultural Economist IDB, 1 Water

Management Specialist IDB

10 06 – 18 June 2011 Evaluation 2 01 Senior Environment Specialist ADB, 1

Disbursement Assistant, ADB

Page 29: Projet OMVG-Completion Report

28

Annex 3

Key Contracts Signed

NATURE OF CONTRACT

CONTRACT

AMOUNT

CATEGORY NAME OF PROVIDER SOURCE

PROCUREMENT

METHOD START-

UP DATE

1 Supply of vehicles 131,400,000 Goods SERA Renault ADF ICB 2004

2 Technical assistance for PMVGRN 257,563,485 Services Tecsult international ltd ADF ICB 2005

3 Supply of office furniture 9,361,305 Goods SENEGAl-equip ADF NCB 2005

4 Training of trainers 16,250,000

Services Alain xavier Ky-

ZERBO

ADF ICB 2005

5 Supply of 36 motorcycles to PMVGRN 48,240,000

Goods Societe sénégalaise

d'auto

ADF ICB 2005

6 Supply of computer hardware and office

equipment 35,843,712

Goods BULL Sénégal ADF NCB 2005

7 Study and supervision of village and

pastoral water management works 169,457,020

Services HYDROPLAN ADF ICB 2005

8 Study and supervision of rural road

construction and rehabilitation works 160,637,500 Services SCET Tunisie ADF ICB

2005

9 Study and establishment of a credit scheme 62,337,607 Services union mondial ORT ADF ICB 2005

10 Audit of project accounts for FY 2004 and

2005 42,000,000

Services GMS Audit ADF ICB 2005

11 Supply and installation of computer software 27,216,313 Goods BULL Senegal ADF NCB 2006

12 Construction of offices for PMVGRN 114,792,121 Works E.S.M.B OMVG NCB 2006

13 Supply of 14 GPS browsers and accessories 2,645,804 Goods BULL Senegal ADF NCB 2006

14 Studies of PMVGRN’s ESMP 27,615,000 Services GES Conseil ADF ICB 2006

15 Supply of animal traction equipment 794,736,701 Goods SISMAR ADF ICB 2006

16 Design of procedures manual 24,040,000 Services Cabinet Saliou SARR ADF NCB 2006

17 Training and installation of software 7,000,000 Services 2D Business Consulting ADF NCB 2006

18 Audit of FY 2006 and 2007 accounts 33,000,000 Services AKM Audit firm ADF ICB 2007

19 Supply of lab. equipment in Gambia 34,422,242 Goods PHYWE system GMBH ADF ICB 2007

20 Supply of forestry equipment to PMVGRN 124,645,716 Goods STEA SA ADF NCB 2007

Page 30: Projet OMVG-Completion Report

29

21 Supply of 6 GPS browser equipment 3,937,500 Goods STEA SA ADF LS 2007

22 Supply of cattle scales to PMVGRN 22,776,500 Goods CAPI Senegal ADF NCB 2007

23 Fencing of market gardening land 12,935,000 Goods GIE TOUBA KHEWEL ADF NCB 2007

24 Fencing of market gardening land 2,000,000 Goods GIE TOUBA KHEWEL ADF NCB 2007

25 Development of health component 326,020,500 Services WHEPSA ADF NCB 2007

26 Construction of bore hole; toilette and

slaughter house 69,301,940

Works ETA PLUS ADF NCB 2008

27 Assistance mission, 2004 to 2008 27,264,800 Services AKM Audit OMVG LS 2008

28 Supply of post-harvest equipment to

PMVGRN 86,914,303

Goods MM

ESTABLISSEMENT

ADF NCB 2008

29 Supply of market gardening equipment 18,025,000

Goods OLEO MAC Int

Senegal

ADF NCB 2008

30 Supply of sewing machine 900,000 Goods GIE TOUBA KHEWEL ADF NCB 2008

31 Sinking of 65 watering wells for livestock 775,950,000 Works ASCON Lda ADF ICB 2008

32 Construction of 22 access ramps 561,200,000 Works TSMA ADF ICB 2008

33 Construction of 19 watering pools and 7

hillside impounding reservoirs 1,185,243,500

Works S.HY.B S.A.U ADF ICB 2008

34 Rehabilitation and installation of pumps 971,713,826 Works ASCON Lda IDB ICB 2008

35 Design and construction of wells 745,104,188 Works GIE KEUR KHADIM IDB ICB 2008

36 Supply of beekeeping equipment 45,839,742

Goods GIE wakeur KEUR

KHADIM

ADF NCB 2008

37 Study BD health infrastructure 6,500,000

Services Archi building

Consultancy firm

ADF NCB 2008

38 Construction works of veterinary

infrastructure 36,507,790

Works SETA international ADF NCB 2009

39 Construction works of veterinary

infrastructure 47,858,984

Works SETA international ADF NCB 2009

40 Construction works of health infrastructure

in Gambia 316,704,254

Works SOGECAM ADF NCB 2009

41 Construction works of veterinary

infrastructure in Gambia 42,993,903

Works SOGECAM ADF NCB 2009

42 Construction works of forestry infrastructure in

Gambia 25,460,289

Works SOGECAM ADF NCB 2009

Page 31: Projet OMVG-Completion Report

30

43 Construction works of forestry infrastructure in

Guinea-Bissau 137,173,621

Works Obras de thomas ADF NCB 2009

44 Construction works of health infrastructure in

Guinea-Bissau 56,193,115

Works Obras de thomas ADF NCB 2009

45 Construction works of health infrastructure in

Gambia and Senegal 42,020,395

Works Obras de thomas ADF NCB 2009

46 Construction works of health infrastructure in

Guinea 64,005,452

Works SGTI ADF NCB 2009

47 Construction works of veterinary infrastructure

in Gambia 20,580,233

Works IDEAL BATI ADF NCB 2009

48 Construction works of forestry infrastructure in

Guinea 84,944,419

Works IDEAL BATI ADF NCB 2009

49 Supply and installation of a fence on market

gardening land 35,550,000

Works C.M.BOU SECK ADF NCB 2009

50 Audit of FY 2008/09 accounts 10,000,000

Consultancy

service

Mariame BAH

Consultancy firm

ADF ICB 2009

51 Construction of shelter and loading platform in

cattle markets 19,732,350

Works Quali bat building ADF NCB 2009

52 Monitoring and supervision of construction

works of health, forestry and veterinary

infrastructure

50,900,000

Services Consultance A.A.D.E ADF NCB

2009

53 Construction works of veterinary infrastructure

in Guinea 20,580,233

Works GROUPEMENT d'ent ADF NCB 2009

54 Construction works of forestry infrastructure in

Guinea 84,944,419

Works GROUPEMENT d'ent ADF NCB 2009

55 Socio-economic data input 1,400,000 Services Famara L Kolley ADF LS 2009

56 Rural road construction works in Senegal 640,868,015 Works EGECAM Lsi IDB ICB 2010

57 Rural road construction works in Gambia 650,874,335 Works ERECO S.A IDB ICB 2010

58 Rural road construction works in Guinea-Bissau 485,232,384 Works ASCON Socoestradas IDB ICB 2010

59 Rural road construction works in Guinea 497,501,731 Works ENTRACO IDB ICB 2010

TOTAL 10,356,857,247

Page 32: Projet OMVG-Completion Report

31

Annex 4

List of Supporting Documents

Title of Documents Authors Production Date

Study of the Master Plan for the Integrated

Management and Development of the Kayanga

GEBA and KOLIBA Corubal River Basins –

Final Report

SOFRECO December 1996

Project Appraisal Report ADB

Notes ADB

Audit Reports PMVGRN

Progress Reports PMVGRN

Page 33: Projet OMVG-Completion Report

32

Annex 5

Project Description – Key Factors

5.1 Project Start-up

Although the loan was approved on 14 June 2001, it was only on 28 May 2002 that the loan

agreement was signed. The political situation in the project area at the time made it impossible for

OMVG to fulfil the conditions for project start-up. The Republic of Guinea Bissau was under IDB

sanctions for failure to pay debt arrears. Moreover, the conditions precedent to first disbursement

were fulfilled late, especially the production of evidence of the availability of resources from IDB,

the project co-financier. The agreement on the IDB loan of ID (Islamic Dinar) 5.59 million was

signed on 3 September 2003, while the effectiveness and first disbursement of the ADF grant

occurred on 30 October 2003. To compound these significant delays and the precarious situation in

the sub-region, activities only started in April 2004, three years after the approval of the project.

5.2 Modifications during implementation

Some modifications were made during the life cycle of the project. These stemmed from slight

rearrangements in the plan, but did not fundamentally put into question the original estimates. The

project did not review the list of goods and services in order to readjust the contract costs to budget

estimates.

There was relatively intense staff movement during project implementation. The

monitoring/evaluation position was occupied by 3 people. The sociologist responsible for

restructuring the rural world was finally replaced after a sick leave of over 1 year. The position of

accountant remained vacant for one and a half years without anyone filling it. As from 2010, the

administrative and financial officer was dismissed and the project’s financial management entrusted

to the accountant at the OMVG Executive Secretariat concurrently with his normal duties.

5.3 Fiduciary Issues

The Unit of Account fell from CFAF 916.057 at project appraisal to CFAF 738.9 at completion,

representing an average loss of CFAF 177.15 per unit of account spent. The consequence of this

depreciation in the Unit of Account was the shrinking of resources intended for the construction of

infrastructure. This situation led to unfavourable arbitrations against activities such as irrigation

schemes, which would have had a greater impact on project outputs.

5.4 Technical Issues

The basic assumption that facilitating farmers’ access to farm chattels will spur an increase in

output and production is technically tenable. However, the farm chattels needs and farmers’

capacity to turn to a credit system to procure these chattels was poorly assessed. Farmers’ limited

access to agricultural loans and the failure to develop irrigation schemes had a negative effect on

project outputs and outcomes.

The project had signed several partnership conventions mostly with research institutions, country

forestry services, MFIs and NGOs for the management of sanitary aspects. Apart from health, the

agreements did not really produce the expected outputs. This partnership-driven approach failed to

produce any impact, thereby helping to reduce the project outputs.

Page 34: Projet OMVG-Completion Report

33

Annex 6

Economic (ERR) and Financial Analyses

6.1 General Considerations and Basis of Calculation

The ex-post economic analysis of the project seeks to assess the timeliness of carrying out such a

project for the four countries concerned. The benchmark used is the economic analysis conducted at

appraisal to determine the economic rate of return at completion. The comparative analysis of the

‘no-project’ and ‘with project’ scenarios is based on the economic assessment of additional

production generated by the project, taking into account mostly agricultural and animal production

including the cheese industry and forestry production.

The economic rate of return is calculated, while maintaining the 15-year economic period adopted

at appraisal and based on the following factors:

- Income from additional agricultural and animal production, including the cheese industry

and forest production. Income from additional production in the very uncertain handicraft sector is

excluded from the calculation.

- Costs include additional investment and operating expenses incurred by stakeholders

(project, beneficiary) such as:

Expenses incurred by the project unit (investment and overheads) ;

Heavy infrastructural investments (water management infrastructure, irrigation schemes,

paths);

Agricultural and forestry operating expenses borne by project beneficiaries. Also included

are plant renewal costs over a 15-year period, considering a depreciation ratio of 20% yearly.

The analysis comprises the following 3 steps:

- Estimating economic prices

- Calculation of additional cash-flow and economic rate of return for the actual situation

- Sensitivity test assuming that charges probably rise 10%, revenue falls 10% and charges increase

10% alongside a 10% fall in revenue.

6.2 Estimating economic prices

Since ERR was calculated for the four countries’ national economies and not from point of view of

the farmers, the financial prices were corrected and transformed into economic prices.

Development of additional production

Reference prices were calculated based on world market prices. The prices were converted into:

- CIF price at the farm-gate stage by adding the cost of transportation and marketing within

the project area, for products consumed regionally such as sorghum, maize, rice and (parity import

price).

- CIF price at the wholesale stage in capital cities for products consumed outside the project area

such as beef, meat of small ruminants and poultry.

- FOB price at the farm-gate stage by factoring in the cost of handling, transportation,

warehousing and taking into account the processing ratio for products likely to be exported such as

groundnuts and cotton.

Page 35: Projet OMVG-Completion Report

34

Products Price (in CFAF) Unit of Measure

Maize 130 kg

Sorghum/Millet 125 kg

Paddy 110 kg

Beef 1,700 kg

Meat of sheep 2,000 kg

Poultry meat 950 kg

Milk 300 litre

Seed cotton 300 kg

Groundnuts 125 kg

Timber 25,000 m³

Honey 1,500 litre

Effect on Animal Production

- Production in kg of meat is obtained using the subjects’ average weight, the off-take rate per

herd (number of saleable heads in the herd). The off-take rates at appraisal were maintained - 12%

for cattle, 30% for sheep/goats and 63% for poultry.

- Operating expenses were evaluated at 30% of revenue for cattle, sheep/goats and poultry and at

20% for milk. Other costs linked to slaughtering, transportation to the loading port and financial

charges are already incorporated in the economic price.

Impact on Animal Production in the Project Area

Production “Without Project”

Production

“With Project”

Production

Additional

Production

Cattle (in tons of beef) 26,144 32,130 5,986

Sheep/goats (in tonnes of

meat)

45,129 49,800 4,671

Milk extracted (in thousands of

litres)

217,871 276,000 58,129

Poultry (in tonnes of meat) 91,323 103,000 11,677

Honey 0 27,600 27,600

Effect on Agricultural and Forestry Production.

- Operating expenses were estimated at 25% for cereals and 30% for groundnuts and cotton.

- Insurance, processing and collection charges and the import port tax are already included in the

economic price.

- Since additional forestry production at completion is virtually nil, only production in the

baseline reference period (increased by 1%) was considered due to the natural growth of forests

even if no development was carried out.

Impact on Agricultural Production in the Project Area

Enterprises “Without Project”

Production

“With Project”

Production

Additional

Production

Cereals (sorghum, millet, maize, rice

paddy)

32,792 39,077 6,285

Cotton (in tonnes) 8,807 8,953 146

Groundnuts 13,696 20,057 6,361

Page 36: Projet OMVG-Completion Report

35

Impact on Forestry Production in the Project Area

Products “Without

Project”

Production

“With Project”

Production

Additional

Production

Sawn lumber 33,742 34,079 337

Dressed timber (m3) 22,495 22,720 225

Fuel wood (m3) 1,068,493 1,079,178 10,685

6.3 Calculation of Cash Flow

The project’s cash flow was calculated over a period of 15 years, making a distinction between:

- the additional margins generated by the project and corresponding to the balance between

the additional production and the investment (initial and renewal) and operating expenses incurred

by operators affected by the project.

- the costs borne by the project, be they investment, operating or credit costs.

The margin of economic viability is 11.69%, which falls short of the expected margin of 19.82%.

This situation is due to several factors:

- most irrigation schemes planned by the project were not achieved due to the fall in the

value of the Unit of Account;

- activities geared towards production, such as cheese factories, were not implemented due

to insufficient resources;

- The revolving credit system, which was supposed to offer operators of the zone a

mechanism for financing production, never became truly operational. In localities such as

Koundara, agricultural equipment was not adapted to the farming techniques traditionally used.

Besides, the interest rate was considered exorbitant and the agricultural equipment loan faced

competition from far cheaper local tools or the free distribution of equipment provided by the State

or other partners.

6.4 Project Sensitivity Analysis

The aim of sensitivity tests is to measure projects’ margin of economic viability in case of variation

of costs (operating) and performance (output) in relation to assumptions adopted in the baseline

case. The following table indicates the economic rate of return obtained for each assumption.

Project

Sensitivity

Basal Standard 10% Increase in

Charges

10 Drop in Revenue 10% Drop in

Output

ERR 11.69% 10.86% 7.93% Negative

- If operating expenses increase by 10%, the ERR drops from 11.69% to 10.86%, but this decrease will

not fundamentally impact on the project’s margin of profitability if only productive investments are

considered.

- If revenue falls by 10% due to a fall in production and lower prices of cereals or meat, the economic rate

of return will be 7.93%, showing that the project is more sensitive to a fall in revenue than to an increase in

operating expenses.

- In case output falls by 10%, the project’s profitability margin will be negative. This is due to the fact that

if output increases only slightly or not at all, the project area operators will have no interest to commit

additional expenditure as advocated by the project to procure agricultural equipment on credit or themselves

construct access ramps for animals etc.

Page 37: Projet OMVG-Completion Report

36

Table: Calculation of the Rate of Return

Headings/Year 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

A. IMPROVEMENT OF

PRODUCTION- 0 0 0 969529100 383850646 695943728 2403099322

B. IMPROVEMENT OF

ROAD INFRASTRUCTURE - - - - - - 832561212

C. SUPPORT MEASURES - - 138997175 147014375 200414481 239518895 276297483 0 0 0 0

D. STUDEIS AND

TECHNICAL ASSISTANCE

- - 172081480 100308391 144182371 22907257 56780598

F.PROJECT

MANAGEMENT 284274617 476308482 573785035 677657455 502068497 622779565 377854211

Investment and Renewal 284274617 476308482 884863690 1894509321 1230515995 1581149445 3946592826 7000000 7000000 7000000 7000000 7000000 7000000 7000000 7000000

Operating Expenses:

Agricultural Prod. 0 0 0 0 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500

Operating Expenses: Animal Prod.

0 0 0 0 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985

Operating Expenses:

Operators 0 0 0 0 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485

Additional Revenue : Farm Plantations

0 0 0 0 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000 1867000000

Additional Revenue :

Livestock 0 0 0 0 84375850 84375850 84375850 84375850 84375850 84375850 84375850 84375850 84375850 84375850 84375850

Total Additional Revenue 0 0 0 0 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850

Additional cash-flow to be

updated -284274617 -476308482 -884863690 -1894509321 281119370 -69514080 -2434957461 1504635365 1504635365 1504635365 1504635365 1504635365 1504635365 1504635365 1504635365

ERR 11,69%

Headings\Year 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

PROJECT SENSITITIVTY ANALYSIS

10% increase in charges

Investment 284274617 476308482 884863690 1894509321 1230515995 1581149445 3946592826 7000000 7000000 7000000 7000000 7000000 7000000 7000000 7000000

Operating Expenses 0 0 0 0 483714534 483714534 483714534 483714534 483714534 483714534 483714534 483714534 483714534 483714534 483714534

Additional Revenue : Farm

Plantations 0 0 0 0 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850 1951375850

Additional Cash Flow to be

updated 0 0 0 0 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317 1467661317

NPV -284274617 -476308482 -884863690 -1894509321 237145322 -113488129 -2478931510 1460661317 1460661317 1460661317 1460661317 1460661317 1460661317 1460661317 1460661317

ERR 10,86%

Headings/Year 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

10% Drop in Revenue

Investment 284274617 476308482 884863690 1894509321 1230515995 1581149445 3946592826 7000000 7000000 7000000 7000000 7000000 7000000 7000000 7000000

Operating Expenses 0 0 0 0 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485

Page 38: Projet OMVG-Completion Report

37

Revenue : Plantations 0 0 0 0 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265 1756238265

Additional Cash Flow to be

updated 0 0 0 0 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780 1316497780

NPV -284274617 -476308482 -884863690 -1894509321 85981785 -264651665 -2630095046 1309497780 1309497780 1309497780 1309497780 1309497780 1309497780 1309497780 1309497780

ERR 7.93%

Headings/Year 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

10% Drop in Performance 0 0 0 0 0 0 0 0 0

Investments and Renewal 284274617 476308482 884863690 1894509321 1230515995 1581149445 3946592826 7000000 7000000 7000000 7000000 7000000 7000000 7000000 7000000

Operating Expenses:

Agricultural Prod. 0 0 0 0 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500 438037500

Operating Expense: Animal

Prod. 0 0 0 0 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985 1702985

Total Additional Operating

Expenses 0 0 0 0 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485 439740485

Additional Revenue : Farm

Plantations 0 0 0 0

-

1916360000

-

1916360000 -1916360000

-

1916360000 -1916360000 -1916360000 -1916360000 -1916360000 -1916360000 -1916360000

-

1916360000

Additional Revenue :

Livestock 0 0 0 0 0 88515850 88515850 88515850 88515850 88515850 88515850 88515850 88515850 88515850 88515850

Flow of Benefits 0 0 0 0

-

1916360000

-

1827844150 -1827844150

-

1827844150 -1827844150 -1827844150 -1827844150 -1827844150 -1827844150 -1827844150

-

1827844150

Additional Cash-Flow to be

updated -284274617 -476308482 -884863690 -1894509321

-

3586616480

-

3848734080 -6214177461

-

2274584635 -2274584635 -2274584635 -2274584635 -2274584635 -2274584635 -2274584635

-

2274584635

IRR #DIV/0!