Report No. 935a FILE COPY Appraisal of Caribbean Development Bank March 3, 1976 Projects Department Latin America and Caribbean Regional Office FOR OFFICIAL USE ONLY Document of the World Bank 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. CURRENCY EQUIVALENTS / US$1.00 = 2.00 BD$ (Barbados) 14= 1.46 B$ (Belize) = 237 EC$ (Eastern Caribbean) / = 2.55 G$ (Ouyana) = 1.10 J$ (Jamaica) = 2.37 TT$ (Trinidad & Tobago) - 1.00 -$ (The Bahamas) LIST OF ACRONYMS CARICOM Caribbean Cammunity CARIFTA Caribbean Free Trade Association CDB Caribbean Development Bank DFC Development Finance Companies FIC Farm Improvement Credit FIO Farm Improvement Officer LDCs Less Developed Countries IDC0 More Developed Countries OCR Ordinary Capital Resources SIC &Sml Industry Credit SiIL Small Industry Loan Officer SFR Special Funds Resources UK United Kingdom UNDP United National Development Programme USAID US Agency for International Development 1/ As of December 1975. t/Antigua, Dominica, Grenada, Montserrat, St. Kitts-Nevis-Anguilla, St. Iucia, and St. Vincent. FOR OFFICIAL USE ONLY APPRAISAL OF CARIBBEAN DEVELOPMENT BANK Table of Contents Page No. SUMMARY AND CONCLUSIONS . . . . . . . . . . . . . . .*. . . . . . . . i-iv I, INTRODUCTION * e II. THE ECONOMIC ENVIR1KMT * ** ** * . . . . . . . . . . . 2 Background on the establishment of CARICOM . . . . . . . . . . 2 The Agricultural Sector . . . 4. . . . *0. 00 .. The Industrial Sector * ..O O e**.*o**** 5 The Tourism Sector * * * * * * * O O . O e . . . . . . 6 The Transportation Sector . . .. .. 0 0 e o 0 7 The Financial Sector: . . . . . . .oo o * * 8 - Monetary Cooperation and Coordination a . O . O . e . 8 - Financial Institutions in CARICOM . * . . e e 0 9 - Allocation of Financial Credit * * O * **e* o a * * 9 - The Development of Specialized Financial Institutions , . . 9 III. THE CARIBBEAN DEVEILPMENT BANK . . . . . . . . . . . . . . . . 10 Shareholders . . . . . Q . . . . . . . . . . . . . . . . 10 Objectives . . . . . . . . . . . . . . . . . . . . . . . 10 Policies . . 0 .a 0 . . .0 . . .0 . 0 . . . 11 Board of Governors . . . . . . . . § a . a . a 11 Board of Directors **.*.* ....*...* 12 Management . . * a . . . . . . 12 Personnel and Organization *..... . a a .....a 12 UNDP Project . a . . . . . . . . * * .a . . . . o. 13 Promotion and Froject Identification . . . . . . . . . . . . . 13 Project Appraisal *....... ....... 0 0.......... ........... 14 Project Implementation and Supervision . . . . . . . . . . . . 14 procurement . . . . . . . . . . . . . . . . o . . . . . . 15 Disbursements . . . . . . . . . . . 0 . . . . . . . . . . . 15 Accounting and Auditors . . . . . . . . . .* a 0 .& . a . . . 15 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. Table of Contents (cont.) Page No. IV. CODB OPERATIONS AND FINANCIAL PERFORMANCE . . . . . . . . . . *15 Agricultural Operations . ,. . .a. .. . 0 . . . . . 18 Infrastructure Project Lending . . . . . . . . . . a . . . 0 20 Industry and Tourism Lending .. . . . . . . . . . . .. .. 20 Commitments and Disbursements . . ...... *. . . . 20 CDB Resources . * ... ....a..a..a.... . . . .. . .. . .* . 22 Financial Condition . . . . ... .. ..... .a . * .. * . . * 23 Projections of CDB Operations . . . . . . . . . . . . . . . 23 CDB Interest Rate Policy . . . . . . . . . . . . . . . .25 Projected Financial Condition . . . . . . . . . . . . . . . 26 V. THE PIJECT ... .... .. .. . . . . . . . . 27 Guarantees . ........ . . . . . . . . . * 27 Eligibility of Recipient Countries . . . . . . . . . . . . . 28 Free Limits . . . . . . . . .......... . 28 Disbursements . . . * ..*. * * . 28 VI. RECOMNDTIONS . . . . . . . ... . 29 This report is based on the findings of several preparatory missions between 1973 and 1975 and of an Appraisal Mission in June 1975 by Messrs. Ludvik, Reich and Vidalon with assistance from Messrs. Calika, Greening and Goldberg who were present at certain times to undertake specific activities related to the mission's work. List of Annexes 1. Basic Indicators for CARIFTA/CARICOM Countries, 1971 2, Organization Chart - CDB 3. Board of Governors - CDB 4. Board of Directors and Voting Groups - CDB 5. Statement of Subscription of Capital Stock and Voting Power - CDB 6. Loan Terms and Conditions - CDB 7. Summaxy of Operations 1970/1974 - MDB 8. Loans to the Agricultural Sector - CDB 9. Loans for Infrastru.cture Projects - CDB 10. Loans for the Industry and Tourism Sector - CDB 11. Agricultural Lending Operations - Appraisal Mission Review 12. Agricultural Loans by Kind of Program - 1970/1974 13. Loans to Agricultural Sector - Projected Commitments - 1975/1979 14. Hotel Investments in the Caribbean 150 The LDCs Industrial Survey - Selected Statistics of CARICOM Manufacturing 16. Summarized BaElance Sheet and Profit and Loss Statements - 1970/1974 - GDB 17. Special Fund Resources 18. Projected CDB Operations - 1975/1979: - Balance Sheet - Profit and Loss Statement - Analytical Ratios - Foreign Currency Allocation and Disbursements by Source of Funds - Foreign Currency Loans by Activity and by Year of Approval - Disbursement and Repayment Schedule - Assumptions for Projections 19. Estimated Approvals and Disbursements of IBID (Conventional Bank Loan) 20. Estimated Approvals and Disbursements of IBRD (Third Window Loan) Map. IBRD 10611 APPRAISAL OF C J-IBEAii DBVEIPMENT BANK SUIIARY AND CONCLUSIONS i. This reDort appraises two loans to the Caribbean Development Bank (C Eb tu ass-St _i t. .i_ancing of public and private sector projects in agriculture, agro-industr, manufacturing industry, tourism, transportation, public utilities, sites and services, and technical and vocational training in CDB member countries. The proposed conventional Bank loan of US$17 million and Third Window loan of US$3 million would help to strengthen this important regional instlitution and thereby assist in the economic development and inte- gration of t e Caribbean region. Furthermore, the Bank will increasingly look to CDB, subject to its concurrence and that of the member countries concerned, as a channel for its funds for projects which the CMB has the technical capa- bility and staff resources to support and which the Bank would otherwise have to finance directly, ii. The Bank has maintained a close relationship with the CDB since its establishment in 197?. CDB has since been designated an Associate Instittuti.on of the Caribbean Community (GARICOM) with -wihich it shares the central puapose of supporting the regional economic integration movement mith special emphasis on the development needs of less developed mem-ber countries. The Ltnk is also the executing agency for a highly successful Dl'DP technical assistance program which has been instrumental in identifying and attracting West Indians for key 0DB staff positions. CDB has quickly and fixmly established itself as a going regional institution and has made considerable progress during its first four years of operations in the re- cruitment of a well-qualified and effective staff team, the building up of a portfolio of prom˘ising projects, the providing of technical assistance to borrcfwors,, and in the creation of a network of national development finance institutions, In the process, it has assumed an important catalytic role in mobilising bi-lateral development aid to its Caribbean member countries. C1B is now turning its attention to the problems of project implementation and to assisting its me Qber countries in the formulation and implementation of coherent national development strategies within a regional context. iii * Twelve English-speaking Caribbean territories I/ have joined CARICOM in an. effo rt in-tegrate and develop their economies by pooling resources, by combini g market and bargaining power, and by coordinating national development policies. In this endeavor, the Caribbean countries face the challenging obstacles of small size, geographic dispersion, the vulnerability anxd openess of their economies and the persistent problems of poverty and une.m^ployment. For the region as a whole, however, the resource base, includng tourism assets and proximity to major markets, is good in relatien to the size of the poulation. 1 fie gmp compURses-. five independent countries--Jamaica, Trinidad and Tobago, Guyana, Barbados, and Grenada; five Associated States--St. Vincent, St. Lucia, Dominica, Antigua and St. Kitts-Nevis-Anguilla; and two Grown Colonies--Belize and Montserrat. The first four are termed More Developed Countries 'MDCs) while the remaining eight are called Less Developed Countries (LDCs). - ii - T- e agJculuraX sector -ln th e Caribbean region is of strategic iiportance as a source of foreign exchange, employment and income but it has been characterized. paZticularly in recent years, by stagnation and ever, decdlirnŽg OUtput, TA e co-ntrzLes of the Caribbean region recognize the mportarnce of revitalizinll the ag ricultural sector. There are opportunities for import substitution, and the recent strengthening of demand and prices nr. the world mark&e 'or most Caribbean traditional export crops also provides a o-pptrnity for rehab..i ˝> ^he export subsector. The averagse tion of the manufacturing sector to 1971 GDP in aths MCs was about can ad An the :DCs about 8%. The manufacturing sec- tor consists largely of izgh .er industry and small-scale production G- hi.1gh weighttto-alue racio goods (due to the protective element of trans- port Cots).e Heavy indwsr'v, based pon petroleum and bauxite resources is fcru,d in the 1E!Cs, bu31t the t.-nkage ±th the rest of the economies is minimal. The best; Toug-ter prospecte aor industtrial growth lie in exporting outside the region; increasing linkages ~etb, other sectors of the economy., particu- ZarJt, agriculture; and restctior. of the heavy dependence on imported inputs. industrializat-ion has been an important government policy objective in all the islands since the 19$Os and the establishment of the Caribbean Free Trade Association has contrVouted to an expanded volume of output and trade based on highly protected production of consumer goods. Through CARICOM, the countries of the region have agreed to work toward greater harmonization of investmesnt and export incentives with built-in preferential elements for the ILCs as a reans of ancouraging industrial development. Vie The tourism sector has led the growth of the economies of the region and has provided the Caribbean countries with an important source of foreign exchange and employment. Tourism arrivals rose at an average annual rate of 12X during 1968-72 and are expected to increase at a similar rate in the longer term. The CARICOM countries, development objectives in tourism are to increase the backward linkages in the industry and to decrease the large f>oreign exchange and income leakage by reducing the high import content in hotel construction and operation. There is considerable scope for the regional cooperation envisaged by the CARICOM agreement in planning, import substitution, marketing, training and improvement in transportation, vii. CDB operations cover a wide range of development activities in agriculture, industry, tourinsm and infrastructure. By year-end 1974, CDB had approved 146 loans totalling US$83.6 million. Agricultural and infra- structure projects have predominated in CDB operations, reflecting CDB's concern for the need to rehabilitate the important agricultural sector and to continue improving infrastructure in the region. CDB approvals also demonstrate the special regard for IDC economic development that is called for in its Charter, LDC proiects account for 87% of the total number of approvals and 625% of the total amount, A large part of LDC operations i ii - consists of loans to national develonment finance institutions for the financing of small. indust`y and the grant-Ing of small farm credits. viii. Commitments and disourswients, which have lagged considerably behind approvals, are expected to be brought into a satisfactory relation- ship with the volume of approvals in the near future. The ccmritment lag (i.e., delay in the siging of loan agreements) has largely resulted from operating prosedares which led to Board approval at too early a stage in the processing of a loan. These procedures have recently been modified. The lag in disbursements, however, reflects fundamental problems in project management, the long gestation period of infrastructure projects, and the limited capacity of the IDCs for providing counterpart funds. CMB, working closely with the borrowing countries, has taken steps to speed up the imple- mentation of approved projects. ix. The operating policies and procedu-res of CDB are modeled on those of the Bank and other international lending agencies and CDB staff have been conscientious in tne application of these standards in their work. The continued observance of sound development banking practices will be an important factor in attracting additional resources from bilateral and in- ternational agencies. Xo ODBls sound financial condition is supported by a relatively high paid-in capital base and by its policy of handling bilateral contributions and loans as special funds separate from its ordinary operationso 0DB's net income is expected to remain at a satisfactory level diring its projected five-year lending program. However, additional technical assistance grants from bilateral and interational agencies should be sought and CMB's interest rate policies shou ld be periodically reviewed in order to assure CDB's ability to continue providing the substantial technical assistance to its borrowers that is a neceseary part of its development activities. xi. The propesed Bank loans would be made available to CDB for support of public and private sector projects in the Caribbean exluding types of projects which the Ba k itself does not finance. The foreign exchange risk will be borne by the ultimate subborrowers. The proposed US$3 million Third Window loan will be available on terms and conditions set forth in Resolution No. 75.111 of the Executive Directors. The interest rate subsidy of 4% will be applied to the Third Window loan and amortization will be over 18 years beginning in 1983. CDB will relend the proceeds of the Third Window loan to eligible governments at the same interest rate, commitment fee, maturities and grace period set by the Bank with the provision that CDB will charge the borrowing government a comission, presently set at 1% and required by its Articles, to be credited to a Specal2 Reserve. The proceeds of the CIE sub- loans may be relent by govern-ments, in hich case the government subloans would have an amortization and grace period appropriate to the subproject and - iv - would bear an interest rate consistent with CDB's present interest rate stLr,c- ture. The US$17 million conventional loan will be subject to standard Bank terms. The amortization of the conventional loan will be a composite of CDPs subloans, subject to a maximum of 25 years, including 10 years of grace, to be determined on project grounds with the exception of public sector projects in the LDCs,where country considerations may be taken into accounte CLE is to be permitted to use Bank funds from the conventional Bank loan for retroact_ve financing up to US$4 million for disbursements which meet the Bank3s usual eligibility criteria and its rules for procurement. The period of coriEtment will be two years and the closing date for disbursements will1 be Dcenrber 315 1979. 1 7 xii. There are several features of the proposed loans that arise irom COE's role as a regional development finance institution. COM member count:lies and the UK will guarantee repayment by CDB of the Bank loan up to the amuolu` o_ w*w w9w* w_wlt@wwb9900w*-u ww -wbw ww qwv*w-tv-w 371 CASH EQUITY ISSUED 0 6#930 13,120 7,lO0 11,4100 365 TOTAL EQUITY 18,830 2R5S,5 34,036 39,768 420313 7;:;.;, . . -Ww .. waw ... *.... www ... WW 390 TOTAL EQUITY AND LIA68, 18,630 35454 52,528 69,214 166,45 UsUlugsUnxU.sUUU *38*UUUUSUUUUU *UWUUUUUUUEUUUSSSS *SUUUBUSU,g.ga uEaDuaYaaiaualuu IA I-.0 COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT BANK RUN DATE a 8108/7S ..WV PROJECTED *ww RUN TtmE I 12kO9 REPORT ID I o0 A L A N C I s H E E T PAGE I 3 UNIT i (THOUSANDS OF US DOLLARS) PERIOD ENDING 1/1979 CURRENT ASSETS we ....... * 101 CASH AND ST DEPOSITS 490 103 StI AND FIXED DEPOSITS 23,62S 112 sT fC LOANS OUTSTANDING 3,815 * - - - … **.w*w---w 130 TOTAL CURRENT ASSETS 27.q3O w* .-.t_.-tw LOANS OUTSTANDING W ......0s...... 0 131 FUREIGN CURRENCY 78,766 160 GROSS LOANS OUTS, 78,76 ,,_ ------------ 1l1 LESS# PED FOR PC LOANS 1,661 16* NET LOANS OUTSTANDING 77,105 INVESTMENTS *Ww.p ...... ISO NET INVESTMENTS 0 181 NET FIXED AND OTHER ASSETS 240 195 TOTAL ASSETS t5,27e 33s33332333:53s3s1 CURRENT LIASILITIES 132 St PC SORNUtNING 2,703 wr~Pwvw.003 240 TOTAL CURRENT LIABS, 2,703 LONG*TERM LIASILITIES IRS PC BORROUNINS ,Sa207 260 TOTAL LONGeTERM LIABS, 5*,207 290 TOTAL LIABILITIES .23.3S....i 4:- *e--0-w-.-Bw-0-v- & ~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~,N COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN OEVELOPMENT BANK RUN DATE I 8/00/75 w."v PROJECTEO *'- RUN TIME 1 12109 REPORT ID 01 0A L A N C E S H E E T PAGE I 4 UNIT I (THOUSANDS Of US DOLLARS) PERIOD ENDING 1/1979 EQUITY 301 SHARE CAPITALUBASL YR,) 17,000 351 UNAPPRUPRIATED SURPLUS 86,76 3b0 GROSS EQUITY 2 5,75 ................................- 365 TOTAL EQUITY BEFORE NEW ISSUES AND RESERVES 2S,766 371 CASH EQUITY ISSUED 16.600 3s5 TOTAL EQUITY 4403OX 390 TOTAL EQUITY AND LIAB$, 1059176 33 323 3 33 U 33 2 33 U 3 33 PI . COMPANY ID/JO$ NUMBER I L02/002 CARIBBEAN DEVELOPMENT BANK RUN DATE t 8/0tl/75 www. PROJECTED *r-m RUN TIME: l2IlQ) REPORT ID i 02 I N C U M E AND E X P EN NS E S PAGE t 4 L E C E N D I SIT a BEFORE INCOME TAX OSTLIT a BEFORE sPECIAL TAXES AND LICENSES AND INCOME TAXES DCS * DOMESTIC CURRENCY 8ORRQO2INGS OCL a DOMESTIC CURRENCY LUANS El * EQUITY INVESTMENTS FC, FOREIGN CURRENCY FCB a FOREIGN CURRENCY BORROMINGS FCL * FOREIGN CURRENCY LOANS GENM * GENERAL LT * LONG*TERM PFD a PROVISION FOR DOUBTFUL *EC, * SECURITIES STI a SPECIAL TAXES AND LICENSES SYND a SYNDICATION UNDERnRI - UNDERWRITING a,~ COMPANY ID/Joe NUMBER I L02/00i CARIUSEAN DEVELOPMENT BANK RUN DATE I 8/06/7S vw,w PRUJECTED w..o RUN TIME a 12*10 REPORT ID I 02 I N C U M A A N D E X P E N S E S PAGE I i UNIT i (TMOUSANDS OF US DOLLARS) PERIOD ENOING 1/1975 111976 1/1977 1/1978 1/1979 INCOME ,----- FRUM FCL OPERATION 411 INTEREST FROM PCL 1.781 3,135 40,618 6173 4i2 COMMITMENT PEE PCL 221 219 251 22' 240 416 TOTAL INCOME FCL 90 2.000 3,386 4.842 b,4i3 .,*5 ........ , ...... 9-* Wow.. *q. ... w .......... .se , .. FROM DCL OPERATION .- .... ., , ...... w . ......... w ............,._ * ,, 416 TOTAL INCOME DCL 0 0 0 0 0 ...... ..... *...... .............. .. ....... q."% _ ...... *v ... www a ......... ........ a FROM ElI OPERATIONS 436 TOTAL INCOME El 0 0 0 0 0 3*S.. .................. ................… . ... . . W. .......… . FROM UNDERWRITING AND LT SECURITIES .. --.- ... ..... -. ... ..- ... - ....W.. ….--.. ..--. 446 TOTAL INCOME fROM UNDERWRT AND LT SECC 0 0 0 0 0 FROM GUARANTEES ,-w---~*.e.. s ....-.qq., . e U . 45J TOTAL INCOME FROM GUARANTEE 0 0 0 0 0 USOP. .. .-...... ................ FROM SYNDICATION 466 TOTAL INCOME FROM SYNDICATION 0 0 0 0 0 FROM MONEYMARKE OPRT;,v.. W.... ",V-... 0................. ...... ........ W .......... .,,,,,. w,,,. a"',.------P PROM MONEY MARKET OPERATION 071 MONEY MARI^ET OREMATION RELATED INCOME 1,013 1.503 1,488 I,b60I I,6 1 8 CO ................. ............. W-,, .... ...........- .................... ...... .WW............ . . . . _ ,,.,,,,, ...................,,,,,,.W.",w COMPANY ID/JOB NUMBER I L02/OO2 CARISOEAN DEVELOPMENT SANK RUN DATE I /0o8/75 V-9; PROJECTEO WV- RUN TIME I l211Q RePORT ID I 02 I N C 0 M E A N D E X P E N S E S PAGE 1 2 UNIT I (THOUSANDS OF uS DOLLARS) PERIOD ENDING 1/1975 1/1976 1/1977 1/1978 1/1979 696 GROSS INCOME Iq919 3,S03 4,873 8,442 86031 EXPENSES w*...... UN FCL OPERATION 51t INTEMEST FUR fC8 286 1.053 1,989 3.15b 4,467 St4 PFD FCL 197 380 322 421 382 518 TOTAL EXPENSES ON FCL 63 1,413 2.311 3?577 4,626 0.3.0*www""" *wq0~ .0zZ"_""w-w""ww"w flw_z"*ww..… …... . ............... Pe ON DCL OPERATIONS -------- ......03 …..............q...... . S26 TOTAL EXPENSES ON DCL 0 0 0 ON El OPERATIONS ..............p .303.9 S3S TOTAL EXPENSES ON El 0 0 0 0 0 RELATED TO UNDERWRITING ND Lt SECURITIES .......................... *"0-------*------w- ---._........... .* .W............... ....... VW*................ --W." * .--.-.-,.- ......eVW"............... w---.'-- S4S TOTAL RELATED TO UNDERWRT AND LT SEC, 0 0 0 0 0 EXPENSES RELATED TO GUARANTEES 5SS TOTAL EXPENSES RELATED TO GUARANTEES 0 0 0 0 0 ~~3 .. 3 *3W93n…flfl*p~~~~~v W........ W." .,...... RELATED TO SYNDICATIONS -........w .........0W.. 33....... we ...... . wo a~......... 5X8 TOTAL RELATED TO SYNDICATION 0 0 0 0 0 w~^w"-w-oe0 *3.,o.,.* ..**…. RELATED TO MONEY MARKET OPERATION . . VW.... W .... .........woe.W.W VW*...0. ........ 3 .. VW ......... lo COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT SANK RUN DATE I 6/08/Vs WOW PROJECTED New* RUN TIME I 12itq REPORT ID 8 02 I N C O M E A N D E X P E N S ES PAGE I 3 UNIT I (THUUSANDS OF US DOLLARS) PERIOD ENDING 1/1975 1/1976 1/1977 1/1978 1/1979 57T TOTAL RELATED To MONm EY MARKET OPERATIONS 0 0 0 0 0 t ............. t0.......W.... Wfe......e... ............ GENERAL EXPENSES 561 AOMINISTWAtIVE EXPENSES 640 800 990 1,240 l.SS0 @ww*ZwW,wew~ SwwZ"w@ flSW9t…t=tW5W *ttUCWb*W e 3^ 5t-"w-^ So$ TOTAL GEN, EXPENSES 640 600 990 1,240 lS50 ,,,**,,,,,,,,,, S,.0 ...... ...fl.*…0....... *W......W.*W.t. V... , 590 GROSS EXPENSES 1,123 2.213 3,301 4,617 6,378 .zzms:smuuuzuua:u *z.s:u.zuumxuCmu.s gmEUmamgumzUuuRuuU *SSC..uumUmuuuu.m uEU.SUZUCUUUUUZSU- 592 NET INCOME 8STLIT 796 1,291 1,572 1.625 1,652 --e* w eqee.* . t 335.5weww **WCP . 33**w" w*w- e P-flC5"w 5W …"w"" 595 NET INCOME BIT AND BONUS 79e 1,291 1,S72 1,625 ,0652 Ce. w e. .,w***""w*w ...............V..* C........v ....... .C. *,.vm .............. 598 NET EARNINGS 796 1,291 1,572 1,625 1F612 335UU33sZZZZUSUU5w mmuzutauazu:ammuu *smu.sumuuumuguuam UU3uUU-U|SU3UUUUU *UUZUUU3UUURSU samaxastauzzussanx~~~~~~~~~~~~~~~~~~ (D M COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT 8ANK RUN DATE J 8/08/75 w-ww PROJECTED w*" RUN TIME I 12ti REPORT ID D YNLY T I C A L R A T I O PAGE I PERIOD ENDING 1/1975 1/1976 1/1977 1/1978 1/1979 905 D/E BASED ON OUTS, DEST 0,2416 0,5351 0,7251 1,0749 1,3120 910 DIE BASED ON OUTSTANDING DEST PLUS UNDISaURSED 1,2738 1,3915 1,i647 1,7803 2,0335 915 D/E BASED ON AVG, OF OUTS,DEBT t OUTS.UNDIS8, 0,7577 0,9633 1,1449 i,4a7t 1,6727 920 GROSS INCOME AS X OF AVG, TOTAL ASSETS 7,0690 1,9637 8,0056 ,151e 8,2737 925 GRUSS INCOME AS X OF AVG, EQUITY 8,0961 11,1941 13,2018 15,6938 18,5294 930 NET EARNINGS AFTER TAX AS X OF AVG3 TOTOASSETS 2,9318 2,9336 R,5823 2,0566 1,7022 935 NET EARNINGS AFTER TAX AS X OF AVG, EQUITY 3,356H 4,1236 4,264 3,0594 3,8t23 940 FINANCIAL EXP, Aa X OF AVG, TOTAL ASSETS 1,053S 2,3943 3,2681 3,9933 4,6018 945 FINANCIAL EXP, AS X OF GROSS INCOME 14,90T3 30,0647 40,8234 48,9874 55,6192 950 ADMINISTRATIVE EXP, AS X OF AVG, TOTAL ASSETS 2,3560 1,6186 1,6264 1,5690 1,5969 955 ADMIN1ITRATIVE EXP, AS X OF GROSS INCOME 3,356b 22,8356 20,3137 19,2474 19,3012 960 NET INCOME BEF, TAX AND PROV, AS X OF AVG,EQUITY 4,1896 5,2724 5,1303 4,985Z 4,6471 965 NET INCOME AFTEtR TAX AS X Of YEAR END CAPITAL 3,0668 4,2846 4,5021 4,6175 4,6411 o I- COMPANY lD/J08 NUMBER I LO02XO0 CARIBBEAN DEVELOPMENT BANK RUN DATE I 8/00/75 '-vt PROJECTED up." RUN TIME I 121 REPORT 10 i 08 A N A L Y T I C A L R A T I O S PArE t 2 L E C E N D1 AVG, s AVERAGE 0 a DEBT Ea EQUITY EXP, a EXPENSES OUTS, a OUTSTANDING PROV, * PROVISION TOT, * TOTAL UNDIS0, * UNDISeURSED I I OD COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT BANK RUN DATE I 8/0b/75 .-"w PROJECTEU W- RUN TIME I 12111 FOREIGN CURRENCY ALLOCATIONS AND DISBURSEMENTS REPORT ID 1 13 BY SOURCE OF FUNDS PAGE i I UNIT I (THOUSANDS OF US DOLLARS) PERIOD ENDING (YEARLY) I/1Q75 1/1976 1/1977 1/1978 1/1979 ALLOCATIONS BEGINNING BALANCE 0 2*.2q94 58,5 99 7aR274 AMOUNT DURING PERIOD SOURCES OF Ft LOANS A I - IBRD and others 15.655 9.690 10,710 9,900 G 1 - VENEZUELA TRUST FUND 10064i4 5S653 6,Z248 5.775 6,036 TOTAL 26,299 15,3M3 16,956 1S.h75 16,388 CUMULATIVE AT END PD, 26,299 Ł41.61 Sd5899 74t274 90Qbb6 DISBURSEMENTS *W. .- .. -..P w eq BEGINNING BALANCE 0 66896 18,492 29,705 47,389 AMOUNT DURING PERIOD SOURCES OF FC LOANS A I - IBRD and others J0076 6,966 6,954 10,979 9,744 G I - VENEZUELA TRUST FUND 2,622 9,627 4',2hO 6,704 5,684 TOTAL ,0898 I1 593 11,213 17tI.e6 15928 CUMULATIVE AT END PDO 6,696 18492 29,705 47,389 62,617 k) H CO COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT BANK RUN DATE I A/0/75 PRUJECTED .--- RUN TIME I 121t FOREICN CURRENCY ALLOCATIONS AND DISSURStJENTS REPUR7 ID I 13 BY SOURCE OF FUNDS PAGE I 2 L E G e N D I FC a FOREIGN CURRENCY PD, * PERIOD eA I- COMPANY ID/JUN NUMBER L02/002 CARNB,EAN DEVELOPMENT BANM RUN DATE I 8/08/7S PRUJECTED *-- RUN TIME 1 12111 D CRE UbN cRRENCY LOANS SY ACTIVITY REPORT ID l 194 AND SY YEAR OF APPROVAL PAGE t | UNIT t (THUUSANDS OF US DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/197b 1/19T7 1/1978 1/1979 PRINCIPAL bALANCE BEGINNIN6 7wz; --- s* .......* LOAN NUMBEN 1974 - 3 AGRICULTURE (BALANCE) 1.ll5 l.ls 1,115 1lls 1,040 1974 - 4I (PIPELINE) 0 1,074 5102 5,3r7 5,370 1975 - 5 0 0 380 1 140 1,900 1976 - 6 0 0 0 '.50 1,350 1977 - 7 0 0 0 0 550 1978 - 8 0 0 0 0 0 1979 - 9 0 0 0 o 0 1974 - 1 3 INDUSTRY AND IOURISM ( BALANCE) 1 0 45 1 0 45 993 937 875 1974 - 14 (PlPELTNE) 0 720 1 200 t,200 1 1l44 1975 - 15 0 238 469 70i 667 1976 -It 0 0 1,972 3,886 8 0 0 1977 - 17 0 0 0 2,0 40 41 020 1978 - 18 0 0 0 0 2 0 40 1979 - 19 0 0 0 o 0 1974 -23 GOVERNMENT (BALANCE) 650 620 587 552 514 1974 -24' (PIPELINE) 0 3,255 5,208 5,556 5#880 1975 - 0 0 150 302 453 1976 -2b 0 0 0 1, 350 2, 722 1977 - 27 0 0 0 0 1200 1978 -28 0 0 0 0 0 1979 - 29 0 0 0 9 0 1974 - 33 FINANCIAL INTERMEDIARIES - MDCs (BAL. )470 470 4.70 ro0 436 1974 -334 (PI'T. ) 0 2,280 5130 7, ' Io II .0o 1975 -35 0 150 350 550 750 1976 - 36 0 0 375 7 Ia375 1977 - 37 0 0 0 600 1,100 1978 -38 0 0 0 0 b0 1979 - 39 0 0 0 0 0 1974 - 4'3 FINANCIAL INTERMEDIARIES - LDCs (BAL. )350 350 350 350 336 1974 - 44 (PPL.) 0 286 b6. 930 1 430 1975 -45 0 i0 t40 220 300 1976 - 46 0 0 165 385 605 1977 - 47 0 0 0 Ib5 3815 1978 -'8 0 0 0 0 300 1979 - 19 0 0 0 0 0 2 -54 ' iOUSING (PIPEIINE) O 1,t 782 005 8,A429 8,161 197T; -56 0 0 300 1,012 1, 2 2 1977 -57 0 0 0 50o 1.686 COMPANY ID/JOB NUMBER i L02/002 CARIBBEAN DEVELOPMENT BANK RUN DATE I 8/06/75 --- PRUJECTED ---- RUN TIME I 12.I1 FORE;UN CURRENCY LOANS BY ACTIVITY REPORT ID * 14 AND SY YEAR OF APPROVAL PAGE I 2 UNIT r ,THOUSANDS OF US DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/1976 1/1977 1/1978 1/1979 1978 - 56 HOUSING 0 0 0 0 200 1979 - 54 0 0 0 0 0 ~~~~~~P.*. "W. ..... .."_w.w_-, ........ "W ................ ............ ww,*"."*b*W Z--b- TOTAL 3,630 o13f445 31,104 46,493 66,308 -.-w.*.-.......... .................9*^ ..................... D--.^.--................Y WP@l0W-wWsO APPROVALS LUAN NUMOER I AGRICULTURE 0 0 0 0 1974 - 4 APPROVED (BALANCE) 5, 370 0 0 0 0 1975 - I 900 0 0 0 0 1976 - 6 0 2,250 0 0 0 1977 - 7 0 0 i,750 0 0 1978 - 6 0 0 0 3,500 0 1979 - 9 0 0 0 0 7 0 - t3 INDUSTRY AND TOURISM 0 0 0 0 0 1974 14 APPROVED (BALANCE) 1.200 0 0 0 0 1975 - t5 700 0 0 0 0 1976 - 16 0 SiSoo 0 0 0 1977 - 17 0 0 b,ooo 0 0 1978 - 18 0 0 0 6,000 0 1979 - 19 0 0 0 0 0,o00 23 GOVERNMENT 0 0 0 0 0 1974 - 24 APPROVED (BALANCE) 6s510 0 0 0 0 1975 - 2S 500 0 0 0 0 1976 - 2b 0 4,500 0 0 0 1977 - 27 0 0 44,000 0 0 1978 - 26 0 0 o 1000 0 1979 - a9 0 0 0 0 1,0 00 33 FINANCIAL IN'hERMEDIARIES - MDCs 0 0 0 0 0 1974 - 34 APPROVED (BALANCE) 11#400 0 0 0 0 1975 - 3S I 000 0 0 0 0 1976 - lb 0 2,500 0 0 0 1977 - 37 0 0 4, 000 0 0 1978 - 30 0 a ',o0 00 0 1979 - 39 0 0 0 0 4,500 43 FINANCIAL INTERMEDIARIES - LDCs 0 0 0 0 0 1974 - 44 APPROVED (BALANCE) ,1a430 0 0 0 0 g 1975 - 45 400 0 0 0 0 1976 - 46 0 200 0 0 0 1977 - 47 0 0 1,I00 0 0 C COMPANY ID/JOd NUMBER I Lo2/002 CARI8BEAN DEVELOPMENT BANK RUN DATE I 8/0a/75 ...- wPROJECTtD -w'" RUN TIME I lZil FUREIGN CURRENCY LOANS BY ACTIVITY REPORT ID I 14 AND BY YEAR OF APPROVAL PAGE I 3 UNIT I (THOUSANDS OF US DOLLARS) PERIOD ENDNG (YEARLY) 1/1975 1/1976 1/1977 1/1978 1/1979 1978 - 48 FINANCIAL. INTERMEDIARIES - LDCs o 0 0 2,000 0 1979 - 49 0 0 0 0 2,D000 1974 - SU HOUSING - APPROVED (BALANCE) 8,910 0 0 0 0 1976 - 56 0 1,500 0 0 0 1977 - 57 0 0 2,500 0 0 1978 - 58 0 0 0 ,000 0 1979 - 59 0 0 0 0 3,000 . .* …………..s..... .f..w... . . ..s. eans - TOTAL 39.320 17.450 Z,3050 17 500 20a,250 DISBURSEMENTS LUAN NUMBEN 3 AGRICULTURE 0 0 0 0 0 1974 - 4 DISBURSED (BALANCE) 1,074 40s26 269 0 0 1975 - 5 0 360 760 760 0 1976 - 6 0 0 450 900 900 1977 - 7 0 0 0 550 11 00 1978 - 8 0 0 0 0 700 1979 - 9 0 0 0 0 0 13 INDUSTRY AND TOURISM 0 0 0 0 0 1974 - la DISBURSED (BALANCE) 720 480 0 0 0 1975 - 15 238 231 231 0 0 1976 - 1b 0 1,972 1,914 1,91 U 0 1977 - 17 0 0 2,04 0 1,980 I,980 1978 - 1t 0 0 0 2 04 0 1,980 1979 - 19 0 0 0 0 2.040 23 GOVERNMENF 0 0 0 0 0 1974 - 24 DISBURSED (BALANCE) 3,255 1,953 651 651 0 1975 - 25 0 150 175 175 0 1976 - 26 0 0 12,50 1tsI5 1,575 1977 - 27 0 0 0 1,200 1 400 1978 - 28 0 0 0 0 300 1979 - 2q 0 0 0 0 0 33 FINANCIAL INTERMEDIARIES - MDCs 0 0 0 0 0 1974 - 34 DISBURSED (BALANCE) 2.280 2s850 2,280 3 990 0 1975 - 35 150 200 200 200 Z50 1976 - 36 0 375 S00 Soo 50o 1977 - 37 0 0 600 Boo 800 1978 - 38 0 0 0 Q bon S 1979 - 30 0 0 0 0 675 o e COMPANY ID/JOB NUMBER I L02/002 CARIBBEAN DEVELOPMENT BANK RWN DATE I 8/09/7 .--. PROJECTED --- RUN TIME I 12 RURF IGN CURRENCY LOANS BY ACTIVITY REPORT ID I 14 AND BY YEAR OF APPROVAA, UNIT I (THOUSANDS OF US DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/1976 1/1977 1/1978 l/1/979 43 FINANCIAL INTERMEDIARIES - LDCs 0 0 0 0 0 1974 - 44 DISBURSED (BALANCE) 28b 358 266 501 0 1975 - 45 60 80 sQ s0 100 1976 - 46 0 165 220 220 220 1977 - 47 0 0 165 220 220 1978-Me 0 0 0 300 400 1979 - 49 0 0 0 0 300 1974 - 54 HOUSING - DISBURSED (BALANCE) Ir782 44,455 2,673 0 0 1976 - 5 0 300 750 450 0 1977 - 57 0 0 500 1,250 750 1978 - 58 0 0 0 200 500 1979 - 59 0 0 0 0 600 Z.^.w._w.w_t .. ...... ... V ........... w*_.***vo".q. W-."".we w._.ws ............... .... W ..........-W-q*. TOTAL 9a4 5 17,976 16,094 21#056 16t090 ,,,,w,,,,,,,,,,........ ".,,,,,,,we ....... ........... ............. .... , _._......... .....wwe"--so REPAYMENTS LON NUMBER 3 AGRICULTURE 0 0 0 75 82 1974 - 4 0 0 0 0 0 1975 - S 0 0 0 0 0 1976 - 6 0 0 0 0 0 1977 - 7 0 0 0 0 0 1978 - 8 0 0 0 0 0 1979 - 9 0 0 0 0 0 13 INDUSTRY AND TOURISM 0 52 57 62 67 1974 - 14 0 0 0 60 65 1975 - 15 0 0 0 33 36 1976 - 16 0 0 a 0 271 1977 - 17 0 0 0 0 0 1978 - 18 0 0 0 0 0 1979 - 19 0 0 0 0 0 1974 - 23 GOVERNMENT 30 33 35 38 41 1974 - 24 0 0 303 327 353 1975 - 25 0 0 23 24 27 1976 - 26 0 0 0 2n3 220 1977 - 27 0 0 0 0 180 1978 - 28 0 0 0 0 0 > 1979 - 29 0 0 0 0 0 33 FINANCIAL INIERMEDIARIES - MDCs 0 0 0 34 36 1974 - 34 0 0 0 0 0 o CUMPANY I0/JOb NUMBER t L02/002 CARIBBEAN DEVELOPMENT SANK RUN DATE I 8/08/75 ..'. PROJECTED .-.. RUN TIME I 12111 FUREIGN CURRENCY LOANS BY ACTIVITY REPORT ID I 14 AND BY YEAR OF APPROVAL PAGE I 5 UNIT i (THOLUSANDS OF Us DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/1976 1/1977 1/1978 1/1979 1975 - 35 FINANCIAL INTERMEDIARIES MOCs 0 0 0 0 0 1976 - 36 0 0 0 0 0 1977 - 37 0 0 0 0 0 1978 - 38 0 0 0 0 0 1979 - 39 0 0 0 0 0 u63 FINANCIAL INTERMEDIARIES - LDCs 0 0 0 14 15 1974 - 44 0 0 0 0 0 1975 - 45 0 0 0 0 0 1976 - 46 0 0 0 0 0 1977 - '7 0 0 0 0 0 1978 -8 0 0 0 0 0 1979 -9 0 0 0 0 0 54 HOUSING 0 232 249 267 267 1976 -56 0 0 3 41 44 1977 - 57 0 0 0 64 68 1978 -5 0 0 0 0 25 1979- 59 0 0 0 0 0 9w>*ww"t*.. ……"w-*w* ** *. … **_-__-wr w**in,tfl.afl.* * . -"sw "w TOTAL 30 317 704 1,24t0 1,617 .... .....w …....... .......… V .... ..... .....-.we PRINCIPAL BALANCE ENDING LUAN NUMBER 1974 - 3 AGRICULTURE 1.115 1.115 1115 1,040 9se 1974 - 4 1.074 St,102 5,370 5,370 5,370 1975 - 5 0 380 1,U140 1,900 1,900 1976 - b 0 0 4S60 1t350 2p250 1977 - 7 0 0 0 SSO 1,650 1978 - 8 0 0 0 0 700 1979 - q 0 0 0 0 0 1974 - 13 INDUSTRY AND TOURISM 1,0645 993 937 875 808 1974 - 1Ii 720 1,200 1t.200 1,140 1,075 1975 - 15 238 469 700 667 631 1976 - 16 0 1,972 3,866 S,eOO 5,529 1977 - 17 0 0 2,0640 66,020 6,000 1978 - 18 0 0 0 2,040 46020 1979 - 19 0 0 0 0 2,040 1974 - 23 GOVERNMENT 620 567 552 514 473 1974 - 266 3,255 5,208 5,556 5,880 5,527 7 1975 - 2S 0 150 302 453 427 7 1976 - 26 0 0 1,350 2,722 46,078 l COMPANY DiCJOB NUMBER I L02/002 CARIBBEAN DEVFLOPHENT BANK RUN DATE I 8/06/75 "".' PROJECTED w.-w RUN TIME I 12,1I FUREIGN CCURRENCY LOANS BY ACTIVITY REPORT 10 I 14 AND BY YEAR OF APPROVAL PAGE I 6 UNIT I (THOUSAND3 OF US DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/1976 1/1977 M1978 1/1979 1S77 27 GOVERNMENT 0 0 0 1,200 2,420 1978-28 0 0 0 0 300 1979-29 0 0 0 0 0 1974 - 31 FINANCIAL INTERMEDIARIES - MDCs 470 470 470 416 400 1974 - 30 d,280 5t130 7,410 t1t400 11,400 1975 - 35 150 350 550 750 1,000 1976 - 36 0 375 875 1,37s 11875 1977 - 37 0 0 600 1,400 2,200 1978 38 0 0 0 600 1,000 1979 - 39 0 0 0 0 675 1974 - 43 FINANCIAL INTERMEDIARIES - LDCs 350 350 350 336 322 1974 - 44 266 644 930 1,0430 1,430 1975 - 4S 60 140 220 300 400 1976 - 46 0 1*5 385 60S 815 1977- 47 0 0 165 315 605 1978 08 0 0 0 300 700 1979 - 49 0 0 0 0 300 1974 - 54 HOUSING 1,782 6,005 8,429 8,161 7,87S 1976 - 56 0 300 t012 1,0421 1,377 1977 - 57 0 0 500 1,686 2,368 1978 - 58 0 0 0 200 675 1979 - 59 0 0 0 0 600 TOTAL 13,445 31,104 46,493 66,308 82,581 w**_@w* C .*t Xw-- 9_wwww_ "Z--W C.. . --C.9... ... ....... .......-.......... CD co COMPANY ID#JOB NUMBER I LD2/002 CARHSBEAN DEVELOPMENT BANK RUN DATE I 5/08/75 .-.. PROJECTED w--P RUN TIME I 12112 DISBURSEMENT AND REPAYMENT SCHEDULES REPORT ID 2l ON FUREIGN AND DOMESTIC CREDIT SOURCtS PAGE I I UNIT I (THOUSANDS OF US DOLLARS) PERIOD ENDING tYEARLY) 1/1975 1/1978 1/1977 1/1978 1/1979 PRINCIPAL BALANCE BEGINNING FUREIGN CURRENCY LUANS SOURCES OF fCL A I - IBRD and others 0 4#076 11.042 17.831 28 461 G I - VENEZUELA TRUST FUND 0 2.822 7#449 118595 18073 ... . * P....._......_. . ..........…... .." v ........... "... " TOTAL 0 8.898 18,492 29,426 46,534 ,,,,,, ...,,,._... ...............W. _, ....... v., ............ w .....W GRAND TOTAL 0 8.898 18,492 29,428 465314 u.:s-zzuzzumu:r:u: Ex2ssu:uu:uuusaut= *gwasz:auuamxusuz .xxsuzuaSsagsgxaxa mzmmz:x=s..u.uu*ZU DISBURSEMENT3 .W. ...... … w FUREIGN CURRENCY LOANS SOURCES OF FCL A t - IBRD and others 4,078 8,988 8,954 10,979 9,744 G I - VENEZUELA TRUST FUND 2,522 4,627 4,0280 8,704 5,b84 wt-w---------t. *-.-,............. -----, *.R......... ...W"W... W-..V v.,@.. , ,.,.,.,,, ..................... ,,,,_,,,,W., TOTAL F8,98 11,593 11,213 17,884 15,428 ....-t.^..... V.0WW .." @-w-.--.... "..W ..........- v ......-.. .V..-r-@* 0 .._--........... GRAND TOTAL 60898 10,53 11,213 17.684 15,428 g:.Xu::zz-uuszzz:z m*z:mam2sgzax:u:ua uu.zns.augsu-u-. auu -agmugu:*g gugaSzz 3tkuxgmauu REPAYMENTS FUNEIGN CURRENCY LOANS SOURCES OF FCL A I - IBRD and others 0 0 165 3Ja 849 C I - VENEZUELA TRUST FUND 0 0 114 228 403 ~~~~~0.-. a _._..... t. 0..... .. ..... w.. -....... .. ow- ......._.w,........ .............. 9 .. ___., ... TOTAL 0 0 279 S75 16052 *-99-.- 0 . . ..........._. .. ... . ...- ..... v . ..........…................. ......,. GRAND TOTAL 0 0 279 575 1,OS2 z::zg5s:z3uuugz3ganUtz am.uazu.uzzsxsmuz* m:uXzwuSguzu s-z g xxzmz:xz 32gSX:vzU*z .US:ag:u3:SZU5z PRINCIPAL BALANCE ENDING ........................... -. FOREIGN CURRENCY LOANS SOURCES OF FCL A I - IBRD and others 4,07 6 11#042 17,831 28,401 37,558 °o-C COMPANY ID/JOB NUMBER I L02.002 CARIlbEAN DEVELOPMENT BANK RUN DATE I 8/Od/75 e-w" PROJECTED u-- RUN TIME I 12I1i DISBURSEMENT AND REPAYMENT SCHEDULES REPURT ID I 21 ON FOREIGN AND DOMESTIC CREDIT SOURCES PAGE I 2 UNIT I (THOUSANDS OF US DOLLARS) PERIOD ENDING (YEARLY) 1/1975 1/197b 1/1977 1l1978 1/1979 G I - VENEZ. TRUST FUND 2.622 79449 11,595 18a073 23,534 TOTAL 6,698 18a492 29,426 46,534 60,910 -p-.p--.-f-p.q.-- p-.--.a p--...W. Wp.…W... ......p.p wm.e.9.9.....-e-eV W-b .......... GRAND TOTAL 6898 to ' 492 29o,426 46,534 60,910 assazzgxgzsaaxs *aazxxaxxzstg-a2 *"n |saoxxnsaw|-" *sswassnavzsxasss sscs ="g M UE "3 Fz I- COMPANY ID/JOB NUMBER t 02/002 CARISBEAN DEVELOPMENT BANK RUN DATE I 6d0/lv -- PRUOJECTED ow-0 RUN TIME 1 12112 DISBURSEMENT AND REPAYMENT SCHEDULE$ REPORT ID 5 21 UN FUREGN AND DOMESTIC CREDIT SOURCES PAGE I 3 L E G N D I FCL F POREtGN CURRENCY LOANS e C ANNEX 18 page 23 CARIBBEAN DEVELOPMENT BANK Assumptions for Financial Projections 1. Projected operations are based on estimates formalated by each Project Division of CDB and reviewed by management. These figures were re- classified by type of borrower (i.e. agricultural, industrial, government, dfc and housing intermediary) to produce the financial projections with the Bank's computerized DFC Financial Projection Model. Individual forecasts of operations provided by each of the project divisions are given below: Projected Commitments Ordinary Resources and the Venezuelan Trust Fund 1975-1979 Millions of US Dollars 1975 1976 1977 1978 1979 Total 1. Agriculture Dlvision: a) Marketing, Processing, Storage, etc. LDCs - 0.10 0.15 0.20 0.20 0.65 MDCs 1,25 0.15 0.60 0.80 0.80 3.60 b) Financial Intermediaries LDCs - o.50 o.50 1.00 1.00 3.00 MDCs - 1.00 1.50 1.50 2.00 6.00 c) Estate Development (Private Sector) LDCs 0.15 0.50 0.50 0.75 0.75 2.65 iDCs - 0.50 0.50 0.75 1.00 2.75 d) Regional Agricultural Projects 0.50 1.00 1.00 1.00 1.00 4.50 Total Agriculture 1.90 3.75 4.75 6.00 6.75 23.15 2, Industry & Tourism Division: a) Direct Lending LDCs 0.20 1.80 2.00 2.00 2.00 8.00 MDCs 0.50 1.00 100 1.00 1.00 4.50 Regional Projects - 3.00 3.00 3.00 3.00 12.00 b) Financial Intermediaries LDCs 0.40 0o60 o060 1.00 1.00 3.60 MDCs 1.00 1.50 2.50 2e50 2.50 10.00 Total Industry & Tourism 2.10 7.90 9.10 9,50 9.50 38.10 (cont.) ANNEX 18 Projected Comnmitments (cont.) OrdinarM Resources and the Venezuelan Trust Amd 1975-1979 Milli o fUD ollars 1975 1976 1977 1978 1979 Total 3. Technical Division: a) General Infrastructure Los 0o50 2.00 1.50 1.00 1.00 6.00 25Cs - 2.50 2.50 - - 5°00 /a b) Low & Lower Middle Income Housing LDCs - 0.50 - 0.50 1,00 1ICs - 1.50 2.00 1.00 2.50 7.00 Total Infrastructure 0.50 6.oo 6.50 2.00 4.00 19.00 GRAN TOTAL 4.50 17.65 20.35 17.50 20.25 80.25 La To be channeled through Financial Intermediaries. 2. Disbursement patterns are given by percentages of approvals for each year of disbursement beginning in the year of approval: Agriculture: Approved prior to 12/31/74 20%/75%/5% Approved after 12/31/74 -o-/20(/40%/40 Industry: Approved prior to 12/31/74 60%/40% Approved after 12 /31/74 34%/33%/33% Govenment: Approved prior to 12/31/74 5%/30%/10%/10% Approved after 12/31/74 -o-/30%/35%/35% Financial Interuie1iaries -DCs and LDCs: Approved prior to 12/31/74 20%/25%/20%/35% Approved after 12/31/74 15%/20%/2C%/2N/25% Housing: Approved prior to 12/351/74 20%/50%/30% Approved after 12/31/74 20%/50%/30% ANNEX 18 page 25 3. Interest rates lJ charged on CDB loans are: On loans approved On loans approved prior to 12/31/74 after 12/31/74 Agriculture 8.5% 9.0% Industry 9.0% 10.0% Government 8.0% 8.5% Intermediaries (inml. Housing) 7.25% 7.5% 4. Administrative expenses were estimated on total MDB operations (i.e. both OCR and SFR) and 50% was allocated to OCR for the OCR projections. 5, Interest earned on short-term investments is calculated at 7% p.a. throughout the projections. 6. No commitment fee was charged on CDB borrowings. 7. A commitment fee of 0.75% p.a. is charged on unutilized balances of CDB loans made. 8. Income is charged with an amount equal to 2% of disbursements for Provisions for Loss Reserves. 9. In the statement "Foreign Currency Loans by Activity and by Year of Approval", the amounts disbursed as of 12/31/74 are reported as "Balance" and undisbursed approvals are reported as "Pipeline." 100 The Venezuelan Trust Fund operations are included in the OCR projec- tions at an interest rate charge of 8% p.a. for funds xtilized. The final Trust Fund agreement provides for compensation to CDB by means of a fee rather than a spread on the interest rate and consequently the projections show in- correctly the source of income for Venezuelan Trust Fund operations. However, net income is not materially altered. The terms of the Third Window camponent of the proposed loan were not known in time to be incorporated into the projections; however, Third Window lending will not adversely affect the projected financial situation. ANNEX 19 CARIBBEAN DEVELOPMENT BANK Estimated Approvals and Disbursements of IBRD conventional loan of US$17 million L (in $ million) Approvals Disbursements Amount % Amount % E/ 1976 1st Quarter / 6.1 35.9 2nd Quarter 1.2 42.9 1.9 11.1 3rd Quarter 1.6 52.4 1.9 22.4 4th Quarter 1.14 60.6 1.7 32.4 End-1976 10.3 60.6 5.5 32.4 1977 1st Quarter 1.7 70.6 1.1 38.8 2nd Quarter 1.3 78.2 .8 43.5 3rd Quarter 1.7 88.2 1.1 50.0 4th Quarter 1.4 96.5 .8 54.7 rnd-1977 6r1 96.5 3.8 54.7 1978 lst Quarter .6 100.0 1.7 64.7 2nd Quarter 1.3 72.4 3rd Quarter 1.8 82.9 4th Quarter 1.14 91.1 End-1978 .6 100.0 6.2 91.1 1979 1st Quarter 1.4 99-4 2nd Quarter .1 100.0 3rd Quarter 4th Quarter - End-1979 1.5 100.0 g/ Assuming that the proposed loans becomes effective in the second quarter of 1976. j Percentages are cumulative. S/ Includes loans approved prior to 1976. ANNEX 20 CARIBBEAN DEVELOPMET BANK Estimated Approvals and Disbursements of IBRD Third Window Loan of US$3 million 1J (in $ million) Approvals Disbursements Amount % Amount % J 1976 1st Quarter 2nd Quarter .3 10.0 3rd Quarter 4th Quarter .3 20.0 .3 10.0 End-1976 .6 20.0 .3 1977 1st Quarter 2nd Quarter .4 33.3 .3 20.0 3rd Quarter hth Quarter .4 46.7 .4 33.3 End-1977 .8 46.7 .7 33.3 1978 lst Quarter 2nd Quarter .5 63.3 . 46.7 3rd Quarter .5 80.0 4th Quarter - .5 633 End-1978 1.0 80.0 .9 63.3 1979 1st Quarter .6 100.0 .5 80.0 2nd Quarter 3rd Quarter .6 100.0 4th Quarter End-1979 .6 100.0 1.1 100.0 g/ Assuming that the proposed loan becomes effective in the seccnd quarter of 1976. g/ Percentages are cumulative. 935a EVALUATION DE LA CARIBBEAN DEVELOPMENT BANK La Caribbean Development Bank (CDB) a demande l'aide du Groupe de la Banque pour le financement de projets d'agriculture, d'agro-industrie, industrie manufacturiere, tourisme, transports, services publics, trames d'accueil et formation technique et professionnelle, dans les secteurs pu- blic et prive des pays membres de la CDB. Le pre^t conventionnel de la Ban- que qui est propose, d'un montant de 17 millions de dollars, et le pret du Troisieme guichet, d'un montant de 3 millions de dollars, permettraient de renforcer cette institution r6gionale importante et par la de contribuer au developpement et a l'integration economique de la region des CaraTbes. En outre, la Banque comptera de plus en plus sur la CDB - sous reserve que cette derniere et les pays membres concernes resteront competitifs - pour acheminer les fonds de la Banque destines a la realisation de projets aux- quels la CDB peut fournir son soutien du fait qu'elle possade les aptitudes techniques-et les ressources en personnel suffisantes pour le faire et qui sans cela devraient etre finances directement par la Banque. La Banque a maintenu des relations etroites avec la CDB depuis la creation de cette derniere en 1970. La CDB est devenue une Institution associee de la Communaute caratbe (CARICOM) dont elle partage le principal role qui est d'apporter son appui au mouvement d'int6gration economique regional, en mettant particulierement l'accent sur les besoins en matiere de developpement des pays membres moins developpes. La Banque joue d'autre part le role d'organe d'execution d'un programme d'assistance technique du PNUD qui donne d'excellents resultats et qui a permis d'identifier et de recruter des Antillais pour occuper des postes cles a la CDB. La CDB s'est rapidement taillee une solide reputation d'institution regionale en plein essor et pendant les quatre premieres annees d'operations a realise des progres considerables en ce qui concerne le recrutement d'un personnel tres qualifie et tres efficace, la constitution d'un portefeuille de pro- jets prometteurs, la prestation d'assistance technique aux emprunteurs et la creation d'un reseau d'institutions nationales de financement du deve- loppement. Ce faisant, elle a joue un role important de catalyseur en mo- bilisant l'aide bilaterale au developpement de ses pays membres. La CDB concentre maintenant ses efforts sur la solution des problemes concernant lVex6cution des projets et sur l'assistance aux pays membres pour la formu- lation et la mise a execution de strategies nationales coherentes en matiere de developpement, dans le contexte regional. Douze territoires antillais de langue anglaise 1/ ont adh6re au CARICOM dans un effort visant a integrer et developper leurs economies en mettant en commun leurs ressources, en stunissant pour constituer un marche 1/ Ce groupe comprend: cinq pays independants - Jamatque, Trinite-et-Tobago, Guyane, Barbade et Grenade; cinq Etats associes - St-Vincent, Ste-Lucie, Dominique, Antigua et St-Kitts-Nevis-Anguilla; et deux colonies de la Couronne - Belize et Montserrat. Les quatre premiers pays sont quali- fies de pays plus developp6s (PPD) et les sept autres de pays moins deve- loppes (PMD). -2- plus vaste et repr6senter un pouvoir de negociation plus important, et en coordonnant leurs politiques de developpement nationales. Leurs efforts se heurtent neanmoins a un certain nombre d'obstacles imputables a leur taille limitee, leur eparpillement, la vulnerabilite qui caracterise des economies ouvertes comme les leurs, sans parler du probleme persistant de la pauvrete et du chomage. Cependant, on peut dire quten ce qui concerne la region prise dans son ensemble les ressources fondamentales, notamment la beaute scenique de ces pays et leur proximite avec d'importants marches, sont satisfaisantes, compte tenu du nombre d'habitants. Le secteur agricole de la region des CaraTbes joue un ro^le vital comme source de devises, d'emplois et de revenus. Malheureusement il a ete caracterise, particulierement ces dernieres annees, par une stagnation et megme un declin de la production. Les pays de la region reconnaissent qu'il est important de revitaliser le secteur agricole. I1 existe des pos- sibilites de substitution d'importations, et la recente augmentation de la demande et des prix de la plupart des produits traditionnels d'exportation sur le marche mondial fournit d'autre part l'occasion id6ale de reorganiser les sous-secteurs de l'exportation. En 1971, la contribution moyenne du secteur manufacturier au PIB a ete d'environ 12 % dans les PPD et 8 % dans les PMD. Ce secteur comprend principalement une industrie de consommation 1lgere et de petites unites de production de biens caracterisees par un fort coefficient de poids par rapport a la valeur (en raison de l1'16ment protectionniste implique par les couts de transport). I1 existe dans les PPD une industrie lourde fon- d.e sur les ressources en p6trole et en bauxite, mais elles n'exercent sur le reste de 1'economie qu'un effet minime. Les exportations en dehors de la region, l'amelioration des liens entre le secteur industriel et les au- tres secteurs de l'conomie, notamment l'agriculture, et des mesures per- mettant de rendre ces pays moins tributaires des facteurs de production importes, offrent les meilleurs perspectives a long terme. Depuis les annees cinquante, l'industrialisation a constitue un objectif important des politiques gouvernementales de toutes les Tles Carathes, et la crea- tion de la Caribbean Free Trade Association (CARIFTA) a contribue A accrot- tre le volume de la production et des echanges grace a une politique de protection de la production des biens de consommation. Par l'entremise de la CARICOM, les pays de cette region ont joint leurs efforts en vue d'har- moniser les mesures d'encouragement aux investissements et aux exportations en y introduisant un regime preferentiel a l'intention des PMD, visant a encourager leur developpement industriel. Le secteur touristique a ete a la pointe de la croissance econo- mique de la region et a represente pour les pays des Caralbes une source importante de devises et d'emplois. De 1968 a 1972, le nombre des touris- tes a augmente en moyenne de 12 % par an et tout laisse prevoir que ce taux se maintiendra a plus long terme. Les objectifs de developpement des pays de la CARICOM, dans le domaine du tourisme, visent a ameliorer les liens entre ce secteur et les activites situees en aval et a comprimer les per- tes importantes en devises et en revenus en reduisant le pourcentage eleve -3- des elements importes, dans les secteurs de la construction et de l'exploi- tation ho^telieres. L'accord de la CARICOM, portant sur la planification, la substitution d'importations, la commercialisation, la formation et l'a- melioration dans le secteur des transports, offre de grandes possibilites en matiare de cooperation regionale. Les operations de la CDB portent sur une gamme etendue d'activi- tes de developpement dans les secteurs de l'agriculture, de 1rindustrie, du tourisme et de l'infrastructure. A la fin de 1974, la CDB avait approu- ve 146 prets d'un montant total de 83,6 millions de dollars. La CDB s'est jusqu'ici surtout preoccupee de projets d'agriculture et d'infrastructure, car elle est consciente du r8le important de ces deux secteurs et de la necessite imperative de poursuivre les efforts entrepris afin de les ame- liorer. En outre, la CDB s'est particulierement interessee au developpe- ment economique des PMD, comme l'exigent ses statuts. Les projets reali- ses dans les PMD representent en effet 87 % du nombre total des pre^ts approuves et 62 % du montant total des prets. Une grande partie des ope- rations de la CDB dans les PMD portent sur des prets octroyes a des insti- tutions nationales de financement du developpement, pour le financement de petites industries et l'octroi de petits credits agricoles. Jusqu'ici, les montants engages et decaisses ont ete tras infe- rieurs aux montants approuves, mais on prevoit qu'il sera remedie a cette situation dans un avenir tres proche. En ce qui concerne les engagements, les retards apportes a la signature des accords de pret ont ete dans une grande mesure imputables aux procedures appliquees et a l'approbation pre- matur6e des prets par le Conseil d'administration. Ces procedures viennent d'^tre modifiees. En ce quiconcerne les decaissements, les delais provien- nent des problemes fondamentaux qui existent au niveau de la gestion des projets, de la longue periode de gestation des-projets d'infrastructure, et de la capacite limitee des PMD lorsqu'il s'agit de fournir les fonds de contrepartie. La CDB, en etroite cooperation avec les pays emprunteurs, a pris un certain nombre de mesures en vue d'accelerer l'execution des pro- jets approuves. Les politiques et procedures de fonctionnement de la CDB sont mo- delees sur celles de la Banque et d'autres organisations internationales de pret, et le personnel de la CDB s'est montre consciencieux dans leur application. La poursuite de pratiques bancaires saines en matiere de fi- nancement du developpement constituera un facteur important dans les efforts deployes en vue de se procurer des ressources supplementaires aupres d'orga- nismes d'aide bilaterale et internationale. La situation financiere saine de la CDB provient de la proportion relativement elevee de son capital vers6 et de la faqon qu'elle a de traiter les contributions bilaterales et les prets comme des fonds speciaux, inde- pendants de ses operations courantes. Le revenu net de la CDB devrait res- ter a un niveau satisfaisant pendant la duree du programme de pret envisage, c'est-a-dire cinq ans. Cependant, elle devra demander a des organismes d'aide bilaterale et internationale de lui fournir des subventions supple- mentaires sous forme d'assistance technique; d'autre part, sa politique en -4- matiere de taux d'interet devra etre periodiquement revisee pour s'assurer que la CDB peut continuer d'offrir a ses emprunteurs l'assistance techni- que substantielle necessaire aux activit6s de developpement qu'elle finance. Les prets de la Banque seraient fournis a la CDB pour financer 1'execution de projets dans les secteurs public et prive dans la region des Caralbes, a 1'exclusion des types de projets que la Banque n'a pas pour habitude de financer. Les emprunteurs subsidiaires assumeront le risque de change. Le pret du Troisiame guichet propose, d'un montant total de 3 millions de dollars, sera octroye aux conditions indiquees dans la Reso- lution No 75.111 des Administrateurs. La bonification du taux d'int6r-et, representant 4 %, s'appliquera au pret du Troisiame guichet qui sera con- senti pour une periode de 18 ans a compter de 1983. La CDB retrocedera les montants du pret du Troisieme guichet aux gouvernements remplissant les conditions voulues pour en beneficier, au taux dVintgret, et pour une com- mission d'engagement et des echeances, y compris un differe de rembourse- ment, indiques par la Banque; il est egalement prevu que la CDB demandera aux gouvernements emprunteurs une commission, actuellement fixee a 1 %, conformement a ses statuts, ladite commission etant versee au compte de la Reserve speciale. Les montants des prets subsidiaires octroyes par la CDB pourront etre r6trocedes par les gouvernements, auquel cas l'6cheance et le differe d'amortissement des pr^ts ainsi consentis par lesdits gouver- nements seront appropries a chaque sous-projet et leur taux d'int6r-et sera conforme a la structure actuelle du taux d'interet de la CDB. Le pre^t con- ventionnel, d'un montant de 17 millions de dollars, sera assorti de condi- tions conformes a celles dont s'accompagnent les prets de la Banque. Son 6ch6ance sera fixee en fonction des echeances des prets subsidiaires con- sentis par la CDB, avec un plafond de 25 ans, y compris un differe de rem- boursement de 10 ans, et sera determinee en fonction des caracteristiques respectives des projets a financer; cependant, dans le cas des projets a realiser dans les PMD et touchant au secteur public, la situation du pays pourra etre prise en consideration. La CDB sera habilitee a utiliser les fonds fournis par la Banque au titre du pre^t conventionnel pour financer retroactivement, jusqu a concurrence de 4 millions de dollars, les decais- sements qui repondent aux criteres habituels imposes par la Banque en ma- tiere de decaissement et a ses directives concernant la passation des marches. La periode d'engagement sera de deux ans et la date de cloture des decaissements est fixee au 31 decembre 1979. Les prats proposes comportent un certain nombre de caracteris- tiques qui sont duesau role d'institution de financement du developpement regional joue par la CDB. Les pays membres de la CDB et le Royaume-Uni garantiront le remboursement par la CDB du prat de la Banque jusqu'A con- currence du montant des prets subsidiaires accordes par la CDB et finances au moyen des fonds provenant des prets de la Banque, pour des projets a realiser dans un pays membre, ou, dans le cas de la garantie du Royaume-Uni, dans un Etat associe ou une dependance du Royaume-Uni. Les projets r6gio- naux financ6s par la CDB sur les montants pret6s par la Banque seront ga- rantis conjointement et solidairement par les pays membres de la CDB qui participent aux projets. La Banque determinera periodiquement, apras -5- consultation avec la CDB, les criteres que les pays devront remplir pour beneficier de prets de la CDB finances gr^ace aux montants pr^tes par la Banque. Dans le cas oui un pays membre viendrait a ne plus remplir les con- ditions voulues pour beneficier du financement direct de la Banque, l'en- gagement des fonds de la Banque par la CDB, dans le pays en question, serait egalement suspendu. L'aptitude de la CDB a evaluer les projets etant excel- lente, renforcee qu'elle a ete par le personnel du PNUD recrute par la BIRD, les conditions habituelles relatives au plafond des pre'ts pouvant etre li- brement engages ne seront pas appliqu6es dans le cas des pr^ets propos6s. La Banque remboursera a la CDB jusqu'A 65 % du cout total des projets, _e- presentant l'element en devises moyen; dans les cas oa l'element en devises pourra etre clairement identifie, la Banque, a la demande de la CDB,rem- boursera le cout en devises effectif. Dans les cas de projets concernant le secteur public dans les PMD, la Banque rembourserait jusqu'a 80 % des coOts des projets. Au cours des deux ou trois dernieres annees, le mouvement d'in- tegration economique regionale, dans les CaraTbes, a pris de l'ampleur et la CDB pourrait jouer un role considerable en aidant ses pays membres a surmonter les obstacles qui freinent leur developpement economique. Les prets proposes contribueraient a renforcer cette importante institution regionale et ainsi a participer au developpement et a l'integration econo- mique de la region. Le projet justifie l'octroi par la Banque d'un pr^et conventionnel de 17 millions de dollars et d'un pret du Troisieme guichet d'un montant de 3 millions de dollars. 3 mars 1976 IBRD- 10611- AUGU 1971 7 4 C7 AR l'B BE: E; BARAM I 0, 6.`F'r e e A's. oribbeon -4 Cvmmiufty M'Omb'm Ln ANT _IGUA Corib ear, Develo' f B PRO Nc ern6 I V- ntorn-06066 'Bouti Ono$ kT I 7- AMR- loo 5T a, 5s OKEO 11 MA t o 00 600, , %Al lo( c L KILOMETFRS lr tJ AC* NS 1, AICO$ IS. oREAlr mAGUIA -1 N" YM N I HAITI DOMIN IC A N' VIROtR MTVX S, A : REPUBLIC AWIMLA MAKRIN tv 0 V Ki 'ANT"A - GUATEMALA MAOT t RI DOE- HONDURAS 44 400, Tr -A BA' NICARAGUA I WkACAO A C E: TOB W 6RGAJTfT'A A' AD ANALIZONE goU A 01 iT&CE 5 p T M -x- 454 III 63 3s 91 go), 1 s II I Iio'4 a 47 I 7 I s I 74 z z 3.5t 0 7" 1 7 6 15 25 1%4 5's i 9 5, I 1 7 0 J JAMAIO i 4 1 3; 9 4 9 0 264 2 B R A z I L g 70',.