Project IDA Credit.V4648- UZ 5 SUMMARY OF SOURCES AND USES OF FUNDS SHOWING THE WORLD BlANK AND COUNTERPART FUNDS SEPARATELY for the period from January 01, 2016 to December 31, 2016 Actual Note Year to Date Cu laiet Date Sources of Funds IDA Funds 3 1 234 336 50603928 DS-A 3 - 25099864 Direct payments 3 1234336 25504064 Government Funds 3 14221 209060 Bid. documents receipts 3 2000 17216 Pension Funds 3 - 9481 Other 3 110 143984 Total '1250 667 50983669 Project expenditure Works, Goods, Consultants' services, Training Al- Improvement of irrigation Network ( ICB-2) 332 746 3 548 173 A2- Improvement of Drainage Network(ISB-1) 148695 17392377 A3- Improvement of Network & GW Development (ISB-1) 2 403 591 16420483 A4- Environmental Management Activities - - A6- Design Implementation Support Consult (CON-1) 38 535 3 467 406 83- Technical, Institutional and Training Support Co - - C1- Project Management 72 827 1 087 270 C2- Audit 9475 90491 C3- Monitoring & Evaluation Consultancies 292755 1 138586 C4- Preparation of Phase-lI 129 970 721 821 B1. Institutional Strengthening of Public Institutions - 163335 B2. Demonstration Plots, Institutional Strengthening 59630 3 178711 Total 3 488 224 47 208 653 Cash compensation RPF & RAP A5- Resettlement Policy Framework and Action Plan 256 478 1 173803 Total 256478 1 173803 Operating costs Cl- Project Management 25207 407 308 Total 25207 407308 Pension Pension 3 - 9435 Total 9435 Tender's documents Tenders documentation 3 3322 20838 Total 3 322 20 838 Other costs Other costs 3 - 140688 Total - 140 688 Total project expenditure 3 773 229 48 960 725 I Kp q~u, ny.ivnw,w i 0m v, t A,Y't 1tt pssa S ro 26 ;UL4t hOmr1 CiQw'WJ'bO da/ O4aYy'  t0 CGl N 03 ' C 5 0 ? CDn Le) Nf CD > 0> ~N c 00' C> r '9 t r- (' O>co<> t o c,0 .0 0 0 * I 0 C) c, '4 > N3 C 4 ØD CO LO-U r'- t0 '9 ;'4 OD n> (0 CO0 CO4 n--tr.4 b-b Cc IC 0n 0x> C\l 1 t - - (O 0 b g9 ->> -N ~cce c - tcc r 2 t åN 'm m CO 2 z) C J2 ø c oto cc I t ) 0> b-0< -j bt - t o coó * Nta o 0> tE cc > C c &I>t0 0 o> o> 0 to 0>t o C > 0CS8 cc G Z E5 E _E ...ER u O I .N§ -CL .é CC >- IL' CL w o CL ID 0. * C CL E0 ) <» 2D 0 CD co 4 w 59Nr - 0 <. - 0 n 0 0 0 0m a -e tiI -e N oo 3e ý cana 0-- 4\O 5.- rD aIf 4 -u au ao I 2tI - * 'oo * . * 2* * I «Fergana Valey Ivater Resources Managern ent, Phase-> Projeet IDA Credit #4648- UZ 9 RECONCILIATION STATEMENT FOR REPLENISHED AND RECOVERED SOE DISBURSEMENTS - IDA CREDIT for the period froni January 01, 2016 to December 31, 2016 (ä IJJ U) T otai SOE Expenditures 2 516 383 SOE #120 is being reviewed by the Bank (152 085) Total 2 364 298 Recovered 3187422 inciuding on SOE #110 for 2015 (823 124) Total 2 364 298 Difference Signed for and on behalf of Management on 3 April 2017 PIU Hlead Project Accountant Dabvev A.SH. ubareva I.Sh. X(w'Of L?tm«ctr1t6 in-prii r '½.ä.mcs 6n 1S P) 26 wn äi!egtralpa r. fl, tiY6e? «Fergaia Vllev a tcr Resources Management, Phase-I» Project IDA Credit #4648-UZ 10 DIRECT PAYMENTS SCHEDULE - IDA CREDIT for the period from Januarv 01, 2016 to December 31, 2016 ' - - I.drawaa payren - application # Category Payrnent currency currency Total amount in USD 111 i USD 130644 130644 112 1 USD 129 97.0 129970 114 1 USD 85059 - 85059 116 1 USD 77052 77062 118 1 USD 758090 758090 119 1 GBP .43671 53521 Total 1 234 336 Signed for and on behalf of Management on 3 April 2017 PIU Head roject Accountant Daliyev A.SH. ------ ubareva I.Sh.  IDA Credit #4648-LZ 12 USD DESIGNATED ACCOUNT STATEMENT for the period from January 01, 2016 to December 31, 2016 Account# 2021 0840 9041 2284 9010 Depository Bank: "InFin BANK" Address 18b, Navoi Street, Tashkent 100011, Uzbekistan Loan: IDA #4648-UZ Currency: USD Balance as of 01 January 2016 4 533178 Cash inflow: Financing of IDA Total Cash outflow: Expenditure by category (1 705 664) Converted into UZS and transferred to Infin Bank UZS Special Account (5123) (810 710) Total (2 516 374) Balance as of 31 December 2016 2 016 804 Signed for and on behalf of Management on 3 April 2017 PIU Head Project Accountant Daliyev A.SH. ,--ubareva I.Sh. q, y thep\ r%ei-il. f''i))7(-q1 i-ovi/~m1 ~ ~ , i<~'ti r!eiadr.iA q,Fergana Valley Watcr Resources Management, Phase & IDA Credit #4648-UZ 13 UZS DESIGNATED ACCOUNT STATEMENT for the period from January 01, 2016 to December 31, 2016 Account # 2021 0000 8041 2284 9020 Depository Bank: "InFin BANK" Address 18b, Navoi Street, Tashkent 100011, Uzbekistan Loan: IDA #4648-UZ Currency: UZS USD UZS1000 Balance as of 01 Janur 2016 13 36 Cash inflow: Converted into UZS 810710 2390461 Total 810710 2390461 Cash outflow: Transfer to UZS Block Account MAWR of UzKDB Bank (5140) (58900) (174 135) Expenditure by category (751 305) (2 214 747) Transfer to bidding account (5168) (514) (1 603) Total (810 719) (2 390 485) Balance as of 31 December 2016 4 12 Signed for and on behalf of Management on 3 April 2017 PIU Head ject Accountant Dalivev A.SH. . reva I. S h. "o 1Vef$ 6.'Agc 1f; troni rdorstv 8 lo 26x,vooir :er/io k~Ja~i &'r~/ <,Fergana Valley Warer Resources Management, Phase &h IDA Credit #4648- UZ 14 UZS BLOCK ACCOUNT MAWR STATEMENT for the period from January 01, 2016 to December 31, 2016 Account# 2021 0000 9041 2284 9001 Depository Bank: UzKDB Bank, Yunusabad branch Address 77, Nasirov Street, Tashkent 100084, Uzbekistan Loan: IDA #4648-UZ Currency: UZS USD UZS1000 Total balance on two projects as of January 1, 2016 12 812 3564 Including FVWRI Project, Phase-1 5972 16 811 Cash inflow on two projects: Including FVWRM Project, Phase-I Transferred from IDA UZS Special Account 58900 174 135 Transfer from Social payment account 577 1 776 Revenues from the UZS Bidding Account (5168) 2000 6 150 Exchange gain 8 0 Total by FVWRM, Phase-1: 61 485 182 061 Cash outflow on two projects: Including FVWRM Project, Phase-I Payment of salaries 48446 142544 Pacxogbi no COOTBeTCTByOL4MM KaTeropmqm Payment of income tax of Project Staff 9612 28526 Payment of social charges 5040 15034 Bank charges 1 783 5251 Transferred to UZS Plastic card Account (5192) 1 528 4566 Exchange loss 135 0 Total by FVWRM, Phase-I: 66544 195920 Balance of the two projects as of 31 December, 2016 15269 49341 Including FVWRM, Phase-I as of 31 December, 2016 913 2951 Signed for and on behalf of Management on 03 April 2017. PIlU Head oJect Accountant Dahyev A.SH. Zul reva I.Sh. ____________ w ./ P.-1,)aF f f fm < for the year ended on 31 December, 2016. (6) Special Purpose Balance Shcet The statement provides the information about cash and cash equivalents, PPE, expenses and sources of funds only for "Fergana Valley Water Resources Management, Phase - I" Project. aFergana Valley Water Resources Afanagement, Phasc- IDA Credit #4648-UZ (Notes to Project Special Financial Statements) 23 Special Purpose Balance Sheet has been prepared following cash flow basis and provides the following information: - under Accumulated Funds - summary amount of funds, received by PIU for W from different source of financing (IDA, Government of the Republic of Uzbekistan, bidding proceeds, Pension Fund and others) and the amount of accumulated asset revaluation; - Under Assets - Property, plant and equipment, cash and cash equivalents and amount of expenses of PIU for WI detailed in all sources of financing. PIU for WI maintains the same bank accounts for implementation of various projects. The line <