Report on the Consolidated Project Financial Statements of the REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Financed by: - IDA Credit No. 5188-BA For the year ended 31 December 2018 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina CONTENTS 1 Introduction 1 2 Independent Auditor's Report 3 3 Consolidated Project Financial Statements for the year 2018 5 4 Notes to the Consolidated Project Financial Statements 10 APPENDICES A.1 Designated account statement - IDA Credit No. 5188-BA- FB&H 12 A.2 Designated account - IDA Credit No. 5188-BA - RS 13 A.3 Local bank account statement - Municipalities contribution - FB&H 14 A.4 Local account - VAT Return - RS 15 A.5 Petty cash statement - IDA Credit No. 5188-BA - FB&H 16 B SoE Withdrawal Schedule of IDA Credit No. 5188-BA 17 C Reconciliation between World Bank's disbursement statements in XDR and IDA Credit 18 account in EUR according to the consolidated balance sheet; SoE Withdrawal Schedule of IDA Credit No. 5188-BA REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina 1. Introduction 1.1 Description of the Project Development Objective The development objectives of the Real Estate Registration Project is to support development of a sustainable real estate registration system with harmonized land register and cadastre records in urban areas of both the Federation of Bosnia and Herzegovina ("FB&H") and Republika Srpska ("RS"). Real estate registers (land registers and cadastres) provide base information layers for land administration and for the establishment of a National Spatial Data Infrastructure. They are considered harmonized when their contents are interlinked and verified. Sustainability is measured by the degree an institution generates revenue to match its costs, charges affordable fees, delivers quality services without discrimination and within a reasonable time. A key driving force for the real estate registration system will be the registration of real estate rights and mortgages, and the availability of reliable information to facilitate investments, real estate taxation and spatial planning, and to enable social monitoring of real estate transactions. The Project consists of the following components: Component A: Real Estate Registration Data Development Real estate registration data development will support land register and cadastre data harmonization on land, buildings and rights based on the actual situation in the field. The objective is to establish up-to-date and interlinked land register and cadastre databases, or integrated databases of real estate cadastre. The project will encourage and support the registration of legal rights in the land register (in FB&H) or the real estate cadastre (in the RS) using project produced data. The component will ensure equal treatment of all citizens regardless of their gender, ethnicity or social status by accompanying technical field work with raising public awareness, vulnerability mapping and social monitoring functions. Component B: Real Estate Registration Infrastructure Development Real estate registration infrastructure development will continue Land Registration Project work in improving working conditions and infrastructure in the cadastre offices across the country and in those few land registration offices in FB&H that were not targeted by LRP through: office renovations and purchases; creation of digital archives; and provision of furniture and equipment. The office purchases planned in RS have to be approved by the Land Committee of the World Bank. The objective is to improve working conditions, which will help to improve the quality of customer services, the adherence to service standards developed during LRP, and staff morale. Access to basic surveying technologies will be provided to areas and offices that still rely on conventional methodologies, and sustainability of the recently installed Global Navigation Satellite Systems (GNSS) network will be assured. Information technology investments will lead to further interlinking between real estate registers and other public datasets making the data accessible online to a wide audience and in support of multiple uses. This will lead to the incremental provision of electronic online services and eventually to electronic conveyancing. REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina 1. Introduction (continued) 1.1 Description of the Project Development Objective (continued) Component C: Policy and Institutional Development, and Proiect Management Policy and institutional development, and project management will support policy and legal development in support of reaching the project development objective. The objective is to enhance sustainability of the real estate registration. The component will have a strong focus on institutional development and capacity building, addressing the long-term challenges of sustainability and governance of real estate registers and emphasizing financial sustainability, quality of service and client orientation and social vulnerabilities. Training for the judiciary and land registration personnel on the new real estate legislation, regulations and procedures will be systematized in RS and on other related subjects in both RS and FB&H. In FB&H, the LRP supported training and education program that target the land administration employees across the sector, i.e. in land registries, cadastre offices, planning authorities, etc., and this will continue. The program will ensure the continuity of the training through seminars and workshops in the fields of law, management, ICT, cadastral science, physical planning, etc. The component also includes necessary project management and monitoring support. An impact evaluation (IE) technique will be used to assess how citizens will benefit from the real estate registration programs. The intention is not only to demonstrate the impacts but also to use the evaluation results for improving land registration services and making urban planning and local property taxation more effective and sustainable. 1.2 Funding of the Project 1.2.1 IDA Credit No. 5188-BA The State of Bosnia and Herzegovina ("B&H") is the borrower of the International Development Association (IDA) Credit No. 5188-BA, dated 21 August 2013 amounting XDR 22,700,000. Under the terms of a Subsidiary Finance Agreement between B&H, FB&H and RS, total funds amounting XDR 11,600,000 have been lent to FB&H and funds of XDR 11,100,000 have been lent to RS. Categories of items to be finance out of the proceeds of the Credit, the allocation of the amounts of the Credit to each category and the percentage of expenditures for items so to be financed in each category originally are as follows: Amount of the % of expenditure Item financing allocated . (in XDR) to be financed (in XDR) Goods, works, consultants' service, non- (1) consultant's services, training and operating costs for Part 1 of the Project 11,600,000 100% Goods, works, consultants' service, non- (2) consultant's services, training and operating costs for Part 2 of the Project 10,300,000 100% Purchase of new premises/ branch offices costs (3 for Part 2 of the Project 800,000 100% TOTAL 22,700,000 IDA Credit No. 5188-BA became effective on 22 September 2013. Planned closing date is 31 January 2020. 2 Co bakertitly Baker Tilly Re Opinion d.o.o. Grbavi6ka 4 71000 Sarajevo Bosna i Hercegovina T: +387 (0) 33 552 150 F: +387 (0) 33 552 152 info@bakertilly.ba www.bakertilly.ba Independent Auditor's Report To the State of Bosnia and Herzegovina, Ministry of Finance and Treasury Attn. of Minister of Finance and Treasury H.E. Mr. Vjekoslav Bevanda Report on the Consolidated Project Financial Statements Opinion We have audited the accompanying consolidated project financial statements of the Real Estate Registration Project (the "Project"), which comprise of Summary of sources and uses of funds, Balance sheet, Designated account and petty cash statements, VAT Refund account, Statements of credit withdrawals as of and for the year ended 31 December 2018, and a summary of significant accounting policies and other explanatory notes for the year then ended, financed under IDA Credit agreement No. 5188-BA. In our opinion, the accompanying consolidated project financial statements present fairly, in all material aspects, the financial position of the Project as of 31 December 2018, and of the funds received and disbursed during the year then ended, in accordance with the cash basis of accounting based on International Public Sector Accounting Standard ("IPSAS"), as described in Note 4.1. Basis for Opinion We conducted our audit in accordance with International Standards on Auditing (ISAs) and "Guidelines: Annual Financial Reporting and Auditing for World Bank-Financed Activities" issued by FMSB. Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Ministry of Finance and Treasury in accordance with the International Ethics Standards Board for Accountants Code of Ethics for Professional Accountants (IESBA Code) together with the ethical requirements that are relevant to ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Responsibilities of Management and Those Charged with Governance for the Project Financial Statements The management of project implementation unit in FB&H and management of project coordination unit in RS is responsible for the preparation of separate project financial statements in accordance with the cash basis of accounting based on IPSAS, as described in Note 4.1. Guidelines: Annual Financial Reporting and Auditing for World Bank-Financed Actitvities, and for such internal control as management determines is necessary to enable the preparation of separate project financial statements that are free from material misstatement, whether due to fraud or error. In preparing the separate financial statements, management is responsible for assessing the Project's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Project or to cease operations or has no realistic alternative but to do so. Those charged with governance are responsible for overseeing the financial reporting process. These consolidated financial statements are sum of separate project financial statements. 4 JIB: 4200960550009 - PDV: 200960550009 - Raiffeisen Bank d.d. BiH: 1610000045270008 Baker Tilly Re Opinion d.o.o. trading as Baker Tilly is a member of the global network of Baker Tilly International Ltd., the members of which are separate and independent legal entities. REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Responsibilities for the Audit of Consolidated Financial Statements Our objectives are to obtain reasonable assurance about whether the consolidated project financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements. As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional scepticism throughout the audit. We also: * Identify and assess the risks of material misstatement of the consolidated project financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. * Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Project's internal control. * Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management. * Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Project's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Project to cease to continue as a going concern. * Evaluate the overall presentation, structure and content of the consolidated project financial statements, including the disclosures, and whether the consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. Report on other requirements In addition, with respect to the Statement of Expenditure, adequate supporting documentation has been maintained to support claims to the World Bank for reimbursements of expenditure incurred; and all expenditure included in withdrawal applications and reimbursed against are eligible for financing under the project. Signe o e If of Baker Tilly Re Opinion d.o. arajevo 0ZA Nihad Fej zid, Dir ctor and Certified Au toAKER TILLY Ezita Ima ertified Auditor RE OPINION Sarajevo, 31 May 2019 doo. 0 A J-V-11 4 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 3. Consolidated project financial statements for the year 2018 3.1 Summary of sources and uses of funds under IDA Credit No. 5188-BA, Municipalities' contribution and Other income Actual Cumulative Cumulative Cumulative Cumulative Ref. 2018 2018 2017 budget variance FINANCING IDA Credit No. 5188-BA 3.1.1 3,407,869 22,857,471 19,449,602 25,742,111 2,884,640 Municipalities' contribution 3.1.2 78,484 540,970 462,486 277,709 (263,261) Other income 3.1.3 324,943 1,596,766 1,271,823 - (1,596,766) TOTAL FINANCING 3.2 3,811,296 24,995,207 21,183,911 26,019,820 1,024,613 PROJECT EXPENDITURE By Category Goods, works, consultants' services, non-consultant services training and operating costs for Part 1 of the Project 2,851,854 11,504,164 8,652,310 13,434,429 1,930,265 Goods, works, consultants' service, non-consultant's services, training and operating costs for Part 2 of the Project 1,199,805 9,359,550 8,159,745 10,431,135 1,071,585 Purchase of new premises/ branch offices costs for Part 2 of the Project - 953,450 953,450 2,154,256 1,200,806 TOTAL EXPENDITURE 3.2 4,051,659 21,817,164 17,765,505 26,019,820 4,202,656 PROJECT EXPENDITURE By Component Real Estate Registration Data Development 3,011,906 13,528,743 10,516,837 13,042,728 (486,015) Real Estate Registration Infrastructure Development 598,714 6,083,039 5,484,325 7,154,664 1,071,625 Policy and Institutional Development, and Project Management 441,039 2,205,382 1,764,343 5,822,428 3,617,046 TOTAL EXPENDITURE 3.2 4,051,659 21,817,164 17,765,505 26,019,820 4,202,656 5 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 3. Consolidated project financial statements for the year 2018 (continued) 3.1.1 Summary of sources and uses of funds under the IDA Credit agreement No. 5188-BA Actual Cumulative Cumulative Cumulative Cumulative Ref. 2018 2018 2017 budget variance FINANCING IDA Credit No. 5188- BA 25,742,111 Initial deposit - 4,000,000 4,000,000 - SoE replenishments 3,407,869 18,857,471 15,449,602 - - TOTAL FINANCING 3.1 3,407,869 22,857,471 19,449,602 25,742,111 2,884,640 PROJECT EXPENDITURE By Category Goods, works, consultants' services, non-consultant services training and operating costs for Part 1 of the Project 2,408,971 9,890,518 7,481,547 13,156,720 3,266,202 Goods, works, consultants' service, non-consultant's services, training and operating costs for Part 2 of the Project 1,199,805 9,359,550 8,159,745 10,431,135 1,071,585 Purchase of new premises/ branch offices costs for Part 2 of the Project - 953,450 953,450 2,154,256 1,200,806 TOTAL EXPENDITURE 3.2 3,608,776 20,203,518 16,594,742 25,742,111 5,538,593 6 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 3. Consolidated project financial statements for the year 2018 (continued) 3.1.2 Summary of sources and uses of funds under Municipalities' contribution (FB&H only) Actual Cumulative Cumulative Cumulative Cumulative Ref. 2018 2018 2017 budget variance FINANCING Municipalities' contribution 78,484 540,970 462,486 277,709 (263,261) TOTAL FINANCING 3.1 78,484 540,970 462,486 277,709 (263,261) PROJECT EXPENDITURE By Category Goods, works, consultants' services, non-consultant services training and operating costs for Part 1 of the Project 93,195 457,195 364,000 277,709 (179,486) TOTAL EXPENDITURE 3.2 93,195 457,195 364,000 277,709 (179,486) 7 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 3. Consolidated project financial statements for the year 2018 (continued) 3.1.3 Summary of sources and uses of funds under Other income (FB&H only) Actual Cumulative Cumulative Cumulative Cumulative Ref. 2018 2018 2017 budget variance FINANCING Tender documentation sold - IDA Credit account - 626 626 - (626) Tender documentation sold - Municipalities account 1,278 10,730 9,452 - (10,730) VAT returns 323,665 1,585,410 1,261,745 - (1,585,410) TOTAL FINANCING 3.1 324,943 1,596,766 1,271,823 - (1,596,766) PROJECT EXPENDITURE By Category Goods, works, consultants' services, non-consultant services training and operating costs for Part 1 of the Project 349,688 1,156,451 806,763- (1,156,451) TOTAL EXPENDITURE 3.2 349,688 1,156,451 806,763 (1,156,451) 8 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 3. Consolidated project financial statements for the year 2018 (continued) 3.2 Balance sheet as of 31 December 2018 showing accumulated funds of the Project and bank balances concerning World Bank Funding 31 December 31 December Ref. 2018 2017 ASSETS Project expenditure under IDA Credit No. 5188-BA 3.1.1 20,203,518 16,594,742 Project expenditure under Municipalities' contribution 3.1.2 457,195 364,000 Project expenditure under Other income 3.1.3 1,156,451 806,763 21,817,164 17,765,505 Designated account - IDA Credit No. 5188-BA - FB&H A.1 1,456,773 1,349,138 Designated account - IDA Credit No. 5188-BA - RS A.2 1,197,500 1,506,336 Local bank account - Municipalities' contribution - FB&H A.3 105,638 177,700 Local account - VAT Return - RS A.4 417,827 385,220 Petty cash statement - IDA Credit No. 5188-BA- FB&H A.5 305 12 3,178,043 3,418,406 Total assets 24,995,207 21,183,911 LIABILITIES IDA Credit No. 5188-BA C 22,857,471 19,449,602 Municipalities'contribution 3.1.2 540,970 462,486 Other income 3.1.3 1,596,766 1,271,823 Total liabilities 24,995,207 21,183,911 9 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 4. Notes to the consolidated project financial statements 4.1 Basis of preparation and accounting records These consolidated project financial statements have been prepared in accordance with the International Public Sector Accounting Standard: "Financial Reporting under the Cash Basis of Accounting" issued by the Public Sector Committee of the International Federation of Accountants, and incorporate the accounting policies below, which have been consistently followed in all material respects and comply with the "Guidelines: Annual Financial Reporting and Auditing for World Bank - Financed Activities", issued by the Financial Management Sector Board. 4.2 Accounting policies The Project's fiscal year is 1 January to 31 December for the recording of all transactions. Cash basis of accounting All receipts and expenses under IDA Credit are recorded on actual receipt and payment basis of accounting as per approved categories. Project expenditure is stated at original cost on the Balance sheet Direct payments Direct payments concern the amounts paid directly from the IDA Credit account of the World Bank. Statement of Expenditure (SoE) Statements of Expenditure are used to state the expenditure under IDA Credit during a certain period. These statements are sent to the World Banks' disbursement department who authorises the payment of the expenditure through the Designated account. Currency conversions The reporting currency is Euro (EUR). Sources and use of funds (payments to suppliers and contractors) in currencies other than EUR have been converted to EUR using the currency rate at the moment of the transaction. Bank balances, recorded on the balance sheet at year-end, have been converted at year-end rate. Designated account This is the total amount of the withdrawals from the IDA Credit accounts for the Project. IDA Credit account is in XDR. Local bank account This concerns bank account at local bank (other than Designated accounts) in local currency translated at the exchange rate at the date of the balance sheet. Other income Other income includes VAT returns and tender documentation sold. Interest on Designated account Interest earned on the Designated account belongs to the Borrower. 10 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) 4. Notes to the consolidated project financial statements (continued) 4.2 Accounting policies (continued) Interest on local bank accounts Interest earned on the local bank accounts used for the payments from Municipalities' contribution is treated as additional source of financing of the Project. 11 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) APPENDIX A.1 DESIGNATED ACCOUNT STATEMENT - FB&H Account owned by: Ministry of Finance and Treasury of Bosnia and Herzegovina Account No.: 105050810 Depository Bank: NLB Banka d.d. Sarajevo Address: D2id2ikovac br. 1, 71000 Sarajevo Related Credit: IDA Credit No. 5188-BA Currency: EUR Ref. EUR Opening balance 1 January 2018 3.2 1,349,138 Add: World Bank replenishments B 2,516,900 2,516,900 Deduct: Payments to suppliers - Expenditure under IDA Credit 2,405,942 Transfer to Petty cash - IDA Credit A.2 3,323 2,409,265 Ending balance 31 December 2018 3.2 1,456,773 12 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) APPENDIX A.2 DESIGNATED ACCOUNT STATEMENT - RS Account owned by: Ministry of Finance and Treasury of Bosnia and Herzegovina Account No: 5672140000415605 Depository Bank: Sberbank d.d. Address: Jevrejska br.71, Banja Luka Related Credit: IDA Credit No. 5188 - BA Currency: EUR Ref. EUR Opening balance 1 January 2018 1,506,336 Add: World Bank replenishments B 890,969 890,969 Deduct: Payments to suppliers - Expenditure under IDA Credit 1,199,805 1,199,805 Ending balance 31 December 2018 3.2 1,197,500 13 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) APPENDIX A.3 LOCAL BANK ACCOUNT STATEMENT - FB&H Account owned by: PlU - FGU Sarajevo Account No.: 1320102014103979 Depository Bank: NLB Banka d.d. Sarajevo Address: D2id2ikovac 1, 71000 Sarajevo Related Credit: Municipalities' contribution Currency: BAM Ref. BAM EUR Opening balance 1 January 2018 3.2 347,551 177,700 Add: Contribution from Municipalities in FB&H 153,501 78,484 VAT returns 569,259 291,058 Tender documentation sold 2,500 1,278 725,260 370,820 Deduct: Payments to suppliers - Expenditure under Municipalities 167,172 85,474 Payments to suppliers - Expenditure under other income 699,029 357,408 866,201 442,882 Ending balance 31 December 2018 3.2 206,610 105,638 14 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) APPENDIX A.4 VAT REFUND ACCOUNT STATEMENT - RS Account owned by: Ministry of Finance Republic of Srpska Account No: 5672418200000884 Depository Bank: Sberbank a.d. Address: Jevrejska br.71, Banja Luka Related Credit: VAT refund Currency: BAM Ref. BAM EUR Opening balance 1 January 2018 753,424 385,220 Add: VAT returns 63,775 32,607 63,775 32,607 Deduct: Payments to suppliers - - Ending balance 31 December 2018 3.2 817,199 417,827 15 REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (all amounts in EUR, unless otherwise stated) APPENDIX A.5 PETTY CASH STATEMENT - FB&H Address: PIU - FGU, Sarajevo Related Credit: IDA Credit No. 5188-BA Currency: BAM Ref. BAM EUR Opening balance 1 January 2018 3.2 22 12 Add: Transfers from Local bank account - IDA Credit A.1 6,500 3,323 6,500 3,323 Deduct: Payments to suppliers - Expenditure under IDA Credit 5,926 3,030 5,926 3,030 Ending balance 31 December 2018 3.2 596 305 16 N и v ' ш м о г ' rn и � � О Ср Ср 1� '� �р С4 Q f� б� и r 00 а0 � ш сом vNaoN � ° М f� г� а0 N � � ^ и �� и 00 г СО � � 00 �С � �М С4иа0� Ф м) М Й (�, т I ьи. � !� О Н N � [�r- � МОг� и и � ti � � г� °ми N�Nй � � ui = СО N �j � и м г (О ° � �'`'' й мо°о йооvй М М N о о .� � ° RS N ~ (S, г N с � а о� и � � � � � � � � � � � � � о г: °�° c�i � N о ш0 у йsw�r � � � cv I-=м �и=�°°' `'� `� 'с ш � и U= r�`и"'° °' а г� ш � ш -� � �.fl��a т `° � -р а � � О и � � г� � � а а ш �'с ш т �' �, а р�`р и � ' N.r д' � о о ����� � о о й � $ т � _ � � ао оо и Z� �'и � r о� и�_�р � й г� с� rn rn oi ш й О 0� � Q 3� й_ �°�а о � мо°о � � м с� ��. � о Ф � � д й�� с L�о а оо .= г о� � � о и оо 'о и �= д� аиt �' ш � й� _ ао о а г о и,� о+�.� ш.� И у.и � й �7 � й и '� о о �.�а � � v � ш � г 1� ''' � М О г i� � � СО а0 °' �� ш Ш �' аиi с`' � й NomoNй � и й? о� cv Ш��.с 'о й,v � �v � д � � оо сч м °о ао о с� _ = Q р .� Q V и� U р й?= оа � його�й v_ v� о°о '� '� � cv с� � аэ й�'� ° р 3��'�a�s й й Ш С с � и .-' � °� " � г� О Qw-ч=-- ``°- aoi ��_� +� а ш о.�-. С9�О._L ш � � г•� д О= д О д � Ш и� s � и 3 3 G_ Q- �j о ��� � � ��� � � ° � г г � � _ °о °о � � � � 3 � и ° ° т � � � i _ о о о �. `' w о � с � � � ' �, о � - - -8 о о � z Z U й � � _ � и и и = С � U; ,�S 2 2 2 °б о � �- и as �гs �rs т � � �й�°�°ттт� � ° и `' '� * �* * t'L'�и"* �с, о ° Z т и иСОГ�f�00�Ог Q N z� г г г г г г N N �С л с с с с с с с с и оо > .о � � и оооооооо о ��, т т г о _U _U U_ U_ U_ _U U_ U_ и N 7 U Q ш Q Q а у аааааааа �° :° £ � Q n. .. аааааааа О О � Q а а aQaQQaaQ w� � �� REAL ESTATE REGISTRATION PROJECT of the Ministry of Finance and Treasury of Bosnia and Herzegovina Consolidated project financial statements for the year ended 31 December 2018 (a// amounts in EUR, unless otherwise stated) APPENDIX C Reconciliation between World Bank's Disbursement Statements in XDR IDA Credit account in EUR according to the balance sheet; SoE Withdrawal Schedule of IDA Credit No. 5188-BA Changesin Changesin IDA Credit Exchange IDA Credit (in XDR) rate used (in EUR) Original amount 22,700,000 25,742,111 Disbursed in previous years 16,002,626 19,449,602 Withdrawal 15 (RS) 418,786 1.178798 493,665 Withdrawal 16 (RS) 329,938 1.204180 397,304 Withdrawal 17 (FB&H) 554,181 1.1755654 651,476 Withdrawal 18 (FB&H) 483,178 1.2092707 584,293 Withdrawal 19 (FB&H) 679,463 1.2051576 818,860 Withdrawal 20 (FB&H) 377,946 1.2231139 462,271 Total disbursed in 2018 2,843,492 3,407,869 Cumulative disbursements 18,846,118 22,857,471 Calculated undisbursed balance as of 31 December 2018 3,853,882 2,884,640 Undisbursed balance as per World Bank Summary for December 2018 3,853,882 4,687,017 Potential exchange rate gain 1,802,377 18