+ All Categories
Home > Documents > Report No. 1459a-SU Sudan CP Fourth Railway Projectdocuments.worldbank.org/curated/en/... · Report...

Report No. 1459a-SU Sudan CP Fourth Railway Projectdocuments.worldbank.org/curated/en/... · Report...

Date post: 28-Jun-2020
Category:
Upload: others
View: 7 times
Download: 0 times
Share this document with a friend
121
Report No. 1459a-SU FILE COPY Sudan CP Fourth Railway Project June 6, 1977 Regional ProjectsDepartment Eastern Africa Regional Office FOR OFFICIAL USE ONLY Document of the World Bank Thisdocument has a restricteddistribution and may be usedby recipients only in the performance of their official duties. Its contentsmay not otherwisebe disclosed without World Bank authorization. Public Disclosure Authorized Public Disclosure Authorized Public Disclosure Authorized Public Disclosure Authorized
Transcript

Report No. 1459a-SU FILE COPYSudan CPFourth Railway Project

June 6, 1977

Regional Projects DepartmentEastern Africa Regional Office

FOR OFFICIAL USE ONLY

Document of the World Bank

This document has a restricted distribution and may be used by recipientsonly in the performance of their official duties. Its contents may nototherwise be disclosed without World Bank authorization.

Pub

lic D

iscl

osur

e A

utho

rized

Pub

lic D

iscl

osur

e A

utho

rized

Pub

lic D

iscl

osur

e A

utho

rized

Pub

lic D

iscl

osur

e A

utho

rized

CURRENCY EQUIVALENTS

Currency Unit = Sudanese Pounds (BS)US$1 B zS 0.400iS 1 = US$2.50

WEIGHTS AND MEASURES

1 meter (m) 3.28 feet (ft)1 kilometer (km) = 0.62 miles (mi)1 square kilometer (km2) = 0.386 square miles (sq mi)1 kilogram (kg) 2.2 pounds (lbs)1 metric ton (ton) = 2,205 pounds (lbs)1 feddan 1.038 acres (ac)

GLOSSARY OF ABBREVIATIONS

SRC - Sudan Railways CorporationSPC - Sea Ports CorporationICB - International Competitive BiddingILO - International Labour OrganisationUNDP - United Nations Development ProgrammeRTC - River Transport CorporationCAD - Civil Aviation DepartmentRBPC - Roads and Bridges CorporationSMTCR -- Southern Region Ministry of Transport and Communications

GOVERNMENT OF SUDAN

FISCAL YEAR -

July 1 - June 30

1/ Years given in this report refer to the 12 months ending June 30in the year mentioned.

FOR OFFICIAL USE ONLY

SUDAN

FOURTH BAILWAY PROJECT

Table of Contents

Page No.

SUMMARY AND CONCLUSIONS ........................... i-iii

1. INTRODUCTION ...................................... 1

2. THE TRANSPORT SECTOR .............................. 2

A. Effects of Geography and Economic Structure onTransport .................................. 2

B. The Transport Network ........................ 3C. Transport Policy, Planning and Coordination 4

3. SUDAN RAILWAYS CORPORATION ........................ 5

A. Infrastructure ............................... 5B. Fleet and Fleet Maintenance .... .............. 6C. Operations ................................... 6D. Organization, Management and Staff .... ....... 7E. Training ...................................... 8F. Planning ..................................... 8G. Budget and Accounts; ............... ........... 9

4. TRAFFIC AND FINANCES .............................. 9

A. Introduction ................................. 9B. Past and Present Traffic ..................... 10C. Financial Performance ........................ 10D. Future Traffic ............................... 11

This report has been preparecl by Messrs. M.S. Parthasarathi (Economist),B. Rollins and 0. Fraisse (Fiinancial Analysts), R. Masthagen (Engineer)and J. Kesson (Consultant-Engineer), with the assistance of Ms. M. Garcia-Zamor (Editor).

rThb 4oumont ha a mtrcted distribution and may be used by recipients only in the perfon meof tho dib dutb Iu contenu may not otherwise be disclosed without World Dnk awhthsl on.

TAJ1Th OF CONTENTS (Continued)

Page No.

5. THE PROJECT .................. ,........ 12

A. Objectives and Scope .12B. Background .13C. Details of Project .14D. Cost Estimates .16E. Financing and Procurement .16F. Disbursements .17G. Execution .18

6. FINANCIAL EVALUATION .18

A. Projected Operating Statements .18B. Projected Balance Sheets .19C. Projected Cash Flow .19D. Future Financial Objective .20E. Financial Internal Rate of Return on

Project .21

7. ECONOMIC EVALUATION .21

A. Economic Setting .21B. Track Works .22C. Workshops .23D. Rolling Stock .23E. Other Items .23F. Economic Return .24G. Sensitivity and Risk Analyses .24

8. RECONMENDATIONS .24

ANNEXES

1. Project Performance Audit of Second Railway Project2. Past Bank Group Financed Transport Projects in Sudan3-A Roads and Road Transport3-B River Services3-C Ports and Shipping3-D Civil Aviation4. Sudan Railways Corporation: Property and Operations5. Maintenance Workshops6. Note on Operational Objectives7. SRC Freight Traffic Forecasts - Explanatory Note8. Notes on Proposed Project: 1978-19809. Locomotive and Freight Wagon Requirements to 1983

10. Social-Technical Study of Workshop Organization - Outline Terms ofReference

11. Project Implementation Schedule12. Financial Assumptions

TABLE OF CONTENTS (Continued)

TABLES

1. Public Sector Investment in Transport Sector2-A Fleet of Locomotives and Railcars2-B Fleet of Wagons and Coaches3. Summary of Operating Statistics4. Performance, Port Sudan/Atbara, 1974-19765. Accident Data: 1971-19756. Operational Objectives7. Staff Size Compared to Rcoute Length and Traffic Carried8. Comparative Statements of Profit and Loss - Railway Operations9. Comparative Balance Sheets10. Cash Flow for the Year Ended June 30, 197611. SRC Freight Traffic Forecast to 198312. SRC Passenger Traffic Forecast to 198313. Estimated Cost of Project:14. Estimated Schedule of Disbursements15. Projected Statement of Profit and Loss16. Schedule of Selected Financial Indicators17. Projected Balance Sheet18. Statements of Retained Earnings and Capital Reserve19-A Projected Cash Flow19-B Debt Service Deflated to 1977 Monetary Unit19-C Revised Cash Flow Giving Effect to Deflated Debt Service20. Projected Operating Statements without Project21. Projected Operating Statements with Project Investments Only22. Financial Internal Rate of Return23-A to23-E Cost-Benefit Analysis

24. Summary of Economic Return Analysis

CHARTS

1. Sudan Railways Corporation - Traffic Density Chart, 19762. SRC's Forecast of Traffic Density in 19833-A Sudan Railways Corporation Organization Chart - General3-B Sudan Railways Corporation Organization Chart - Regions4. Sudan Railways Corporation Diagram of Rail Weights

MAP

1. Sudan - Main Transportat:ion Infrastructure (IBRD 12615)

SUMMARY AND CONCLUSIONS

i. Sudan is on the threshold of a major breakthrough in its economicdevelopment due to a combination of favorable natural resources endowmentsthat make it a potential source of food supply to the rest of the worldincreasingly affected by food shortages, as well as geographical and culturalfactors, which make it an attractive place for some of the surplus funds ofits oil-rich neighbors. The pattern of development visualized will continuethe past emphasis on agriculture but focus on broadening the base to a greaternumber of agricultural and agro-based industrial commodities, whose productionwill principally be for export and to some extent for the replacement ofhitherto imported consumer goods.

ii. The principal areas of increasing agricultural production are ex-pected to be those immediately to the southeast and southwest of Khartoum,the country's capital. From these areas rail freight transport to Port Sudanfor export is estimated to increase from under 1.0 million tons in 1976 toclose to 2.5 million tons by 1983. During this period, internal commoditymovements are also expected to grow from the present 0.5 million tons to over1.5 million tons, while movement of imports, excluding petroleum products,will grow much more slowly - irom around 1.0 million tons to about 1.3 mil-lion tons. Thus, overall rail traffic is expected to increase from about 2.7million tons in 1976 to 5.3 m:Lllion tons by 1983.

-iii. In view of the long distances and the nature of the commoditiesinvolved - sugar, wheat, maize and millet, oilseeds and cotton, all idealfor bulk movement - the railway would be the preferred mode on cost groundsalone. With only 780 km of paved roads in the whole country and very poor orno roads in most regions, the railway offers the only viable means of trans-port, and therefore has a near-monopoly on long-distance freight transport,a situation likely to continue for the foreseeable future for dry cargo. Itis, therefore, vitally important and urgent to enable the Sudan RailwaysCorporation not only to carry the growing volumes of traffic, but also tocarry it at the lowest possible cost.

iv. The first two projects (approved by the Bank in 1958 and 1965)financed the modernization and extension of rail, river and port facilitiesand assisted in the gradual dieselization of the locomotive fleet. But, asthey did not provide simultaneously for modern diesel workshop facilities andas the design of the locomotives did not fully take account of the harshclimatic conditions in Sudan, SRC's efficiency suffered and traffic carrieddeclined from 1971 to 1975. The Third Project, approved in 1973, is financingfurther investments to improve SRC's capacity, and simultaneously UNDP finan-ced technical assistance by a team from the Australian National Railwaysduring 1973-74 to help improve efficiency. Several of the team's recommenda-tions have been implemented, although by themselves they have not had anysubstantial impact on operations.

v. Given the importance of the railway, the fact that its operationalefficiency is low and its capacity limited has so far had an especiallynegative impact on the economy. The proposed fourth railway project willseek to remedy this situation in several ways:

- ii -

(a) First, it will help to improve SRC's efficiency through-he provision of better and additional workshop facilities,improvement of track, completion of the communicationsnetwork, and establishment of a centralized modern trainingschool for railway staff.

(b) Secondly, it will help SRC acquire rolling stock - loco-motives and wagons - to carry the additional traffic fore-cast at gradually improving levels of operating efficiency.

(c) Simultaneously, a different form of work organization,which aims at improving the workers' motivation and com-mitment to work, will be designed and implemented as partof the project in a new locomotive workshop, also to beset up under the project.

If successful, this last item will have great potential for SRC and Sudan asa whole in raising the levels of worker efficiency, with possible applicationto a wide range of economic activities.

vi. The proposed project comprises SRC's investment requirements duringthe first three years (1978 - 1980) of the Government's Six-Year Devel-opment Plan. It includes the establishment of new diesel locomotive and wagonworkshops, sleeper renewal over 500 km of track, rail renewal over 344 km,completion of the rail communications network, purchase of 10 replacementdiesel locomotives and 400 wagons, completion of the Atbara railway trainingschool, and technical assistance in workshop design and organization. It isdesigned to enable SRC to carry the anticipated traffic up to about 1981.

vii. The total cost of the project is estimated at ES 56.62 million(US$141.6 million equivalent), of which ES 28.82 million (US$72.1 million)is the estimated foreign exchange component, LnS 15.42 million (US$38.6million) direct local costs and ES 12.38 million (US$30.9 million) localtaxes (LS 8.06 million customs duties and ES 4.32 million exchange tax).Of this, the Bank Group will finance US$20.0 million (US$8.0 millionIDA Credit and US$12.0 million Third Window Loan), FED about US$6.6 millionas grant, and the Kuwait Fund US$17.4 million, the Arab Fund US$17.4 million andthe Abu Dhabi Fund US$10.0 million in loans; the Government has agreed to meeta small balance of US$0.7 million in the foreign exchange cost. SRC will meetthe direct local costs and the exchange tax, and the Government will help meetthe customs duties by deferring their payment.

viii. The Bank Group financing will be made available to the Governmentof Sudan which will in turn make the funds available to SRC at an annualinterest of 8.0% for a term of 20 years. With only a few exceptions,contracts to be financed under the Credit/Loan will be awarded on thebasis of international competitive bidding in accordance with the "Guide-lines for Procurement under World Bank Loans/IDA Credits". The Credit/Loan will finance workshop, training school and telecommunicationsequipment and technical assistance for the workshops and the trainingschool.

- iii -

ix. Without the project, not only will SRC's freight carryingcapacity be grossly inadequate in relation to anticipated demands, butSRC's operating costs will continue to rise both in real terms and dueto inflationary factors. The internal financial return on the projectinvestments is 25%, while the economic return is 27% for the project asa whole, with the various components showing returns ranging from 15% to65%.

x. The financial projections show that SRC's finances as reflectedin its cash flow situation will show steady improvement starting in 1978due to implementation of the project. On the basis of forecast trafficand present tariffs, its operations will generate sufficient funds tocover the local project costs, excluding customs duties, service itslong-term debts, and finance the local component of further capitalinvestments beyond 1980.

xi. SRC's senior managers are technically well-trained and reasonablycompetent. The organization suffers from excessive concentration of powerat the top and a consequent failure to develop good middle managers,deficiencies it is at present trying to rectify through decentralizationof operational management and management training.

xii. The project provides a suitable basis for the proposed Bank Groupfinancing comprising an IDA Credit of US$8.0 million and a Third Window Loanof US$12.0 million. The IDA Credit will be on standard IDA terms and theThird Window Loan will be at 4.2%, with the first repayment due January 15,1983 and a final maturity datet of January 15, 2001.

SUDAN

FOURTII RAILWAY PROJECT

1. INTRODUCTION

1.01 In September 1976 the Government of Sudan requested Bank Groupassistance in financing a project to improve the Sudan Railways Corporation's(SRC) operational efficiency and productivity to enable the railway to meet

present and forecast traffic demands more efficiently and adequately.

1.02 The project appraised in this report comprises SRC's investmentrequirements for the first three years of the Government's Six-Year Develop-ment Plan (1978-83), and is directed to raising SRC's efficiency through

modern workshop facilities for diesel maintenance, improved track through railand sleeper renewal that can no longer be delayed, and completion of therailway telecommunications and training school facilities.

1.03 Total project cost is estimated at US$141.6 million, includingtaxes and duties, with a foreigni component of US$72.1 million, about 51%of project costs. The Bank Group will finance US$20.0 million of foreigncosts (US$8.0 million IDA Credit and US$12.0 million Third Window Loan)and the European Development Fund, US$6.6 million. The Kuwait Fund, the

Arab Fund for Economic and Social Development and the Abu Dhabi Fund areexpected to provide about US$44.8 million, and the Sudan Government thebalance of about US$0.7 million. For local costs, SRC will contribute US$49.4million, and the Sudanese Government a further US$20.1 million in deferredcustoms duties.

1.04 The proposed project will be the Bank Group's fourth railway lendingoperation in Sudan. The 1958 First Railway Project (Loan 202-SU, US$34.0million) assisted the Government in a program to modernize and extend rail,river and port facilities: this project was completed in 1964. A SecondRailway Project (Loan 440-SU, US$31.0 million), approved in 1965 to financefurther rail, river and port investments, was also satisfactorily completed in1972, although some three years later than originally scheduled, mainly due to(i) closure of the Suez Canal in 1967, which delayed deliveries, (ii) changesin the loan items to suit changes in traffic patterns, (iii) procurementproblems, and (iv) political circumstances in the country. A Project Perfor-mance Audit Report on the Second Project, issued in 1974, commented on theimplementation delays and on the shortfalls in traffic, operating efficiency,financial position and economic benefits. Its findings are reviewed in detailin Annex 1. (See also para. 3.06.)

1.05 In 1973, the Third Railway Project (Credit 457-SU, US$24.0 million)included investments and technical assistance for rail, river and port develop-ment and airport pre-investment studies. In general, physical implementationof this project has been qualitatively satisfactory, although there have beenconsiderable procurement delays attributable to (i) the Railways' use ofcomplicated Government procurement, evaluation and approval procedures; (ii)cost increases in the last few years, which have required revision of the listof goods; and (iii) insufficient response to some invitations to bid. About

- 2 -

US$13.4 million had been disbursed as of May 31, 1977, and most of thebalance airea1y committed. On other matters, SRC has set up a regionalmanagement system and revised tariffs periodically to reflect cost increases.However, it has not met either the operating targets or the financial targets,as its traffic-carrying capacity was severely constrained by mechanicalproblems. In order to improve its traffic performance, SRC purchased 50 mainline locomotives (as against 10 provided in the project) although the Associa-tion advised that priority should be given to existing fleet maintenance andutilization. In the event, this action has enabled it, in the short term, tocarry more traffic than would otherwise have been possible, an expensivealternative to lasting operational improvements.

1.06 The Bank was instrumental in arranging operational technicalassistance to SRC by a team from the Australian National Railways duringmid-1973/end-1974 with UNDP financing; it also acted as the executing agency.

1.07 There have been two other Bank Group-financed transport opera-tions in Sudan. The First Highway Project (Credit 331-SU, US$7.0 million),approved in 1971, included assistance with transport sector planning; theDomestic Aviation Project approved in 1976 (Loan 1287T-SU and Credit 643-SUfor US$20.0 million and US$9.0 million, respectively) will help finance thedevelopment and/or upgrading of four domestic airports. Details on BankGroup-financed projects in the sector are given in Annex 2. A TechnicalAssistance Credit, also approved in 1976 (Credit 614-SU for US$4.0 million),will provide aid in preinvestment work in all sectors, including transporta-tion.

1.08 This report is based on information from the Government, SRCand the 1976 Bank Group-financed study of SRC, and on the findings of anappraisal mission which visited Sudan in October-November 1976, consist-ing of Messrs. Parthasarathi (Economist), Rollins and Fraisse (FinancialAnalysts), Masthagen (Engineer) and Kesson (Consultant-Engineer).

2. THE TRANSPORT SECTOR

A. Effects of Geography and Economic Structure on Transport

2.01 Sudan, the largest country on the African continent, is essentiallyan enormous plain, with a large uninhabited desert in the northern thirdof the country and tropical forests and savannas in the south. It is traversedfrom north to south by the Nile River system (see Mtap), close to which livesa large part of the country's 16.3 million population, which is growing at arate of 2% p.a. Per capita GNP is US$290.

2.02 Agriculture dominates the economy, accounting for over 40% ofGDP and almost all export earnings. Economic activity is largely concentratedwithin the fertile and well-irrigated 400 km stretch south and east of Khar-toum. More than half the population depends for its livelihood directly onagriculture, and a substantial amount of farm production is exported through

- 3 -

Port Sudan, the only deep-water port. The lack of all-weather connections

between areas of production and consumption (mainly Khartoum), and the

point of export and import (Port Sudan), is a major obstacle to achieving

the full development potential in this sector.

2.03 Provision of inexpensive, efficient and reliable surface transport

is particularly difficult in view of Sudan's harsh climate and the long

distances involved. The Nile contributes very little relative to its apparent

potential: in the north it is repeatedly interrupted by unnavigable rapids,

while in the south the White Nile disappears into the Sudd, a vast swamp with

continually shifting channels. The sparse rail and road systems, which must

cross hot, arid deserts in the north, northeast and central zones and skirt

the Sudd in the south, are oriented for exports through Port Sudan. Since

there are heavy physical and financial constraints on the development of road

transport, the railway plays a central role in the Sudanese transport system,

as reflected in SRC's near-monopoly over inland transport, especially on the

important Port Sudan-Khartoum route connecting the country's only deep-water

port with the capital and the rest of the country. Given the importance of

the railway, its low efficiency hinders the country's economic development

considerably. Thus, substantial improvement of the railway's operational

efficiency is the major objective of the proposed project.

B. The Transport Network

2.04 The railway is the primary mode, with road and river transport

serving as feeders to it (see Map). Comprising about 4,800 km of 1.067 m

gauge, single line track, the railway network emanates from Port Sudan and

extends west to Nyala and south to Wau. Of the 19,000 km of roads, only about

700 km are paved, mostly near Khartoum; the 6,000 km of gravel roads are

mostly located in the three southern provinces where laterite material is

available. Much of the road network, particularly in the more populated and

developed areas, passes over heavy clay soils which are generally impassable

during the rainy season (June-September). River services operate on two

sections of the Nile River System, Kosti-Malakal-Juba (1,400 km) in the south

and Karima-Dongala (290 km) in the north. Port Sudan, on the Red Sea, is

Sudan's only deep-water seaport. Twenty airports and airstrips in Sudan are

served by scheduled flights; the facilities range from the all-weather,

24-hour international jet airport at Khartoum to an unimproved field at

Dinder.

2.05 Important analyses of the investment needs of the sector have

recently been carried out by the Associates for the Development of Arab

Resources (ADAR) with Kuwait Fund financing and by the ILO Comprehensive

Employment Survey Mission. In the last three years the Government has under-

taken a very large investment program in this sector as the spearhead of its

national development efforts. This includes the construction of several

roads, most notably the pavedl road connecting Khartoum to Port Sudan via Wad

Medani, Gedaref, Kassala and Haiya, expected to be completed in 1978, the Wad

Medani-Sennar-Kosti road and the Sennar-Roseires road. The Port Sudan-Khartoum

white oil products pipeline built with Kuwait financing is expected to go into

- 4 -

operation sometime this year, and, when it does, white oil traffic to Khartoumand southern and western Sudan (amounting to some 400,000 tons in 1978 andrising gradually) will go by pipeline instead of by rail up to Khartoum. TheGovernment is also engaged in augmenting river transport capacity, the onlyreliable means of freight transport to and from the south, and the internalair transport system principally through better ground and navigation facili-ties. It is also planning to expand port facilities to handle the anticipatedgrowth in foreign trade to avoid Port Sudan from developing into a bottleneck.

2.06 Details regarding roads, river transport, ports, and aviationare given in Annexes 3-A to 3-D, and Chapter 3 contains a discussion ofthe railway.

C. Transport Policy, Planning and Coordination

Policy

2.07 A draft chapter of the Government's forthcoming Six-Year Develop-ment Plan, "National Objectives and Long Term Perspective", indicates thateconomic growth in the near future is expected to come principally from theagricultural sector, with increasing volumes of agricultural products ex-ported abroad to pay for rising imports of consumer and capital goods. Thiswill require more reliable transport facilities with increased capacity incorridors already served by transport facilities. Further, the Government'sstated objective of integrating hitherto isolated areas into the mainstreamof the country's economic life will entail development of reliable transportfacilities between these areas and the rest of the country. In recognitionof the magnitude of these undertakings, the draft plan provides about -S 660million or an annual average of over lS 100 million for transport and communi-cations sector investments over 1978-83, representing 25% of the total proposeddevelopment budget of -S 2.6 billion. By way of comparison, this sectoraccounted for less than ES 10.0 million a year in investments until 1974, whenthe Government, realizing the crucial role of transport in economic development,increased investments in the sector to almost bS 50 million a year in 1975-1977(see Table 1).

2.08 In addition to the substantial investments required to achievethe two-fold objective of meeting transport demands and economic integration,the operational problems which prevent some of the modes, mainly the railwayand river services, from providing reliable, efficient services must be over-come through well-conceived, concentrated and sustained long-term efforts.Substantial improvements, it must be recognized, will not be achieved easilyor quickly. The same is true of the lack of qualified professional staff,adequately trained and supervised subprofessional staff and poor maintenance,shortcomings shared by most of the transport organizations.

-5-

Planning

2.09 Sudan's 1971-75 Development Plan was not formulated on the basisof economic priorities but consisted largely of a list of proposals by thevarious Ministries to meet specific, known requirements. Since the draftingof the Plan in 1970, the planning system has been considerably improved withthe assistance of a planning team, financed by the UNDP, in the Ministry ofFinance, Planning and National Economy, which is responsible for intersectoralplanning, and through the training efforts of EDI which has conducted a numberof courses in Khartoum tailored to Sudan's needs. This Ministry also has awell-staffed Transport Section, responsible for ensuring that transportprojects are compatible with other sectors and responsive to their needs.Nevertheless, inter and intra modal planning still need improvement. The1978-83 Development Plan is expected to be approved by theGovernment shortly. However, paucity of data, principally on past trucktransport, is a major gap in the overall transport picture.

2.10 The Ministry of Transport and Communications is responsible forinter-modal planning. After almost two years' search, the Government hasrecently recruited an adviser for the planning unit, also with UNDP financing.There are also planning units of varying experience and depth in the modaldepartments and the corporations, which suffer from shortages of qualifiedstaff to varying degrees.

Coordination

2.11 Until recently, modal coordination had not been an issue becausemost transport services had been complementary. This will not be the casemuch longer since the Government is presently following a policy which willencourage rail/road competition. For instance, some roads which will offeran alternative to the railway are either being constructed (Khartoum-PortSudan) or are being planned (Sennar-Roseires), and truck imports are beingsubsidized. Thus, coordination of transport planning, investments and oper-ations is assuming importance and will require more careful consideration inthe future, although the railway will continue to be the principal mode forlong-distance freight movement for the foreseeable future.

3. SUDAN RAILWAYS CORPORATION

A. Infrastructure

3.01 SRC's main traffic route is between Port Sudan, Atbara and Khartoum(787 km) (Chart 1), but the alternative eastern route - Port Sudan, Haiya,Kassala, Sennar, Khartoum - will become increasingly important in the futurefor the transport of agricultural production from the south and west (Chart 2).There are branch lines, in the north to Karima and Wadi Halfa, and in thesouth to Damazin, Babanousa, Wau and Nyala. The rails, sleepers and sand orsoil ballast (details in Annex 4) have been adequate for the levels of traffic

so far carried, but the rapidly increasing tonnages now forecast (para. 4.10)

have made a re-assessment necessary. SRC has proposed a six-year program of

track improvement to increase the traffic-carrying capacity on the lines

affected. The first three-year phase of the work is included in the proposed

project. Track maintenance, especially on the main Port Sudan-Atbara-Khartoum

route, has been adequate, but much of the remainder of the network is quite old

and needs sleeper and/or rail renewal.

B. Fleet and Fleet Maintenance

3.02 The main line locomotive fleet comprises 152 diesel locomotives

and 56 steam engines (Table 2-A). However, SRC has not yet adapted the rela-

tively simple maintenance procedures of steam locomotives to maintaining its

diesel fleet, resulting in poor locomotive availability. Average availability

has improved as a result of the 50 new better designed diesel units added in

1976, but it remains poor with the older locomotives, due partly to technical

problems and partly to unsatisfactory maintenance (Annex 5), compounded by

lack of timely and adequate foreign exchange allotments to SRC for spare parts

procurement, causing shortages of essential items. If maintenance procedures

are not improved, average locomotive availability is likely to decline again.

Proposals for a new diesel workshop and for setting up improved maintenance

methods form part of the proposed project.

3.03 SRC's rolling stock includes some 5,500 wagons and 500 passenger

coaches (Table 2-B). Some 300 freight wagons purchased under Credit 457-SU

and 140 passenger coaches financed by a Hungarian credit are in the process

of being put into service. General wagon and coach maintenance standards

need improvement and new workshops are proposed for the future in Port Sudan

for wagons and in Khartoum for coaches.

3.04 The whole maintenance and workshop organization for locomotives

and rolling stock was reviewed during 1976 by a Bank Group consultant

and the proposals now made by SRC follow in general his recommendations.The Government has also taken steps to help SRC deal with the spare parts

problem. Since July 1976, the Government has directed the Bank of Sudanto provide SRC LS 200,000 of foreign exchange every month for the current

fiscal year. This or a similar arrangement should be continued for the

future, and an understanding to that effect was reached with the Government

during loan negotiations.

C. Operations

3.05 A summary of operating statistics for the past five years is given

in Table 3. From 1971 to 1975, SRC failed to meet the freight traffic

demand, resulting in accumulation of imports at Port Sudan and probably loss

of exports from the interior. The position improved in 1976 with the intro-

duction of the new locomotives; on the Port Sudan-Atbara section imports

- 7 -

carried increased by 20% (TabLe 4), with the time lost from locomotive linefailures decreasing considerably. Accidents and other causes of delay have,liowever, continued at a high 'Level (Table 5) and average train transit timesare still well above those in the time-table.

3.06 Overall, the operational targets set under Credit 457-SU wereoveroptimistic, did not allow sufficient time to introduce the basic changesneeded in the maintenance procedures and have therefore not been reached.While some progress has been made recently, they are not likely to be fullyachieved for some time yet. Following a detailed review with SRC, targets for1983, assuming gradual improvement over the intervening years, have beenagreed and are set out in Table 6. These provide the basis for assessingSRC's investment requirements to carry the expected traffic discussed inChapter 4, Section D, and were confirmed during negotiations. (See alsopara. 5.04 and Annex 6.)

D. Organization, Management and Staff

3.07 The SRC, incorporated in 1967, is run by a General Manager, based atAtbara, who normally reports to the Minister of Transport and Communicationsthrough a full-time Chairman in Khartoum. (At present the General Manageralso holds the post of Chairman). In addition to the Chairman, the Railways'Board of Directors includes representatives from the Government (3), the laborunion (2), and railway users (4) (Chart 3-A). Senior managers are technicallywell trained and reasonably competent, but SRC suffers from past failure todevelop good middle managers, which it is now trying to overcome (para. 3.09)

3.08 The operational management was regionalized in early 1976. Theprincipal operational responsibilities are now vested in five regional managerswith headquarters at Atbara (for the Northern region), Port Sudan (Eastern),Khartoum (Central), Sennar (Southern) and Babanousa (Western) (Chart 3-B).The regional set-up is intended to solve the perennial problems of the Railways'excessive centralization and overextended managerial lines, which had led toinefficiencies, lack of effective control, and lack of response to users'needs. It will take up to five years for the reorganization to have its fullimpact in the various regions. The Bank will monitor the situation closely.

3.09 Management quality should also benefit from the on-going managerialtraining program, which SRC bhas recently started with the assistance of theIndustrial Society of the United Kingdom. The Society has trained fourselected SRC staff members as trainers who, in turn, will train others. Thistraining will hopefully make all levels of SRC management aware of the needto alter some of their traditional ways. Among traditional practices whichdeserve close attention are: the existence within SRC of three differenthierarchies, frequently working at cross-purposes (the formal management, theunion, and the party); lack of effective supervision at most levels, possiblydue to excessive centralization at a very high level of career-orienteddecisions (promotions, salary increases, terminations and other sanctions)which deprive most middle managers of power and means to influence theirstaff; ill-defined duties and responsibilities for most positions; and,

- 8 -

finally, lack of adequate planning and scheduling of tasks, so that tasks aresometimes started even though all required inputs are not available and arenot planned to be available when needed.

3.10 The project will also attempt to improve staff motivation, commit-ment to work and feeling of responsibility, which have generally been lowamong SRC staff. A different form of work organization, relying on autonomouswork groups, will be tried out in the proposed maintenance workshop atSennar, and, if successful, will later be extended to other parts of theRailways.

3.11 SRC has a labor force of 30,000, rather large in comparison withsome other railways in terms of traffic per employee (Table 7). However,the labor union is strong, and staff reduction can come about only throughretirements and resignations, a slow process particularly since the retirementage was raised from 55 to 60 in 1976. However, SRC has a policy of limitingnew recruitment in any one year to an additional wage bill of not more thanES 100,000 per year.

E. Training

3.12 The Railways' need for trained technical staff is not being metadequately, although some facilities exist for training new recruits and lowergrade staff. Technical school graduates are given practical training inworkshops; engineering graduates receive one or two years of additionaltraining abroad. The Third Railway Project recognized the need for bettertraining facilities and provided US$1.0 million for assistance in planning andstarting construction of a Central Training School at Atbara. Blueprints forthe school have recently been prepared and it is estimated that US$4.0 millionin foreign exchange is needed to construct and fully equip the School,including advisory services for curriculum preparation, initial training ofinstructors, etc. The Bank Group has advised SRC to begin immediately withthe mechanical and workshop sections because these are urgently required andcan be financed from the Third Project. The Government and SRC intend toexplore bilateral sources for training advisors and instructors. AdditionalBank Group assistance in setting up this facility is included under theproject.

F. Planning

3.13 SRC planning is done by its Research and Statistics Section,headed by a Chief Research Officer, who reports to one of the Deputy Gen-eral Managers. Planning is centered on strategies to develop the capacityto carry forecast traffic and has been reasonably efficient in anticipatingdemand for transportation services. However, in the past forecast traffichas generally exceeded the actual, one reason being SRC's inadequate trans-port capacity arising partly from its low operational efficiency.

- 9 -

G. Budget and Accounts

3.14 The SRC Board is empowered to approve the Corporation's annual

capital and revenue budgets. Revised estimates are submitted for Board

approval as soon as possible afiter six months of the financial year have

elapsed. Annual accounts, which follow an acceptable commercial format,

are sent to the Minister of Transport and Communications together with an

auditor's report and a general report on SRC's activities for the year;

these are furnished to the national legislature.

3.15 Under the Auditor General Chambers Act, 1970, SRC's accounts are

audited by the Auditor General who is responsible to the President in Council.

This Act, which extended the Auditor General's responsibilities to all public

bodies and corporations, greatly increased his workload, and completion of

some audits, including those of SRC, had in the past been considerably delayed.

To alleviate the situation, additional staff were recruited, and some senior

officers took part in a training program arranged with the Egyptian Government.

Further training of personnel from the Auditor General's staff in the USA and

the UK was financed under Credit 457-SU and has been completed. The audit

situation is now satisfactory.

3.16 Like most railways, SRC is self-insured and claims, which have been

negligible, are met out of revenue.

3.17 SRC maintains a system of costing by classes of commodities and the

tariff structure is based on cost with the exception of upper-class passenger

fares and the tariffs on petroleum products. Costs are regularly updated to

serve as a basis for tariff revision.

4. TRAFFIC AND FINANCES

A. Introduction

4.01 The principal role of the Railways in the past has been to help

move the country's agricultural products to Port Sudan for export and to

transport from Port Sudan to Khartoum and the rest of the country imports

of consumer goods, foodstuffs and fuel. Exports mainly consisted of cotton,

groundnut, sesame, gum arabic and some of their byproducts, while imports

included petroleum products, foodgrains, sugar and other consumer goods.

SRC's role in the movement of traffic from one part of Sudan to another has

so far been relatively minor, although crucial to the national economy. This

pattern of traffic largely determined its operational orientation.

4.02 In recent years, however, imports of capital goods and equipment,

construction materials such as iron and steel and timber, as well as ferti-

lizers for farming, have begun to be increasingly prominent, a trend likely

to be accentuated in the future with the more systematic efforts at planned

development being made by the Government. But agricultural products still,

- 10 -

and will continue to, dominate export movements to Port Sudan, reflectingthe country's vast natural resources to support agricultural developmentof one form or another.

B. Past and Present Traffic

4.03 During 1971-75, SRC freight traffic steadily declined from almost3.2 million tons to just over 2.5 million tons (or from 2.75 billion ton-kmto 2.28 billion ton-km) as SRC's ability to meet demand was constrainedby frequent mechanical failures arising from inadequate maintenance of diesellocomotives whose design was also not well adapted to Sudan's climatic condi-tions. However, this trend was reversed in 1976, following the introduction of50 new diesel locomotives. For example, on the most heavily used Port Sudan-Atbara-Khartoum section, which carries 60% of all SRC freight, freight carriedincreased over 50% - from 110,000 tons a month in 1975 to 175,000 tons in1976. Total SRC freight traffic during the year was about 2.7 million tons(2.76 billion ton-km), some 20% more than in 1975 but still 25% below theThird Railway Project appraisal forecast.

4.04 During this period, passenger traffic has also declined somewhatin numbers but increased in passenger-km from 1.03 billion to 1.15 billion.This is close to the Third Railway Project Appraisal forecasts.

4.05 The decline in rail freight coincided with a rise in the volumeof goods moving by truck between Port Sudan and Khartoum from almost nothinga few years ago to some 300,000 tons last year. This development has beendue entirely to the Railways' inability to meet the demand, for the costof transport by truck is on the average 50% greater than the cost of railtransport. For example, the per ton-km costs given in the ILO Report "AComprehensive Employment Strategy for Sudan" (1975), are 0.75 piastre forrail and 1.1 piastre for trucks by paved road in 1974 prices. (On the sandtracks now used by trucks, the difference is much greater, and the truck routesome 400 km longer.) For many commodities, this would imply an additional costof IS 5-10 per ton at Khartoum. With the proposed project, the Railways'capacity should not be a constraint on the traffic it carries and should,therefore, help minimize the use of the more expensive truck transport onlong distance movements.

C. Financial Performance

4.06 SRC's financial performance during the last few years has moreor less followed the traffic trends. Comparative statements of profit andloss for the fiscal years 1971 to 1976 are set out in Table 8. Despite tariffincreases over these years, the revenues earned remained approximatelyconstant from 1971 to 1974 due to the decline in net ton-km (Table 3).

- 11 -

Revenues did increase in 1975 despite the continuing decline in net ton-

km as a result of a tariff increase and the movement of more high-rated

goods. During the same period, working expenses increased 59% from ES 15.7

million (1971) to IS 25.0 million (1975) due primarily to increased fuel

costs. The effect of this was a steady decline in profitability from an

operating profit of iS 1.6 million (1971) to a loss of iS 3.1 million (1975).

For 1974 and 1975 the revenues did not cover the expenses excluding deprecia-

tion. During this period two tariff increases went into effect on February 1,

1974, and July 1, 1974, of 33% and 16% respectively. In short, from 1971 to

1975, working expense increases outstripped revenue increases, while output,

as measured in freight ton-kit, continued to decline.

4.07 A 19% increase in ton-km during 1976 coupled with a tariff increase

of 20% on July 15, 1975, resulted in a 42% increase in freight revenue and a

34% increase in total operating revenues. The increase in working expenses

was 9%. The net effect was that operating revenues covered all expenses,

including depreciation and interest, for the first time since 1972.

4.08 The improvement in operating results was attained primarily by

the acquisition of new locomotives. These assets were purchased by a corres-

ponding increase in long term debt (6S 14.2 million), deferred customs duties

(ES 11.0 million), and decrease in working capital (iS 0.3 million). Inter-

nally generated funds accounted for hS 6.3 million. Comparative balance

sheets for 1975 and 1976 are given in Table 9 and a cash flow for 1976 is

given in Table 10.

4.09 In summary the operating efficiency, as reflected in the profit

and loss statements, deteriorated through 1975 and then improved considerably

in 1976. The cost of the improvement is reflected in the balance sheet by an

increase in long-term debt and a negative working capital position which can

only be rectified by a continuation of the present upward trend of operations.

1). Future Traffic

4.10 SRC's Research Department had prepared a traffic forecast up to

1983 as a basis for estimating its investment requirements during the Six-

Year Development Plan for 1978-83. The forecast, based on known and planned

developments in the principal freight traffic generating sectors - agriculture

and industry, recognizes that a growing proportion of high-value, low volume

traffic will increasingly use highway transport, especially on the Port

Sudan-Khartoum route, and that almost all white oil traffic will use the

pipeline on this route from 1978 onwards. The forecast, shown in detail in

Table 11 with an explanatory note in Annex 7, was reviewed with SRC. Past

experience with project implementation in Sudan indicates a 20% shortfall as

probable, and hence a 20% reduction in the levels forecast by SRC has been

used as the basis for the appraisal, for arriving at the composition of the

proposed project and for evaluating the planned investments.

- 12 -

4.11 The appraisal forecast visualizes an increase in SRC freight trafficfrom 2.7 million tons (2.76 billion ton-km) in 1976 to 5.3 million tons (4.51billion ton-km) in 1983, an increase of 10% per year (7% per year), and isconsistent with the country's general economic growth expectations of over 5%per year. This rapid increase is due to the coming on stream, over the nextfour years, of a number of projects in agriculture, livestock and industry.Major developments include those at Kenana, North-West Sennar, Asalya, Melutand Mangala for sugar; at Rahad and the Blue Nile Scheme for cotton andgroundnuts; at Khartoum, Gezira and Port Sudan for textile manufacture; and atKhartoum and Wad Medani for leather tanning.

4.12 A notable feature of the traffic forecast is the increasing impor-tance of local freight traffic for SRC. It will go up from about 0.3 milliontons in 1976 to over 1.5 million tons in 1983, or from about 13% of freighttraffic to 28%. This reflects, in part, the substitution of imports ofcommodities like sugar, foodgrains and textiles by domestic production. Thevolume as well as share of traffic to Port Sudan will also increase dramati-cally, as Sudan's agricultural potential begins to be exploited on a broaderfront with growing exports of sugar, foodgrains and oilseeds. During thisperiod, the character and composition of traffic from Port Sudan to the restof the country (reflecting mainly imports) will undergo a major change. Withthe completion of the white oil products pipeline in 1977, this traffic willcease to be important to SRC. Fertilizers, iron and steel products andmachinery will record substantial increases, while imported sugar and foodgrainmovements will cease. Average haul is forecast to decline from 1,000 km to850 km.

4.13 Passenger traffic, on the other hand, is not expected to growas rapidly, reflecting a conscious policy decision that it should not beencouraged in order to provide maximum possible freight transport capacityon the railway. Total passenger traffic is expected to grow from 3.2million in 1976 to 5.6 million in 1983, an annual growth of 8% (Table 12).

5. THE PROJECT

A. Objectives and Scope

5.01 The proposed project is a further phase in the modernization andstrengthening of SRC and represents a major effort to improve operations,maintenance and procurement, and to add to its traffic-carrying capacity.The project comprises the investment requirements of SRC during the firstthree years (1978 to 1980) of the Six-Year National Development Plan. Theprincipal elements of the project are:

(a) expansion and reorganization of workshop facilities toundertake appropriate maintenance of locomotives androlling stock, particularly the former;

- 13 -

(b) completion of the telecommunications improvements needed

to improve reliability of service, particularly on the

western and southern sections;

(c) assistance to SRC in carrying out its program of track

renewal;

(d) provision of 10 diesel locomotives and 400 freight wagons,

for replacement and addition, respectively, to enable SRC

to handle the anticipated growth in traffic, in accordance

with an agreed set of improved operational norms; also spare

parts for maintenance of the present locomotive fleet and

completion of upgrading the wagon fleet;

(e) completion of the Central Railway Training School at Atbara;

and

(f) technical assistance for design of the new Sennar workshop

and for implementing new methods of work organization.

5.02 The total investment requirements during the three years are esti-

mated at ES 56.62 million, with a foreign exchange component of IS 28.82

million. The direct local cost is ES 15.42 million, plus iS 4.32 million

in exchange tax and iS 8.06 million in customs duties.

B. Background

5.03 As part of the Government exercise for the preparation of the

1978-1983 Six-Year National Economic Development Plan, SRC has prepared

a draft six-year investment plan of its own to meet the targets visualized

for it in the Plan Outline issued earlier by the Government. SRC estimates

its six-year investment requirements as LS 171.0 million in 1976 prices,

before provision for price contingencies. The exact scope of the over-

all National Plan as well as the SRC Plan is still under discussion among

the various Government Ministries involved. However, major elements of

SRC's plan - such as track renewal - are primarily in the nature of deferred

maintenance and minor upgrading which are overdue and cannot be postponed

much longer. Others - such as communications and training school - are de-

signed to complete ongoing works in order to derive full benefit from those

works. Also, SRC is badly in need of expanded and upgraded locomotive and

rolling stock maintenance facilities.

5.04 Based on the above considerations, an investment program for the

first three years (1978 to 1980) of the Six-Year Plan period has been worked

out by SRC and Government and constitutes the proposed Fourth Railway Project.

This project concentrates on items needing urgent action and on modest addi-

tions to capacity more than fully justified by the anticipated traffic growth,

after allowing for operational improvements used as the basis of their plan-

ning efforts by SRC staff. These improvements, reviewed in detail by Bank

staff jointly with SRC staff, were found to be satisfactory, and have been

agreed as operational norms to be achieved by 1983. These are shown in

Table 6, and were formally agreed with SRC during loan negotiations.

- 14 -

C. Details of Project

5.05 The principal components of the project are described inAnnex 8 in detail and are summarized below:

(i) Track Works

5.06 The timber sleepers on the eastern main line Haiya - Kassala -Sennar and on to Kosti and El Obeid towards the west, are 16 to 22 yearsold and are in poor condition. Much of the increasing export trafficwill in future be carried on this route and, for that purpose, therenewal of sleepers is essential. SRC proposes to renew the sleeperson some 1,090 km of track over a six-year period; the most urgent 500 kmare included in the proposed project.

5.07 Another line which will carry increasing volumes of traffic isthat from El Rahad to Babanousa; this route now has secondhand light50 lb/yd (25 kg/m) rail on steel and timber sleepers; the steel rail andsleepers are up to 70 years old and suffer from loose fastenings andoccasional rail breakages. The track needs upgrading to continue to carrytraffic in the future; this would also enable the carriage of heavier axle-loads and larger trains and at higher speeds. SRC has made a start withlaying used 75 lb/yd (37.5 kg/m) rail on timber sleepers from El Rahadtowards Abu Zabad (160 km) and the proposed project provides for the com-pletion of the relaying to Babanousa (another 194 km).

5.08 The stock of used 75 lb/yd rail with SRC (released from laying90 lb/yd rail on the Port Sudan - Khartoum section some years ago) will notbe sufficient for the whole of the requirements up to Babanousa, and alsoto meet the anticipated demand for sidings to new industrial and agricul-tural developments. Therefore, SRC proposes to continue the laying ofnew 90 lb/yd (45 kg/m) rail southwards from Khartoum towards Sennar (for150 out of 270 km) and to release 75 lb/yd from this section for theBabanousa relaying work (diagram of existing and proposed rail weightsat Chart 4).

5.09 Provision is also proposed in the project for (a) track mainte-nance machinery and tools as maintenance at present is purely manual andmechanical aids are needed for more effective use of the present manpower,(b) signals and communications (to continue installations started under theThird Project for improved train control, higher traffic densities and ade-quate communications between main centers), (c) additional crossing stationsfor increased train capacity and (d) improvements to bridges and flood pro-tection works (to reduce disruptions caused by floods).

(ii) Workshops

5.10 A complete new diesel locomotive workshop is planned for Sennar,so as to institute proper major overhaul routines, improved work methodsand new staff management techniques, for locomotives serving the southern

- 15 -

half of the system. The existing facilities at Atbara would thereafter

be reorganized for units in the north. A new wagon workshop at Port Sudan

is also planned to replace unsatisfactory facilities at Atbara. These pro-

posals are broadly in accord with the recent survey and report by the Bank

Group consultant.

(iii) Rolling Stock

5.11 No additional main-line diesel locomotives are proposed, but at

least the 15 Cockerill-Ougree units put into service in 1960/61 should

be replaced; these will be replaced by 10 new units of higher capacity and

better design. Additional freight wagons will be needed to cater for the

increased traffic forecast and, as a minimum, 400 units have been provided;

more may be needed, but this can be better judged later in the project period

as traffic develops (Annex 9).

5.12 Provision is also made for continuing the program for providing

stronger couplers and roller bearings on the existing stock of wagons and

coaches. As a result of the program to date, the number of on-line failures

from broken couplers, over-heated bearings, etc., has declined consider-

ably (Table 5). Provision is also made for locomotive spare parts to ensure

timely maintenance which would help to increase availability.

(iv) Training and Technical Assistance

5.13 Construction of a n,ew central training school has started under

the Third Project; completion of the classrooms and practical training facili-

ties are provided for in the new project. Some technical assistance, reques-

ted by SRC, for the initial establishment of the school, preparation of

syllabuses and training for operational and mechanical maintenance classes, is

also included.

5.14 Technical assistance, to design and implement a different form of

work organization in the new Sennar workshop, is provided for. The proposed

organization will attempt to correct some of the difficulties described in

Chapter 3, Section D - lack of effective supervision, lack of commitment to

work, low group norms for work and poor work quality. It will rely on:

(a) autonomous work groups to restore a feeling of respon-

sibility and improve discipline. Proper execution of

maintenance tasks will be the group's responsibility,

rather than the individuals'. Group members will be

rewarded according to group work quality. Faced with

this new set-up, the groups will hopefully create their

own quality control procedures, in addition to management's.

(b) a system of incentives linking rewards to good perfor-

mance of the locomctives serviced.

A team of consultants, bringing together management specialists of the Uni-

versity of Khartoum and expatriate experts, will be responsible for designing

and implementing this work organization. Their proposed terms of reference

(Annex 10) were reviewed and agreed during loan negotiations. If successful,similar organization schemes will be implemented in other parts of the Rail-

ways.

- 16 -

5.15 Provision is also made for technical assistance for workshopdesign, locomotive testing systems, communications and communications main-tenance.

D. Cost Estimates

5.16 Total project cost is estimated at LS 56.62 million (US$141.6million); of this LS 28.82 million (US$72.1 million) is in foreign exchange,LS 12.38 million (US$30.9 million) represents local taxes and duties and 1,S15.42 million (US$38.6 million) comprises other local costs. Details of thecost estimate are given in Table 13 and summarized below:

iS million US$ million equivalent Bank GroupLocal Foreign Total Local Foreign Total Financing

1. Track 13.43 10.68 24.11 33.58 26.70 60.28 8.74

2. Workshops 2.18 2.18 4.36 5.45 5.45 10.90 5.45

3. Rolling Stock 7.33 12.12 19.45 18.33 30.30 48.63 1.35

4. Training andTechnicalAssistance 0.44 0.54 0.98 1.10 1.35 2.45 1.35

5. PriceContingencies 4.42 3.30 7.72 11.05 8.25 19.30 3.11

Total 27.80 28.82 56.62 69.51 72.05 141.56 20.00

5.17 The cost estimates are based on recent quotations and bids forsimilar equipment, updated for 1977 prices, together with estimated localtaxes. No physical contingency has been provided as the quantities for themajor items can be considered as fixed; but price contingencies have beenprovided on the basis of 10% per year on local costs, and 8% per year onforeign costs plus local taxes on imports.

E. Financing and Procurement

5.18 Of the foreign cost of the project amounting to US$72.1 millionequivalent, US$71.4 million will be met from external borrowings and thebalance of US$0.7 million by the Government. It is proposed that the BankGroup provide US$20.0 million (US$8.0 million as an IDA Credit and US$12.0million as a Third Window Loan). Of the remainder of the foreign costs, FEDis expected to provide US$6.6 million equivalent as a grant and the Kuwait,Arab and Abu Dhabi Funds US$44.8 million equivalent as loans. The financing

- 17 -

arrangements were reviewed during negotiations and have since been confirmedby the financing agencies and the Government. Their signing as well as thesigning of a Subsidiary Loan Agreement between the Government and SRC areconditions of effectiveness.

5.19 The local cost of the project includes direct local expendituresas well as customs duties and exchange tax on imports. Like all State andprivate enterprises in Sudan, SRC is required to pay customs duties and an"exchange" tax on all imported goods; the customs duties on railway equipmentvary between 12.5% and 45%, while the exchange tax is 15%. SRC willmeet the direct local expenditures and the exchange tax. The Government hasindicated its intention to defer payment of customs duties (as was done on theThird Project) as its contribution to the project.

5.20 Equipment and material financed by the Bank Group will be obtainedthrough international competitive bidding in accordance with Bank/IDA guide-lines except for:

(a) small orders under US$50,000 each, but not more thanUS$500,000 in total;

(b) radio communications equipment, so as to standardize withthat being provided under Credit 457-SU (after internationalbidding); the amount involved is about US$0.5 million; and

(c) spare parts and components for locomotives which are specificto each type of locomotive and critical to sat4sfactory in-stallation and operation; the amount involved is about US$1.5million.

The total amount involved in direct or negotiated procurement under (b) and(c) above is US$2.0 million equivalent. Items involved in Bank Groupfinancing will include rail fastenings, train control equipment, steel workand other imported material for workshop buildings, workshop machinery, andequipment for the training school. There is no domestic preference.

F. Disbursements

5.21 Disbursements from the IDA Credit and the Third Window Loan willbe made on the basis of the CIF (Port Sudan) cost of imported equipment andmaterials and, in the case of technical assistance, the estimated foreign costof foreign consultants/experts and the corresponding local costs of localconsultants/experts. The schedule of estimated disbursements is given inTable 14. Any savings on items to be financed by the Bank Group should beused to finance the foreign exchange cost of similar additional items, shouldthese be found necessary in subsequent reviews of the project, subject to arequest to that effect from SRC and approval by the Association.

- 18 -

G. Execution

5.22 SRC, which will have direct responsibility for execution of theproject, is competent to carry it out. The anticipated project implemen-tation schedule was discussed and agreed during negotiations (Annex 11).

5.23 Procurement delays under Credit 457-SU have arisen primarily from(i) SRC procedures and (ii) cost increases since 1973 necessitating frequentrevision of the list of goods to be procured. The former have been somewhatsimplified by combining the office of the Chairman with that of the GeneralManager and moving the former's offices in Khartoum to the Railways head-quarters in Atbara.

6. FINANCIAL EVALUATION

A. Projected Operating Statements

6.01 The financial projections assume that maintenance costs will continueto rise until the project is fully implemented at the end of 1981, at whichtime the costs will stabilize for the rolling stock to be maintained by thenew workshop facilities provided by the project. The maintenance costs forthe remainder of the fleet will continue to rise. The projections are statedin constant 1977 prices. Assumptions underlying the financial forecasts arecontained in Annex 12.

6.02 Despite the increase in maintenance costs of locomotives and wagonssince 1971, as calculated using a fixed monetary unit, and the increasein fuel prices, SRC achieved a breakeven position during 1976. This wasprimarily due to the introduction of new locomotives which increased carryingcapacity and resulted in a 19% increase in ton-km over 1975. The workingratio attained in 1976 was 83% which should improve to 79% in 1977 and showcontinued improvement through to the end of the projection period. Theoperating ratio of 93% in 1976 should also follow a similar pattern. Theimprovement will be mainly the result of increased capacity to meet the demandfor the movement of goods.

6.03 Revenue forecasts were calculated on the basis of the estimatedaverage haul for each commodity, and after reducing SRC traffic forecasts byapproximately 20% (Chapter 4, Section D). Passenger revenue is expected toincrease 8% per year. The rate of return on net fixed assets in use isprojected at 5.0% in 1978 and should rise to 7.7% by 1983. The detailedprojections are set out in Table 15 and a schedule of selected financialindicators is given in Table 16.

- 19 -

B. Projected Balance Sheets

6.04 The project covers the first three years of the Government'sSix-Year Plan which becomes effective July 1, 1977 (FY78). For the purpose

of financial evaluation, an estimate has been made of capital asset re-

quirements for the second three-year phase of the Six-Year Plan and thefirst three years of the subsequent Plan. These requirements are based on

the continuation of existing and recurring programs and estimated needs

to meet growing traffic demands.

6.05 SRC ended 1976 with the best operating results since 1972, but prior

years' losses, coupled with the transfer of the profitable Port Sudan opera-tions to the Sea Ports Corporation and the purchase of new capital assets,has raised problems of liquidity. Current liabilities exceeded current

assets by 1S 3.1 million. The major current obligation is the overdraft

with the Bank of Sudan. Starting from this negative position, it will take

SRC until approximately 1984 to attain a liquid position with a current ratio

of 1:1. However, from 1980 onwards, the position should improve each year.

The Government has agreed to explore various means of injecting additional

capital into SRC, or guaranteeing continuing overdraft facilities, in order to

help it to meet obligations for some years to come.

6.06 During negotiations it was agreed that the proposed IDA Credit andThird Window Loan would be onlent to SRC for a period of 20 years, including a

grace period of four years, wi.th interest at 8.0%. A 20-year term has been

assumed for the Kuwait, Arab and Abu Dhabi Fund Loans but with interest at 4%

in line with existing Government policy. The FED grant has been treated as an

increase in equity capital.

6.07 Further long-term debt, commencing in 1981 and captioned as "Future

Requirements", has been treated in the same manner as the onlending terms of

IDA and Third Window funds. ])ividends on Government capital have been provided

at the rate of 5% and have been charged to retained earnings annually.

6.08 Provision for depreciation has been charged in accordance with therates used by SRC which are considered adequate. The provision commencesin the year following the acquisition of the asset. The projected balance

sheets are set out in Table 17, and the projected statements of retainedearnings and capital reserve in Table 18.

C. Projected Cash Flow

6.09 The annual cash flows are expected to be positive throughoutthe projection period. SRC's operations will provide sufficient inter-nally generated funds to cover the local project costs, excluding customs

- 20 -

duty, pay interest on and amortize long-term debts, and finance the localcomponent of new capital investments when required. In addition a slowreduction in the Bank of Sudan overdraft will be possible commencing in 1978.Details of the projected cash flow are shown in Table 19-A.

6.10 The projections assume that all freight accounts will be collectedwithin 45 days of date of billing. In the past, however, there have beensubstantial amounts due to SRC from Government departments/organizationsfor long periods of time. The Government has confirmed that all accounts willbe kept on a current basis and that all arrears will be paid in full by June30, 1977, as required under the Third Railway Project (Credit 457-SU).

6.11 SRC's financial targets, according to its legislation, are to generatefunds adequate to cover its operating expenditure and debt service obligationsand to finance a reasonable part of investment needs, including replacements.The investment plan envisages SRC meeting LS 28.06 million, or 49 % ofinvestment requirements. This includes ES 8.06 million for deferred importduties. SRC's cash position should improve during the projection period atthe rate forecast. During the period of implementation of the proposed project,the Government and SRC have agreed to consult the Association whenever invest-ments beyond those included in the ongoing and proposed projects are esti-mated to exceed ES 500,000 (US$1.25 million equivalent) per annum intotal.

6.12 SRC should maintain a reasonable relationship between net cashrevenue and debt service requirements. During negotiations it was agreedthat, unless otherwise agreed with the Association, SRC will not incurany debt if its net cash revenue for the fiscal year or the 12 consecutivemonths immediately before the date of the occurrence, whichever is greater,would be less than 1.5 times the maximum debt service requirements of anysucceeding fiscal year.

6.13 The projected cash flow is stated in constant 1977 values exceptfor the amortization of long-term debt, both principal and interest, whichis shown in the actual current monetary values which will be paid each year.As the impact of these payments on the cash flow will decrease with inflation,a separate calculation has been made to determine the amounts involved. Thetotal debt service payments over the projection period of ES 75.6 millionin current values, will be reduced by inflation to LS 49.2 million in 1977values. The details are given in Table 19-B and the revised cash flow showingthe effect of inflation is set out in Table 19-C.

6.14 If actual traffic growth is, say, 25% less than the projectedgrowth, the impact on SRC for the project period would be a reduction inrevenues (ES 9.2 million), offset slightly by a reduction in working ex-penses (ES 2.5 million) and possible deferment of wagon purchases (ES 4.8million), resulting in a net reduction in cash flow of only MS 1.9 million.However, if the traffic growth rate were only half that projected, thecash flow reduction would be LS 8.7 million, requiring compensatory tariffincreases or further borrowings from Government to enable SRC to meet thelocal project costs.

- 21 -

D. Future Financial Objective

6.15 All projections are stated in constant 1977 prices. This assumesthat freight tariffs will be adjusted to reflect future cost increases.The forecasts do not assume any other tariff increases. In terms of a returnon net fixed assets in use, a financial target of at least 6% per annum in1981 and subsequent years would be appropriate. It was agreed during negotia-tions that SRC will take such measures as may be necessary to achieve thisobjective.

E. Financial Internal Rate of Return on Project

6.16 In order to assess the financial soundness of the proposed project,the financial internal rate of return was calculated by projecting the opera-ting statements of SRC with and without the project setting out the profitbefore depreciation and interest. The projections are done in constant 1977prices.

6.17 Without the project, SRC will reach its traffic carrying capacityin 1978 assuming no improvement in operating efficiency beyond 1976 levels.The total revenue for the future has hence been held constant at the 1978amount. Salaries and wages and parts usage will increase without the projectdue to increased maintenance requirements and the lack of proper workshopsand facilities. To determine the amount of the increase, actual maintenancecosts were examined for the period 1971-1976, from which the future trend hasbeen projected. As the number of locomotive-km would remain constant at the1978 level, the annual fuel cost has been held constant. Details are shownin Table 20.

6.18 Projected operating statements with the project setting out theprofit before depreciation and interest are given in Table 21. Revenuesremain constant from 1981 on as SRC would reach its traffic carrying capacityat that point in the absence of further investments.

6.19 The financial internaL rate of return for the project investmentsis 25%; the calculations are given in Table 22.

7. ECONOMIC EVALUATION

A. Economic Setting

7.01 In order to serve the traffic forecasts discussed in Chapter 4and promote the further economic development of Sudan, it is essential thatadequate rail transport facilities be provided, as road transport whereavailable would be more expensive for the relatively long-distance bulk

- 22 -

movements involved. The proposed railway project will seek to do this by (i)

improving the track in selected priority sections of the network needing

improvement; (ii) providing improved workshop facilities for locomotives and

rolling stock in order to increase availability; (iii) assisting SRC in

completing its telecommunications network and training school to help improve

operations through better communications and better trained staff; (iv)

financing replacement locomotives; and (v) providing 400 additional wagons.

It will thus prevent a further deterioration of SRC efficiency, and increase

its transport capacity to the level needed to meet the forecast demand for

rail services.

7.02 Of the total project investments, it is worth pointing out, more

than 80% is directed to improving SRC efficiency and less than 20% (namely,

purchase of wagons) to increasing the size of the fleet. The economic benefits

expected from the major project items are discussed below.

B. Track Works

7.03 Track improvements -- relaying or resleepering -- allow for higher

speeds and quicker turnaround, fewer accidents and lower track maintenance

costs for the first few years. Heavier rails allow for higher axleloads,

which reduce average net cost per ton-km. In addition,

(a) resleepering of the Haiya-Kassala-Sennar - El Obeid line will

permit a higher traffic density on the shorter route from PortSudan to Sennar, which can then carry the forecast 2 million tons

of traffic a year. 120 fewer wagons and 2 fewer locomotives

will be needed, a reduction of LS 1.8 million in equipmentpurchases, and iS 0.6 million per year in operating costs;

(b) rail upgrading on the Khartoum-Sennar line will permit higherspeed and lower maintenance costs. A gain of 10 km per hour in

train speed will result in improved turnaround time, reducingrolling stock needs by one locomotive and 42 wagons, or iS 0.8

million in investment costs. Furthermore upgrading both theKhartoum-Sennar and the El Rahad lines simultaneously will reduceproject costs, as used rails can be transferred from one section to

the other; the Khartoum-Sennar line would otherwise have to be

rebuilt within the next 10-15 years, and both the costs of track

materials and labor would have to be incurred at that time; and

(c) relaying of the El Rahad-Babanousa line will prevent a completeshutdown of this route within the next ten years, unless traffic

is greatly reduced or prohibitive maintenance costs are incurred.The line is presently in very poor condition, but it will berequired to carry 33 million ton-km a year for the Savannah

- 23 -

livestock project, whiile other traffic will almost double.Transport of livestock cannot suffer delays and, unless theRailway is able to provide reliable and timely services, thetraffic would go by truck (or would not move at all). Roadtransport cost per ton-km would be bS 0.0057 (about 50%)higher, excluding road building costs. With the proposedworks, operating expenses for other traffic would also bereduced because average freight volume per train will belarger, and because locomotives will be better utilized,a change to lighter ones being no longer required on thisroute. Benefits from reduced operating expenditures wouldamount to bS 1.6 million per year.

C. Workshops

7.04 The construction of new locomotive and wagon workshops will resultin:

(a) reduced costs in rolling stock and locomotive maintenance,because a more adequate design of the workshops will helpincrease labor productivity. iS1.2 million for locomotives andITS 0.7 million for wagons can thus be saved for labor and partsin 1985, rising to a total of bS 2.8 million per year in the1990's; and

(b) increased availability of locomotives and rolling stock,because better maintenance will reduce the incidence ofon-line mechanical failures, an important cause of traindelays. In addition, the modern modular approach to main-tenance reduces the average servicing time for locomotives, sothat more locomotives from the existing fleet are available tohaul traffic. Both factors combined are expected to increaseavailability of locomotives serviced at Sennar by 25%, thusreducing the number of locomotives needed by about 20; thecorresponding savings would amount to hS 6.4 million in equip-ment costs.

D. Rolling Stock

7.05 The 400 wagons, 10 locomotives and locomotive spare parts to bepurchased as part of the project will provide a transport capacity of 600miLlion ton-km a year, thus allowing SRC to meet forecast demand for transportservices. The traffic would otherwise have to be carried by road, at anadditional cost of IS 0.005-0.0057 per ton-km, or at least IS 3.4 million peryear. (Furthermore, some 2,000 trucks with an average of life of 8-10 years

- 24 -

would have to be imported at a foreign exchange cost of bS 15 million or socompared with the same amount for wagons and locomotives with an average lifeof 20-40 years.)

E. Other Items

7.06 The benefits attributable to other items to be provided underthe project -- communications equipment, signalling, technical assistance,etc. -- accounting for about 5% of the total project cost, cannot beaccurately singled out or quantified. However, these investments areessential to improve the general level of SRC's operational efficiencyand to help SRC realize optimum benefits from other investments beingundertaken under the project.

F. Economic Return

7.07 On the basis of the benefits described above, the economic returnon the project as a whole is 27X. For calculating the return, taxes andprice contingencies have been excluded from project costs. The variouscomponents of the project discussed above have returns ranging from 15% to65%. Details are shown in Tables 23-A to 23-E. With a shadow price forforeign exchange 25% higher than the market rate, the return is 24%.

G. Sensitivity and Risk Analyses

7.08 The sensitivity of the return to changes in the principal para-meters such as costs and benefits was also analyzed. The results, shown inTable 24, indicate that, with a 10% increase in costs combined with a 10%decrease in benefits, the return would still be a satisfactory 21%.

7.09 The economic return calculations are based on two critical assump-tions: (i) that the traffic will materialize as forecast and (ii) thatthe operational objectives given in Table 6, and the implied improvementsin SRC efficiency, will be achieved by 1983. As regards the first assumption,since less than 20% of project investments relate to expected traffic growthup to 1980, the error will be one of timing, for even with a traffic growth ofonly about 6% p.a. (4% p.a. in ton-km), for instance, the additional wagonswould be needed by 1983. The economic return would still be about 12%. Thesecond assumption is supported by the judgement that conditions are more pro-pitious now than at any time in the past for realising the planned operationalimprovements, as the norms have been suggested by SRC itself and the projectincludes a number of measures to help SRC achieve them.

- 25 -

8. RECOMMENDATIONS

8.01 During negotiations, agreement was reached with SRC and the Govern-ment on the following matters:

(a) operational targets (paras. 3.06 and 5.04);

(b) investments outside project (para. 6.11);

(c) debt limitation (para. 6.12); and

(d) financial targets and future tariff adjustments (para. 6.15).

8.02 Agreement was reached with the Government on:

(a) allocation of foreign exchange to SRC for spare parts(para. 3.04);

(b) additional capital for SRC (para. 6.05); and

(c) relending of IDA Credit/Third Window and other loanproceeds to SRC (para. 6.06).

8.03 The following are conditions of effectiveness (para. 5.18):

(a) the signing of loan agreements with the Kuwait, Arab andAbu Dhabi Funds;

(b) the effectiveness of the FED grant; and

(c) the signing of the Subsidiary Loan Agreement.

8.04 Project progress reporting requirements have been agreed withSRC in line with those for the ongoing Credit 457-SU.

8.05 On the basis of the above, the proposed project provides a suitablebasis for an IDA Credit of US$8.0 million and a Third Window Loan of US$12.0million to the Government of Sudan. The IDA Credit will be on standard IDAterms and the Third Window Loan will be at 4.2%, with the first repaymentdue January 15, 1983 and a final maturity date of January 15, 2001.

ANNEX 1Page 1

SUDAN

FOURTH RAILWAY PROJECT

Project Performance Audit of Second Railway Project

I. INTRODUCTION

1. The Operations Evaluation Department issued a "Project PerformanceAudit: Sudan Second Railway Project" on April 12, 1974. The general objectiveof the project, as stated in the audit, was to increase the efficiency andcapacity of the Railways by providing additional diesel locomotives and rollingstock, improving existing equipment and facilities, and implementing severalinstitutional and financial improvements. The main comments included in theaudit are summarized below:

(i) the project was successfully physically completed at about theestimated cost but only after a delay of three and a half years;

(ii) most of the institution-building measures in the Loan covenantswere adhered to;

(iii) some of the financial covenants had not been implemented;

(iv) actual traffic growth proved to be much less than forecast;

(v) operating efficiency did not improve as expected;

(vi) the financial position deteriorated; and

(vii) actual economic benefits were lower than expected.

II. LESSONS LEARNED AND ACTION TAKEN

2. The Reasons for the Delay in Completion were:

(a) disagreement between the Bank and SPC on certain specificationsfor locomotives which the Bank thought to be too restrictivefor international competitive bidding (ICB). As a result of ICB,the contract was awarded for locomotives which proved unsatis-factory for the climatic conditions of the Sudan. The Bankshould not finance under ICB specialized equipment where thelowest bidder may not necessarily supply the best equipment forthe prevailing circumstances;

(b) the stoppage of track relaying to avoid traffic interruptionsduring peak shipping periods and the late arrival of sleepersand rails. The stoppage resulted from poor planning which hassince been improved, and the late delivery was beyond thecontrol of SRC; and

(c) the lengthening, by about three months, of supply lines due tothe closing of the Suez Canal, also beyond the control of SRC.

MThTEX IPage 2

3. The Institution-Building Measures were Successfully implemented But

With One Change. The Loan called for the appointment of qualified accountants

to audit SRC. The Auditor General Chambers Act extended the Auditor General's

responsibiiities to all public bodies and corporations, greatly increasing his

workload. To alleviate the situation, training of personnel from the Auditor

General's staff in the USA and the UK was financed under Credit 457-SU and

successfully completed.

4. Seven Financial Measures Included as Covenants are Discussed Below:

(a) The settlement of Government accounts on a current basis: Thiscovenant was also included in the Third Railway Project which

extended the settlement date from July 1, 1966, to July 1, 1977.

In response to requests for implementation of this covenant from

both SRC and the-Bank, the Government took the intermediate stepof arranging compensatory overdraft facilities in lieu thereof.While helpful in the short term, it added an interest burden

(at 9%) to SRC's deteriorating financial condition. During theappraisal of the fourth railway project, the Government agreed toreduce the amount outstanding by approximately 50% immediately and

the balance before June 30, 1977, in order to meet the covenantunder 457-SU. The Government has since directed all govJer=entorganizations to settle SRC bills on a current basis.

(b) The reduction of Government equity capital: The invested caDitalwas to be reduced from ES 21.5 million to ES 6.0 million. In factit has been reduced to iS 11.4 million, but any further reductionwould be undesirable as the liquidity of SRC has been drasticallyreduced since the date of the Project Performance Audit.

(c) Increase in interest rate payable to the Government from &% to

6.5%: This was deferred during negotiations of Credit 457-SU.

(d) Transfer of funds to the post office account: No transfers havebeen made as there have been no cash surpluses, nor wl'l there befor some time.

(e) Amendment of depreciation methods: This has been inaplemented.

(f) Consultants tc formulate changes in tariff structure: This hasbeen implemented.

(g) Raising of salaries: This has been implemented.

5. Traf-fic Growth Less than Forecast. The Audit report emphasizes that

the economic assumptions used in the forecasts were too optimistic. Theproblem, however, was not primarily one of forecasting demand but rather the

lack of capacity to meet demand due to poor operating efficiency. This isdiscussed in the following paragraph.

6. Onerating Efficiencv Did Not Improve as Expected. The Bank hasrecognized that poor maintenance is the crux of the problems of SRC. It is

ANNEX 1Page 3

reflected in low availability, on-line failures, poor turnaround time and,hence, lower revenues and higher operating expenses. This, in turn, leads tolow (or negative) cash flows and the resultant inability to meet financialobjectives (and covenants). This was recognized in the Third Railway Project(457-SU) when provision was made for consultants (Australian National Railways)and a start on the establishment of a central training school at Atbara. Inaddition, the maintenance and workshop organization for locomotives and rollingstock was reviewed during 1976 by a Bank Group consultant and the proposals nowmade by SRC follow in general his recommendations. The proposed fourth railwayproject also includes the expansion and reorganization of workshop facilitiesand technical assistance to design and implement a different form of work organiza-tion in the new Sennar workshop. All of these measures are aimed at increasingoperating efficiency to enable SRC to meet not only its operational targets butother objectives as well.

7. The Deterioration of the Financial Position. The decline in profitabilityand the cash position can be mainly attributed to SRC's inability to meet thedemand for service for the reasons set out in the preceding paragraph. Whileoperating costs, particularly fuel, have increased rapidly in the past few years,tariffs have been adjusted upwards to compensate for it. The traffic carriedhas consistently fallen below forecasts for some years. The problem is notbasically financial but operational, stemming from poor maintenance.

8. Economic Benefits. The dieselization program and the track renewalprogram accounted for 54% of the Second Railway Project. The major benefitswere to be better utilization of locomotives and rolling stock. As previouslyindicated, better utilization did not, in fact, occur because of maintenanceproblems and the purchase of unsatisfactory locomotives (under ICB). Thisdecreased the benefits expected from the project (in the case of locomotives,almost 50%) and hence the rate of return. The Bank has recognized the over-riding problem of maintenance and both the Third Railway Project and, to agreater extent, the proposed fourth railway project address this problem.

January 1977

ANNEX 2

SUDAN

FOURTH RAILWAY FRCJECT

Past Bank Group Financed Transport Projects in Sudan

Credit/Year Loan Amount Status

(US$ million)

1958 Loan 39.0 (i) the acquisition and operation of diesel locomotives and rolling Satisfactorily202-SU stock; completed in 1964

(ii) the improvement, modernization and expansion of various railwayfacilities, including repair shops, workshops, marshalling yards,station loops and signialling equipment;

(iii) the relaying with 75-pound rail of approximately 400 km of theSennar-Haiya line and the use of the rails and other salvageablematerials taken up from such line in carrying out items (iv) and (v)below;

(iv) the completion of construction of the Western extension, fromBabanusa to Nyala, and installation of necessary operating facilities;

(v) the construction of the Southern extension, from Babanusa to Wau,and installation of necessary operating facilities;

(vi) the modernization and expansion of Port Sudan by the construction oftwo cargo berths for ocean-going vessels, installation of necessaryoperating facilities and dredging for a third berth; and

(vii) the acquisition of passenger and cargo barges, diesel engines andequipment and materials for the improvement and modernization ofriver transport services.

1965 Loan 31.0 (i) the procurement of mainline and shunting diesel locomotives and of Satisfactorily440-SU diesel railcar sets; completed in 1972

(ii) the procurement, construction, and improvement of rolling stock;(iii) the relaying with 90-pound rails of about 500 km of the Khartoum-

Atbara-Port Sudan line;(iv) the acquisition of one dredger, and of equipment and materials for

the improvement of river transport services; and(v) the completion of two cargo berths and the construction of a cargo

shed at Port Sudan, and the procurement of tugs, barges, cranesand cargo-handling equipment.

;"72 Credit 7.0 (i) cunsulting services to the Department of Roads for: In progress, com-331-SU a) improving its organization and operations (with emphasis on pletion expected

highway betterment and maintenance); in June 1978b) identifying high priority road construction projects; andc) carrying out feasibility studies of about 500 km of roads

identified under b) above, followed by detailed engineering ofabout 350 km of the highest priority roads;

(ii) purchase of spare parts for highway maintenance, workshop and labora-tory equipment; new equipment in these categories with related spareparts; and materials and supplies for highway betterment works andworkshop construction; and

(iii) technical assistance to the Ministry of Transport in transport planningand coordination, as well as staff training.

1973 Credit 24.0 (i) financing of Sudan Railways Corporation's investment program up to In progress, com-457-SU 1975, including: pletion expected

a) for the railway: track renewal, structures and communications, in June 1978locomotives and rolling stock, and a central training school;

b) for Port Sudan: cargo-handling equipment, facilities andstructures, and technical assistance;

(ii) equipment and technical assistance for the River Transport Corporation;(iii) preinvestment studies for future airport development; and(iv) training for the staff of the Auditor General.

1976 Credit 4.0 Technical assistance to increase the capacity of Sudanese institutions Credit became614-SU to execute preinvestment work in all sectors. effective in

October 1976

1976 Loan 20.0 (i) the construction of two regional airports, at Wau and Port Sudan, Loan/credit became1287-SU/ and upgrading of Juba and Malakal Airports; effective inCredit 9.0 (ii) supervision of the construction/reconstruction in (i) above; January 1977643-SU (iii) the provision of maintenance, and navigational and communications

equipment to the project airports; and(iv) technical assistance and staff training for the Civil Aviation

Department.

May 1977

ANNEX 3-APage 1

SUTDAN

FOURTH RAILWAY PROJECT

Roads and Road Transport

1. Of the 19,000 km of roads in Sudan, only about 700 km are paved,mostly near Khartoum, The 6,000 km of gravel roads are located mostly in thethree southern provinces where laterite material is available. Much of theroad network, particularly in the more populated and developed areas, passesover heavy clay soils which are generally impassable during the rainy season(June-September) .

Densit

2. Road density, 7 km per 1,000 km2, is the lowest in East Africa.There are 1.1 km of roads per 1,000 persons, only slightly higher than inEthiopia which has the lowest ratio in the whole region.

Vehicle Fleet

3. In 1974, to encourage modal diversity away from the railway, theGovernment began subsidizing the import of commercial vehicles, which has hada considerable impact on the size of the fleet, although detailed statisticsare not available. In Sudan in 1972, the latest date for which there are datathere were some 60,000 motor vehicles, about half of which were passengercars; the remainder were trucks and buses. On average, fleet density was lessthan 4 vehicles per 1,000 persons, but actual density for most of the countrywas much lower because, in 1972, 60% of the fleet was, and undoubtedly still is,concentrated in the Khartoum region.

Traffic

4. The main road network is principally a feeder to the railway system;exports are transported by road to the nearest railhead and imported consumergoods are moved from the railway by road to the scattered towns and settlements.Sudan's three most important and heavily-travelled roads are Khartoum-Wad Medani,Khartoum-Kassala and Port Sudan-Haiya. Data collected on these roads over a25-day period (May-June) in 1975 showed average traffic volumes of 1,600vehicles per day (Vpd) on the 186 km, paved Khartoum-Wad Medani road (75% trucksand buses), an increase of about 50% over 1973 flows. Traffic on the 450 km,unpaved Khartoum-Kassala route av-eraged 890 vpd (99% trucks and buses). Although280 vpd were recorded on the 225 km, unpaved Port Sudan-Haiya road, presenttraffic flows are thought to be much higher as a result of the paving of 58 kmof this road in 1976.

5. A rough indication of traffic growth can be obtained from statisticson road user fuel consumption, which increased an average of 6-7% annually during1963-73, the latest years for which data are available. This increase took placeduring a period in which GDP rose in the range of 3-5% per year.

ANNEX 3-APage 2

Trucking Industry

6. The trucking industry is concentrated in Kassala, Blue Nile and

Khartoum Provinces, although the 740 km Juba-Wau road also carries consider-

able truck freight. Operators dispatch their trucks in response to known

demands. Trucks are privately owned and most operators have only one vehicle.

Administration

7. The Roads and Bridges Corporation (RBPC) is legally responsible for

construction and maintenance of all trunk roads. In practice, RBPC maintains

only the paved roads in the north and other northern roads are left to the

Provincial Authorities. In the south, the Southern Region Ministry of Trans-

port and Communications (SMTCR)maintains the trunk roads; other roads are

looked after by the Provincial Authorities. RBPC at present lacks the skilled

manpower and funds necessary to plan and prepare highway investment programs

and to construct and maintain roads adequately.

Financing

8. Highway expenditures are financed from general revenues and by ex-

ternal aid, the latter accounting for almost all major construction. A break-

down of RBPC's budget showing domestic and foreign sources of funds is not

available. In 1970-73, the latest years for which information is available,

IS 17.2 million was allocated to RBPC, but only iTS 9.1 million, or 53%, was

spent. Until 1972, no funds were allocated to road maintenance and rehabili-

tation. In each of 1972-73, only LS 150,000 was expended in this category,

and although LS 2.2 million was allocated to maintenance in 1974, by the end

of December of that year only IS 44,000 had been spent, mostly due to the lack

of equipment. The highway budget in the south is controlled by the SMTCR; in 1973,

LS 190,000 was allocated to highways, all of which was earmarked for road

maintenance; information on actual expenditures is not available.

9. Licer.se fees are collected by Provincial Governments, while excise

and import duties on fuel, lubricants, engine oil and spare parts accrue to

the Central Government; these user charges are estimated to have generated

LS 2.5 million in 1973. The Southern Regional Government has its own revenue-

raising power and can allocate the funds collected, but information about the

source and disposition of its revenues is lacking. License and registration

fees are collected by the Provincial Authorities and, in 1973, amounted to an

estimated LS 23,000.

January 1977

ANNEX 3-B

Page 1

SUDAN

FOURTH RAILWAY PROJECT

River Services

Infrastructure

1. The principal inland waterway used for transport is the Kosti-Malakal-Juba (1,450 km) section of the Nile system, which is the major surface trans-port link between southern and central Sudan, and the Karima-Dongola (290 km)section in northern Sudan. Also used, sporadically, is the 350-km stretch ofthe White Nile between Khartoum-Kosti, the usefulness of which is severely con-strained by a small, manually-operated lock at the Djebel Aulia Dam 50 km southof Khartoum. For several months of the year, the Dam serves as a barrier tothe downriver spread of water hyacinth. For the most part, the Nile system isnot utilized to its maximum transport potential because of physical constraints,principally limited navigational conditions during several months of the year,and the inefficient services of the River Transport Corporation (RTC).

2. Port facilities exist at Kosti, Malakal and Juba, but these aremostly old and obsolete. Although various improvements were planned undera 1973 Phased Program of Action, they were not implemented because the RiverTransport Corporation (RTC) was awaiting the results of studies underway.RTC is currently acquiring new barges, which arrive unassembled. At least oneadditional slipway is required for vessel maintenance. The Government isnegotiating with Poland for such a facility in Kosti and also for a constructionslipway in Khartoum.

Fleet

3. A major consideration in making optimal use of the Nile system fortransport is that fleet characteristics be compatibe with the river's physicalparameters, which are shallow water (especially during the 3-4 low-water months)a huge swamp, the Sudd,water hyacinth encroachment, sharp bends and shoals. Thus,the river transport fleet should be shallow draft and composed of relativelysmall craft. Currently, however, RTC is acquiring 28 500-ton barges, with asupplier's credit from the Federal Republic of Germany, which will be limitedto 40% capacity utilization during the low-water season.

4. In addition to the 28 new barges mentioned above, four new oil bargesare now being delivered, financed under the Third Railway Project. Total fleetcapacity appears adequate for present needs.

Traffic

5. About 70% of river traffic flows on the Kosti-Juba section (with 30%on the Karima-Dongola stretch). Southbound freight is generally transferred fromrail to river at Kosti because the small lock between Khartoum and Kosti severelyconstrains traffic movement. Some 90% of freight traffic on the Juba reach flowsfrom north to south.

ANNEX 3-B.Page 2

6. Over 1964-74, the volume of freight transported fluctuated, butthe overall trend was downward, largely due to the disturbances in the south.In 1974, the volume moved was only 60% of the amount transported in 1964. However,the downward trend was reversed in 1975 and traffic increased 11% over the pre-vious year. Passenger traffic has followed a similar fluctuating pattern. Trafficvolumes carried are dictated by fleet availability and do not reflect actual de-mand, which is considered to be much higher.

Administration

7. Until 1973, river services were provided by SRC. In that year,RTC was established, with exclusive right to carry passengers, baggage, cargo,mail and livestock by river. The Corporation has a full-time Chairman,assisted by a General Manager for day-to-day operations. RTC continues tobe the weakest of the three Corporations to which assistance was providedunder the Third Railway Project, but it faces the toughest rehabilitationtask because river services were almost completely inoperative during the10 years (1962-72) of political unrest in the south. Further, ever sinceits establishment, RTC has been handicapped by poor operational planning andmanagement and shortages of barge capacity and qualified staff. To helpalleviate this, the Federal Republic of Germany is providing three technicaladvisors, for two years each, in dockyard work, traffic and barge operations,and accountancy.

Operations

8. Operational difficulties constrain the efficiency and reliabilityof river services. Waiting time for shipments, other than oil products, isabout six months. Pusher boats and self-propelled units have a low level ofavailability because of poor maintenance. Low fleet utilization (30.4%) in freighttraffic, 46% in passenger traffic) is compounded by low load factors (about 60%for freight lighters and motor ships). The latter is largely a result of thedirectional imbalance of traffic and the necessity to underload on shallowriver sections. As the new 500-ton barges come into use, the freight loadfactor will probably fall even lower, as they will require underloading forgreater periods due to their deeper draft requirements.

9. The best prospect for early increased capacity and efficiency isthrough improving RTC's capability to make better use of its-fleet. This wouldentail strengthening RTC's management, fleet maintenance, channel maintenance/improvement, and staff training and supervision.

Financial Position

10. Even the limited data available clearly shows RTC's poor financialposition. Operating costs in 1973, the latest available figures, amounted to140% of operating revenue, which is typical of river service performance since1964. RTC has a long way to go to achieve financial viability, which will re-quire not only revised tariffs but also increase productivity of the availablefleet.

January 1977

ANNEX 3-CPage 1

SUDAN

FOURTII RAILWAY PROJECT

Ports and Shipping

Infrastructure

1. Existing facilities at Port Sudan are approaching maximum utili-zation. To accommodate forecast traffic through the year 2000, additionalport development will be necessary. Two recent port feasibility studies havebeen carried out, one recommendling substantial expansion of Port Sudanfollowed by development of a new port at Suakin for use in the early 1990s;the other, no major investments at Port Sudan but immediate development ofSuakin. No firm decision on these alternative approaches has been taken bythe Government yet.

Traffic

2. Before closure of the Suez Canal in 1967, approximately 1,200 shipscalled at Port Sudan annually, in contrast to 750 ships per year while theCanal was closed, from 1967-75 (although during these years the size of thevessels calling at the port increased, as well as their cargo volumes). Withthe re-opening of the Canal, traffic seems to be reverting to the pre-closurepattern. Traffic is expected to grow substantially through the year 2000 inline with expected economic development in the country. Unless port capacityis increased by the early 1980s, traffic requirements will exceed capacity.

Administration

Organization

3. The Sea Ports Corporation (SPC) was established in July 1974,under the Ministry of Defense, with responsibility for administering all Sudanseaports (presently only Port Sudan). SPC is headed by a full-time Chairmanand assisted by a Managing Director for day-to-day operations. The neworganization requires considerable strengthening, especially in port management,personnel and training, and planning; the proposed First Port Project isexpected to include technical assistance and training for this purpose.

Staffing

4. All five Department Directors in the recently-reorganized portmanagement have now been appointed. In addition, 12 recent university graduatesare being brought into the Corporation as management trainees. The effective-ness of all administrative and professional staff, and labor forces must be in-creased through appropriate training.

AANEX 3-C

Page 2

Operations

5. Port Sudan is basically a rail port, with little or no provisionfor the growing role of truck transport. Cargo handling is generallycharacterized by low productivity and inefficiency as a result of the heavyuse of manpower rather than equipment. A start on the introduction ofincreased-capacity cargo handling equipment (fork lifts, tractors, andmobile cranes) has been made under the Third Railway Project. (Given in-creasing volumes of cargo, it is not anticipated that employment would begreatly affected by a shift to more capital-intensive methods.) The portis not equipped to handle bulk or unitized cargo, except for oil and wheatimports, although such increased capacities would be justified by existingand forecast traffic. The operational productivity of present port facilitiesmust be improved, in addition to finalizingplans to expand facilities.

Financial Position

6. SPC's financial position is satisfactory despite its operationaldeficiencies because it has few capital investments to amortize and trafficvolume is substantial. During 1975, SPC had revenues of LS 7.15 million,operating expenditures of ES 2.69 million and, after providing for depre-ciation and interest, a net operating surplus of ES 3.80 million. (Comparablefigures for the previous year are not available as Port Sudan was then a partof SRC.) For the current year, the financial situation should continue tobe satisfactory.

Shipping Fleet

7. The Sudan Shipping Line, originally a joint venture of the Govern-ments of Sudan and Yugoslavia, has been wholly owned by the Sudan Governmentsince 1967. It operates seven ships which provide services to North Sea andAtlantic Ocean ports in Europe, Yemen, Saudi Arabia, and the Far East. TheLine's share in Sudan's foreign trade is increasing gradually. The company isoperated on a sound commercial basis and was very profitable during theclosure of the Suez Canal because it did not have to compete with shipstransiting the Canal and serving Port Sudan en route. The effect of theCanal's reopening on the company's operations has not begun to be felt fully,although it is likely to be temporarily adverse.

January 1977

ANNEX "-DPage 1

SUDAN

FOURTH RAILWAY PROJECT

Civil Aviation

Infrastructure

1. Sudants 20 airports range from the all-weather 24-hour internationaljet airport at Khartoum to a completely unimproved field at Dinder. ExceptKhartoum and Juba, all airports are subject to closing during seasonal rainsbecause of soft runways. Only Khartoum has electronic landing aids, whichare being upgraded with new equipment provided under a UK loan. Under theDomestic Aviation Project, two new regional airports are to be constructed,at Port Sudan and Wau; Juba and Malakal Airports will be upgraded to accommodatemodern jet aircraft.

2. There are virtually no aeronautical communications within the country.Most traffic information is passed by telephone, if at all. Most of the air-ports with scheduled services are equipped with VHF radio for airport controlair/ground communications, but these units have a range of only 50-100 km.While most airports have non-directional radio beams for navigation, it tendsto be very old. The above-mentioned project provides for the necessarycommunications and navigational equipment for the four project airports.

Traffic

3. Air traffic in Sudan has grown relatively rapidly over the pastfew years despite seriously constrained domestic services. Thus, from 1969to 1974, the number of domestic air passengers more than doubled from52,000 to 107,000 and domestic air cargo increased from 774 tons to 1,296 tons.The most important individual route, Khartoum-Port Sudan, accounts for 20%of passenger movements followed by airports in the west, 32%, and south, 26%.The four project airports - Port Sudan, Wau, Malakal, and Juba - account for46% of the domestic passenger flow.

Administration

4. Sudan's airports are the responsibility of the Civil AviationDepartment (CAD) which, although part of the Ministry of Defence and partlymanned by military personnel, functions as a civilian government department.Most senior CAD officials are military officers transferred to a civilianstatus while with the Department. All the airport commandants and firefighting personnel are specially-assigned military personnel.

5. To upgrade its small outLying airports, the CAD has recently orga-nized an Airport Engineering Design and Construction Unit. For large projects,consultants and contractors are to be engaged, but their work will be super-vised by this new unit. To date, the unit has completed the reconstruction

ANNEX 3-DPage 2

of Atbara airport and is now working on New Alfa airport, with equipment pro-vided by a loan from the Federal Republic of Germany, Additional strengtheningrequired to make this unit fully self-sufficient is being provided for underthe Domestic Aviation Project, consisting of the services of six experts.CAD is also receiving technical assistance financed by the UNDP, under whichthe electronics section will receive four Operational Assistance (OPAS) tech-nicians.

Financial Position

6. CAD is currently financially viable, primarily because its capitalinvestments are relatively insignificant. After completion of the DomesticAviation Project, it will still be viable, but the four project airportsthemselves will not be able to pay all of their operating expenses. CAD willgenerate sufficient funds internally after project completion for debt ser-vicing and to replace equipment when required.

Sudan Airways

7. The Sudan Airways Corporation, owned by the Government, owns andoperates two Boeing B-707-32OG aircraft with wide-body interiors, two Boeing B-737aircraft, five Fokker F-27 and two DeHavilland DHC-6 aircraft, all maintainedto required airline operational standards. It serves all 20 domestic airportswith Khartoum as the hub. It also provides international services to neigh-boring African countries, the Middle East and Europe.

January 1977

ANNEX 4Page 1

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation; Property and Operations

Tracks and Structures

1. The principal route Port Sudan - Atbara - Khartoum is provided with90 lb/yd (45 kg/m) rail on timber sleepers. The other principal routesKhartoum - Sennar, Haiya - Kassala - Sennar, and Sennar - Kosti - El Obeid,have 75 lb/yd (37.5 kg/m) rail also on timber sleepers. Branch lines - toDamazin , Nyala, Wau and to the north - have lighter second-hand 50 lb/yd(25 kg/m) rail partly on steel and partly on timber sleepers (see Map and Chart 4).All tracks are laid on sand or earth as the case may be; there is no stone'ballasting.

2. These facilities have so far been adequate for past levels of trafficand service, but for the future, particularly in view of the rapidly increasingtonnages, now forecast, arising from the new agricultural developments, have made im-provements on several sections necessary. Much of the traffic will originate to theeast, south and west of Sennar and will lead to increasing usage of the railwav linesserving these areas and to heavier traffic on the El Obeid - Sennar - Kassala - Haivaeastern main line. SRC has drawn up a six-year program of track improvement to takeheavier loading and to increase the traffic carrying capacities of these lines; thefirst phase of the work is included in the proposed project.

3. Wayside crossing stations have also been adequate so far, but on theroutes mentioned additional stations will be needed as numbers of trains increase.Communications have been poor but a start has been made, under Credit 457-SU, toinstall radio HF and VHF equipment at main centers and at the remoter stationsto the south-west. It is planned to complete this program under the proposedproject.

4. The maintenance of track is wholly manual and has up to now beengenerally adequate. With increasing traffic and heavier materials, mechanicalaids will be desirable.

5. Most of the bridges and culverts on principal lines are in reasonablestate, but all lines suffer interruptions from flash floods during rainy seasonsand work on improved drainage and flood protection needs to be carried out,especially in the south and the wrest. Also some bridges on the branch linesneed to be strengthened to enable heavier axle loadings.

Motive Power and Rolling Stock

6. SRC has recently added 50 new units to its fleet of main line diesellocomotives to give a total of 15i2 (details at Table 2-A). As a result, availabilityhas improved but is still rather low (at 70% average, November 1975 - October 1976).

ANNEX 4Page 2

The older locomotives, some with continuing technical problems and all withcontinuing unsatisfactory maintenance standards, have a present availability ofabout 60%. If maintenance procedures are not improved, the overall availabilitymay decline again, as the new locomotives fall due for routine maintenance andoverhaul.

7. The augmented diesel fleet should, in theory, be adequate to meet alltrain requirements, but in fact branch line services, Babanousa - Wau and Sennar -Damazin, are still operated by steam units; this is mainly due to continuingproblems with the 22 Hitachi (Japan) light locomotives (average availabilityNovember 1975 - October 1976, 37%), but a team from the suppliers is now modi-fying a first batch of the locomotives and improved performance should beginto be feasible, hopefully next year.

8. Rolling stock data, given at Table 2-B, show that SRC now has about5,850 freight wagons (including about 700 tank wagons) for public service andsome 500 passenger and baggage coaches. Additional freight wagons (out of305 supplied under Credit 457-SU) and passenger coaches (out of 140 suppliedunder a Hungarian credit) are still being put into service. Freight wagons aremostly steel bodied, while passenger coaches are mostly timber bodied; all newunits have steel bodies. New stronger coupler and roller bearings (in placeof plain friction bearings) are being installed as wagons and coaches passthrough the shops; material is being supplied under Credit 457-SU and com-pletion of the program is proposed under the new project.

9. About one-fourth of the wagons and coach underframes are over 40 yearsold, but due to the dry climatic conditions deterioration is slight and con-tinuation in service is possible. The general maintenance standards forrolling stock, however, need improvement and the recent consultant's report 1/has made proposals for new improved workshops to be provided at Port Sudanand Khartoum.

Workshops

10. The main workshops for motive power and rolling stock are concentratedat Atbara. The conversion of the Atbara locomotive shops to full diesel main-tenance has not yet been completed. With the increasing size of the diesellocomotive fleet, SRC now proposes to establish a new workshop at Sennar.The whole workshops situation was reviewed in the consultant's report referredto above; further comment on the workshops and running sheds is given atAnnex 5.

Operations

11. A summary of statistical data for 1971 - 1976 and a comparison with1966 is given in Table 3. Passenger traffic and performance have been

1/ Report on a Study of Sudan Railways Corporation - S. Kasy Aiyar, World Bank,June 1976

ANNEx 4

Page 3

gradually improving, but freight traffic and operations have declined from197.1 to 1975. SRC has not been able to meet the freight traffic demand,which has resulted in accumulation of imports at Port Sudan and loss of exportsfrom the interior. Thns was caused largely by poor diesel locomotiveavailability and line failures, but there were also other contributory weak-nesses in traffic operations.

12. Following the provision of technical assistance (from AustralianNational Railways) under UNDP financing and the introduction of 50 new loco-motives, the freight traffic performance, in 1976, improved to the levelpreviously attained in 1971. On the key Port Sudan - Atbara section, im-ports carried in October 1975 - September 1976 increased by about 20% overthe previous year. Monthly data, given at Table 4, indicate that in the lastsix months lost time through locomotive on-line failures declined considerably.Other data, Table 5, show that with the increasing use of stronger couplersand roller bearings on wagons, systemwide delays due to coupler and bearingfracture are also declining. There is still, however, a high level of delaysfrom accidents and other causes (Table 5) and a continuing high average transittime for Port Sudan - Atbara (Table 4), about 50% above the timetable transittime.

13. The average number of freight trains operated per day in each directionon the section during the past twelve months (October 1975 - September 1976) was4.75; the number possible with the main line locomotives allocated should be,according to the Operating Department, 6 per day. The SRC timetable shows amaximum of 13 freight trains per day to be programmed and, if a normal averageoperating ratio of 70, to allow for delays, accidents, washouts, etc., isassumed, up to about 10 trains per day should be feasible, with additionallocomotives allocated. Compared with imports in 1975-1977, of about 1.6 milliontons, a service of 6 trains per day either way would give about 2.1 million tonsand 10 trains per day about 2.9 million tons annually.

14. Overall, the operational targets set under Credit 457-SU have notbeen achieved and, while some progress has been made in recent months, thetargets are not likely to be reached for some time yet. Detailed discussionswith SRC showed that, in drawing up the Six-Year Plan for the Railways, im-proved operational norms have been assumed by SRC. These were reviewedwith the concerned staff and, with some minor modifications, they have beenagreed as the operational targets for 1983.

January 1977

ANNEX 5

SUDAN

FOURTH RAILWAY PROJECT

Maintenance Workshops

1. Maintenance of diesel locomotives consists of complete overhaul -every 200,000 km, 10,000 hours or about every 2 to 2.5 years - yearly over-haul, and monthly, weekly and daily maintenance. In addition, locomotiveshave to be repaired in case of mechanical failure. Major repairs and com-plete overhaul are carried out in the Atbara workshop, and other maintenanceand small repairs in the locomotive home depots, at Atbara, Khartoum, Kassala,and Babanousa.

2. Maintenance of rolling stock consists of a complete overhaul everyfour years for coaches and every six years for wagons. Maintenance and inspec-tions of specific components are also carried out at scheduled intervals. Com-plete overhaul and major repairs for boxcars are done in the Khartoum workshop;for other wagons, in the Atbara workshop. Other servicing is carried out atdifferent places; in one of these, Port Sudan, imported wagons are alsoassembled.

3. The new organization of SRC has increased the regional managers' main-tenance responsibilities, although main overhauls will still be done in Atbaraand Khartoum as before. The shops and home depots surveyed are in reasonablecondition, but lack adequate equipment and space to cope with a growing fleetof locomotives.

4. The Atbara workshop for diesel locomotives was initially built forsteam locomotives. It is poorly designed, poorly equipped, and poorly run. Thephysical set-up of the workshop is irrational, crowded with equipment, dark anddusty and generally unsuitable for proper maintenance of diesel locomotives.Many items of testing equipment are lacking. The quality of maintenance work isgenerally poor.

5. Although generally better than the locomotive workshop, the Atbaraworkshop for coaches and wagons is not adequate. It will need complete recon-ditioning, combined with decentralization of some maintenance operations tobetter located workshops in the SRC network.

6. As a first step toward improving maintenance, a new wagon shop willbe built at Port Sudan to relieve Atbara and make its reorganization possible.Similarly a new diesel workshop will be built at Sennar, to service all loco-motives based at Khartoum, Kassala and other southern depots. The shop willbe designed to accommodate 80 locomotives, and possibly 150 later. Currentmaintenance approach, which requires the idling of each locomotive until allrepairs are completed, will hopefully be changed to a modern modular approach,in which faulty sub-assemblies are removed, replaced, and repaired later with-out holding up the locomotive itself. This new approach should reduce servicingtime for a complete overhaul from about 40 days to a maximum of 10 days, thusresulting in substantial increase in availability.

January 1977

ANNEX 6

Page 1

STDAN

FOURTH RAILWAY PROJECT

Note on Operational Objectives

Diesel Locomotive Availability-

1. The availability of diesel locomotives in 1976 was on the average64%. A detailed study of the different types of locomotives shows thatavailability of some old locomotives is only 40% but over 90% for those de-livered most recently. The reason for this is mainly inadequate maintenancewhich affects locomotives which have been in service for some years. A rea-sonable overall availability is 80% for heavy main line locomotives and 70%for other types. This, however, can only be achieved through proper main-tenance.

2. The workshop at Atbara is presently unsuitable for maintenance ofd:iesel locomotives and lacks sufficient capacity. The new workshop at Sennarwill have all the facilities necessary for maintaining diesel locomotives inaccordance with modern methods. The workshop will also have a well trainedstaff. This will not only result in properly maintained locomotives but alsoin less idle time in the workshop.

3. When approximately 80 locomotives are transferred from Atbara toSennar for maintenance in about 1980, the Atbara workshop could also be mademore suitable for maintaining the remaining locomotives. The more systematictraining of staff at the Atbara Central Training School, expected to be fullyoperational by January 1979, will also help SRC to perform better maintenancework at the Atbara workshop.

4. These four stages - (i) setting up a new workshop at Sennar, (ii) up-grading the workshop at Atbara, (iii) maintenance in accordance with modernmethods, and (iv) better traiining of staff - will Lake it possible to increasethe availability to at least 80% for heavv main line locomotives and 70% forother types. It is expected that these will be achieved fully by 1983. Availa-bilities of 70% and 65% respecti4vely are expected by 1981.

Productivity of Locomotives

5. The productivity per available locomotive in 1972 was an average of72,000 km. Productivity decreased in the following years and in 1976 was only63,000 km for heavy main line locomotives and 54,000 km for light main linelocomotives. The reason for this was deterioration in train operation, causedpartly by deferred track maintenance, partly by slackness in management at alllevels, and partly by the unsatisfactory s gnalling and telecommunication systems.Deferred track maintenance resulted in speed reduction on increasingly greaterportions of the railway system, plus track more sensitive to adverse weatherconditions, heavy rains, sand-storms, etc. Unsatisfactory signalling and tele-communication systems created train delavs and interrupted train operations.

ANNEX 6Page 2

Investment in track rehabilitation including rerailing, resleepering andprotection work will improve the speed in some sections of the railway system.Investment in signalling and telecommunication systems would also improve trainoperation. A productivity level of 100,000 km for heavy main line locomotivesand 75,000 km for light main line locomotives is realistic and should be achieved by1983. By 1981, productivity is expected to be 75,000 km and 60,000 km respectively.

Availability of Wagons

6. The availability of wagons has increased from 90% in 1972 to 91%in 1976. The availability is satisfactory but can still be improved somewhatto about 92% by the end of 1983 with the completion of the investment programin new couplers and roller bearings in the new project. Without the invest-ments, the availability of wagons will probably worsen.

Average Wagon Turnaround Time

7. The average turnaround time for general freight wagons was 13.1 daysin 1972. The turnaround time has gradually worsened, and was 16.5 days in 1976.Poor train operation, for the reasons mentioned above, poor supervision ofloading and unloading, and poor follow-up of wagon utilization, explain thedeterioration in wagon turnaround time. It is expected that the turnaround timewill improve to about 13 days by 1981 and at least 11 to 12 days by 1983, becauseof the regionalization of management, increased speed in some sections of the rail-way, less interruptions in train operation, and improved train operation in general.

8. The turnaround time for oil tank wagons is expected to improve mar-ginally from 9.2 days in 1976 to 9.0 days in 1983, also as a result of theproject.

Average Wagon Load

9. As a result of staff training and the introduction into service oflarger, new wagons, the average load per wagon is expected to increase. Theaverage load was 23 tons in 1972 and 24 tons in 1976. It is reasonable toassume an average load of 25 tons for 1983.

Productivity per Available Wagon

10. The productivity per available wagon was 540,000 ton-km in 1972,decreasing to 520,000 ton-km in 1976. Improved train operation will result inshorter turnaround time and increase wagon utilization. The average load perwagon is also expected to increase. It is therefore considered realistic toassume productivity levels of 595,000 ton-km by 1981 and 650,000 ton-km by 1983.

Staff Productivi.y

11. Staff productivity was 130,000 traffic units per employee in 1972 and125,000 in 1976. SRC is overstaffed for the present traffic handled, and manage-ment is well aware of this situation. With the forecast traffic growth and SRC'spolicy of restricting recruitment, staff productivity levels of 180,000 trafficunits per employee by 1981 and 220,000 by 1983 are considered realistic.

February 1977

ANNEX 7Page 1

SUDAN

FOURTH RAILWAY PROJECT

SRC Freight Traffic Forecasts - Explanatory Note

I. ENTRODUCTION

1. The forecast is based on economic data available as at the end of1976 in the various agencies of the Government of Sudan involved in the pre-paration of the Six-Year Development Plan. It reflects expected changes inthe pattern of traffic arising from the implementation of the plan and reali-zation of its underlying policy goals. The forecasts also take into accountthe prospective and imminent diversion of white petroleum products from railto pipeline on the Port Sudan - Khartoum route and the effects of road compe-tition on high-value, low-volume traffic, particularly import traffic, on theRailways.

2. Because of the planned and anticipated reduction or elimination ofthe country's dependence on imports for such items as wheat and textiles,and the emergence of Sudan as a major sugar exporter, both export and localrail traffic are expected to increase more rapidly than import traffic. Somedetailed notes follow.

3. The Bank mission reviewed SRC's original traffic forecasts and sug-gested a number of changes, mostly in the downward direction, which wereaccepted by SRC as reasonable. For appraisal purposes, past experience ofthe Railways' actual traffic in comparison with forecasts indicated a 15 -20%lag. A 20% lag has been assumed as highly like49 in the future, again withthe tacit agreement of SRC, and forms the basis of the economic and financialevaluation.

II. TO PORT SUDAN

Cotton

4. Short Staple: Production of short staple cotton during 1976amounted to 114,000 tons of which 8,000 tons were for local comsumption and106,000 tons for export. The amount actually railed to Port Sudan was 71,000tons. Thus about one-third of the total production is stored upcountrv.This ratio is expected to be maintained in the future. The year 1978 marksthe beginning of the first stage of the Rahad Project with an estimated pro-duction of 21,000 tons of cotton. A similar quantity will be produced in thesecond stage which will start in 1979. Estimates of railed quantitiesallow for the expected increase in local consumption of the commodity to about34,000 tons as a result of the planned establishment of textile factoriesin Sudan.

ANNEX 7Page 2

5. Long Staple: Present agricultural policy aims at reducing thearea allocated for long staple cotton. This area has been reduced in1975 by about 400,000 feddans which were transferred to the productionof wheat and short staple cotton. To assess future production and exportof the commodity, a growth rate of 5% per year i3 assumed attributablesolely to increase in yield per feddan.

Cotton Seed

6. Quantities transported during the years 1976 to 1978 repre-sent the amounts used by the edible oil processing mill at Port Sudan. From1978, which marks the beginning of the production of the first stage ofthe Rahad Project, the amounts represent the surplus after subtracting thequantities required locally.

Groundnuts

7. The increase in the volume of exports reflects the increase inproduction as a result of the Rahad Project.

Sesame

8. The increase in annual production is attributable to the expectedincrease in productivity per feddan. Local consumption is estimated at180,000 tons for both processing as edible oil and for other food purposes.

Oilcake

9. Due to the expansion in the production of cotton and groundnutsand the setting up of several edible oil processing mills, production ofoilcake is expected to increase considerably. Thus amounts exported aftersatisfying local needs will also show considerable increase.

Maize and Millets

10. The production of dura (maize) is subject to wide fluctuationssince it depends on rainfall for water. Also the amounts exported dependon Government policy and conditions in world markets. For planning purposes,exports have been estimated at 120,000 tons annually, with deficits in leanyears covered by surpluses from previous years.

Wheat

11. As a result of the increase in the areas allocated for the productionof wheat in the Gezira and Khashm El Girba schemes, the country is soon expectedto achieve self-sufficiency in wheat. The increase in the consumption of thecommodity reflects the increase in urbanization and standards of living. Thequantity to be moved to Port Sudan is about 30,000 tons to meet the estimatedneeds of the Red Sea Hills Province.

ANNEX 7Page 3

Sugar

12. As a result of the construction of several sugar mills, the countrywill attain self-sufficiency in sugar in 1977. It is expected that asmall surplus will be exported in that year. This amount will increase asthese projects are completed and become fully operational.

Molasses

13. Export of this commodity is expected to increase as a result of theconstruction of several sugar mills.

III. FROM PORT SUDAN

Petroleum Products

14. With the completion of the pipeline, the railway will no longercarry bulk white petroleum products from Port Sudan, with the exception ofquantities destined for the Kassala region. Black oils will continue to berailed from Port Sudan to the interior of the country. Estimates of bulkpetroleum traffic have been prepared by the Ministry of Industry and the oilcompanies based on forecast requirements.

Fertilizers and Insecticides

15. Imports of these commodities will increase from 1978 as a resultof the expansion in the agricultural sector and particularly the completionof the Rahad Project.

Jute Goods

16. With the completion of the Kenaf projects at Abu Na'ama in 1976 andat El Tong in 1977, the country will be self-sufficient in the production ofsacking. Thus jute goods imports are not anticipated from 1978 onwards.

Timber

17. Imports of timber are expected to increase as a result of theexecution of the various development projects and other construction activi-ties.

Asphalt

18. The increase in the import of asphalt is the result of plannedincrease in road construction work. This is in addition to the growingmaintenance needs of paved highways and city roads and streets.

Rice, Wheat and Flour

19. These are not included in imports from 1977, as this year marksthe beginning of the stage of self-sufficiency in their production.

ANNEX 7Page 4

Sugar

20. Sugar imports will be eliminated from 1978 since the countrywill become self-sufficient in the commodity.

Cement

21. The Development Plan includes the construction of two cementfactories in the eastern part of the country. The first plant is locatedsome 60 km to the north of Port Sudan and is expected to go into productionin 1977 with a capacity of 400,000 tons, of which 300,000 tons will beexported and 100,000 tons is for local use. The second plant will be con-structed at Derudeib with an initial capacity of 0.5 million tons annually;production will start around mid-1978. Cement traffic from Port Sudan re-presents the quantities railed from the Port Sudan factory to the differentlocal markets.

IV. LOCAL TRAFFIC

Petroleum Products

22. With the expected completion of the pipeline project, the Railwayswill concentrate on the distribution of bulk white petroleum products fromKhartoum to the west and south and from Atbara to the north.

Maize

23. Since maize (dura) is a staple food item for the majority of thepopulation, the increase in the local transport of the commodity reflectsthe increase in population.

Wheat and Flour

24. From 1976, which marks the beginning of the stage of self-sufficiency in the production of wheat, the local transport of these twocommodities involves movements from production to consumption areas. Theestimates are based on present average per capita consumption and the ex-pected increases in per capita income and consequently in consumption.

Sugar

25. The local transport of sugar will increase as a result of thecountry's attainment of self-sufficiency in its production.

Cement

26. The increase in the local transport of cement is attributed to theexecution of various development projects and other construction activities.

ANNEX 7Page 5

Sacking

27. The local transport of sacking will increase considerably as aresult of the completion of the Kenaf projects at Abu Na'ama and El Tong.

V. LIVESTOCK

28. A steady increase in livestock traffic is anticipated, as severalprojects to exploit the country's livestock potential are in various stagesof preparation/implementation.

VI. SERVICE

29. Service traffic reflects estimated operational requirements forfuel and spares as well as the requirements for new capital projects suchas rail and sleeper renewal, etc.

January 1977

ANNEX 8Page 1

SUDAN

FOURTH RAILWAY PROJECT

Notes on Proposed Project: 1978 - 1980

I. TRACK

(i) Haiya - Kassala- Sennar - Kosti- El Obeid

1. This line, 1240 km long, is provided with 751b/ yd (37.5kg/m)rail on timber sleepers. The sleepers were laid in the Haiva-Sennar (800km)section in 1957-1960 and in the Sennar - El Obeid (440 km) section In 1954-1957.Their life to date has thus been 16-22 years. The usual life for timbersleepers (locally pressure impregnated with creosote) is given by SRC as15-20 years. The number replaced in the period has been about 277,000 (orabout 220km), which gives an average of about 14,000 per year; if a fullannual replacement basis had been adopted the number needed would havebeen 1240km x 1274

17 years average

= 1,580.00017

= 93,000 per year

2. The majority of the sleepers are now in poor condition.Although the traffic carried on the line has up to now been comparativelylight, a major part of the forecast increase in export traffic from thesouth and west will use the route. By 1983, the traffic on this routeis expected to be about 2 million tons per year. To carry the increasedtraffic adequately and safely, the timber sleeper support of the trackshould be in good condition. SRC plans to replace about 1,090 track kmof sleepers over a six-year period. During the first three years coveredby the proposed project, replacement of sleepers over 500km is proposed.

3. Details of materials and costs for resleepering are givenlater in this annex.

(ii) Khartoum- Sennar and Abu Zabad - Babanousa

4. The existing track material on the lines from El Rahad toBabanousa and on to Wau in the south and Nyala in the west, consistsof used light 501b/yd (25kg/m) rail laid partly on steel and partly ontimber sleepers, all on sand and earth ballast. The rail and steel sleepersare up to 70 years old; there are problems with loose fastenings and occa-sional rail breakages. The track material would be adequate for a few years forpresent axle loads (using light locomotives and restricted loading of freightwagons), slow speeds (40 kph maximum and 25 kph average) and traffic levelof about three freight trains each way daily between El Rahad and Babanousa,

ANNEX 8Page 2

but will not be able to carry the future traffic, expected to increasefrom about 200,000 tons per year now in the export direction to about 400,000 tonsper year in 1984 and further thereafter. The track will have to be upgraded tocarry heavier trains at higher axle loads and at greater speeds, and SRC proposesto relay with second hand 75 lb/yd (37.5kg/m) rail on timber sleepers, instead ofproviding more and longer passing loops now, with track upgrading in a fewyears' time.

5. SRC has at present about 300 track km of used 751b/yd rail instock released from the relaying with 901b/yd rail in the Dast of thePort Sudan - Atbara - Khartoum line. It has already completed relaying30km from El Rahad towards Babanousa but is awaiting the supply of furthertimber to proceed further. SRC intends to complete on its own relaying upto Abu Zahad, a distance of 160km, during 1977-1978. The continuationof the work up to Babanousa, another 194km, is proposed for inclusion inthe project.

6. The total of 324km of rail relaying remaining to be done, plusadditional track for station yards and sidings, cannot be met from the SRCstock of 751b/yd rail. In addition SRC wishes to retain an adequate supplyof 751b/yd rail on hand for sidings for industrial and agricultural develop-ments already under way and others planned for the Six-Year Plan. SRC, therefore,proposes to relay 150 km of the Khartoum-Sennar section with 90 lb/yd (45kg/m) railas this section now carries the heaviest traffic, after Port Sudan - Atbara - Khar-toum, and will also carry in future a portion of the increasing export traffic. Theopportunity will be taken to provide new timber sleepers on this section and to makea start with stone ballasting and some rail joint welding to assess the benefitsof higher speeds and lower maintenance costs. The 751b/yd rail so releasedwill then be used for the completion of the relaying to Babanousa.

7. Any excess 751b/yd rail can be reused on the Sennar - Damazinebranch where the present track material is 501b/yd, in poor condition, andis scheduled by SRC for relaying during the second half of the six-yearplan.

8. Details of materials and costs for relaying 751b/yd and 901b/ydtrack are given later in this annex.

(iii) Other items

9. Track maintenance: This has been wholly manual until now butwith increasing traffic and heavier materials, mechanised aids for trans-portation, material handling and maintenance works will be desirable.Items proposed are motor trollies, bulldozers, mobile cranes, power toolssuch as rail saws and drills, and machines for coach screwing, fishbolttightening, resleepering, etc..

10. Signal ling and comaunications: Signalling will consist mainlyof double wire installations (used as standard by SRC) to existing andadditional crossing stations. Communication installations will be mostly (a) anextension of the VHF radio system (at present being installed Khartoum - Port Sudanand Haiya - Kassala) to Kassala - Sennar - Khartoum and El Obeid, (b) improved

ANNEX 8Page 3

station-to-station connections on the Wau and Nyala branch lines and(c) teleprinters to transmit traffic data over the radio network.

11. Additional crossing stations: Required to increase capacityon the eastern main line, and also from Sennar to Babanousa and on thebranch lines to Wau and Nyala. During the proposed project, priority willbe given to additional station sites on the sections to be resleepered andrelaid so that the work can be carried out at the same time.

12. Also, while resleepering and relaying, additional bridges andculvert openings will be provided and protection works will be constructedwhere past flooding or washouts have indicated these to be desirable andnecessary. Strengthening of some bridges on the branch lines to carry theheavier axle loads, possibly with keavier track matexial, will also benecessary.

II. WORKSHOPS

13. The first priority is to provide a new diesel locomotiveworkshop at Sennar so as to institute proper major overhaul routines,improved work methods and new staff management techniques, for locomotivesservinR mainlv the southern part of the system. Details as regards thesize of the shop and the facilities to be provided have to be agreed withSRC. The mission believes that a smaller building using a componentsubstitution approach would be more suitable than SRC's plan for a largebuilding holding more locomotives out of service while components arebeing prepared. The proposed project includes machine tools and initialmajor component stocks for the workshop.

14. Provision is also made for a new wagon shop at Port Sudan toreplace the unsatisfactory facilities at Atbara, as recommended by theconsultant's report referred to earlier.

III. EQUIPMENT

15. No additional main-line diesel locomotives should theoreticallybe required in the project period if availability (and also utilization)can be improved (Annex 9). However, by 1980 the first 15 of the EnglishElectric locomotives and the 15 Cockerill Ougree units will be about20 years old. The latter, although modified subsequently, have neverbeen satisfactory under Sudan conditions. Therefore, a start shouldbe made with replacements and 10 are proposed in the project. Replacedlocomotives could still be retained in service on light duties, if thevolume of traffic and operations should require this. In order to increasethe availability of the other locomotives, spare parts for these are alsoincluded in the project.

16. Freight wagon requirements to meet forecast traffic to 1983are estimated in Annex 9. For the time being, 400 additional

ANNEX 8Page 4

wagons are proposed in the new project to meet the minimum requirementsto 1980, assuming a slippage of UI) to 20% on the SRC traffic forecast.

If the slippage is not as large as assumed, there would be good reason

to provide more wagons later in the project period.

17. SRC is pursuing a program of providing stronger couplers and

replacing plain bearings by roller bearings on wagons and coaches. Origi-

nally it was intended to confine the change-over to stock less than 20

years old, but in view of their long life in Sudan's dry climate, and

the need to avoid unnecessary investment in new stock, SRC is substitutingcouplers and roller bearings on all stock used on through train operations;

the number of on-line fractures from broken couplers and overheatedbearings is as a result declining considerably (Table 5). Provision is,

therefore, made under the project for a completion of the program.

IV. TRAINING AND TECHNICAL ASSISTANCE

18. Construction of a new central training school is being started

under the third railway project, with the first batch of equipment being

supplied from Credit 457-SU. Completion of the classrooms and equipmentis proposed under the project (leaving residential accommodation to follow

at a later stage). In addition, technical assistance to SRC is included

for the initial establishment of the school, preparation of syllabuses, and training

of instructors for operational and mechanical maintenance classes.

19. Provision is also made in the proposed project for other tech-

nical assistance, for (i) Sennar workshop design,(ii) testing section for

locomotive shops and running sheds, (iii) radio communications and communi-cations maintenance,and (iv) workshop staff management.

ANNEX 8Page 5

SRC - Cost of Resleepering 75 lb/yd Track

A. Per Km. - LS (000)Local

Unit Quantity Cost Tax Total Foreign Total

Hardwood sleepers

- imported No. 1019 - 1.29 1.29 4.29 5.58

- local " 255 2.99 - 2.99 - 2.99

Bearing plates -/ " 1274 - 0.34 0.34 1.15 1.49

Screw spikes 1/ " 2548 - 0.21 0.21 0.70 0.91

Local materials Sum - 0.65 - 0.65 - 0.65

Labor Km. 1 0.28 - 0.28 - 0.28

Total for resleepering per km. 3.92 1.84 5.76 6.14 11.90

B. 500 Km. - 'S (million)

Complete resleeper Km. 500 1.96 0.92 2.88 3.07 5.95

1! New units only. In addition an equal number of second-hand units will

be used.

ANNEX 8Page 6

SRC - Cost of Relaying with Second-hand 75 lb/yd Rail

A. Per km. - ES (000)

LocalUnit Quantity Cost Tax Total Foreign Total

75 lb/yd second-hand rail Km. 1 2.00 - 2.00 - 2.00

Hardwood sleepers

- imported No. 1019 - 1.29 1.29 4.29 5.58

- local 255 2.99 - 2.99 - 2.99

Bearing plates 1/ " 1274 - 0.34 0.34 1.15 1.49

Screw spikes 1/ 2548 - 0.21 0.21 0.70 0.91

Local materials Km. 1 0.08 - 0.08 - 0.08

Allow for raising and

widening banks 1 5.50 - 5.50 - 5.50

Allow for points and

crossings Sum - 0.07 0.07 0.14 0.18 0.32

Total for relaying per km 10.64 1.91 12.55 6.32 18.87

B. 194 km. Abu. Zabad/Babanousa - iS (million)

Relay track km. 194 2.06 0.37 2.43 1.23 3.66

Other works 0.92 0.02 0.94 0.10 1.04

Total for 194 km 52.98 0.39 3.37 1.33 4.70

1/ New units only. In addition an equal number of second-hand unitswill be used.

ANNEX 8Page 7

SRC - Cost of Relaying in 90 lb/yd New Material

A. Per Km. - ES (000)Local

Unit Quantity Cost Tax Total Foreign Total

90 lb/yd rail Ton 90 - 4.33 4.33 13.68 18.01

90 lb. fishplates No. 364 - 0.30 0.30 0.94 1.24

it fishbolts 728 - 0.07 0.07 0.22 0.29

Hardwood sleepers

- imported 100% " 1274 - 1.54 1.54 5.60 7.14

Rail/sleeper fasteners Sets 2548 - 2.03 2.03 7.38 9.41

Stone Ballast cu.m 1300 6.70 - 6.70 - 6.70

Labour to lift, relay

and ballast Km. 1 5.50 - 5.50 _ 5.50

Allow for formation works " 1 3.32 - 3.32 - 3.32

Allow for points and

crossings Sum - 0.07 0.07 0.14 0.18 0.32

Total for relaying per km. 15.59 8.34 23.q3 28.00 51.93

B. 150 km. Khartoum/Sennar (part) - bS (million)

Complete relaying km. 150 2.33 1.26 3.59 4.20 7.79

May 1977

ANNEX 9Page 1

SUDAN

FOURTH RAILWAY PROJECT

Locomotive and Freight Wagon Requirements to 1983

I. Main Line Diesel Locomotives

Present Fleet - Heavy - English Electric = 65- Cockerill Ougree = 15- Henschel = 20- General Electric = 20

Sub-Total 120

Light - Hitachi = 22- General Electric = 10

Sub-Total 32

Total 152

Deduct for passenger trains (18 heavy and 5 light) = 23

Balance available for freight = 129

Availability assumed for 1983 (per Table 6):

Heavy main line = 80%

Light main line - 70%

Utilisation assumed:

Heavy main line = 100,000 km per year

Light main line = 75,000 km per year

Feasible locomotive km on freight trains per year:

= 102 x 0.8 x 100,000 = 8.16 million

+ 27 x 0.7 x 75,000 - 1.42 million

9.58 million

ANNEX 9Page 2

Performance - net ton km and gross ton km per locomotive km

Freight Freight Freight Gross tonnet ton km gross ton km Gross/ Loco km km per(million) (million) net (t 0 0 0 ) Loco km

Actuals

1971 2,786 5,731 2.05 5,917 9691972 2,752 5,702 2.07 5,586 1,0211973 2,625 5,575 2.12 5,477 1,0181974 2,427 4,935 2.03 5,306 9301975 2,275 4,807 2.11 5,346 8991976 2,756 5,294 1.92 5,914 895

Average

1971-1976 2.05 950

Forecast -/

1977 34100 6,355 2.05 6,689 9501978 3,325 6,816 2.05 7,175 9501979 3,510 7,196 2.05 7,575 9501980 3,655 7,493 2.05 7,887 9501981 3,953 8,104 2.05 8,531 9501982 4,250 8,713 2.05 9,172 9501983 4,505 9,235 2.05 9,721 950

1/ SRC Traffic Forecast less 20%

With the forecast improved availability and utilisation, the existingnumber of main line locomotives should be able to meet traffic needs untilalmost 1983. However, if actual traffic is higher, additional locomotiveswill be needed.

If traffic is, say, only 10% below the SRC forecast, additionallocomotives required in 1983 (assume average utilisation of 87,000 km per year)

- 10,936,000 - 9,580,000 1-356.00087,000 87,000

16Add for maintenance (80% availability) 4

Total 20

ANNEX 9Fage 3

.Alternatively, if availability and utilisation do not improve,then freight 1c omoLive km with existing fleeL

= 102 x 0.7 x 70,000 = 5.0 million

+ 27 x 0.6 x 70,000 1 113 million

Total 6.13 million

Number of additional locomotives then required for 1983

10,936,000 - 6,130,000 4,806,00070,000 70,000

69

Add for maintenance (70% availability)) 29

Total = 98

Increased cost of investment at US$800,000 (ES 320,000) plus taxes (60%) each

- (98 - 20) x IS 512,000 E - S 40 million

II. General Freight Wagons

(i) Actual Performance 1976:

General Oil Total

Number of wagons in fleet 4,950 700 5,650Deduct for maintenance 9% 440 60 500

Balance available for traffic 4,510 640 5,150

Deduct for SRC service (average) 160Deduct for livestock 150 /

Available for general traffic 4,200

1/ 50% use of the 300 livestock wagons assumed for general traffic.

ANNEX 9Page 4

Revenue ton km 2,708 million

Deduct oil traffic= 543,000 tons x 850 km = 462 million

Deduct livestock traffic= 20,000 tons x 500 km = 10 million 472 million

Balance general traffic 2,236 million

Productivity per general freight wagonavailable = 533,000 ton km

Number of wagons required = 4,196

(ii) Future Requirements up to 1983:

Assuming gradual progress towards the operating targets for 1982/83(Table 6), the average loads and turnaround times (agreed with SRC) are:

1978 1979 1980 1981 1982 1983

Average loads (tons) 23 23 24 24 25 25

Average turnaround (days) 15 14 13 12.5 12.0 11.5

Average haul (km) 950 900 850 850 850 850

Average distance per day (km) 63 64 66 68 70 72

(a) For 1980 (end first three-year period);

Freight net ton km forecast (SRC) = 4,556 millionDeduct service and livestock = 192 million

4,364 million

Deduct bulk liquids - import 469,000 x 850 km 399 million

- local 405,000 x 600 km 243 million

- export 110,000 x 850 km 94 million

Total 984,000 tons 736 million

ANNEX 9Page 5

Balance general freighLt traffic = 3,628 million

Reduce for 20% slippage on forecast - 726 million

2,902 million

Forecast productivity per general freight wagon

= 24 tons x 66 km x 365 days = 578,000 ton km

Number of wagons required = 2,902 milliQn = 5,021578,000

Add for maintenance (92% availability) = 437

5,458

Deduct-available 1976 (4,950 - 310) - 4,640

- new in service 1977 = 300

Total available in 1977 4,940

Additional wagons required = 518

(b) For 1983 (end second three-year period):

Revenue net ton km forecast (SRC) - 5,624 million

Deduct service and livestock (approx.) = 255 million

5,369 million

Deduct bulk liquids - import 565,000 x 850 km = 480 million

- local 470,000 x 600 km = 282 million

- export 110,000x 850 km = 94 million

Total 1,145,000 tons 856 million

Balance general freight traffic = 4,513 million

ANNEX 9Page 6

Reduce for 20% slippage on forecast= 4,513 - 903 = 3,610 million ton km

Number of wagons required = 3,610 mi lion = 5,554650,000

Add for maintenance (92% availability) 483

6,037

Deduct - available 1977 4,940

Additional wagons required = 1,097

(iii) Alternatively - if operational performance with wagons remains at aboutpresent level, that is:

Productivity per general wagon = 523,000 ton km

Number of wagons required in 1983 (with 20%

slippage on SRC forecast) = 3,610 million = 6,902523,000

Add for maintenance (92% availability) = 600

7,502

Deduct - available 1977 4940

Additional wagons required 2,562

Increased cost of investment at US$30,000 (ES 12,000)

plus taxes (45%) each = (2,562 - 1,097) x IS 17,400 ' ?S 27 million

III. Tank Wagons

bulk Liquids Year1978 1979 1980 1981 1982 1983

Tonnage forecast (SRC)

- imports-light oil (000) 77 85 93 100 107 115black oil (000) 91 90 83 73 59 42diesel oil (000) 225 252 283 319 361 408

total (000) 393 427 459 492 527 565

- local - light oil (000) 365 385 405 425 445 470

- export -molasses (000) 110 110 110 110 110 110

Total 868 922 974 1,027 1,082 1,145

Average load (tons)

- imports - light oil 37 37 37 37 37 37

heavy oil 30 30 30 30 30 30

- local - light oil 30 30 30 30 30 30

- export - molasses 30 30 30 30 30 30

ANN 9Page 7

.Year1978 1979 1980 1981 1982 1983

Average turnaround (days)

- import 9 9 9 9 9 9- local 6.5 6,5 6.5 6.5 6.5 6.5- export 9 9 9 9 9 9

Number of trips per year

- import 40.5 40.5 40.5 40.5 40.5 40.5- local 56 56 56 56 56 56- export 40.5 40.5 40.5 40.5 40.5 40.5

Tonnage per car per year

- imports - light oil 1,498 1,498 1,498 1,498 1,498 1,498- heavy oil 1,215 1,215 1,215 1,215 1,215 1,215

- local 1,680 1,680 1,680 1,680 1,680 1,680

- export 1,215 1,215 1,215 1,215 1,215 1,215

Number of tank wagons needed

- import - light oil 51 57 62 67 72 77- heavy oil 258 282 301 323 346 370

- local 217 229 241 253 265 280

- export 91 91 91 91 91 91

Total 617 659 695 734 774 820

Add for maintenance(92% availability) 54 57 60 65 67 71

671 716 755 799 841 8Less slippage on trafficforecast -10% 67 72 76 80 84 89

Balance required 604 644 679 719 757 802

Less slippage on trafficforecast - 20% 67 72 76 80 84 89

Balance required 537 572 603 639 673 713

Tank wagons in fleet1977 700 700 700 700 700 700

Number of additional wagonsrequired: 10% slippage 0 0 0 19 57 102

2 0% slippage 0 0 0 0 0 13

Aril 1977

ANNEX 10Page 1

SUDAN

FOURTH RAILWAYS PROJECT

Sudan Railways CorporationSocial-Technical Study of Workshop Organization

Outline Terms of Reference

Background

The Sudan Railways Corporation is the major provider of transportin Sudan. With a work force of over 30,000, it carries some 3.0 million tonsof freight per year -- about two-thirds of all long distance freight -- overan average distance of 850 km, and one-half of all passenger traffic.

The efficient running of the Railways is vital to the Sudaneseeconomy, as no alternative is available to most parts of the country forheavy or bulky cargo. So far, however, the Railway has had difficultyachieving satisfactory standards of maintenance. Part of the cause is con-sidered to stem from work relationships which are not conducive to highstandards.

To alleviate these difficulties, the Railway has decided to focuson improving maintenance through a two-pronged strategy:

(1) a new maintenance workshop will be built at Sennar;

(2) a different work organization, meeting the objectivesoutlined below, will be designed for the new workshop.The work force of this workshop will probably be about500.

Objectives

The consultants shall help design and implement a work organizationfor the Sennar workshop which shall aim at the following objectives:

(i) achieve improvements in productivity at Sennarover that achieved hitherto in Sudan;

(ii) improve quality of maintenance work;

These objectives shall be achieved through improving staff morale and com-mitment to work and increasing the feeling of responsibility among staff.

Scope of Work

The work shall be carried out in three phases. Prior to eachphase, the consultants shall obtain both approval from SRC management and

ANNEX 10Page 2

support from the labor unions. If a climate of goodwill and active supportcould not be established, management shall be free to terminate the study.

Phase 1 - Diagnosis

(a) The consultants shalll assess, in association withrepresentatives of management and labor unions, thecauses for the present low productivity and poorquality of maintenance work, with special focus onthe present form of work organization, incentivesystems and staff response to them, and generalorganization climate.

(b) The consultants shall present to management andlabor unions -- through a SteeringCommittee to be set up for the study -- theirfindings and recommendations.

Phase 2 - Organization Design and Implementation Planning

(a) With the participation of SRC management and laborunions, the consultants shall propose alternativeforms of work organization in line with the study'sobjectives, findings and recommendations. Amongthe alternatives, the consultants shall evaluatethe merits of an autonomous work group approach,(c.f. Trist's study in the Durham coal-mines, Rice'sstudy at Ahmedabad, etc.) which would appear suitablein view of the deep feelings of egalitarianism inSudanese society, and of supervisors' reluctance toassume their role. The consultants, however, shouldnot limit themselves to this single approach withoutconsidering alternatives.

(b) After SRC management and the labor unions have se-lected one form of work organization from among theproposed alternatives, the consultants shall preparethe detailed design, an implementation plan, anincentive system and so forth to support the newscheme.

Phase 3 - Implementation and Follow-up

(a) The consultants will assist SRC in staffing the newworkshop, will provide necessary training, staffb.riefing, etc. to ensure motivation and willingnessto participate in the new approach, and, finally,will assist in the start-up of the workshop.

ANNEX 10Page 3

(b) The consultants will periodically monitor the workingof the shop to determine whether corrective actionsare required. This monitoring shall not take placeless than three times a year, for at least two years.

Special Requirements

The management and organization behavior specialists of theUniversity of Khartoum shall participate in all phases of the study, toprovide the necessary continuity of effort and knowledge of local conditions.The expatriate consultants shall assume the major responsibility at thediagnosis and design stage, and shall later assist in the implementation.

SRC shall provide two staff members,one specialist in mechanicalengineering and one in training, to ensure adequate communication betweenthe Railway and the consultants in all phases of the study.

Reporting Requirements

(To be agreed)

January 1977

A}NEX 11Page 1

SUDAN

FOURTH RAILWAY PROJECT

Project Implementation Schedule

I. Track

Advertisement for bids for- track material Aug. 1977 1/- material for protection work Aug. 1977- track maintenance equipment Aug. 1977- signals and communications Aug. 1977

Placing of orders for- signals and communications Dec. 1977- track material Jan/May 1978 2/- material for protection work Jan/May 1978 3]- track maintenance equipment Jan. 1978

Protection works and bridge strengthening Nov. 1977

Resleepering Haiya-El Obeid starts Jan. 1979

Signalling and communications installation starts Jan. 1979

Relaying Khartoum-Sennar starts Jan. 1979

Relaying Abu Zabad-Babanousa starts Jan. 1980

All track work completed Jun. 1982

II. Workshops

Recruiting of consultant for workshop design, constructionand start-up Aug. 1977

- listing of components needed for locomotivemaintenance Nov. 1977

Design of workshop for locomotives and wagonscompleted Dec. 1977

Advertisement for bids for machinery and equipment forthe new workshops Mar. 1978

Inquiry for bids for locomotive components Dec. 1978

1/ Except for track material for Abu Zabad-Babanousa which will have tobe deferred three months.

2/ Material financed by Kuwait, Arab and Abu Dhabi Funds will be ordered in the laterpart of the period.

ANNEX 11

Page 2

Building of locomotive and wagon workshops starts Jul. 1978

Ordering of maciinery and equipment for workshops Sep. 1978

Ordering of locomotive components Jan. 1979

Delivery of machinery and equipment completed Jul. 1979

Delivery of locomotive components completed Jun. 1980

Production start at wagon workshop Apr. 1980

Production start at locomotive workshop Jun. 1980

III. Equipment

Advertisement for bid for- locomotives and spare parts Aug. 1977- freight wagons Aug. 1977- roller bearings and couplers Aug. 1977

Contracts awarded for- locomotive spare parts Feb. 1978- roller bearings and couplers Feb. 1978- freight wagons May 1978- locomotives May 1978

Roller bearings and couplers delivered andinstallation starts Jan. 1979

Locomotive spare parts delivered Feb. 1980

Freight wagons delivered and assembled Sep. 1980

Locomotives delivered Sep. 1980

Installation of roller bearings and couplers completed Jan. 1981

IV. Training and Technical Assistance

Design of training school - second phase concluded Sep. 1977

Advertisement for bids for equipment Oct. 1977

Building work starts Jun. 1978

ANNEX 11Page 3

Contracts for equipment awarded Feb. 1978

Recruiting of technical assistance fortraining school Jun. 1978

Equipment delivery completed Dec. 1978

Training school taken into service fully Jun. 1979

May 1977

SUDAN ANNEX 12

Page 1FOURTH RAILWAY PROJECT

Financial Assumptions

1. Revenues and expenses are stated in a constant monetary unit (1977).

2. Capital costs include price contingencies.

3. It is assumed that the proposed project will be implemented duringthe three-year period 1978 to 1980. Investments required to meet thegrowing traffic demand beyond 1980 are included in the projections. Theirestimated costs are set out below:

'LS '000 US$ '000

1981 10,194 25,4851982 21,761 54,4031983 23,224 58,0601984 22,285 55,7131985 15,083 37,7071986 9,903 24,7581987 2,997 7,492

105,447 263,618

4. The foreign costs of the foregoing have been treated as 20 yearJloans,including a grace period of 4 years, with interest at 8%. Included in thecosts are customs duties of LS 16.75 million which have been deferred.

5. Salaries and wages have been taken at the 1977 level and adjustedfor increases which will result from the regionalization and the increase inretirement age from 55 to 60. In addition, labor costs related to rolling

stock maintenance have been increased for that part of the fleet not affected by

the workshop facilities provided by the proposed project. To determine theamount of the increase, actual maintenance costs were examined for the period1971-76, from which the future trend has been projected.

6. Parts usage for locomotives and wagons has been calculated on aprojected kilometer basis using the 1976 actual cost per kilometer as a base(adjusted to 1977 price levels). In addition, parts costs related to rollingstock maintenance have been increased in the same manner as the labor costs.

7. Fuel consumption has been calculated on a locomotive kilometer basis.

8. The portion of miscellaneous operating expense which applies torolling stock has been related to the forecast kilometer usage. The balanee

has been assumed to remain constant.

9. Accounts Receivable represent 45 days billings.

ANNEX 12Page 2

10. Inventories for 1978 and 1979 include track material on handwhich should be in place by 1980. From 1981 on the inventory represents1-1/2 years' requirements plus iS 6.0 million in transit.

11. Trade Accounts Payable are expected to rise in direct relation to theincreased need for parts and fuel.

12. Commitments represent the difference between orders placed for

investment requirements and disbursements made.

May 1977

SUDAN

FOURTH RAILWAYS PROJECT

Public Sector Investment in Transport Sector(LS million)

Annual Average Annual Average Annual Average EstimateMode 1966-1970 1971-1974 1975-1976 1977

Railways 3.2 2.6 13.7 16.0

Roads 1/ 0.4 3.0 22.0 29.0

River Transport 0.1 0.4 2.2 0.9

Ports 0.3 - 0.7 2.5

Aviation 0.4 2.5 8.9 2.6

Total 2/ 4.4 8.5 47.5 51.0

1/ Excludes expenditure on the Chinese-financed Wad Medani-Gedaref road.

2/ Excludes expenditure on pipeline.

February 1977-I-

TABLE 2-A

SUDAN

FOURTH RAILWAY PROJECT

Fleet of Locomotives and Railcars

(As of Nov. 8, 1976)

Locomotives and Railcars SRC Make Horse No. AgeClass Power (years)

Main line diesel - heavy-!/ 1,000 English 1,850 55 14-17

Electric

1,000 " 1,850 10 8

1,200 Cockerill 1,850 15 15-16Ougree

1,900 Henschel 2,250 20 1

1,800 G.E. 2,250 20 1

120

- light 2/ 1,500 Hitachi 1,400 22

1,700 G.E. 1,650 10

32

Total 152

Main line steam Various 76 3/ 20-50

Shunting - diesel 400 English 350 5 25Electric

450 Henschel 370 4 19

100 Baguell 340 6 15-16

460 Henschel 600 21 13

600 KSK 525 23 9

- Henschel 540 10 1

Total 69

Shunting - steam Various 31 25-50

Railcars - diesel 4/ - Hitachi 3 9

1/ Heavy - used on 90 lb/yd & 75 lb/yd rail.2/ Light - used on 50 lb/yd rail.3/ 20 of the 76 used for shunting duties only.-4- Three sets each consisting of one power coach and two trailers.

Source: SRC

April 1977

TABLE 2-B

SUDAN

FOURTH RAILWAY PROJECT

Fleet of Wagons and Coaches

(As of Nov. 8, 1976)

Age (years) Total

0-19 10-19 20-39 40-59 over 60 Number

Freight Wagons

Covered (box) - 35/40 tons 443 1,668 371 540 142 3,164- 15/27 tons - 60 177 67 36 340

443 1,728 548 607 178 3,504

Open (high side) - 30 tons - 546 - 219 57 822- 15/27 tons - - 111 - 30 141

- 546 111 219 87 963

Flat - 30/40 tons 152 5 6 33 4 200- 10/25 tons - - - 1 17 18

152 5 6 34 21 218

Animal - various 98 196 71 7 12 384

Refrigerator/Perishable - 14 - 4 1 19

Tank - 43 tons 143 199 - - - 342- 20/27 tons - 52 211 13 - 276- 15/18 tons - 21 - 8 - 29- 6/12 tons - - 21 26 - 47

143 272 232 47 - 694

LPG - 18 tons - - 4 - - 4

Stone (cement) wagons-15 tons - - - 65 - 65

Well (boiler) wagons-25 tons - - - - 2 2

Total all wagons - pnblic 836 2,761 972 983 301 5.853

traffic

Brake vans 50 60 12 18 12 152

Service vehicles 127 186 82 82 178 655

Total all public & service 1,013 3,007 1,066 1,083 491 6,660

Passenger Coaches -V

Sleeper 7 7 2 11 4 31lst class 8 10 6 6 1 31Composite 11 - - 7 4 222nd class 25 9 11 8 2 553rd class 94 68 27 5 - 1944th class - 26 48 27 18 119Dining/Buffet 3 6 - 8 1. 20Baggage/Post/Brake 5 10 - 5 10 30

Total - public 153 136 94 77 40 500

Service coaches 30 52 33 43 49 207

1/ Age refers to underframes; most coach bodies are timber and renewed at about 20 year intervals;140 new steel bodied coaches in process of delivery from Hungary.

Source: SRC

January 1977

SUDAN

FOURTH RAILWAY PROJECT

Summary of Operating Statistics

1966 1971 1972 1973 1974 1975 1976Provisional

I SYSTEM

Route km 4,747 4,757 4,757 4,757 4,750 4,751 4,784

II TRAFFIC

Passenger numbers (000) 3,365 3,417 3,242 3,382 2,807 2,947 3,166Passenger km (mill,) 886 1,033 1,041 1,085 1,048 1,102 1,151Freight net tons (000) 2,838 3,169 3,034 2,901 2,693 2,528 2,708Freight net ton km - revenue (mill.) 2,175 2,683 2,636 2,520 2,324 2,176 2,672

- service (mill.) 146 102 116 104 102 99 84- total (mill.) 2,321 2,785 2,752 2,624 2,426 2,275 2,756

Average passenger journey (km) 263 302 321 321 373 374 364" freight haul (km) 818 907 907 905 901 900 1,018

Traffic units (ton-km plus pass-km) 3,207 3,818 3,793 3,709 3,474 3,377 3,907

III TRAFFIC DENSITY

Passenger km per route km (000) 187 217 219 228 221 232 241Freight net ton km per route km (000) 489 585 579 552 511 479 576

IV OPERATIONS

Train km - Passenger (000) 1,790 1,447 1,590 1,219 1,236 1,114 1,168- Livestock (000) 394 341 226 116 149 97 51- Freight (000) 5,162 5,038 4,852 4,863 4,675 4,763 5,325- Total (000) 7,346 6,826 6,668 6,198 6,060 5,974 6,544

Train km by traction - steam (000) 1,991 1,357 1,577 1,722 1,807 1,479 521- diesel ( " ) 5,355 5,469 5,091 4,476 4,253 4,495 6,023

Locomotive km - main line - steam (000) 2,256 1,694 1,998 1,893 2,038 1,688 1,033- diesel ( ) 5,626 5,699 5,303 4,654 4,462 4,732 6.043- total ( ) 7,882 7,393 7,301 6,547 6,500 6,420 7,076

- shunting - steam ( ) 830 649 824 572 566 731 -- diesel ( ) 1,203 942 625 768 783 697 --total ( " ) 2,033 1,591 1,449 1,340 1,349 1,428 -

Passenger car - km (mill.) 35.1 32.3 32.3 30.8 30.5 29.4 28.4Freight car - km - loaded ( " ) 107.0 123.0 113.0 108.0 104.1 102.6 113.9

- empty ( ' ) 24n 35.0 28.0 26.0 25.4 29.7 36.0- total ( ) 132.0 158.0 141.0 134.0 129.5 132.3 149.9 C

Service car - km ( ) 19 33 16 16 19.5 20.3 15.7Number of freight cars loaded (000) NA 140.4 125.2 120.7 115.7 113.9 115.2 ' IAverage freight carload per loaded car (tons) 20.3 21.8 23.2 23.2 22.7 20.5 24.3

" car turnaround time (days) 13.8 13.1 15.0 15.6 16.4 16.8 16.5load per freight train - net (tons) 392 498 517 503 482 448 -

- gross (tons) 825 955 994 1,010 921 902 -Gross ton - km - passenger (mill.) 910 792 924 722 643 580 553

- freight ( 5;151 5,731 5,702 5,575 4,935 4,807 5,294- total ( ) 6,061 6,523 6,626 6,277 5,578 5,387 5,847

1966 1971 1972 1973 1974 1975 1976

Provisional

V ROLLING STOCZ

Number of locomotives in fleet (average)- mainline - steam 100 94 67 74 76 76 76

- diesel 73 103 103 102 102 105 137- shunting - steam 31 31 31 31 31 31 31

- diesel 37 59 59 59 59 59 74Number of railcars in fleet NIL 3 3 3 3 3 3

passenger & luggage cars & saloons in fleet 565 650 642 642 639 638 651freight cars in fleet - revenue 5,434 5,667 5,573 5,591 5,639 5,704 5,799

- service 598 620 620 630 637 647 647- total 6,032 6,287 6,193 6,221 6,276 6,351 6,446

Availability - locomotives - mainline - steam (%) 85 76 66 77 67 58 49- diesel (%) 84 77 72 76 71 62 67

- shunting - steam (%) 84 80 70 71 77 68 58- diesel (%) 67 69 60 56 57 54 63

- railcars - diesel (%) NIL 67 67 NIL NA NA 33- passenger cars (%) 82 91 92 92 89 90 87- freight cars (%) 87 92 89 93 94 91 91

VI OPERATING RATIOS

Passenger - km per passenger train km 495 714 655 890 848 989 985Passenger - km per car km 25 32 32 35 34 37 40Freight - net ton km per freight train km 409 552 567 540 503 473 518

- gross " " " " " " 927 1,065 1,123 1,120 1,023 989 984Freight - net ton km per available car per year (000) 444 474 472 450 411 381 461Freight - car km per available car per day 67 77 69 66 63 63 71Ratio of loaded to total freight car km 81 78 80 81 80 78 76

11 "1 gross ton-km to net ton-km 2.2 2.1 2.4 2.1 2.0 2.1 1.9Locomotive km per available mainline

locomotive - steam (000) 23 19 36 30 35 34 28- diesel (000) 86 69 68 57 58 69 66

VII STAFF

Number of employees - (000) 28.6 30.9 30.1 29.5 30.9 29.6 31.2 Employees per rote km 1/ 6.0 6.5 6.3 6.2 6.5 6.2 6.5 "

Traffic units per employee - (000) 112 124 126 126 112 114 125Gross ton-km per employee (000) 212 211 220 213 181 182 187

1/ Net ton-km of freight plus passeenger-km

January 1977

TABLE 4

SUDAN

FOURTH RAILWAY PROJECT

Performance, Port Sudan/Atbara, 1974-76

AverageNo. ot No. ot Gross Net Train Hours Lost RunningThrough Wagons Tons Tons Loco. Time 1/

Month Trains Forwarded ('000) ('000) Failures Accidents Weather Total (hours)

1974 Oct 168 4,506 202 129 543 226 67 836 38

Nov. 132 4,211 171 111 455 176 159 790 34

Dec. 140 4,161 194 114 589 183 0 772 35

1975 Jan. 117 3,374 163 96 438 653 0 1,091 N/A

Feb. 127 3,504 179 108 385 0 132 517 N/A

March 137 4,313 205 127 314 39 54 483 N/A

April 134 3,967 201 125 96 65 104 418 27

May 140 4,081 209 126 128 180 142 450 28

June 117 3,146 164 100 143 253 308 704 31

July 140 3,516 181 109 238 61 339 638 36

Aug. 122 3,202 161 100 181 13 1,619 1,813 37

Sep. 143 3,610 191 112 167 272 343 782 33

Oct. 145 4,055 204 125 380 1,169 70 1,619 33

Nov. 138 4,522 222 137 388 104 675 1,167 33

Dec. 152 4,809 235 150 314 44 36 394 31

1976 Jan. 155 4,965 244 152 354 396 19 769 33

Feb. 163 5,070 244 154 269 66 237 572 31

March 156 5,271 255 160 393 136 615 1,144 40

April 146 5,020 242 151 82 491 396 969 28

May 143 4,348 212 133 51 693 269 1,013 32

June 122 4,002 197 121 84 784 386 1,254 37

July 126 4,220 205 128 169 111 217 497 37

Aug. 134 4,047 198 125 68 1,072 788 1,928 37

Sep. 137 3,710 185 113 49 929 310 1,288 38

Average Oct. 1974-Sept. 1975 113 306 177 272 6Q1

Average Oct. 1975-Sept. 1976 137 217 500 335 1,051

1/ Working timetable schedules show 18 - 21 hours.

Source: SRC and Bank Mission

January 1977

SUDAN

FOURTH RAILWAY PROJECT

Accident Data 1971 - 1975

1971 1972 1973 1974 1975Main Main Main Main Main

Yards Line Total Yards Line Total Yards Line Total Yards Line Total Yards Line Total

WaLon Derailments:

Tank 35 22 57 35 31 66 37 31 68 46 31 77 57 35 92

Other 229 53 282 169 63 232 236 82 318 200 49 249 203 57 260

LocomotiveDerailments 74 10 84 48 7 55 74 6 80 87 9 96 82 7 89

Broken Couplers 142 29 171 107 11 118 30 14 44 - 29 29 11 22 33

Miscellaneous 354 253 607 501 158 659 406 204 610 305 264 569 311 198 509

Total 834 367 1,201 860 270 1,130 783 337 1,120 638 382 1,020 664 319 983

Source: SRC and IBRD Mission

F3

tJn

January 1977

TABLE 6SUDAN

FOURTH RAILWAY PROJECT

Operational Objectives

Actual Objectives1976 1981 1983

1. Average diesel locomotive availa-bility (%)

(a) heavy main-line 64 70 80(b) light main-line 64 65 70(c) shunting 64 65 70

2. Productivity per available locomotiveper year (loco.-km '000)

(a) heavy main-line 68 75 100(b) light main-line 54 60 75

3. Average availability - all wagons (%) 91 9O 92

4. Average wagon turnaround time (in days)

(a) general freight 16.5 13 11.5(b) oil tank 9.2 9.2 9.0

5. Average wagon load (tons) 24 24 25

6. Productivity per available wagon peryear (ton-km '000) 520 595 650

7. Staff productivity ('000 traffic unitsper employee) 125 180 220

January 1977

SUDAN

FOURTH RAILWAY PROJECT

Staff Size Compared to Route Length and Traffic Carried

Traffic Staff cost asRoute length Staff size No. of staff Traffic l/ per staff % of operating

Country (Year) (km) ('000) per km (million) ('000) costs

Sudan (1976) 4,784 30 6.3 3,762 125 60

Bolivia (1973) 3,323 7 2.1 594 85 63

Cameroon (1973) 1,174 4 3.4 288 72 59

Nigeria (1963) 5,603 31 5.5 2,012 65 60

India (1975) 2/ 30,210 1,118 37.0 204,964 183

Pakistan (1968) 8,613 135 15.6 17,852 130

Yugoslavia (1972) 10,417 135 13.0 29,757 220 46

Mexico (1974) 14,023 63 4.5 29,428 467 69

Spain (1974) 13,432 68 5.1 28,749 423 69

France (1973) 34,812 283 8.1 118,600 419 67

Germany (1972) 29,230 405 13.9 109,078 269 83

Britain (1974) 18,168 193 10.6 52,532 272 71

Vast Africa (1971) 5,893 41 3/ 7.0 3/ 5,244 128 3/54 3/

1/ Freight ton km plus passenger km

2/ Broad gauge system only.

3/ Includes staff in lake and road services.

*- Not readily available

February 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Comparative Statements of Profit and Loss

Railway Operations(6S '000)

1/Year Ended June 30 1971 1972 1973 1974 1975 1976

Revenue:

Freight:Cotton and Cotton Seed 1,947 2,524 1,917 2,220 2,128 3,381

Grain and Food Stuffs 1,782 1,785 1,840 1,738 2,221 2,972

Other Local Produce 587 659 596 628 1,015 1,420

Petroleum 3,457 3,706 5,014 3,521 3,882 3,992

Imported Food Stuffs 3,219 2,918 1,410 2,690 3,783 6,217

Other Imports 3,741 3,343 3,479 4,078 5,331 8,192

Livestock 229 152 187 197 200 180

Total Freight 14,962 15,087 14,443 15,072 18,560 26,354

Passengers 3,823 3,914 4,200 4,432 5,375 5,856

Miscellaneous 796 475 363 405 460 519

Total Revenue 19,581 19,476 19,006 19.909 24395 32729

Expenses:

Salaries and Wages 11,091 11,452 11,892 13,498 15,735 17,750

Stores 2,489 2,556 3,002 3,101 3,564 4,562

Fuel 899 1,151 1,621 2,413 4,384 4,087

Miscellaneous 1,187 940 923 977 1,309 901

15,666 16,099 17,438 19,989 24,992 27,300

Depreciation 2,314 2,354 2,398 2,460 2,538 2.976

Total Expenses 17,980 18,453 19,836 22,449 27,530 30,276

Net Operating Revenue 1,601 1,023 t 830) (2,540) (3,135) 2,453

Non-Operating Reven-.e 410 610 557 850 1,047 890

Interest Charges 1,505 1,518 1,620 2,014 2,106 3,062

Net Income 506 115 (1,893) (3,704) (4,194) 281

1/ Unaudited

Source: Sudan Railways CorDoration and Bank Staff.

April 1977

TABLE 9

SUDAN

Fourth Railway Project

Sudan Railways Corporation

Comparative Balance Sheets(LS '000)

1/Year Ended June 30 1975 1976

Assets

Current Assets:Receivables 12,985 17,218Inventories 20,296 22,514

33,281 3,3

Fixed Assets - At Cost 84,488 86,470Accumulated Depreciation 27,660 30,595Net in Use 56,828 55,875

Work in Progress 5,609 27,56042,437 83,435

Total Assets 95718123167

Liabilities and Equity

Current Liabilities:Trade Payables 13,658 17,385Provident Fund 2,496 2,470Bank Overdraft 16,956 19,026Long-Term Debt - Current 2,967 3,953

36,077 42,834

Deferred Customs - 11,004

Long-Term Debt:IBRD 11,121 10,547Other 4,550 15,403

15,671 25,950

Equity:Capital 11,377 11,365Capital Reserve 28,027 30,969Retained Earnings 4,566 1,045

43,970 43,379

Total Liabilities and Equity 95,718 123,167

1/ Unaudited.

Source: Sudan Railways CorporationApril 1977

TABLE 10

SUDAN

Fourth Railway Project

Sudan Railways CorporationCash Flow

For the Year Ended June 30, 1976(IS '000)

Source of Funds

1. From Operations:Net Operating Profit 2,453

Add Provision for Depreciation 2,9765,429

2. Non-Operating Revenue 890

3. Increase in Long-Term Debt 14,232

4. Deferred Customs 11,004

Total Source of Funds 31,555

Application of Funds:

1. Purchase of Capital Assets - Net 23,970

2. Debt Service - Principal 3,953- Interest 3,062

3. Interest on Capital 454

4. Sundry 422

Total Source of Funds 31,861

Decrease in Working Capital 306

Represented By:Increase

1975 1976 (Decrease)

Current Assets:Receivables 12,985 17,218 4,233Inventories 20,296 22,514 2,218

33,281 39,732 6,451

Current Liabilities:Trade Payables 13,658 17,385 ( 3,727)Provident Fund 2,496 2,470 26

Bank Overdraft 16,956 19,026 ( 2,070)Long-Term Debt -Current 2,967 3,953 ( 986)

36,077 42,834 _ 6,757)

Working Capital -(Decrease) ( 2,796) ( 3,102) ( 306)

Source: Bank Staff

April 1977

SUDAN

FOURTH RAILWAY PROJECT

SRC Freight Traffic Forecast to 1983(in '000 tons)

Year ended June 301974 1975 1976 1977 1978 1979 1980 1981 1982 1983

Actuals Estimate Forecast

A. To Port Sudan

Cotton 211 161 209 220 226 230 235 240 246 252Cotton seed 37 *- 1 70 70 70 70 70 70 70Groundnut 129 204 245 288 317 349 384 422 464 510Sesame 100 82 115 91 100 110 121 133 146 161Oilcake 33 63 81 220 230 240 250 260 270 280Maize and millets 46 39 16 98 108 119 132 145 159 175Wheat 0 0 0 0 28 29 30 31 32 33Sugar 0 0 0 20 234 388 615 767 908 1,023Molasses 0 1 5 65 110 110 110 110 110 110Gum 22 28 22 40 42 45 48 50 52 55Other agric. products 23 13 20 44 64 68 72 75 79 84Chrome ore 28 15 25 30 30 30 30 30 30 30Other goods 68 38 72 95 92 87 87 92 97 99

Subtotal (A) 697 644 811 1,281 1,651 1,875 2,184 2,425 2,663 2,882

B. From Port Sudan

Fuel oil in bulk 98 112 115 101 91 90 83 73 59 42Other petroleum products inbulk 337 443 427 546 302 337 376 419 468 523Packed petroleum products 151 89 81 66 71 75 78 84 87 92Fertilizers & insecticides 154 143 135 165 195 225 237 249 261 273Chemicals and medicines 13 9 14 14 14 14 15 15 15 15 eMotor vehicles 5 7 6 9 10 11 12 13 14 15Machinery 22 14 9 25 31 34 36 39 41 44Iron and steel products 70 42 61 83 86 90 93 97 102 107Jute goods 28 25 31 15 0 0 0 0 0 0Glass products 9 2 3 10 11 11 11 12 12 13Timber 5 4 .. 30 35 37 39 40 41 42Paper and paper products 16 18 21 21 23 24 26 27 29 30Asphalt 7 20 15 24 26 28 29 30 31 32

Year ended June 301974 1975 1976 1977 1978 1979 1980 1981 1982 1983

Actuals Estimate Forecast

B. From Port Sudan (Cont'd.)

Rice, wheat and flour 174 132 155 0 0 0 0 0 0 0Salt 53 57 63 64 65 65 66 66 67 67Sugar 128 128 158 16 0 0 0 0 0 0Cement and clinker 6 4 29 30 40 50 60 70 80 90Other food products 8 4 11 11 11 11 8 8 8 8Miscellaneous manufactures 9 59 98 140 145 150 155 160 165 170

Subtotal (B) 1,379 1,312 1,432 1,370 1,156 1,252 1,324 1,402 1,480 1,563C. Local Traffic

Petroleum products in bulk 2 2 1 4 365 385 405 425 445 470Cotton 1 12 1 2 2 3 3 4 4 5Cotton seed 14 5 4 9 9 10 10 11 11 11Other oilseeds 7 12 6 10 12 13 14 15 16 17Maize and millets 100 54 51 200 210 220 230 240 250 260Wheat 6 3 2 100 150 160 165 170 175 180Flour 41 38 32 150 200 210 215 220 225 230Sugar 10 8 5 115 122 129 136 144 152 161Dates 21 25 15 25 26 27 28 29 30 31Other food products 36 30 26 40 48 54 59 66 72 76Cement 120 135 100 140 150 160 170 180 190 200Timber 6 6 6 10 11 12 13 14 15 16Firewood and charcoal 35 32 20 27 28 30 32 33 35 36Sacking 1 2 2 11 20 20 20 20 20 20Fertilizers and insecticides 11 13 9 17 18 20 22 23 24 26Iron and steel products 5 5 3 7 8 8 9 9 10 11Other commodities 61 52 64 70 80 90 95 100 110 120

Subtotal (C) 477 434 347 937 1,459 1,551 1,626 1,703 1,784 1,870D. Livestock 28 25 20 33 59 62 66 70 75 80

E. Service 112 113 98 110 120 140 160 180 200 220 >

SRC Forecast of TotalFreight 2,693 2,528 2,708 3,731 4,445 4,880 5,360 5,780 6,202 6,616

Appraisal Forecast 2,693 2,528 2,708 3,100 3,500 3,900 4,300 4,650 5,000 5.300

Notes: .. negligible

Source: Sudan Railways Corporation and Bank Staff

January 1977

SUDAN

FOURTH RAILWAY PROJECT

SRC Passenger Traffic Forecast to 1983(in '000)

Year ended June 301974 1975 1976 1977 1978 1979 1980 1981 1982 1983

Actuals Estimate Forecast

1. Sleeper and FirstClass 95 104 145 146 160 170 180 192 203 215

2. Second Class 119 234 246 276 304 319 335 352 370 389

3. Third and FourthClass 2,514 2,609 2,773 3,293 3,688 3,920 4,199 4,416 4,743 5,043

Total 2,728 2,947 3,164 3,715 4,152 4,409 4,714 4,960 5,316 5,647

January 1977

SUDAN

FOURTH RAILWAY PROJECT

Estimated Cost of Prolect ./

LS Million 01$ MillionLocha -i Foreign Total Local 2/ Foreign total Bank Grnup Financing

A. TRACK

Re-sleeper 500 km on Haiya-Sennar-I1 Obeid 2.88 3.07 5.95 7.21 7.67 14.88 6.12Relay 150 km on Khartoum-Sennar 3.59 4.20 7.79 8.98 10.50 19.48 -Relay Abu Zabad-_abanousa 3.37 1.33 4.70 8.42 3.33 11.75 -Track Maintenance Iquipment o.32 0.49 0.81 0.80 1.22 2.02 1.22Signals and Comsunications 0.50 0.56 1.06 1.25 1.40 2.65 1i.0Additional Crosing Stations 0.87 0.43 1.30 2.17 1.08 3.25Bridge Strengthening, Flood Protection 1.90 0.60 2.50 4.75 1.50 6.25

Sub-Total 13.43 10.68 24.11 33.58 26.70 60.28 8.74

B. WORKSBOPS

New Diesel Locomotive Shops. Sennar 0.53 0.13 0.66 1.32 0.33 1.65New Wagon Shops, Port Sudan 0.38 0.11 0.49 0.95 0.27 1.22 )Machinary and Equipmnt for new shops 0.98 1.29 2.27 2.45 3.23 5.68 )Locomotive Components for new shops 0.29 0.65 0.94 0.73 1.62 2.35

Sub-Total 2.18 2.18 4.36 5.45 5.45 10.90 5.45

C. ROLLING STOCK

Mainline Diesel Locmotives (10) 1.80 3.00 4.80 4.50 7.50 12.00 -Locaootive Spare Parts 1.72 3.40 5.12 4.30 8.50 12.80Freight Wagons (400) 3.48 5.18 8.66 8.70 12.95 21.65 -Roller Bearings and Couplers 0.33 0.54 0.87 0.83 1.35 2.18 1.35

Sub-Total 7.33 12.12 19.45 18.33 30.30 48.63 1.35

D, TRAINING AND TECHNICAL ASSISTANCZE

Atbara Training School Equipment (2nd Phase)and Technical Assistance 0.42 0.43 0.85 1.05 1.08 2.13 )

Other Miscellaneous Assistance 0.02 0.11 0.13 0.05 0.27 0.32 ) 1.35

Sub-Total 0.44 0.54 0.98 1.10 1.35 2.45 1.35

E. TOTAL WITHOUT CONTINGEICIES 23.38 25.52 48.90 58.46 63.80 122.26 16.89

F. CONTINGENCIES - PRICE ONLY 4.42 3.30 7.72 11.05 8.25 19.30 3.11

G. TOTAL WITH CONTINGINCIES 27.80 28.82 56.62 69.51 72.05 141.56 20.00

1/ 977 prices.

2/ Includes Sudan custom duties and foreoign *=hang tat, amounting to LS 12.38 million (US$30.94 million equivalent).

May 1977

TABLE 14

SUDAN

FOURTH RAILWAY PROJECT

Estimated Schedule of Disbursements

IBRD Fiscal Year Disbursements Cumulative Disbursementsand Quarter during Quarter at end of Quarter

(US$ '000) (US$ '000)

1978

December 31, 1977 100 100March 31, 1978 400 500June 30, 1978 1,000 1,500

1979

September 30, 1978 1,000 2,500December 31, 1978 1,500 4,000March 31, 1979 1,500 5,500June 30, 1979 1,500 7,000

1980

September 30, 1979 2,000 9,000December 31, 1979 2,000 11,000March 31, 1980 2,000 13,000June 30, 1980 2,000 15,000

1981

September 30, 1980 2,000 17,000December 31, 1980 1,000 18,000March 31, 1981 1,000 19,000June 30, 1981 500 19,500

1982

September 30, 1981 300 19,800December 31, 1981 200 20,000

April 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Coreoration

Projected Statement of Profit and Lose

LS '000 LS Millions LS MillionsYear Ended June 30 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986

Revenue:Freight 31,442 34,764 38,585 42,251 45.42 48.55 51.62 54.2 56.9 59.8Passengers 7,695 8,311 8,976 9,693 10.47 11.31 12.21 13.2 14.2 15.4Miscellaneous 200 200 200 200 .20 .20 .20 .2 .2 .2

Total Revenue 39,337 43.275 47,761 52,144 56.09 60.06 64.03 67.6 71.3 75.4

Expenses:Salaries and Wages 19,800 21,983 23,598 25,359 25.79 25.97 26.35 26.3 26.3 26.5Stores 3,963 4,509 4,740 5,068 5.29 5.38 5.57 5.5 5.6 5.6Fuel 5,694 6,627 7,147 7,715 8.22 8.73 9.54 10.0 10.5 11.1Miscellaneous 1.520 1 614 1,655 1,712 1.75 1.77 1.80 1.8 1.8 1.8

30,977 3 7,140 39,854 WM.2- 436 4.2 4Depreciation 3.588 4,606 5,194 5,628 5.85 6.86 7.60 8.3 8.7 9.1

Total Expenses 34.565 39,339 42,334 45,482 46.90 48.71 50.86 51.9 52.9 54.1

Net Operating Revenue 4,772 3,936 5,427 6,662 9.19 11.35 13.17 15.7 18.4 21.3

Non-Operating Revenue 1,575 1,575 1,575 1,575 1.58 1.58 1.58 1.6 1.6 1.6Interest Charges 3,667 3,529 3,528 3,808 4.41 5.33 6.21 6.5 6.3 6.0

Net Income 2,680 1,982 3,474 4,429 6.36 7.60 8.54 10.8 13.7 16.9

Source: Bank Staff

May 1977

TABLE 16

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Schedule of Selected Financial Indicators

PercentDebt Times Annual Return

Working Operating Service Interest Debt/Equity on Net Fixed

Ratio Ratio Coverage Earned Ratio Assets in Usel/ 2/ 3/ 4/ 5/ 6/

1975 1.02 1.13 0.10 - 26/74 -

1976 0.83 0.93 1.05 1.09 37/63 4.8

1977 0.79 0.88 1.30 1.73 40/60 8.1

1978 0.80 0.91 1.46 1.56 38/62 5.0

1979 0.78 0.89 2.10 1.98 39/61 5.5

1980 0.76 0.87 2.55 2.16 42/58 6.0

1981 0.73 0.84 2.36 2.44 45/55 7.1

1982 0.70 0.81 2.45 2.42 46/54 7.4

1983 0.68 0.79 2.48 2.37 47/53 7.7

1/ Working Ratio - Total operating expenses, excluding depreciation and interest,

divided by total operating revenue.

2/ Operating Ratio - Total operating expenses, including depreciation butexcluding interest, divided by total operating revenue.

3/ Debt Service Coverage - Net income before depreciation and interest divided by the

total of interest plus principal repayments.

4/ Times Interest Earned - Net income before interest divided by the interest charges.

5/ Debt/Equity Ratio - The relative percentages of long-term debt and equity investedin the enterprise.

6/ Annual Return on Net Fixed Assets in Use - Net income before interest as a

percentage of the average net fixed assets in use for the year.

Source: Bank staff

April 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Proiected Balance Sheet

16S 000 LS Millions LS mllions

Year Ended June 30 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986

Assets

Current Assets:Bank - - - - - - - 2.5 13.7 31.7Receivables 7,746 4,276 4,746 5,197 5.59 5.97 6.35 6.7 7.0 7.4Inventories 22 000 20,261 13,180 13 102 13.93 14.08 14.37 14.3 14.4 14.6

29,74 24,537 17.2. 18,2 20.055 20.72 23.5 __ _5__

Fixed Assets - At Cost 134,780 159,913 178,846 189,159 219.71 244.96 270.20 280.1 290.0 299.9Accumulated Deprecietion 34 183 38,789 43 983 49 611 55.46 62.32 69.92 78.2 86.9 96.0

Net in Use 100,5 121,124 134,863 139,548 164.25 182.64 200.28 201.9 203.1 203.9Work in Progress 5 520 - 3,273 5 304 - - -

16.1i7 121,124 138 136 144 852 164.25 182.64 200.28 201.9 2

Total Assets 135,863 145,661 156,062 163 151 183.77 202.69 221.00 225.4 238.2 257.6

Liabilities and Equity

Current Liabilities:Trade Payables 8,000 6,938 7,273 7,729 8.05 8.22 8.54 8.6 8.7 8.8Caitments - 14,472 20,156 16,110 19.48 18.54 20.56 8.2 3.0 3.0Bank Overdraft 29,713 21,217 15,352 14,390 11.92 10.94 5.37 - - -Long-term Debt - Current 5,049 3,388 2,274 1,611 2.62 2.73 2.79 4.7 4.9 5.0Provident Fund 3,050 2,974 2898 2,822 2.74 2.67 2.59 2.5 2.4 2.4

Z~1T~ ~ ~ i!'!!I4 43.120 4,B _7__ 4260 _i_

Deferred Customs 15.004 19,505 22,124 23,067 26.78 30.49 34.20 36.3 38.4 40.5

Lonw-Term Debt:IBRD - Existing 13,982 13,239 12,470 11,674 10.85 10.00 9.12 8.2 7.3 6.3Other - Existing 15,689 13,044 11,539 10,724 10.01 9.26 8.55 7.8 7.1 6.6IBID - Proposed - 76 1,261 6,352 6.51 7.45 7.14 6.8 6.4 6.1Other - Proposed - 2,721 8,285 12,364 17.10 16.25 15.36 14.5 13.5 12.5Future Requirments - - - - 5.59 16.97 29.62 40.4 45.9 49.4

29,671 B 033. 1,11 4 50.06 59.93 69.79 77

Equity:Capital 11,127 12,347 13,767 13,767 13.77 13.77 13.77 13.7 13.7 13.7Capital Reserve 34,922 39,971 43,359 45,633 47.24 49.86 52.59 55.4 60.1 65.0Retained Earnings ( 673) (4,231) (4,696) (3,092) 1.11 5.54 10.80 18.3 26.8 38.3

45,376 48,087 52,430 56,308 62.12 69.17 77.16 87.4 100.6 117.0

Total Liabilities and Equity 135.863 145,661 156,062 163.151 183.77 202.69 221.00 225.4 238.2 257.6

Source: Bank Steff

Hay 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Statements of Retained Earnings and Capital Reserve

Retained Earnings

LS'OOO ES millions ES millions

Year Ended June 30 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986

Opening Balance 1,045 (673) (4,231) (4,696) (3.09) 1.11 5.54 10.8 18.3 26.8

Add Profit for Year 2680 1.982 3,474 4,429 6.36 7.60 8.54 10.8 13.7 16.9

3,725 1,309 ( 757) ( 267) 3.27 8.71 14.08 21.6 32.0 43.7

Deduct:

Interest on Capital 445 491 551 551 0.55 0.55 0.55 0.5 0.5 0.5

Transfer to Reserve 1/ 3,953 5,049 3,388 2,274 1.61 2.62 2.73 2.8 4.7 4.9

Closing Balance ( 673) (4,231) (4,696) (3,092) 1.11 5.54 10.80 18.3 26.8 38.3

Capital Reserve

Opening Balance 30,969 34,922 39,971 43,359 45.63 47.24 49.86 52.6 55.4 60.1

Add Transfer from Profits 3,953 5,049 3,388 2,274 1.61 2.62 2.73 2.8 4.7 4.9

Closing Balance 34,922 39,971 43,359 45,633 47.24 49.86 52.59 55.4 60.1 65.0

1/ Each year an amount equal to the debt payment requirement is transferred from retained earnings to capitalreserve.

Source: Bank Staff

May 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Projected Cash Flow

hS'O0O ES Millions LS MillionsYear Ended June 30 1978 1979 1980 1981 1982 1983 1984 1985 1986

Source of Funds:1. From Operations:

Net Operating Revenue 3,936 5,427 6,662 9.19 11.35 13.17 15.7 18.4 21.3Depreciation 4,606 5,194 5,628 5.85 6.86 7.60 8.3 8.7 9.1Non-Operating Revenue 1.575 1.575 1.575 1.58 1.58 1.58 1.6 1.6 1.6

10,117 12,196 13,865 16.62 19.79 22.35 25.6 28.7 32.0

2. Increase in Capital 1,220 1,420 - - - - - -

3. Long Term Debt 2,797 6,749 9,170 5.98 1.22 - - - -4. Deferred Customs 4,501 2,619 943 3.71 3-71 3.71 2.1 2.1 2.15. Future Requirements - - - 5.59 11.38 12.65 12.6 7.4 5.76. Decrease in Non-Cash 16,882 11,440 - 3.40 _ 1.65 - -

Working Capital

Total Sources of Funds 35,517 34,424 23,978 35.30 36.10 40.36 40.3 38.2 39.8

Use of Funds:1. Capital Assets 19,613 22,206 12,344 25.25 25.25 25.24 9.9 9.9 9.92. Debt Service - Principal 3,388 2,274 1,611 2.62 2.73 2.79 4.7 4.9 5.0

- Interest 3,529 3,528 3,808 4.41 5.33 6.21 6.5 6.3 6.03. Interest on Capital 491 551 551 0.55 0.55 0.55 0.5 0.5 0.54. Increase in Non-Cash 4702 1.26 - 10.8 5.4 0.4

Working Capital

Total Use of Funds 27,021 28,559 23.016 32.83 35.12 34.79 32.4 27.0 21.8

Annual Cash Surplus 8,496 5,865 962 2.47 0.98 5.57 7.9 11.2 18.0Opening Cash Balance (29,713) (21,217) (15,352) (14.39) (11.92) (10.94) (5. 4) 2.5 13.7

Closing Cash Balance (21,217) 15,352) (14, 390) (11.92) (10.94) (5.37) 2.5 13.7 31.7

Source: Bank Staff

May 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Debt Service Deflated to 1977 Monetary Unit(LS'OO 1978-80; ES million 1981-86)

Current Monetary Unit 1/ Deflated to 1977 Monetary Unit 2/Principal Interest Total Principal Interest Total Decrease

1978 3,388 3,529 6,917 3,108 3,238 6,346 5711979 2,274 3,528 5,802 1,914 2,969 4,883 9191980 1,611 3,808 5,419 1,255 2,968 4,223 1,196

1981 2.62 4.41 7.03 1.89 3.18 5.07 1.961982 2.73 5.33 8.06 1.82 3.56 5.38 2.681983 2.79 6.21 9.00 1.73 3.84 5.57 3.43

1984 4.7 6.5 11.2 2.7 3.7 6.4 4.81985 4.9 6.3 11.2 2.6 3.3 5.9 5.31986 5.0 6.0 11.0 2.5 2.9 5.4 5.6

1/ From Table 19-A

2/ Deflator Index: 1978 - 79 = 9%1980 - 86 = 8%

May 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Revised Cash Flow Giving Effect to Deflated Debt Service

iS'OO IS million IS millionYear Ended June 30 1978 1979 1980 1981 1982 1983 1984 1985 1986

Annual Cash Surplus i/ 8,496 5,865 962 2.47 0.98 5.57 7.9 11.2 18.0

Increase due to DebtService Deflation 2/ 571 919 1,196 1.96 2.68 3.43 4.8 5.3 5.6

Adjusted Cash Surplus 9,067 6,784 2,158 4.43 3.66 9.00 12.7 16.5 23.6

Opening Cash Balance (29,713) (20.646) (13.862) (11.70) (7.27) (3.61) 5.4 18.1 34.6

Closing Cash Balance (20,646) (13_862) (11_704) (7.27) (3.61) 5.39 18.1 34.6 58.2

1/ From Table 19-A

2/ From Table 19-B

Source: Bank Staff

May 1977

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Projected Operating StatementsWithout Project 2/

ES '000 L6S Millions ES MillionsYear Ended June 30 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986

Revenue 39,337 43,275 43,275 43,275 43.28 43.28 43.28 43.3 43.3 43.3

Expenses:Salaries and Wages 19,800 21,983 23,225 24,926 25.41 25.80 26.14 26.5 26.7 26.9Stores 3,963 4,509 4,548 4,846 5.09 5.29 5.46 5.6 5.7 5.8Fuel 5,694 6,627 6,627 6,627 6.63 6.63 6.63 6.6 6.6 6.6Miscellaneous 1,520 1,614 1,624 1,676 1.72 1.75 1.78 1.8 1.8 1.8

30.977 34,733 36 024 38.85 39.47 40.01 40.5 40.8 41.1,= 8,5427 725 5,200 n 3.27 -75 "7:7

Non-Operating Revenue 1,575 1,575 1,575 1,575 1.58 1.58 1.58 1.6 1.6 1.6

Net Income 1/ 9,935 10 117 8,826 6,775 6.01 5.39 4.85 4.4 4.1 3.8

1/ Before provision for depreciation and interest.

2/ SRC will reach carrying capacity in FY78 if no investments are made.

Source: Bank Staff

April 1977

C

SUDAN

FOURTH RAILWAY PROJECT

Sudan Railways Corporation

Projected Operating StatementsWith Project Investments Only 2/

LS '000 LS Millions LS MillionsYear Ended June 30 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986

Revenue 39,337 43 275 472761 52214h 56.09 56.09 56.09 56.1 56.1 56.1

Expenses:Salaries and Wages 19,800 21,983 23,598 25,359 25.79 25.99 26.16 26.3 26.4 26.5

Stores 3,963 4,509 4,740 5,068 5.29 5.39 5.48 5.6 5.7 5.8Fuel 5,694 6,627 7,147 7,715 8.22 8.22 8.22 8.2 8.2 8.2

Miscellaneous 1,520 1,614 1,655 1,712 1.75 1.77 1.78 1.8 1.8 1.8

30,977 342733 37,140 39_854 41.05 41.37 41.64 41.9 42.1 42.3

8,360 8,542 10,621 12,290 15.04 14.72 14.45 14.2 14.0 13.8Non-Operating Revenue 1,575 1,575 1,575 1,575 1.58 1.58 1.58 1.6 1.6 1.6

Net Income 1/ 9,935 10 117 12,196 1 16.62 16.30 J6CW 15.8 15.6 15.4

1/ Before provision for depreciation and interest.

2/ The SRC will reach carrying capacity with the proposedproject in FY81.

Source: Bank Mission

April 1977

TABLE 22

SUDAN

Sudan Railways Corporation

Financial Internal Rate of Return(Ls '000)

Year Operating Surplus NetEnded Capital With Without CashJune 30 Costs Proiect Pro, ct Net Flow

1978 6,557 10,117 10,117 -( 6,557)1979 14,908 12,196 8,826 3,370 ( 11,538)1980 14,776 13,865 6,775 7,090 ( 7,686)1981 10,423 16,620 6,010 10,610 1871982 4,420 16,300 5,390 10,910 6,4901983 16,030 4,850 11,180 11,1801984 15,800 4,400 11,400 11,4001985 15,600 4,100 11,500 11,5001986 1/ 15,400 3,800 11,600 11,6001987 15,400 3,800 11,600 11,6001988 15,400 3,800 11,600 11,6001989 15,400 3,800 11,600 11,6001990 15,400 3,800 11,600 11,6001991 15,400 3,800 11,600 11,6001992 15,400 3,800 11,600 11,6001993 15,400 3,800 11,600 11,6001994 15,400 3,800 11,600 11,6001995 15,400 3,800 11,600 11,6001996 15,400 3,800 11,600 11,6001997 15,400 3,800 11,600 11,600

51,084 301,328 96,068 2052260 154,176

Financial Internal Rate of Return: 25%

Sensitivity Analysis:

(1) Cost Increase of 10% 22%(2) Benefit Decrease of 10% 22%(3) Cost Increase of 10% and

Benefit Decrease of 10% 20%

1/ Maintenance costs with and without the project are assumed to increaseannually by the same amount commencing with 1986.

2/ From Table 21.

3/ From Table 20.

Source: Bank Staff

May 1977

TABLE 23-A

SUDAN

FOURTH RAILWAYS PROJECT

Cost-Benefit Analysis(in ES '000)

(i) Resleeperin' Haiya - Kassala - Sennar - El Obeid Line

20 years, 1 cost stream, 3 benefit streams

TrackMaintenance

Project Rolling Stock lt Operating Costl/ CostYear Cost Savings Savings Savings

1978 196 0 0 4801979 1,354 0 0 4801980 1,355 0 0 4801981 1,159 600 100 4801982 963 600 200 4801983 0 600 300 4801984 0 0 600 4801965 0 0 600 4801986 0 0 600 4001987 0 0 600 2001988 0 0 600 1001989 0 0 600 501990 0 0 600 01991 0 0 600 01992 0 0 600 01993 0 0 600 01994 0 0 600 01995 0 0 600 01996 0 0 600 01997 0 0 600 0

Rate of Return = 39%

1/ After improvement, an additional 2 million tons can be carried to and fromSennar by this route, because it is 52 km shorter than the present route viaAtbara and Khartoum. Alternatively, this traffic could otherwise go by truck,at an additional cost of ES 0.0057 per ton-km over 1,000 km. The Atbara -Khartoum route will involve purchase of 120 additional wagons and 2 locomotivesfor ES 1.8 million and ES 0.6 million in annual operating costs.

May 1977

TABLE 23-B

SUDAN

FOURTH RAILWAYS PROJECT

Cost-Benefit Analysis(in ES '000)

(ii) Upgrading of Khartoum - Sennar Line

20 years, 1 cost stream, 2 benefit streams

TrackAvoided1 / Maintenance

Project!' Rolling Stock 21 Capital CostYear Cost Savings Costs Savings

1978 233 0 0 01979 699 0 0 01980 699 0 0 1441981 466 825 0 1441982 233 0 0 1441983 0 0 0 1441984 0 0 0 1441985 0 0 0 1441986 0 0 0 1001987 0 0 0 801988 0 0 0 01989 0 0 0 01990 0 0 1,048 01991 0 0 2,100 01992 0 0 1,977 01993 0 0 935 01994 0 0 0 01995 0 0 0 01996 0 0 0 01997 0 0 0 0

Rate of Return = 17%

1/ Project costs include the cost of labor for rail renewal and the extracost of transporting used 75 lb. rail to Rahad - Babanousa.

2/ Increased speed results in shorter turn-around time for locomotives andwagons which means that less rolling stock is needed.

3/ The Khartoum - Sennar line would need relaying within a 10-15 year periodin any case. Full costs - labor and track material - would then have to beincurred.

May 1977

TABLE 23-C

SUDAN

FOURTH RAILWAYS PROJECT

Cost-Benefit Analysis(in ES '000)

(iii) Upgrading of El-Rahad - Babanousa Line

20 years, 1 cost stream, 2 benefit streams

TrackMaintenance

ProjectV LivestockV Operating Cost3/ Cost

Year Cost Traffic Savings Savings

1978 298 0 0 233

1979 2,276 0 0 2331980 2,277 0 0 233

1981 1,978 93 300 233

1982 1,682 187 500 233

1983 0 187 600 233

1984 0 187 700 2331985 0 187 800 2331986 0 187 900 2001987 0 187 1,000 1501988 0 187 1,200 1001989 0 187 1,600 501990 0 187 1,600 01991 0 187 1,600 01992 0 187 1,600 01993 0 187 1,600 0

1994 0 187 1,600 0

1995 0 187 1,600 01996 0 187 1,600 01997 0 187 1,600 0

Rate of Return = 15%

1/ Includes cost of new 90 lb ra:ils to be used on the Khartoum - Sennar line inorder to release 75 lb rails for this line.

2/ Improved efficiency allows movement of livestock traffic of 33 million ton-km from the

Savannah livestock project; this traffic would otherwise go by truck.

3/ Operating savings result from: heavier and fewer trains carrying same traffic;

and higher utilization of locomotives, because locomotive change to lighter ones is

no longer required at Rahad.

May 1977

TABLE 23-D

SUDAN

FOURTH RAILWAYS PROJECT

Cost-Benefit Analysis(in ES '000)

(iv) Workshops

20 years, 1 cost stream, 2 benefit streams

Project Rolling Stock MaintenanceYear Cost Savings 1/ Savings 27

1978 0 0 01979 767 0 01980 1,597 0 01981 940 1,280 1001982 0 2,000 6001983 0 3,120 1,1001984 0 0 1,6001985 0 0 1,9001986 0 0 2,2001987 0 0 2,5001988 0 0 2,6001989 0 0 2,7001990 0 0 2,8001991 0 0 2,8001992 0 0 2,8001993 0 0 2,8001994 0 0 2,8001995 0 0 2,8001996 0 e 2,8001997 0 0 2,800

Rate of Return = 65%.

1/ Improved maintenance at Sennar will increase by 25% the availability of loco-motives served there, so that 20 fewer locomotives are needed to haul the sametraffic. At 1S320,000 per locomotive, LS6.4 million in rolling stock costs are saved.

2/ Maintenance costs are also reduced because of improved physical layout andhigher labor productivity. Savings are conservatively estimated at hSO.016 perlocomotive km.

January 1977

TABLE 23-E

SUDAN

FOURTH RAILWAYS PROJECT

Cost-Benefit Analysis(in ES '000)

(v) Wagons and Locomotives

Year Rolling Stock. Costs Operating Cost Savingsl/

1978 2,492 0

1979 3,365 570

1980 3,930 1,140

1981 3,555 1,710

1982 0 3,400

1983 0 3,400

1984 0 3,400

1985 0 3,400

1986 0 3,400

1987 0 3,400

1988 0 3,400

1989 0 3,400

1990 0 3,400

1991 0 3,400

1992 0 3,400

1993 0 3,400

1994 0 3,400

1995 0 3,400

1996 0 3,400

1997 0 3,400

Rate of Return = 23%

1/ Rolling stock and spare Darts procured undpr tla nrolpet v411 nroviAe for a

traffic capacity of up to 600 million ton-km, which would otherwise have to

go by truck, at an additional cost of ES0.0057 per ton-km.

May 1977

SUDAN

FOURTH RAILWAY PROJECT

Sunnary of Economic Return Analysis

Economic Return (Z) Sensitivity Analysis of Rate of Return (7) at Market Prices

Economic Cost/ at market at *hady 2 101 increase 107 decrease 107 increase in cost plus one-year delayProject Item (in million LS) prices prices in costs in benefits 107 decrease in benefits in benefits

i) Resleepering Ha-ya - El Obeid Line 5.0 39 40 31 31 25 24

ii) Relaying Khartoum - Sennar Line 2.3 17 20 15 15 13 14

iii) Upgrading El-Rahad - Babanousa Line 8.5 15 14 13 13 12 13

iv) Workshops 3.3 65 62 60 59 54 46

v) Rolling Stock 13.3 23 20 21 21 19 19

vi) ii) and iii) combined 10.8 15 15 14 13 12 13

Total Project-/ 43.2 27 24 24 24 21 22

1/ Excluding duties and taxes.

2/ For foreign exchange only at LS 1 = US$ 2.00

3/ lxcluding items like training school for which benefits cannot be quantified.

Source: Bank staff

may 1977

CHART 1

SUDAN RAILWAYS CORPORATION

TRAFFIC DENSITY CHART 1975/1976APPROXIMATE PAYING NET TONS (000's)DISTANCE IN BRACKETS (KILOMETRES)

WADI HALFA

(324) 42

KAR I MA s(222)

92

ATBARA

I JJ~~~KASSA LAKHARTOUM

O EL OBEID 17187 /

(335) co< (363) (350< rJ- 837 I SENNARna 164 197

z~~~~~~

cc 93 427)87 (446)

DAMAZINE

WAU

World 13ank - 16776

anuary 197 7

CHART 2

WADI HALFA

SRC's FORECAST OF TRAFFIC DENSITY IN 1982/83APPROXIMATE PAYING NET TONS (000's)DISTANCE IN BRACKETS (KILOMETRES)

(324) 7 /o

(222)KARIMA 434

NC/

ATBARA

-' 2,853

KASSALAKHARTOUM

3 2,285 / X

EL OBEID

o

'~~~~ (363 2,602

r 319 ARNtA

WAU DAMAZINE

January 1977 World BnkW - 16787

SUDAN RAILWAYS CORPORATION ORGANIZATION CHARTGENERAL

Minister of Transport

and Communications

Dr. Bashir Abadi

Railway Board

Chairman and

General Manager

Mohamed Abdel

Rahman Wasf i

DeuyGnral Deputy General DeuyGnrl.Manager - RgosMne -Technical Manager - FinanceManager - RegionsanTrfi

Vacant ~~~~and Traffic and EconomyAbbas Ali Ragi Ibrahim Hag Ali

_ z _ - ~~~~~~~~ ~~ ~ ~ ~~~~~~~~~~~~~Ch. Civil ,

Traffic Manager Ch. Mechan. EnierDecoAsst. G. M. . TrAbdel Ghafour Engineer Yahia Abdel Fin, and Economy

Vacant Tef. Salih Mohamed Fn n cnmTewlik Eltayeb Hamid Shams Vacant

Eltayeb ~~El Din

Manager E~~~~~~~~~~~~~~astge ACcountanth stb C. rinn* er Manager Manager Mane Manager Aci f c Stores |h lishe. Esb C. Traffice n

M g West Region Central North Controller lishm, Offic OfficerSo. Regon Region Moh. El Research El Sir Ab- Ali AhmahVaca Abdel Salam Region Badri Region Hassan Osman Kha|as Officer dalla Abdel

Vaca ~ ~ ~ alh II Vacant adiVacant IasbrsanAhidmam dla be-'~' - I _ Ibrahim Obeidalla Ahmed Fahmi Gahalla Rahim

World Bank - 16778

January 1977

CHART 3-B

Sudan Railways Corporation Organization Chart

Regions

RegionalManager

Deputy Manager 1 Deputy Manager Deputy ManagerOperations l Mech. Engineeringj. Civil Engineering

IChief Section IChief Section IChief SectionOperations J Mch. Engineering JCivil EngineeringJ

January 1977

CHART 4

SUDAN RAILWAYS CORPORATIONDIAGRAM OF RAIL WEIGHTS

WADIHALFA

II

v;

PORTSUDANKARIMA 222K. -

90 lb/yd (45 Kg/ml rail _ HAIYAmwm_ 75 Ib/yd (37.5 Kg/mi rail_ ___SO lb/yd (25 Kg/m) rail ATBARA r

......... indicates upgrading to next level /Figures represent lengths in Kms I

4

O oBE

I* RESLEEPERED

PROPOSEDKHARTOUM 90 Ib./yd. RAIL .o X KASSALA

EL OBEID "NoC

I o PROPOSED | fi 751Ib./yd. RAIL

.1

WAU

World Bank - 16777

January 1977

IBRD 12615

SUDAN "FF E tR.V

'TRANSPORTATIO I B, V A

INFRASTRUCTURE Xx S~~~~~~~~~~~~~~~~ E D

t~~~~~~~~~~~~~~~~~~~~~~~~~ Aipot

- uwoivA TurF,-d Rwcds

- - t4nov,d Trpcks>Akiepsen . I~~~~~~~~~~~~~~~~~~~~~~d I

* Notoncd CcpitoI~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~E .

N0R F U R NOK)R DTHER N

D. A R F U R KA0F 0 N

S)AFRICA 7~~~~J nb~fl~~7N'~~ EQUA,dtR EAt 12'7~~~~~~~


Recommended