PRESENTATION
ON
STEEL SILOS PROJECT
IN MADHYA PRADESH
- GOVT. OF MADHYA PRADESH
1
PRESENTATION ON STEEL SILOS PROJECT IN MADHYA PRADESH GOVT. OF - - PowerPoint PPT Presentation
PRESENTATION ON STEEL SILOS PROJECT IN MADHYA PRADESH GOVT. OF MADHYA PRADESH 1 The Need - Wheat Growth in Production, Procurement & PDS requirement 170 160 150 140 130 161 120 110 100 127 90 80 70 92 60 88 61
1
Growth in Production, Procurement & PDS requirement
Wheat Production PDS requirement Surplus Stock
20
Procure- ment (19)
10
2009-10 2010-11 2011-12 2012-13
Procurement (49) 40
11
Procurement (35) 30 24 LMT PDS Requirement
90
92 88 61
Procurement (85) 80 70 60 50
25
170 160
161
150 140 130
127
120 110 100
2
Growth in Production, Procurement & PDS requirement
3
Computerization of Food grain Procurement System in Madhya Pradesh __
Department of Food, Civil Supplies and Consumer Protection, Government of Madhya Pradesh
4
Long waiting queues of farmers for selling their crop Manual cheque payments to farmers (delay, loss, malpractices) Below optimum functioning of Procurement Centres Poor Decision Support System/ Irregular Forecasting Less-efficient Monitoring and Control of procurement processes Absence of transparency and citizen interface Malpractices
5
enable smooth, regulated and efficient process
procurement at the Procurement Centres.
gain the trust and confidence
farmers through simplification of procedures and transparency of operations, from ‘purchase to payment’.
level operations, such as forecasting, purchase, transportation, storage, payment etc, to enable better planning, monitoring and management.
6
Purchase Center Farmer
Farmer Registration Wheat Procurement
Procurement Center
Slip with Registration Code is given to Farmer Advance SMS alert sent to Farmer intimating about the Date of Procurement Farmer goes to Procurement Center on Date
Farmer
Procurement Transaction Performed and Receipt is given to Farmer
Bank
Amount is credit to Farmers Account
1 2 3 4 5 6
7
Million farmers through 1.3 Million transactions.
all stakeholders.
Cost, including Application design, development, Implementation, Trainings, Support & Maintenance, Hardware and temporary man-power; Rs 196 Million 33.3 Million – Non Recurring+162.5 Million– recurring exp.)
Rabi 2013-14
8
Decision Support System
Near-elimination of corruption and malpractices existing in the procurement processes. Unified database of genuine farmers SMS alert mechanism Monitoring and Tracking Transparency and citizen interface E-Capacity Enhanced Digital Inclusion Prompt and full payment to farmers, through direct bank transfer ensuring that farmers actually received the Minimum Support Price (MSP) for their food grains, and saving them from the clutches of middlemen.
9
Officials from Uttar Pradesh, Rajasthan and Bihar have visited the Madhya Pradesh to have an understanding of the eUparjan Project. The e-procurement Project has been awarded as the “Best IT initiative” in Madhya Pradesh for the year 2011-12. Awarded “CSI - Nihilent eGovernance Award 2011-12” in the Projects Category – G2B by the Computer Society of India - Nihilent. Awarded “Best Government Project in Social Inclusion in the Horizontal Category” in the IT Innovation Awards presented by Lenovo and powered by NASSCOM and CNBC-TV18. Short-listed by United Nations for Public Service Award
10
i) MPWLC / Other Govt. Agencies ii) Private 2013 40 LMT 51 LMT 2014 50 LMT 65 LMT Total 91 LMT 115 LMT
Storage capacity 35 LMT
11
12
13
procurement of food grains have led to a rise in the level of procurement
round 10% due to lack of modern storage facilities. This constitutes a huge national waste in terms of food as well as public money.
facilities on a large scale.
benefits like assured shelf life of grain for 2-3 years, easier grain management, 1/3rd land requirement compared to traditional warehouses and no risk of pilferage.
14
public resources, and private capital could, therefore, enable an accelerated roll out of modern storage capacity.
transferred to the private entity.
expected to optimize on life-cycle costs and improve on quality of grain storage.
15
16
Total Project Cost – Rs 31 Cr
Building & Civil works – Rs 14 Cr Plant & Machinery – Rs 13 Cr Other/IDC/Contingencies- Rs 4 Cr
Sources of Financing:
*VGF from GoMP, if any, will be provided as “O&M Support” to the project
17
S. No. REVENUES INR/QTL INR/MT/ YEAR (YEAR 2013) REMARKS 1 Receipt & Dispatch Charges 9.12 91.20 Reimbursement at actual expenses incurred 2 Commission Charges 1% On value
actual quantity handled under central pool system. Storage Charges INR/QTL/M ONTH INR/MT/YEAR 3 Variable Charge 0.5 67.30 As on April 1’2012 4 Fixed Charge 5.75 723.46 As on April 1’2012
18
Descrip iptio tion INR Lakhs Land & S & Site Develop
ment 0.70 Building g and C Civil Works 1445.63 .63 Plant & M Machineri ries es 966.95 .95 Electri trica cal, l, Automati mation & o
er Utilitie ties 287.50 .50 Preliminary ary & Pr Pre-Operativ ative e Expenses es 218.77 .77 Contin ingency cy 135.04 .04 Total al Block Cost 3054.58 .58 Margin Money 8.93 Total al Capital al Cost t 3063.52 .52 Financial indicato tors rs Value Unit Project ct IRR 12.14 .14%
ity IRR 14.05 .05%
1.00 Times Pay Back Period 9.96 Year
Notes: Capita ital stru ruct cture re - 30 30% Equity ity & 70 70% Debt ebt of
he total al project ject cost. VGF – 0% for evaluatio uation in in the he base case se. Utiliz ilizat atio ion of
ities after er 10 10year ars of
arante anteed perio riod - 100%
ject Cost
ncial al Indicator icators
19
sitivi ivity Analysis sis
Availability ility of VGF Base se Case se 10% 10% 20% 20% 25% 25% 30% 30% 35% 35% 40% 40% Total al Project ject Cost
3063.52 2757.17 2450.81 2297.64 2144.46 1991.29 1838.11
Amount nt of VGF
0.00 306.35 612.70 765.88 919.06 1072.23 1225.41
Proje ject ct IRR
12.14% 13.23% 14.55% 15.34% 16.21% 17.19% 18.32%
Equity IRR
14.05% 15.85% 18.23% 19.75% 21.57% 23.83% 26.68%
DSCR
1.00 1.11 1.24 1.31 1.40 1.50 1.61
WACC – 9.97% Project IRR > WACC Utiliz ilizat atio ion n & VGF Availability ility of VGF Equity IRR 14.0 .05% 10% 10% 20% 20% 25 25% 30% 30% 35% 35% 40% 40% Utiliz ilizat atio ion n after er 10 Year ars 100%
15.85% 18.23% 19.75% 21.57% 23.83% 26.68%
90% 90%
14.87% 17.27% 18.80% 20.64% 22.93% 25.82%
80% 80%
13.77% 16.16% 17.69% 19.55% 21.87% 24.83%
70% 70%
13.12% 15.52% 17.07% 18.95% 21.29% 24.29%
60% 60%
10.75% 13.19% 14.77% 16.70% 19.13% 22.28%
WACC – 9.97% Equity IRR > 12.00%
20
Two Stage bidding process has been adopted for selection of developer for Steel Silos. RFQ for Pre Qualification issued in the month of March 2013. Pre-Qualification Requirements are:
FINANCIAL CAPACITY
The Applicant shall have a minimum Net worth of Rs. 30 Cr at the close of the preceding Financial Year (March 2012). TECHNICAL CAPACITY Only those projects (over the past 5 years) which have payments/receipts of more than Rs.6 Cr considered for evaluation purpose such that total sum of payments/receipts of the projects considered is more than Rs 45 Cr
calculated using the sum of scores of members holding more than 26% stake in consortium
21
Projects considered for Evaluation of Technical Capacity
Category –I Category –II Category –III Category -IV
Sector PPP projects in Warehousing /Storage Sector PPP projects in Core Sector EPC projects in Warehousing/ Storage Sector EPC projects in Core Sector Sector Contribution Payment for development/ Revenues received Payment for development/ Revenues received Payments /Receipt for construction work Payments/ Receipt for construction work
whether modern or
grain/paddy/millets etc.
Telecom, Ports, Airports, Railways, Metro rail, Industrial park, Real Estate, Logistics, Park, Pipelines, Irrigation, Water Supply, sewerage and Real estate Development
22
and /or (i.e. Role as Construction Contractor)
category 2; and/or (i.e. Role as Project Developer)
category 1 and/or category 2 (i.e. Role as Project Operator)
be the eligible payments and/or receipts divided by one crore and then multiplied by the applicable factors in as stated below: Category Factors Category –I 1.5 Category –II 0.8 Category –III 0.9 Category –IV 0.4
23
168 proposals were received from 31 bidders.
Financial capability of the bidders as per requirement set forth in bidding documents.
Bidders the Developers have been selected successfully for all ten locations.
financial grant required by a Bidder for implementing the Project. OR
the form of annual payment to MPWLC over the full tenure of the Concession Period. (In case of premium being offered by applicant, such Premium shall be determined by increasing the amount for the respective year by 10% as compared to the immediately preceding year)
24
Financial Proposals of Bidders - Grant / Premium (All Figure in Crores)
Location Dewas Harda Hoshangab ad Raisen Satna Sehore Ujjain Vidisha Bhopal Indore Sr. No Applicant Name/ Financial Quote
VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd. VGF Reqd.
1
Pristine Logistics
10.25 9.11 9.71 10.00 10.75 8.74 9.99 10.51
2
Adani Enterprise
2.11 2.91 2.41 2.31 3.11 2.21 2.41 2.21 3.51 3.11
3
LT Foods Limited
6.26 12.20 11.30 11.46 6.26 5.77 6.11 11.70 0.05 Premium 0.05
4 Techno Electric
& Engineering
9.85
5
Veerprabhu Marketing
10.70 11.38 10.70 9.41
6
Sri Avantika Contractors (I)
7
Total Shipping & Logistics
Premium
Oakridge Energy
Vishandas Asnani
1.65 1.45 LOWEST BIDDERS
Adani Enterprise Adani Enterprise Adani Enterprise Adani Enterprise Adani Enterprise Total Shipping & Logistics Adani Enterprise Adani Enterpris LT Foods Limited LT Foods Limited 25
.
for all ten locations.
project within 60 days from the date of signing of Storage Agreement
(365 Days) from the date of Financial Close.
like Vehicle parking area; Reception, cafeteria and rest rooms & Public address system etc.
26
27
Proposal submitted for In Principal approval to DIF 04.03.2013 RFQ floated 15.03.2013 In Principle approval accorded by SLEC 06.04.2013 Pre-Bid Meeting (NIC Studio, Vindhyachal Bhavan, Bhopal) 08.04.2013 Concession Agreement finalized May, 2013 RFQ received (142 Bids by 25 firms for 08 locations) 01.06.2013 RFP issued (18 firms) 15.07.2013 Proposal submitted to DEA, GoI for In Principal approval to grant VGF 19.07.2013 First Pre-Bid Meeting (Madhyanchal Bhavan, New Delhi) 13.08.2013 Pre Appraisal Meeting in Planning Commission, GoI 22.08.2013 Second Pre-Bid Meeting (M.P. Bhavan, New Delhi) 07.09.2013 In Principle approval accorded by DEA, Ministry of Finance, GoI 29.10.2013 Final Concession Agreement Issued to Pre Qualified Bidders 15.11.2013 Third Pre-Bid Meeting (H.O. MPWLC, Bhopal) 30.11.2013 RFP received and opened (38 Nos. for 8 locations) 16.12.2013
Milestones achieved for 08 locations
Contd…..
28
29