Professional Documents
Culture Documents
(CPL)
Rupee Term Loan to CPL , a company promoted by Abhijeet group for setting up Phase II of 540 MW (2 X 270 MW) coal based at Chandwa in Latehar District, Jharkhand, India.
DSC Meeting Objectives To recommend for proceeding with detailed due diligence for providing a term loan assistance Issues for Discussion Terms & conditions
Group Details
Abhijeet Group, promoted by Mr. Manoj Kumar Jayaswal, is a diversified group with presence in power, mining, steel, roads and ferro alloys. Mr. Manoj Jayaswal is supported by his 2 sons Mr. Abhishek Jayaswal and Mr. Abhijeet Jayaswal. The key operating companies of the Group are Abhijeet Projects Ltd. (APL) EPC for the power plants/steel plants
Corporate Ispat Alloys Limited (CIAL)- 58,350 tpa of Ferro alloy, 1 lakh tonne p.a. of processing iron from scrap and 25 MW power plant
Jas Toll Road Company Ltd. (JAS) - 32.5 Km, 4 lane BOT toll project, near Bengaluru, Karnataka Abhijeet Infrastructure Limited (AIL) - 1 lakh tonne p.a. of processing iron from scrap (slag from SAILs Bhilai plant ) Jayaswals Ashoka Infrastructure Pvt. Ltd. (JAIPL) - 14 Km, 4 lane Bridge on River Wainganga, Bhandara, Maharashtra Financial: 31-03-2010: Group Revenues: Rs.1,006 crore, EBITDA: Rs. 188 crore (19%), PAT : Rs. 62 crore (6%) , Networth: Rs.1,663crore, Debt Rs.473 crore (D:E 0.3:1). Rs. Crore Particulars APL CIAL JAS AIL JAIPL Total Revenue 572 332 40 41 21 1,006 EBITDA 28 93 34 14 19 188 EBITDA Margin 5% 28% 85% 34% 90% 19% 62 PAT 11 28 5 7 11 PAT Margin 2% 8% 12% 17% 52% 6% Debt 36 229 152 13 43 473 Networth 31 1,394* 85 122 31 1,663 Debt: Networth 1.2 0.2 1.8 0.1 1.4 0.3
* Valuation of the CIAL allotted mine was done thereby increasing the Networth by Rs.917 crore. The exclusion of this reserve would lead to a leverage of 0.6 for CIAL and for the group at 0.6:1.
Page 2
Group Details
IDFCs exposure to the group (as on October 31, 2010) is as follows:
Rs. Crore
Total Exposure as a % of Net Owned Funds 1.88% 0.39% 2.27% Und. Approval 150 150 Exposure Limit 20% 20% 35%
Name of the company Jas Toll Road Company Ltd Jayaswals Ashoka Infrastructure P Ltd Abhijeet Group * Rs.40 crore to be cancelled
IDFC Project Equity has invested Rs.70 crore (36% stake) in Jas Toll Road Co. Ltd., SPV for operating and maintaining the 32.5 km stretch on NH-4 between Nelmangala and Tumkur in the state of Karnataka on BOT basis for 19 years concession by NHAI.
Page 3
Group Structure
Manoj Jayaswal & Family and Investment Cos EEMF
10%
100%
90%
AML
100%
Abhijeet Power Limited 51% 49% 51% AIL 24% 100% AFL 26% 74% 51% Kaizen JAS JIPL 92% 26% JAIPL AMNEPL 74% 74% CIAL 26% 51% A Hazaribagh TRL CPL
49%
Page 4
Group Overview
1080 MW Coal based power plant near Ranchi, Jharkhand - CPL Energy 271 MW Coal based power plant, near Nagpur, Maharashtra - AMNEPL 1320 MW Coal Based power plant near Banka, Bihar - JIPL 10 MW Bio mass project at Durgapur, West Bengal under CIAL
2681 MW
41 Km, 4 lane Barhi Hazaribagh, Jharkhand - A Hazaribagh TRL Highways 14 Km, 4 lane Bridge on River Wainganga, Bhandara, Maharashtra operational JAIPL 32.5 Km, 4 lane BOT toll project, near Bengaluru, Karnataka operational - JAS 350 Lane Km
0.4 mtpa, DRI plant at Saraikela, Ranchi, Jharkhand, with 40 MW Power plant under CIAL
Steel
0.4 mtpa, DRI plant at Saraikela, Ranchi, Jharkhand, with 60 MW Power plant under AIL 1.2 mtpa , beneficiation and pellet plant at Saraikela, Jharkhand - Jaggannath SL
Ferro Alloy
60,000 Tonnes/yr Ferro Alloy plant, Durgapur, West Bengal, with 25 MW power plant operational - CIAL 2,80,000 Tonnes/yr Ferro Alloy plant near Vizag., AP & 300 MW captive plant :AFL and Kaizen PL 176 Million Tonnes, Chitarpur Coal block, Jharkhand CIAL mine for CPL (Phase I) 220 Million Tonnes, Coal Block, Mahuagarhi, Jharkhand JIPL 1320 MW
3.4 Lk Tn/p.a
615 MnT
Mining
78 Million Tonnes Block Brinda, Sisai & Meral, Jharkhand, CIAL and AIL for captive power plant
126 Million Tonnes Coal block, Bander, Maharashtra 15 Million Tonnes, Iron Ore Mine, Fuser, Maharashtra
Page 5
Rs. Crs
Debt 1,106 2,175 Equity 204 725
Project Cost
1,382 2,900
Equity Infused
204 374
Balan ce
351
Status of Debt tie-up FC achieved FC achieved SBI underwritten entire debt. Syndication in process Underwritten by Axis, PNB and UCO Bank Uco is lead, syndication under progress. FC achieved (IOB is Lead Bank) In principally Underwritten by SBI FC expected by Dec 10. IDBI is Lead Bank and Syndicator. FC achieved FC achieved FC achieved Entire debt underwritten by SBI, syndication under progress
CPL (Phase II) JIPL Kaizen PL CIAL A Hazaribagh TRL Jaggannath SL CIAL - Mine project CIAL Plant AFL AIL Total Steel
540 MW in Jharkhand 1320 MW in Bihar 300 MW in Vizag, AP 10 MW Bio Mass, Durgapur, WB 41 kms Barhi to Hazaribagh, Jharkhand 1.2 MTPA pillet plant in Jharkhand 174 mt in Jharkhand 0.4 MTPA DRI plant & 40 MW power plant at Saraikela, Jharkhand 2.8 lkh tonnes/pa ferro alloy plant at Vizag, AP 0.4 MTPA DRI Plant, 60 MW at Jharkhand
April 14 Mar 15 May 13 Mar 11 May13 May 13 April 12 April 12 April 12 May13
3,180 7,400 1,644 52 314 575 470 511 555 848 19,831
2,385 5,920 1,315 39 239 383 329 341 370 566 15,169
Page 6
Rs. Crs
1,500 1,559 1,439 59 (120) 101 1,559 1,439 1,540 th December 2010 and IPO is planned by Ist Qtr of 2011 ** DRHP to be filed by 20
Page 7
Project Details
Background of the Project Corporate Power Limited (CPL) is a SPV promoted by Abhijeet Group for setting up coal based power project in the state of Jharkhand. CIAL holds 51% and Abhijeet Power Ltd. holds 49% of the shares of CPL. CPL executed an MoU in Oct 07 with Government of Jharkhand (GoJ) for setting up 1,215 MW power plant at Chandwa, Latehar, Jharkhand. As per the MoU, GoJ will assist in obtaining land required for the project, permit drawl of required quantity of water, facilitate availability of necessary power network for construction purpose and evacuation purpose. CPL envisages setting up of a coal based 1,080 MW thermal power plant (two phases of 540 MW each).
Phase I Status:
Financial Closure achieved in December 5, 2009 with REC as Lead Bank and SBI Cap as Lead Syndicator; disbursements have commenced. Project cost Rs.2900 crore (Debt Rs.2175 crore, Equity Rs.725 crore i.e. 75:25 ratio). Total expenditure as on October 31, 2010 is Rs.1,142 crore financed by Rs.374 crore as equity and Rs.768 crore. All major statutory/non-statutory clearances received. 73% land is acquired and is in possession. 22% of project is completed as on October 31, 2010. The project is scheduled to be commissioned in FY 2012-13 (Unit 1 Sep 2012, Unit 2 March 2013). Consultants appointed are as follows : LE Lahmeyer , LIC Marsh India and LLC S G Law.
Page 8
Land : Total Requirement is 319 acres (all private land). Break up of utilization is:
Use of Land Plant and Infrastructure area Ash Dump Requirement (in Acres) 104 102
113 319
Out of the 104 acres of land, critical power plant requires 43 acres. Till date, 50 acres is being acquired and is in possession of CPL. A condition is stipulated that CPL would acquire atleast 50 acres of land and register the same in its name before first disbursement and prepared an acquisition plan for the balance land of 269 acres. The balance land is to be acquired within 12 months of first disbursement. In addition to above, ~50 acres will be required for the construction of railway sidings for transportation of coal. Water: Requirement is estimated at ~2,200 m3/hr. Central Water Commission vide its letter dated September 11, 2008, has provided approval for drawing 5,000 m3/hr of water from river Damodar upstream from Panchet reservoir. Page 9 This is sufficient for both the phases (1080 MW).
Coal required is estimated at 1.92 MTPA (GCV: 4707 Kcal/Kg, Station Heat Rate: 2254 Kcal/Kwh , PLF : 85%)
The Ministry of Coal, Govt. of India, has awarded coal linkage for the Phase-II Project of CPL in the Standing Linkage Committee meeting held on January 29, 2010. Coal is likely to be supplied from Central Coalfields Limited mines.(from North Karanpura/ Ramgarh Coalfields situated at Ranchi/Ramgarh/Chatra Districts {70 Kms from the plant}). Road-Rail combination will be used for transportation of fuel. Coal cost assumed at Rs990/tonne for FY2010 and escalated at 4% thereafter, coal transport cost Rs.140/tonne escalated at 4% thereafter Environmental clearance from MoEF is received on 11th November 2010. {obtained TOR clearance in May 2010 for the Phase-II and has already obtained environmental clearance for Phase-I}.
Page 10
Clearances
Evacuation of Power: CPL has executed Bulk Power Transmission Agreement in Feb 2010 with PGCIL for the construction of Common Power Pooling Station along with Essar Power for providing the power evacuation facility. The pooling station is proposed in the radius of 15 20 Km of the plant. O&M : In house
Page 11
Power Evacuation cost comprise of the following: The common pool of PGCIL is 20 kms away from the site. An amount of Rs.55 crore is estimated for the line. In addition, to facilitate evacuation to GoJ (JSEB), CPL will have to construct 2 400 kV bays and 2 interconnecting transformers estimated at a cost of Rs. 40 crore. EQUITY: The equity is to be brought in by the Promoters/ Strategic Investor(s)/Securitization of groups operating Road and Power projects cash-flows.
DEBT: SBI has underwritten entire debt and would take and hold Rs.600 crore. The status of the syndication is as follows:
Till October 2010, CPL has spend Rs.568 crore of which SBI has disbursed Rs.337 crore and Rs.231 crore is brought in as equity Page 12
Syndication Status
S/No. 1 2 3 4 5 6 7 8 Bank/FI SBI - hold portion LIC of India Punjab National Bank Indian Bank Andhra Bank State Bank of Bikaner & Jaipur State Bank of Hyderabad State Bank of Patiala Amount (Rs. Crs.) 600 150 200 50 100 100 75 75 200 500 100 2150 2387 Sanction Status Received final sanction. Received in-principal sanction. Final sanction expected by end of Dec10. In-principally sanctioned for Rs. 200 Crs. Final sanction in first week of Jan 11. Communication regarding in-principle sanction received. Catching next EC meeting in Jan 11. Targeted for final sanction in December EC meeting scheduled in end of Dec10. Sanctioned. Sanction letter awaited. Proposal is scheduled in January 11. Proposal is listed in the next HoCC meeting scheduled in end of December and subsequently will catch EC meeting scheduled in January 2011. To be placed at next MC Meeting to be held in January 2011. Sanction expected by end of January 2011 Proposal is expected to catch next EC meeting scheduled in January.
9 Allahabad Bank 10 REC 11 United Bank of India Total Total Debt Requirement
Besides, proposals have been recently submitted to Indian Overseas Bank, South Indian Bank and IIFCL.
Page 13
Transaction Structure
Terms and conditions Amount Interest Rate Reset Upfront Fees Tenor : TBD : 11.50% (to be linked to IDFC BM). Presently 3 year BM is 9.03% thus effective spread is 2.47% : Reset on COD of the project and every year thereafter. :0.20% : 14.75 years{3.5 years construction period, 0.5 years of moratorium period and 10.75 years structured repayment : 40 quarterly installments of 1.875% each (75%) Balance 25% by way of a bullet repayment a end of 10 years.} : (1) First charge on all the fixed (moveable and immovable) assets. Land for 50 acres before first disbursement and for balance land of 269 acres within 12 months of first disbursement. : (2) Assignment of Project Documents, Contracts, Approvals and Licenses and Insurance : (3) Trust & Retention Account : (4) Pledge of 51% of Shares of the Company to be brought down to 33% on repayment of 50% of the loan, 26% after repayment of 75% of the loan. Security to be pari-passu with the Working Capital (fund based as well as non fund based to the extent of Rs. 150 Crore) Lenders for Phase II, Term Lenders for the preceding Phase-I and Working Capital Lenders for the preceding Phase-I project on reciprocal basis
Security
Page 14
Transaction Structure
Pre-disbursement Conditions (1) Sponsors to provide revenue support in the event of the repayment capacity getting adversely affected on account of compulsion for CPL Phase-II to provide any power to JSEB at energy charges. (2) Cost overrun support upto 10% of the project cost (3) 20% upfront equity (4) Obtain NOC from the lenders (Term as well as W.C) of Phase-I for ceding paripassu charge to the lenders of PhaseII on reciprocal basis (5) Company to have an option for funding debt by way of ECA/ ECB/ FCL/ Domestic bonds to the extent of 30% of total debt required. (6) Cash sweep mechanism upto 50% of surplus in the event of the DSCR of the company exceeding 1.50
Disbursement mechanism
: During the first 12 months, the disbursements will be made in the ratio of 80:20. At the start of the 13th month the disbursements till 24th months, the disbursement will be made such that the overall debt equity ratio is brought down to 79:21. In the last year of construction, the overall debt equity ratio would be 75:25.
Page 15
Transaction Structure
Deal Rationale Past Experience with IDFC has been satisfactory Key Issues
1.Company would be dependent on IPO for meeting its equity requirements. Dependence on cashflows from projects getting commissioned in future, for meeting equity requirements for new projects may result in mismatch. 2.Jharkhand SEB risk 3.Projects under execution are of large capacity and execution delay can impact group cashflows.
Recommendation
1. Group has been discussing about IDFC participation in the past and are keen to make a presentation on Group plans. 2. IDFC may proceed on due diligence on loan assistance subsequently.
Page 16
Location Map
Project Site
Page 17
Jharkhand financials
Operational Details Total MW installed Total generation (MU) Total Power Purchase (MU) Aux. consumption (MU) Total Energy Input (MU) Total Energy Sold (MU) T&D Loss (%) Energy realised (MU) AT & C Loss (%) Financial Details Sale of power Total income Power purchase Generation cost Employee cost O&M Interest Depreciation Admin Total exps Profit without subsidy Subsidy booked PAT after subsidy Subsidy actually recd Profit on subsidy recd basis 2007 900 823 6255 457 6621 3832 42.1% 3018 54.4% 2007 1,215 1,754 1,354 101 211 47 494 93 23 2,323 (569) 210 (359) 210 (359) 2008 900 913 6666 492 7087 4273 39.7% 2965 58.2% 2008 1,391 1,729 1,614 209 241 58 503 308 31 2,964 (1,235) 209 (1,026) 77 (1,158) 2009 900 1340 7004 475 7869 4650 40.9% 3226 59.0% Rs. Crore 2009 1,486 1,813 1,915 162 260 54 548 147 47 3,133 (1,320) 1,080 (240) 80 (1,240)
As per PFC report Average cost of supply Average revenue (w/out subsidy) Gap (w/out subsidy) Gap (with subsidy) 2007 3.35 2.53 (0.82) (0.52) 2008 3.99 2.33 (1.66) (1.38) 2009 3.84 2.22 (1.62) (0.29)
Page 18
0.08 3.97 0.29 0.11 0.30 0.05 4.81 0.00 0.00 4.81
0.02 4.22 0.20 0.00 0.36 0.05 4.84 0.00 0.00 4.84
Page 19
PPA with MADC for 33 years PPA for excess capacity available with Rel Infra Lts. for 55 MW at Lvl Tariff Rs. 4.8 for 4 yrs.
April 2011
CPL I Jharkhand
2 x 270 MW
PPA with Lanco Trading for 25 years Co has participated in competitive bidding expected to sign PPA over Rs. 4 per Kwh. 50% power to be sold to JSEB at CERC rate Balance on merchant basis or short term PPAs. 25% of the power to be sold to BSEB 45% to be sold through Case I Bidding Balance to be sold on merchant.
April 2013
CPL II Jharkhand
2 x 270 MW
April 2014
SBI has underwritten the entire debt of the project on 6th October 2010, syndication in progress Underwritten ie Axis Bank - Rs. 4440 Crs, PNB- Rs. 1480 Crs and UCO Bank - Rs. 1480 Crs.
JIPL Bihar
2 x 660 MW
Mahuagiri Captive Coal Block allocated to the Group along with CESC
Mar 2015
Page 20
Existing Projects - PAT Abhijeet projects Limited CIAL Ferro Alloy Plant CIAL 25 MW Power Plant Jas Toll Road AIL Steel Plant Jayaswal Ashoka Toll Road Total Existing Projects New Projects - PAT AMNEPL CPL - Phase I AFL JSL Kaizen Power Ltd DRI- CIAL DRI- AIL AIL-Mine Total New Projects PAT
11 28 5 7 11 62
77 31 41 2 5 4 160 58 -
62
58 218
Page 21
Total Project Cost of the mine is Rs.470 crore and financial closure of the same has been achieved
Page 22
No. 1
Acquisition plan Dec 2011 457.12 32.43 489.55 99.03 99.03 588.58 588.58 Mar 2012 122.19 122.19 87.94 87.94 210.13 210.13
4 5
Page 23