Experience with TOD Projects in India: Key Learnings
June 15, 2019
22
Recent announcement
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
33
0.84 0.74
0.49
0.29 0.31
0.64 0.61
0.43 0.27
0.20 0.10 0.17 0.000.100.200.300.400.500.600.700.800.90
Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18BAU Free rides scenario
1.62 1.45
1.13 0.97 0.98
1.14 1.39
1.14 0.91 0.88 0.78 0.67
0.000.200.400.600.801.001.201.401.601.80
Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18BAU Free rides scenario
What does it mean for DMRC?
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
DSCR with only Fare Revenues DSCR with Fare & Non-Fare Revenues
Source: DMRC Annual Reports, KPMG analysisNote: Free ride scenario assumes that women constitute 30% of overall ridership who are not charged for their journey
DMRC not capable of repaying its debt & interest obligations even when all passengers are charged
DMRC just maintaining enough cushion to repay its debt obligations; with a free-ride scenario, they will not be able to honor their commitments
Fares will be subject to political sensitivities; Non-fare box is within the organizations purview and critical to ensure financial sustainability
44
NCRTC will face similar challenges in Delhi – Meerut corridor
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
2.7 mn
DMRC NCRTC DMRC NCRTC
0.7 mnin initial years
` 20 ` 90as per DPR
Average Daily Ridership Average Daily Fare
With over ` 20,000 cr debt, the project will have an interest obligation of nearly ` 800 – 1,000 cr in the initial years, which may not suffice through fare revenue generation along
55
Non-fare box focus brings several advantages
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Strengthens bottom-line due to high profitability
13.315.2
17.216.1 15.8
19.6 1917.6
5.6 6.37.4
64.5
7.66.6
4.3
42% 41%43%
37%
28%39%
35% 24%
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
0
5
10
15
20
25
FY 09 FY 10 FY 11 FY 12 FY 13 FY 14 FY 15 FY 16
Hong Kong Metro Operating Profit from Property Business (Bn HK$)
Total EBITDAEBITDA from Property BusinessEBITDA from Property Business as a % of Total EBITDA
Source: Hong Kong MTR Annual Reports, KPMG Analysis
De-risk top line, reduces dependence on fare increase
66
Property Development (TOD) & Property Tax (VCF) are two critical sources if we apply an 80:20 principle
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Station side Licensing
Consultancy
Parking Branding infrastructure
Rolling Stock Advertising
Land value tax
Tax Increment Financing
Property Tax
Conventional Tools
Innovative options such as VCF
77
What has been the TOD story so far for DMRC?
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
DMRC permitted to undertake Property Development (PD) for revenue generation by Govt. notifications dated 1996
Land is typically identified by DMRC for construction of metro corridor & PD, mostly from DDA, MCD, Indian Railways
PD income has remained stagnant over years; less than 6 mn transacted in near two decades
30%34%
4%
9%
4% 3% 3% 3% 3% 4% 3%
0%
5%
10%
15%
20%
25%
30%
35%
40%
0
50
100
150
200
250
300
INR
Cr
DMRC’s PD income trend
PD revenues Share of Total RevenuesResidential, 1.38 , 24%
Commercial, 3.23 , 57%
MLCPs, 0.40 , 7%
Hotel, 0.32 , 6%
Integrated Development,
0.32 , 6%
Other, 0.65 , 12%
PD initiatives by DMRC over last two decades
Source: DMRC Annual Reports, KPMG analysis Note: Figures in mn sq.ft
DMRC able to monetize residential RE
88
What issues are cropping up?
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Significant time lost in seeking approvals such as CLU, NOC from DDA/ MCD and other agencies such as AAI, ASI, DUAC
MPD 2021 enables PD yet not exercised in spirit (lower FAR granted, metro yards/ depots can’t be exploited)
Regulatory & Policy Related Issues
Incorrect internal market assessment; didn’t reflect market conditions
Market sounding inadequate
Lease conditions rigid; no incentive for departments to innovate
Organization & Market Issues
Source: DMRC
99
Imagine a scenario where this was plugged…
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Metro Station
Sector 12, RK Puramon DMRC Phase 3
Land belonging to MoHUA
Located on ring road, near Moti Bagh, the government colony is spread 17 Ha (40 acres) occupying around 1,400 govt. housing units; Current FSI utilization ~ 0.75
Similar to NBCC, DMRC can be given this land for re-development & re-densification with TOD FSI of 4.00
Allow residential to be monetized unlike NBCC model
DMRC brings private partner and monetizes 1/3rd of land area.
Potentially generate Rs. 400 – 500 cr
1010
Now imagine if this income is supplemented with VCF tools
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Source: Implementation Completion & Results Report, World Bank CBUD Project, Dec 2018
As a part of World Bank’s CBUD Project, a pilot study for property tax assessment was carried out in 6 cities
Improvements in tax administration undertaken through computerization of property tax records, introduction of online assessment and collection, and establishing dispute resolution mechanism
Exercise resulted in 60% increase in tax base and nearly 200% increase in property tax demand
Pilot studies indicate potential to increase tax base; GDA & MDA which fall under corridor influence have carried out similar studies
53%
82%
168%
121%
34%
2%0%
20%40%60%80%
100%120%140%160%180%
Dehradun Haridwar Cuttack Puri Chindwara Nagpur
Increase in Properties Identified
495%
877%
433%
97%204%
102%
0%100%200%300%400%500%600%700%800%900%
1000%
Dehradun Haridwar Cuttack Puri Chindwara Nagpur
Increase in Property Tax Demand
1111
So what are the learnings for NCRTC project?
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Prio
ritie
sMechanism to resolve inter-agency issues that constrain NCRTC’s efforts to generate non-fare box revenuesNCRTC, NCRPB, GDA, MDA, DDA, GoUP & others to come together
Continue to push municipal reformsDouble entry accounting system amongst ULBs
Transparent agreements in place for revenue sharing between ULBs & NCRTCTechnology and system to record value enhancements, capture & its redistribution
Empower user departments to learn and adapt to changing market environmentListen to the voice of the customers
Capacity building & appropriate incentivize structuresOrganizations have the capability to deliver complex mega-projects in time-bound manner, so why not the same for revenue enhancement measures.
1212
“For an idea to fructify & sustain, it has to be politically acceptable, socially desirable,
technologically feasible, financially viable, administratively doable and judicially tenable.”
© 2019 KPMG, an Indian Partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved.
Shri Anil Swarup, IAS (Retired)
© 2019 KPMG Advisory Services Private Limited, an Indian limited liability company and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. All rights reserved.
The information contained herein is of a general nature and is not intended to address the circumstances of any particular individual or entity. Although we endeavor to provide accurate and timely information, there can be no guarantee that such information is accurate as of the date it is received or that it will continue to be accurate in the future. No one should act on such information without appropriate professional advice after a thorough examination of the particular situation.
kpmg.com/socialmedia kpmg.com/app
Anjul MehrotraAssociate Director – Strategy & OperationsInfrastructure, Government & Healthcare, KPMG Advisory Services Pvt. [email protected]+91 9810012549
For more information, please contact: