Académique Documents
Professionnel Documents
Culture Documents
October 2012
CONTENTS
DESCRIPTION PAGE
WATER AND POWER SECTOR DEVELOPMENT ........................................................................................ 4 ONGOING AND NEW PROJECTS PROPOSED FOR USAID ASSISTANCE .................................................. 5 GOMAL ZAM DAM PROJECT...................................................................................................................... 7 SATPARA DAM PROJECT ........................................................................................................................ 10 REPAIR AND MAINTENANCE OF UNITS 1, 3 & 4 OF TARBELA DAM ........................................................ 12 NEW PROJECTS FOR US ASSISTANCE .................................................................................................. 14 DIAMER BASHA DAM PROJECT .............................................................................................................. 16 KURRAM TANGI DAM MULTIPURPOSE PROJECT ................................................................................... 21 DARAWAT DAM PROJECT ....................................................................................................................... 23 NAI GAJ DAM PROJECT........................................................................................................................... 25 NAULONG DAM PROJECT ....................................................................................................................... 26 GARUK DAM PROJECT ............................................................................................................................ 27 PELAR DAM PROJECT............................................................................................................................. 28 ALLAI KHWAR HYDROPOWER PROJECT ................................................................................................ 30 DUBER KHWAR HYDROPOWER PROJECT ............................................................................................. 32 KHAN KHWAR HYDROPOWER PROJECT ................................................................................................ 34 REPAIR & MAINTENANCE OF TARBELA POWER STATION ..................................................................... 37 UP-GRADATION AND REFURBISHMENT OF GENERATING UNITS OF MANGLA POWER STATION ........ 39 UP-GRADATION, REHABILITATION AND MODERNIZATION OF WARSAK HYDROELECTRIC POWER STATION .................................................................................................................................................. 40 APPOINTMENT OF GENERAL CONSULTANTS ........................................................................................ 41 TRAINING & CAPACITY BUILDING US$ 21 Million .................................................................................. 42 TREATMENT OF EFFLUENT WATER OF RBOD ....................................................................................... 43 SUMMARY OF USAID FINANCIAL ASSISTANCE COMMITTED ................................................................. 44 SUMMARY OF USAID FINANCIAL ASSISTANCE REQUESTED................................................................. 44 JOINT WAPDA USAID TASK FORCE ON THE PROJECTS ........................................................................ 45 EXISTING INSTALLED GENERATION CAPACITY ..................................................................................... 46 EXISTING INSTALLED GENERATION CAPACITY ..................................................................................... 46 PEAK DEMAND PROJECTIONS (WHOLE COUNTRY) 20092030 ............................................................. 47
www.wapda.gov.pk
VISION
Pakistans Vision about Development of Water Resources is the optimum utilization of Water Resources for irrigation and generation of Energy for sustainable Economic Growth
GOALS
Development of projects in water sector for irrigation, flood control, water supply and drainage. Development of projects in power sector for generation, transmission and distribution of power. Prevention of Water-logging, salinity and reclamation of Waterlogged and saline land. Flood Mitigation. Conservation of Water High Efficiency Micro Irrigation Water Techniques. Inland Waterways Navigation Transfer of technology through expertise in Water & Power sectors. Full Cost Recovery. Subsidies reduction
PRIORITIES
Establishment of Large Reservoirs - Request for USAID
Diamer-Basha Dam Kurram Tangi (6.4 MAF Live Storage, 4500 MW Power, 19 Billion Units) (0.90 MAF Live Storage, 83.4 MW Power)
Proposed/New Hydel Power Projects Provision of US$ 54 Million would add 417 MW of cheap Hydropower to National Grid.
Allai Khwar Hydropower Project Duber Khwar Hydropower Project Khan Khwar Hydropower Project Jinnah Hydropower Project Upgradation of Mangla Power House Rehabilitation of Warsak Hydel Project Munda Dam (1.3 MAF) (121 MW) US$ 26 M to complete the project (130 MW) US$ 20 M to complete the project (72 MW) US$ 4 M to complete the project (96 MW) US$ 4 M to complete the project
Technical Assistance
Appointment of services of General Consultants Capacity building of WAPDA staff by strengthening and upgradation of training institutes of WAPDA (Staff College, Engineering Academy). Training of WAPDA officers/staff in USA & Pakistan through exchange programme Remote Sensing to assess the Hydrology, Glacial Melt under Global Warming.
A. Under Implementation (2010-11) Gomal Zam Dam (South Waziristan) Agreements signed on 7.1.2011 (US$ 40 M) for Dam Portion, 5.10.2011 (US$ 1 40 M) for Irrigation Portion and 30.7.2012 (US$ 12 M) for Waran Canal System Satpara Dam (Gilgit-Baltistan) 2 Agreements signed on 7.1.2011 (US$ 26 M) Repair and Maintenance of Units 1, 3 & 4 Of Tarbela Dam 3 Agreements signed in May 2010 (US$ 16.5 M)
$ 150 Rs 12.8
0.8
$ 92.0 Rs 8.0 US$ 55.089 M Released $ Rs US$ 21.485 M Released $ Rs US$ 11.250 M Released $ 92 Rs 8.0 $ 200 Rs 17.0 $2 Rs 0.17 $ Rs $ Rs $ Rs $ Rs $ Rs $ Rs $ Rs $ Rs $ Rs $ 8.5 Rs0.77 $2 Rs 0.17 $2 Rs 0.17 $ Rs $ Rs $ 218 Rs 18.6 $ 298 Rs 25.4
0.2
TOTAL (A) B. Proposed New Projects for USAID (2012-13) Diamer Basha Dam (NWFP.Gilgit 1 Baltistan) 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 Kurram Tangi Dam (North Waziristan) Darawat Dam (Jamshoro, Sindh) Nai Gaj Dam (Dadu, Sindh) Naulong Dam (Jhal Magsi, Balochistan) Garuk Dam (Kharan, Balochistan) Pelar Dam (Awaran, Balochistan) Allai Khwar Hydropower Project (Battagram, Khyber Pakhtunkhwa) Duber Khwar Hydrpower Project (Shangla, Khyber Pakhtunkhwa) Khan Khwar Hydropower Project (Kohistan, Khyber Pakhtunkhwa) Jinnah Hydropower Project (Mianwali, Punjab) Repair and Maintenance of Tarbela Power Station (KPK) Upgradation (E&M)* of Mangla Hydel Power Station (AJK) Upgradation (E&M)*of Warsak Hydel Power Station (KPK) Appointment of General Consultants Training & Capacity Building $ 11178 Rs 950.0 $ 700 Rs 59.0 $ 104 Rs.9.394 $ 292 Rs 26.240 $ 177 Rs 18.0 $ 73 Rs 6.85 $ 93 Rs 8.740 $ 143 Rs. 8.578 $ 272 Rs. 16.324 $ 138 Rs. 8.301 $ 226 Rs. 13.547 $ 100 Rs 9.0 $ 508 Rs 42.5 $ 308 Rs 25.5 $ 50 Rs 4.2 $ 21 Rs 1.8
2.9 0.1 -
USAID Assistance requested for ongoing projects Year 2011-12 USAID Assistance requested for ongoing/ new projects (2012-17)
Date of Commencement Date of Completion Financial Status Approved PC-I Cost Expenditures upto 30.06.2012 PSDP Allocation for 2012-2013 Expenditures during the Month Current F/Y Expenditures Total Expenditures
Contract re-awarded to FWO on 09.03.2007 at a cost of Rs. 10,400.634 Million (equivalent to US$ 171.063 M).
USAID has signed agreements with WAPDA to provide US$ 40 Million for the Power Portion of Gomal Zam Dam on 07.01.2011, US$ 40 Million for Irrigation Portion on 05.10.2011 and US$ 12 Million for Waran Canal (under Gomal Zam Dam Project) on 30.07.2012.
Satpara Dam Project is one of the highest situated dams in the world and is located near Skardu city in Gilgit-Baltistan. This dam has a storage capacity of 93,000 Acres Feet of water whereas the command area consists of 15,536 Acres and it will generate 17.3 MW of electricity on completion. This dam was conceived to provide water and power in Skardu City (Baltistan). This area is suitable for producing vegetables & fruits and this project will play significant role in the social and economic uplift of Skardu area (Baltistan).
Salient Features
Type of Dam Height of dam Length of dam Gross Storage Live Storage Command Area Power Generation EIRR
Earth Fill 128 Ft 560 Ft 0.093 MAF 0.053 MAF 15536 Acres 17.3 MW/ 105.51 Gwh 12.9%
Commencement Date Completion Date Actual / Revised Financial Status Rev: Approved PC-I Cost (03.09.09) Expenditures upto 30.06.2012 PSDP Allocation for 2012-2013 Expenditures during the Month Current F/Y Expenditures Upto date Expenditures
As per Original PC-I Sep, 2002 / Actual April 2003 Actual Dec 2006/Revised Jan. 2012 (P/H # 3&4 Feb. 13) Local Foreign Total (Rs. Million) 3,925.342 554.679 4,480.021 2900.033 1917.627 4817.660 100.000 200.000 300.000 3.949 3.949 8.929 8.929 2,908.962 1917.627 4,826.589
o Physical Progress 100% against 100% (P/H # 3&4 80.43 % against 87.00%) o Financial Progress 107.74 % against 100 %
USAID has signed an agreement with WAPDA to provide US$ 26 Million for Satpara Dam Project on 07.01.2011. USAID has released US$ 21.485 Million so far.
10
11
12
13
Kurram Tangi Dam Project Darawat Dam Project Nai Gaj Dam Project Naulong Dam Project Garuk Dam Project Pelar Dam Project Allai Khwar Hydropower Project Duber Khwar Hydropower Project Khan Khwar Hydropower Project Jinnah Hydropower Project Up-gradation & Refurbishment of Mangla Power Station Up-gradation, Rehabilitation & Modernization of WARSAK Power Station Treatment of Effluent Water of RBOD (Pilot Project) Appointment of General Consultants Training & Capacity Building
14
15
PROJECT BENEFITS
Availability of about 6.4 MAF annual surface water storage for supplementing irrigation supplies during low flow periods Harnessing of renewable source of clean and cheap energy through installed capacity of 4500 MW Average Annual Generation 19208 GWh Extend Life of Tarbela reservoir by blocking the sediments Additional Annual Generation at Tarbela 1111GWh Reduction of dependence on thermal power, thus saving foreign exchange Employment opportunities (direct employment = 70,426 persons & indirect employment = 2.78 million persons), particularly to the locals during the construction and operation 7633 worker to be trained. Creation of massive infrastructure leading to overall socio-economic uplift of the area and standard of living of people The Project will pay back its cost in 8 years
FINANCIAL BENEFITS
Financial Benefits of electricity produced US$ 1.9 Billion (19 Billion units x 10 cents) Financial Benefits of water stored US$ 0.660 Billion Water impounded by reservoir shall help to mitigate downstream flood losses. The avoidance of flood damages cost would be even much more than Rs.2, 331 million per annum. Savings in Foreign Exchange of Equivalent electricity on imported oil - US$ 2.85 Billion Carbon Credit Benefits US$ 0.300 Billion
16
PRESENT STATUS:
Detailed Engineering Design of Diamer Basha Dam Project (DBDP) was completed in June-2008. PC-I for Land Acquisition and Resettlement was approved by Executive Committee of National Economic Council (ECNEC) on 6.11.2008 for Rs. 60 billion. Main PC-I for DBDP was approved by ECNEC on 20.08.2009 for Rs.894.257 billion. Resolution on Consensus of Diamer Basha Dam Project approved from Council of Common Interest (CCI) on 18.07.2010 headed by Prime Minister of Pakistan. Bridge at Thakot on Indus River is completed by NHA for transportation of material and heavy machinery for construction of Diamer Basha Dam Project. Priority Land Acquisition has started. Rs.6.563 billion have been released to the Government of Gilgit-Baltistan for acquisition of land and 1783 Acres of land has been acquired. Rs.262 million was released in to D.C. Kohistan for acquisition of land and 162 Acres land has been acquired of Khyber Pakhtunkhwa area. A vocational Training Institute has been setup. Inauguration ceremony for commencement of works of Diamer Basha Dam Project has been carried out by the Prime Minister of Pakistan on 18.10.2011.
PROJECT IMPLEMENTATION
Implementation of the dam appurtenant structures shall be through international competitive bidding comprising of the following five lots:US$ Million Const. Sr. Total Description of work Local Foreign Period No. Cost (Yrs.) 1. Contract Lot-1 1,096 731 1,827 9 (Concrete Dam and Related Structures including Diversion Tunnels and Permanent Access Bridge) 2. Contract Lot-2 512 173 685 6.4 (Underground Works and Related Structures (Left and Right Banks) 3. Contract Lot-3 42 380 422 8 (Hydro-Mechanical Equipment and Hydraulic Steel Structures) 4. Contract Lot-4 103 927 1,030 7 (Power Plant Generation Equipment (Left and Right Bank) 5. Contract Lot-5 109 954 1,063 7 (Electrical High Voltage Equipment and Power Plant Electrical Equipment (Left and Right Bank). Total 1,862 3165 5,027
Strategy After approval of FODP/ADB Report on Water Sector Task Force by Federal Cabinet new strategy to be adopted. In view of the reluctance of World Bank/ADB for financing Diamer Basha Dam Project an alternate financing plan needs to be prepared. GoP to provide funds for land acquisition. 80% of the cost of project will be met through loan/supplier credit/buyers credit. 20% of the cost of the project will be met through Govt. funding, domestic loan/local bonds (Sukuk) and PSDP. Foreign financing will be made through Donor Agency/ADB//IDB/Middle East Donors/Buyer Credits/Suppliers Credit Special request will be made to Islamic Development Bank, Asian Development Bank, Kuwait Development Fund, Saudi Development Fund, Qatar Development Fund, Abu Dhabi Fund for investing in Diamer Basha Dam Project. Special request may be made to USAID to support this project as signatory project in Pakistan. Consortium will be made comprising of Chinese Turkish and other Civil Contractors. Consortium will also be made for supplying Electro-Mechanical equipment as Suppliers Credit.
17
Foreign
Total
Potential Financing
Supplier's Credit
GoP
XIII
479 4,164
F.
a) b) c) d) e)
Converted at the average June 2012 parity rate of 1 US$ = Rs. 92.00 Cost of PC-I (WAPDA) updated to June 2012 price level including additionalities to conform to ADB's Social Safeguards. Cost of PC-I (NHA) escalated by 46% on the basis of increase in Consumer Price Index from January 2009 to June 2012. Based on actual contract awards / lowest evaluated bids for most of the packages. Updated by applying escalation factors for the period from March 2008 to June 2012 separately for local and foreign components.
18
CURRENT DEMAND
The project was placed in the FODP conference, wherein the Donors assured their commitment to fund this project. Middle East Donors, particularly Islamic Development Bank (IDB)/Saudi Fund and Kuwait Fund, has consented for a financial assistance of US$ 2 billion whereas Suppliers Credit will be available for US$ 2.5 billion for the supply of electro-mechanical equipment. WAPDA expects US$ 1.0 billion shortfall in its financing plan and accordingly USAID is requested to extend US$ 1.0 billion Financial Assistance for this project over a period of five years for the execution of initial civil works and land acquisition for this mega project. Keeping in view the urgency of the situation, an amount of US$ 200 million is required on priority basis for the year 2011-12 is requested.
19
20
The proposed project is located on Kurram River in North Waziristan Agency about 22 km upstream of Kurram Garhi Head works and 32 KM North of Bannu City in NWFP.
This project was conceived by WAPDA for a multipurpose dam in North Waziristan on Kurram River with storage of 1.20 MAF of water and power generation of 83.4 MW on completion. It will irrigate 362,380 Acres of land and will usher a positive impact on the socio economic conditions of Tribal Areas and particularly North Waziristan Agency. It will not only irrigate the barren lands but further produce electricity & generate employment opportunities during construction and maintenance of the project. This project will play a significant role, in providing economic & social stability in North Waziristan Agency by offering economic opportunities and employment generation for local people. Salient Features
Dam Height Gross Storage Live Storage Power Houses (5 Nos) Command Area Supplementing existing System of Civil & Marwat Canals EIRR
322 ft 1.20 MAF-1.48 BCM 0.90 MAF-1.11 BCM 83.4 MW (350 GWh) 3,62,380 ACRES (including new area of 84,380 Acres) 277,500 Acres 16.12% Irrigated Agriculture Development Hydropower generation Socio-economic uplift of the area. Employment opportunities during the construction and maintenance of the Project. Development of Agriculture/Fisheries. Rs. 59 Billion (including Rs. 5.37 Billion FEC)
Project Benefits
21
Description
Kaitu Weir and Affiliated Structures - (7.1) Main Dam, spillway, Power Houses and Affiliated Structures (7.2) Thal Canal & Affiliated Structures - (7.3) Remodeling of Existing Canals / Vials - (7.4) Electrical & Mechanical Equipment - (7.5) Power House No. 1 (36.5 MW) Power House No. 2 (11.0 MW) Power House No. 3 (17.0 MW) Power House No. 4 (18.5 MW) Power House No. 5 (400 Kw) Pump House Transmission Line Sub-Total of (E) Preliminary Works (Residential Colony, Office etc.) Total of H = (A + B + C + D + E + F + G) Land acquisition and resettlement cost Physical Contingency at 3% of (H) Authority's Over heads 2.25% of (H). Engineering Services (Construction Supervision and Design Reviews) 3% of (H). Security Arrangements etc. Furniture, T&P, Vehicles etc. Total N = (H + I + J + K + L + M) Total Base Cost Escalation (local 6.5%, foreign 2.5%) Total cost IDC (14.23% & 3% Financal Risk) as per Planning Commission Instructions Grand Total
G. I. J. K. L. M.
Note:(i) Increased 15% on Works as Tribal Commission (ii) Increased Security Arrangement Cost as per FWO Estimates (iii) Increased IDC(14.23%) and 3% Financial Risk as per Planning Commission Guidelines.
22
Salient Features
Execution by Supervision Consultants Contractor Donor Agency Date of Commencement Date of Completion Financial Status Approved PC-I Cost Expenditures upto 30.06.2012 PSDP Allocation 2012-13 Expenditures during the Month Current F/Y Expenditures Upto date Exp: Physical Progress 60%
23
24
Execution by Detailed Engineering Consultants Contractor Donor Agency Date of Commencement Date of Completion Financial Status Approved PC-I Cost Expenditures upto 30.06.2012 PSDP Allocation 2012-13 Expenditures during the Month Current F/Y Expenditures Upto date Exp:
Status:PC-I amounting to Rs. 16.924 Billion approved by ECNEC in its meeting held on Sep. 3, 2009. Tenders for construction opened on July 16, 2010. Letter of Acceptance issued to M/s NEIE SMADB JV on 13.01.2011 (Bid Price = Rs. 38.702 Billion). Contract Agreement has been signed on April 12, 2011. Letter of commencement issued on May 04, 2012. The Contractor mobilized to site with limited financing basis and established field camp / mobilized equipments for the Project. M/s. Techno International JV appointed Project Supervision Consultants. Revised PC-I amounting to Rs. 26.240 Billion approved by ECNEC in its meeting held on Aug. 16, 2012.
25
OBJECTIVES
Irrigated agriculture development of 47,000 acres of culturable command area. Hydropower generation of 4.4MW. Flood Mitigation. Socio-economic uplift, poverty reduction and women emancipation.
SALIENT FEATURES
Dam Type Dam Height Gross Storage Live Storage Culturable Command Area Power Generation Annual Energy Revised Project Cost Earth fill 186 ft 242,452 AF 200,000 AF 47,000 acres 4.4 MW 26.6 GWh Rs. 18.028 billion
CURRENT STATUS Feasibility study and detailed engineering design of the Project completed in 2009.
PC-I amounting to Rs. 11.699 Billion approved by ECNEC in its meeting held on Sep. 3, 2009. Tenders for construction received and opened on April 17, 2010. Letter of intent issued to the lowest bidder M/s. Descon Zargoon JV on April 12, 2011. Letter of Acceptance issued on May 10, 2012. During visit to China the President invited Chinese firms to participate for construction of Naulong Dam Project. Governor Balochistan and Chief Minister Balochistan assured Chinese Ambassador for providing full security arrangements for the construction firms especially the Chinese. M/s Descon & Sinohydro of China have signed a joint venture agreement as contractor for construction of the project. Memorandum of Understanding (MOU) for security arrangement for contractor concurred by Government of Balochistan. Expression of Interest (EOI) for construction supervision of the Project received on June 25, 2012. Six (06) firms / JVs submitted EOI documents and are under evaluation. Revised PC-I amounting to Rs. 18.028 Billion approved by ECNEC in its meeting held on Aug. 16, 2012.
26
OBJECTIVES
Storage of flood water for irrigated agriculture development of 12,500 acres of culturable command area. Hydropower generation of 300 KW. Socio-economic uplift, poverty reduction and women emancipation.
SALIENT FEATURES
Type of Dam Height of Dam Length of Dam Reservoir Capacity Culturable Command Area Power Generation Revised Project Cost Earth Core Rock fill 184 ft 2,323 ft 50,695 AF 12,500 acres 300 KW Rs. 6.850 billion
CURRENT STATUS
PC-I approved by ECNEC in its meeting held on September 3, 2009. Tenders of Garuk Dam on EPC basis invited on Oct 03, Nov 19, 2009 Feb. 20, March 24, October 20 and December 23, 2010. No bid received. WAPDA proposed the Project through local District contractors by subletting the various components to increase participation of the local community; local monetary benefits. Government of Balochistan suggested transferring the Project to I & P Department of Balochistan for execution. Revised PC-I is under preparation. No funds allocated in PSDP 2012-13 for construction of the Project.
27
OBJECTIVES
Storage of flood water for irrigated agriculture development of 25,650 acres of culturable command area. Hydropower generation of 300 KW. Socio-economic uplift, poverty reduction and women emancipation.
SALIENT FEATURES
Type of Dam Height of Dam Length of Dam Reservoir Capacity Culturable Command Area Power Generation Revised Project Cost Concrete Gravity 60 ft 714 ft 99,175 AF 25,650 acres 300 KW Rs.8.740 billion
CURRENT STATUS
PC-I amounting to Rs. 1.692 Billion approved by ECNEC in its meeting held on September 3, 2009. Tenders of Pelar Dam on EPC basis invited on Sep. 30, Nov 12, 2009, Feb. 20, March 17, October 27 and December 29, 2010. No bid received. WAPDA proposed the Project through local District contractors by subletting the various components to increase participation of the local community; local monetary benefits. Government of Balochistan suggested transferring the Project to I & P Department of Balochistan for execution. Revised PC-I is under preparation. Funds amounting to Rs. 50 Million allocated in PSDP 2012-13 against a demand of Rs. 1,000 Million.
28
AKHP LAYOUT
ALLAI WEIR
TU
R WA KH L AI L A
EL
NN
BANA
R.C.C BRIDGE
BESHAM
POWERHOUSE
HE
AD R
R.C.C BRIDGE
AC E
KHW AR
INDUS RIVE R
37 Km.
S/Y
S/Y
TO BASHAM
THAKOT
THAHKOT BRIDGE
HELIPAD
M TO HR SE AN A
BATGRAM
29
Execution by Consultants Contractor Donor Agency Date of Commencement Date of Completion Financial Status Original PC-I Cost Revised PC-I Cost Expenditures upto 30.6.2012 PSDP Allocation 2012-2013 Expenditure During the Month Current F/Y Expenditure Upto date Expenditure
Dam Height 32.50m Length of Headrace 2366 m 121 MW Installed Capacity 463 GWh Annual Energy 697 m Gross Head Objectives To Generate Electricity EIRR 23.97% WAPDA HHH Consultants NDC, LAHMEYER, BARQAAB, BAK, PES, EGC, RC, IDC & DMC DEC Astron, VA Tech Government of Pakistan June, 2003 Actual Jan 2009 / Revised Oct,2011 Expected Oct, 2012 Local FEC F/LOAN Total (Rs. M) 5,124.284 3,453.540 8,577.824 7,312.687 6,522.261 13,834.948 5,261.974 3,327.478 2,315.596 10,905.048 804.000 725.000 644.000 2,173.000 3.868 35.268 101.801 140.937 6.868 197.706 179.534 384.108 5,268.842 3,525.184 2,495.130 11,289.156
30
31
Scope of Work Execution by Consultants Contractor Date of Commencement Date of Completion Financial Status Approved PC-I Cost on Expenditures upto 30.6.2012 PSDP Allocation 2012-2013 Expenditure during the Month Current F/Y Expenditure Upto date Expenditure
The project envisages installation of 130 MW Hydropower plant along with allied transmission and grid facility. The plant will generate 595 GWh/annum of electricity. WAPDA HHH Consultants, NDC, LAHMEYER, BARQAAB, BAK, PES, EGC, RC, IDC & DMC CWH-HE, VA Tech June, 2003 Revised Aug, 2011 / Expected April, 2013 Local FEC Total (Rs. Million) 8,068.655 8,255.821 16,324.476 7,237.218 6,835.513 14,072.731 1,716.920 2,142.080 3,859.000 21.050 21.430 42.480 476.992 171.290 648.282 7,714.210 7,006.803 14,721.013
32
33
Scope of Work Consultants Contractor Execution by Date of Commencement Date of Completion Financial Status Original PC-I Cost Revised PC-I Cost Expenditures upto 30.6.2012 PSDP Allocation 2012-2013 Expenditure during the Month Current F/Y Expenditure Upto date Expenditure (O&M)
* There is no PSDP Allocation for F/Y 2012-13. Expenditure is chargeable to O&M Budget.
Physical Progress
* 2nd revised PC-I cleared by CDWP at revised cost of Rs. 10,732.788 Million on 18.06.2012 Testing/commissioning of unit # 2 started on Oct, 04. 2010. Testing/commissioning of unit # 1 started on Oct, 19. 2010. Commercial operation started w.e.f. Nov 08, 2010.
34
35
Salient Features
Consultants Contractor: Date of Commencement as PC- I Date of Completion Actual/Revised Financial Status
Local
Approved PC-I Cost Expenditures upto 30.6.2012 PSDP Allocation 2012-2013 Expenditure during the Month Current F/Y Expenditure Upto date Expenditure
The Jinnah Hydropower Project is being financed through suppliers credit. The utilization of Foreign Loan / suppliers credit in above statement based on figures provided by the M/s. DEC China. However, there is no foreign loan utilization in Project Books and no IPCs are submitted by the Contractor as it is an EPC / Turnkey basis Project.
o o
98.00 % *15.00 %
*Being an EPC contract only mobilization advance of 15% has been paid to the contractor; Rest
85% is arranged under suppliers credit by the contractor.
36
The close analysis shows that the proposed R&M programme of Tarbela Power Station will earn WAPDA 1973 Million KWH per month or Rs.19730 Million/US$ 232 Million per month. If power transformer of Units 1~10 goes out of order due to some fault, the relevant unit will also remain out till the availability of the transformer. The authority in shape of revenue will suffer 0.412 Million US$ per day and the station utilization factor will also go down by 5% at least. Similarly, if power transformer of any unit from Units 11~14 goes out or order due to fault then the authority will suffer by a loss of 0.819 Million US$ per day till the availability of new power transformer. If 220KV breaker of unit is develops fault, the relevant unit will remain out till the availability of breaker. The station and authority will suffer 0.412 Million US$ per day till the availability of the breaker. Also utilization factor of the station will reduce by 5% at least. Similarly if breaker of 220KV transmission line develops fault, the station and authority will suffer a revenue loss of 0.37 Million US$ per day till the availability of the breaker. If stator core of a unit is damaged, then the authority will duffer a revenue loss of 0.412 Million US$ per day till the availability and erection of the new stator. If 2 Nos. 30 ton bridge cranes for lifting the rotor of Units 1~10 goes out of order, then no alternate arrangement is available for lifting the rotor and the unit will remain out till 37
the availability or procurement and installation of new cranes. The authority will suffer a huge loss of amount till the availability of the cranes. 230V DC battery system comprising of 115 cells if went out of order, then protection system of all Units 1~10 will not work and the units will remain shut down till the availability of new batter set. The authority will suffer a revenue loss of huge amount.
38
PROJECT COST
Cost of the Consultancy Services for Feasibility Study is US$ 2.0 Million. Total cost of the Rehabilitation Project is estimated to be US $ 518 Million.
PRESENT STATUS
M/s MWH (USA) NESPAK (Pakistan) JV have been engaged to carry out Feasibility Study of the Project. The Consultancy Agreement was signed in 27th April 2011 with eight (08) months completion time. Feasibility study submitted by consultants in December, 2011 and is under evaluation/approval by WAPDA. After which Detail Engineering Design, preparation of Tender Documents etc. will be started, requiring six (06) months period, followed by the Bidding.
FINANCIAL PHASING
(Million US$) Component 2012 2013 Year 2014 2015 2016 2017 Total
Consultancy Services 8 5 5 Project Construction Cost 10 50 100 Total 18 55 105 USAID has shown interest to finance the subject Project.
5 125 130
5 125 130
5 75 80
33 485 518
39
PROJECT COST
Cost of Consultancy Services for Detail Design etc. is US$ 4.0 Million. Total cost of the Project is estimated to be US $ 308 Million.
PRESENT STATUS
Joint Venture of RSW (Canada)-DCE (Pakistan) has been appointed as Consultants to carry out Feasibility Study, Detail Engineering Design and Tender Documents with 12 months completion time.
FINANCIAL PHASING
(Million US$) Component Consultancy Services Project Construction Cost Total 2012 4 4 2013 42 42 Year 2014 71 71 2015 102 102 2016 90 90 Total 4 305 309
40
41
42
Benefits of Pilot Project 40 cfs of water after treatment will irrigate upto 10,000 acres of barren land Project Base Cost. = Rs.3353 M Project Revenues (Annual) = Rs. 643.68 M Project O&M Cost (Annual) = Rs. 237.40 M Project Life = 30 years Benefit Cost Ratio = 1.18:1 EIRR = 15.06 % Total Project: Total additional water available after treatment Additional area to be irrigated Net annual benefits (Revenue) Cost of one plant of 40 cfs (Pilot Project) Cost of five plants of 40 cfs each Financial Year 2011-12 2012-13 Rs. Billion 0.4 0.4 985,000 AF 350,000 Acres Rs13.227 Billion Rs.3.353 Billion/US$ 40 Million Rs16.765 Billion/US 200 Million US$ Million 5 5
43
Total:
134.5
87.824
Total:
338.5 843.5
1004
380
454
223
80
3323
44
USAID
Mian Shahid Ahmad Team Leader
Kurram Tangi Dam Project Mr. Irshad Ahmad, General Manger (P&D) Mr. Sher Nawaz, Project Director (Kurram Tangi) Tariq Qazi Saleem Pracha
Mangla Power Station Mr. Wajid Hameed, General Manager (Hydel) Sh. Altaf Hussain, Chief Engineer (Mangla) Ghulam Abbas Saleem Paracha
Warsak Power Station Mr. Wajid Hameed, General Manager (Hydel) Mr. Rizwan Ahmad, Chief Engineer (Hydel) Warsak Capacity Building Mr. Muhammad Ali Shah, General Manger (C&M) Mr. Naveed ul Haq, Director (Training) Tariq Qazi Munir Ahmad Tariq Qazi Saleem Paracha
45
Oil 35%
Others 2%
Type of Generation
Hydro GENCOs IPPs (incl Nuclear/ Rental) Total
Winter
720 5630 2960 5230 8910 13820
46
20092030
120000
Demand
100000
Supply
113695 106851
80000
80566 76200
MW
60000 45698 40000 19352 20000 16364 0 2009 2010 2015 2020 2025 2030 17539 22460 28029 25444 41132
Years
*Projected demand includes captive power also. Average growth rate is expected to be about 8%
47