Professional Documents
Culture Documents
Proposed By
Prepared By
ITCOT Limited
Joint Venture of IFCI, SIPCOT, TIIC, SIDCO and Banks
50 A, Greams Road, Chennai 600 006
Tel: 044-42936800, 28290324, Fax: 044-28293512
Contents
EXECUTIVE SUMMARY .........................................................................I
1 PREAMBLE ................................................................................. 1
2 ABOUT TNCSC ............................................................................. 3
2.1 FUNCTIONS OF TNCSC ................................................................... 3
2.2 ORGANISATION CHART OF TNCSC ........................................................ 4
2.3 ACTIVITIES AND SERVICES ................................................................. 5
2.3.1 Paddy Procurement ............................................................. 5
2.3.2 Rice Milling ...................................................................... 6
2.3.3 Other services ................................................................... 7
2.4 INFRASTRUCTURE AND ASSETS ............................................................ 8
3 MARKET ASSESSMENT.................................................................... 9
3.1 RICE – GLOBAL SCENARIO ................................................................. 9
3.2 INDIAN RICE MARKET ................................................................... 10
3.2.1 Production scenario .......................................................... 10
3.2.2 Exports ......................................................................... 11
3.2.3 Consumption ................................................................... 12
3.2.4 Existing gaps in Rice Mill industry ......................................... 13
3.3 PROFIT GAPS DUE TO POST HARVEST LOSSES ............................................. 14
3.4 TAMIL NADU SCENARIO ................................................................. 14
3.3.1 Rice seasons of Tamil Nadu ................................................. 15
3.3.2 Production ..................................................................... 16
3.5 MARKET ASPECTS ...................................................................... 17
3.5.1 Rice Milling products ......................................................... 17
4 STRATEGIC NEED ASSESSMENT AND PROJECT SCOPING ........................ 21
4.1 GEOGRAPHIC LOCATION ................................................................ 21
4.2 DISTRICT ADMINISTRATION ............................................................. 21
4.3 CLIMATE AND RAINFALL ................................................................. 22
4.4 WATER RESOURCES ..................................................................... 22
4.5 AGRICULTURE .......................................................................... 23
4.6 NETWORK LINKAGES .................................................................... 23
4.7 DEMAND ASSESSMENT IN THE DISTRICT .................................................. 24
4.7.1 PADDY PROCUREMENT ............................................................... 24
4.7.2 STORAGE GODOWNS ................................................................. 31
4.7.3 MILLING ............................................................................. 33
4.8 NEED FOR NEW RICE MILL IN THE DISTRICT ............................................. 37
4.9 PROJECT SCOPING ..................................................................... 42
5 TECHNICAL ASPECTS................................................................... 44
5.1 SITE PLAN ............................................................................. 44
5.2 LAND .................................................................................. 44
5.3 BUILDING AND CIVIL WORKS ............................................................ 45
5.4 PLANT AND MACHINERY ................................................................ 45
5.5 FACILITIES PROPOSED IN DPC .......................................................... 46
CONVEYOR SYSTEM ....................................................................... 47
DESTONER & PRE-CLEANER ............................................................... 47
MOBILE PADDY TESTING LAB ............................................................... 47
WEIGHING SCALE ......................................................................... 47
PNEUMATIC PUMP ......................................................................... 47
10 MT TRUCK............................................................................ 47
5.6 FACILITIES PROPOSED IN THE RICE MILL ................................................. 47
5.5.1 Post-Harvest Dryer ........................................................... 47
5.5.2 Silo Storage system ........................................................... 49
5.5.3 SCADA System ................................................................. 50
5.5.4 Power Co-generation system ................................................ 53
5.7 INSTALLED CAPACITY ................................................................... 56
5.8 PRODUCTS AND BY-PRODUCTS .......................................................... 56
5.9 PROCESS AND TECHNOLOGY ............................................................ 57
5.10 CAPACITY BALANCING .................................................................. 61
5.11 RAW MATERIAL ......................................................................... 62
5.12 CONSUMABLES ......................................................................... 62
5.13 STEAM AND FUEL ....................................................................... 62
5.14 POWER ................................................................................ 63
5.15 WATER ................................................................................ 63
5.16 EFFLUENT TREATMENT PLANT .......................................................... 65
5.17 MANPOWER ............................................................................ 67
5.18 STATUTORY APPROVALS ................................................................ 68
5.19 TENTATIVE IMPLEMENTATION PLAN ...................................................... 70
6 ENVIRONMENT IMPACT ASSESSMENT ............................................... 71
6.1. SOLID WASTE DISPOSAL AND MANAGEMENT .............................................. 72
6.2. WATER EFFLUENT AND MANAGEMENT ................................................... 73
6.3. AIR POLLUTION AND MANAGEMENT ...................................................... 74
7 LEGAL FRAMEWORK ................................................................... 77
7.1. PUBLIC PRIVATE PARTNERSHIP MODEL – AN OVERVIEW ................................... 77
7.1.1 Design, Finance, Build, Own, Operate (DFBOO) model ................. 78
7.2. ALLOCATION OF RESPONSIBILITIES ....................................................... 78
7.3. PROCESS FLOW FOR PPP PROJECT ...................................................... 79
8 RISK ASSESSMENT ...................................................................... 81
9 FINANCIAL ASPECTS ................................................................... 83
10 FINANCIAL VIABILITY ................................................................ 86
11 CONCLUSION .......................................................................... 90
FINANCIAL STATEMENTS
1 Cost of project and Means of Finance........................................... 92
2 Preliminary and Pre-operative expenses........................................ 93
3 Cost of Production and Profitability............................................. 94
4 Assumptions for Cost of Production and Profitability......................... 98
5 Assessment of working capital.................................................... 100
6 Estimation of power cost.......................................................... 101
7 Manpower Requirement & Estimation of cost.................................. 103
8 Interest Estimation and Repayment Schedule for Term Loan............... 104
9 Estimation of Depreciation....................................................... 106
10 Calculation of Income tax........................................................ 107
11 Projected cash flow statement................................................... 109
12 Projected Balance Sheet.......................................................... 111
13 Calculation of Debt-Service-Coverage-Ratio................................... 113
14 Estimation of Break-Even Point................................................... 114
Estimation of Net Present Value and Internal Rate of 115
15
Return.................
16 Estimation of Equity IRR........................................................... 116
17 Estimation of BCR and ERR........................................................ 117
ANNEXURES
I Cost of Building & Civil work......................................................
II Master Layout........................................................................
EXECUTIVE SUMMARY
Executive Summary
Executive Summary
Project Tamil Nadu Civil Supplies Corporation, popularly known as “TNCSC”, a State-
Background owned Public-Sector Company, is involved in procurement of paddy directly
from the farmers through Direct Purchase Centres (DPCs) under decentralized
procurement system, hulling and supply of rice to Public Distribution System
(PDS).
In this context, the Hon’ble Minister for Food and Civil Supplies & Consumer
Protection and Price Control, Government of Tamil Nadu during demands for
grants in the State Assembly has announced that TNCSC will establish 5
Modern Rice Mills under PPP mode in order to save the paddy from spoilage
and improve the quality of rice to be supplied to PDS. Accordingly, TNCSC
propose to setup a 500 TPD integrated modern Rice Mill with post-harvest
dryer, silo storage, green power co-generation, etc. in Thiruvarur district
under PPP mode.
ITCOT had prepared the DPR on the same and submitted the draft report to
TNCSC. However, during the presentation of report, Additional Chief
Secretary to Government, Co-operation, Food & Consumer Protection
Department has advised to peck the capacity at 500 TPD along with post-
harvest dryer and silo facilities instead of 800 TPD. Accordingly, the report
has been revised and prepared based on the details provided by TNCSC,
estimates, collection of secondary information on market/internet, etc.
Need for new Harvesting season of paddy quite often encounters with cyclones and heavy
Rice Mill in the rains, mainly in Kuruvai season. The existing Rice Mills of TNCSC as well as
District the hulling agents do not have proper drying and storage system, which
results in increase of moisture content of paddy beyond the prescribed limits
of 17 %. High moisture leads to large-scale spoilage besides deterioration of
quality of rice and by-products.
i|P a g e
Over the past few years, there has been steady increase in quantity of paddy
coming to DPCs due to attractive minimum support price. However, parallel
increase in storage facilities and milling capacity of paddy did not happen.
This led to storage of the paddy in the open field and increase in quantity of
unprocessed paddy.
For instance, as per TNCSC estimates, the unprocessed during the year 2021
in Thiruvarur district due to lack of proper storage and milling facility is
estimated below:
It is envisaged that the selected private player will purchase the required
land for the project and will be responsible for establishment, operation &
maintenance of the Rice Mill.
At DPC
Collection of paddy from farmer
Bagging, Weighing, stitching and stacking
Loading and transportation to godown
ii | P a g e
At Godown
Unloading and stacking paddy bags
Weighing paddy bags
Loading and transportation to Modern Rice Mill (MRM)
At MRM
Unloading paddy bags at Rice Mill
Bagging, weighing, stitching and stacking of rice bags
Loading of rice bags to truck
Facilities For collection of paddy from farmers to weighing and transferring to trucks at
proposed in DPC DPCs, the following facilities will be made available during procurement days
by the Private Player:
Conveyor system
Destoner & Pre-cleaner
Mobile paddy testing lab
Weighing scale
Pneumatic pump
10 MT Truck
Facilities The Rice Mill will be fully integrated with the following facilities:
proposed in
Post-harvest dryer of capacity 600 MT/Day
Rice Mill
Bulk carriers to move the paddy from Direct Purchase Centers (DPCs)
to the Rice Mill
Silos to store 60,000 MT of paddy
Parboiling capacity: 25 MT/hour
Milling of 500 MT/Day of paddy
Automatic rice packing system
2.0 MW Husk-based co-generation power plant
Rice storage godown to store 3500 MT of rice
Conveyors to move the rice bags from godown to lorries
Land An extent of 20 acres is required for setting up of 500 MT Modern Rice Mill.
The private player will purchase the required land for the project in
Thiruvarur district. The choice of location shall be given to the private
player with a condition that the location should be within the District.
Building and The major buildings of the proposed Rice Mill include co-gen power plant,
civil works Mill unit building, rice storage godown, admin building, etc. The details are
given hereunder:
iii | P a g e
S. No. Description Area Building
(Sq.ft.) Type
1 Raw Paddy Cleaning Section
Paddy unloading point 8665 PEB
Pre-cleaning tower 605 PEB
Pre-drying area 9160 PEB
2 Dryer & Parboiling Section
Unloading section 9472 PEB
Dryer section & Gel Cook Section 12917 PEB
3 Milling & Packing Section 37674 PEB
4 Boiler & Turbine Section 24262 PEB
5 Transformer and Power house section 6041 PEB
6 Truck drivers waiting area 4478 PEB
7 Final product godown 26910 PEB
8 Paddy sampling lab 646 RCC
9 Weighbridge cabin 258 RCC
10 Administrative Building 10259 RCC
11 Workers’ Hostel 3988 RCC
12 Dining Area 5247 RCC
Plant and The major machineries of the Rice Mill include post-harvest dryer, Silos,
Machinery Conveyors, parboiling & drying unit machineries, Mill machineries, automatic
weighing, bagging & stitching machineries. The utilities include boiler, co-
generation power plant, transformer and DG sets. The list is given
hereunder:
DPC infrastructure
1 Conveyor
2 Destoner and Pre-cleaner
3 Moisture meter, Weighing Scale & Mobile Platform
4 Pneumatic pump
5 Closed top for paddy tipper
6 10 MT vehicle (12-wheeler)
Post-Harvest Dryer and Parboiling section
1 Raw Paddy Cleaner
2 Batch Parboiling Tanks
3 Dried Paddy Silos/ Storage Bins
4 Hot water tank
5 Water Circulation line, IBR Steam Line & Water feeding line
6 Additional Elevator & Erection items
iv | P a g e
7 Raw Paddy Storage Bins & Elevators in Silo Cleaning Section
Silo
1 Grains Silos – 3000 MT x 20 (Total: 60000 MT)
2 Grain Chillers
Milling Section
1 Rice Mill Machines and Colour Sorter
2 Rice Mill Machine Accessories
3 Electrical panel & Cabling
4 Elevators, Fabrication, Erection & Installation
5 Compressor, Receiver Tank & Air Dryer
6 Airline and Water Line for Milling Section
7 Packing machine, stitching machine & loading conveyor
Boiler (Co-gen)
15 MT/hr, 45 Kg/cm2 High Pressure Boiler & Turbine 2 MW
1 Generator
Chimney, Wet Bottom System, Valves, Steam Pipeline,
2 Insulation, Cooling Tower, Electrical Panel & Cables
Miscellaneous fixed assets
1 Bore well, Drainage, ETP, STP & Weighbridge
Installed The hulling capacity of the Rice Mill is fixed at 500 MT of paddy per day.
capacity of the Considering 300 working days per annum and 20 hours per day of operation,
Mill the installed hulling capacity at 100% utilization would be 1,50,000 MT per
annum.
Product & By- At 100% capacity utilization, rice & by-products produced from the proposed
Products Mill and their utilization/value addition are given below:
v|P a g e
Bran 10500 Bran, the valuable by-product from
the Rice, contains 20-22% Oil. The
company would sell the bran to Oil
extractors. The defatted bran is used
as raw material by poultry feed
making plants.
Broken rice 3000 The broken rice is used in rice flour
Mills, distilleries, etc and will be sold
in the market.
Raw material Paddy is the raw material for the proposed unit. At 100% capacity utilization,
the plant can process 500 MT of paddy per day.
The entire requirement of Paddy for Milling by MRM will be obtained from the
DPCs functioning in the command area by the private player.
As the DPCs are under the ambit of TNCSC, no problem is envisaged in supply
of required quantity of paddy.
Consumables Consumables and packing required for the Rice Mill unit include Gunny bags,
Yarn for stitching, Stencilling ink, Rubber rolls, Rubber brakes etc.
vi | P a g e
Steam & Fuel The steam requirement for each section is envisaged as under:
Considering the above, the capacity of the boiler is fixed at 15 TPH from
@30o C.
Considering, the boiler runs for 20 hrs a day, the Husk requirement is
estimated at 60 MT per day, which is proposed to be met from in-house
generation.
The in-house generation of Husk per day from the Mill is as below:
vii | P a g e
It is proposed to have a Rice Husk based co-generation plant of 2 MW
capacity. Considering a Plant Load factor (PLF) of 75%, 1.50 MW of power
could be generated from co-generation plant and the balance would be
availed from TANGEDCO.
Water The total water requirement for operation and potable purposes is estimated
at 625 KLD. It includes boiler makeup water requirement of 150 KLD (after
recovery through condensate recovery system), 430 KLD for paddy processing
and 45 KLD for domestic consumption. Out of the total requirement, about
200 KLD will be recycled water and 475 KLD would be fresh water.
Effluent Effluent Treatment Plant (ETP) is proposed as per the requirements of Tamil
Treatment plant Nadu Pollution Control Board (TNPCB) to treat the effluent discharged during
the process of soaking.
The treated water would be used for flushing & gardening purposes.
Pollution To address the pollution that would arise from the intended project, the
control following pollution control measures are planned:
measures
Solid waste (Husk) – The Husk generated will be used as fuel for the
boiler. The surplus will be sold for fuel purposes.
Liquid waste (Effluent water) - The wastewater generated during the
paddy soaking process will be treated using effluent treatment plant and
will be reused.
Air Emission (Fly ash) – Chimney with a wet bottom system will be used
for arresting the fly ash emissions. Additionally, wet scrubber will be
added to ensure effective removal of fly ash.
As a result, the proposed Rice Mill would be free from both air and water
pollution as per the TNPCB norms.
Manpower Since the project is to be implemented under PPP model, the private player
is responsible for the deployment of manpower. The manpower requirement
for the proposed facility is envisaged as under:
viii | P a g e
For DPC
S. No Particulars Manpower requirement
Per DPC (Nos.) For 25 DPCs
(Nos.)
1. Supervisor 1 25
2. Lab technicians 1 25
3. Asst. lab technicians 2 50
4. Weighment 2 50
5. Helpers 2 50
Total 8 200
For Mill
S. No Particulars Manpower
requirement (Nos.)
1. General Manager 1
2. Manager (Technical, Accounts) 2
3. Manager (Admin, Marketing) 2
4. Shift Engineers 3
5. Maintenance Engineers 3
6. Operators 42
7. QC Lab technician 3
8. Asst. QC lab technician 3
9. Electrician 3
10. Helpers 60
11. Admin staff 5
12. Store Keeper 3
13. Security 15
Total 145
The district boasts disciplined labour force and good work culture. As such,
the private player shall face no difficulty in sourcing the adequate work force
for operating and managing the Mill.
Statutory The following statutory approvals are required for the proposed Rice Mill:
Compliances
Before Commencement of the project
Panchayat Union approval
DTCP approval for layout and Factory Buildings
Consent to establish from TNPCB
Consent to establish from Tamil Nadu Fire & Rescue Services
ix | P a g e
Approval from Inspector of Boilers
Approval from DISH
Approval from Electrical Inspectorate
Approval from Health Department
x|P a g e
Service charges ₹4,250 per MT of paddy
considered for
the private
player
Interest rate 10.50% per annum
considered for
term loan
Repayment 10 Years from the first drawal of loan including moratorium period of 12
period months
Financial DSCR : 1.66
Indicator BEP (3rd year) : 80%
NPV : ₹12,154.91 lakhs
IRR : 15.76%
Equity IRR : 21.03%
Economic BCR: 3.25
Indicators ERR: 28.11%
Implementation The project would be implemented in 18 months time.
period
Conclusion Based on the analysis and financial projections envisaged, ITCOT is of the
opinion that it is technically feasible, economically viable and operationally
sustainable to implement the Rice Mill project under Design, Finance, Build,
Own and Operate model on PPP mode in Thiruvarur district.
xi | P a g e
Detailed Chapters
DPR on setting up of Modern Rice Mill at Thiruvarur
1 Preamble
Paddy is the second most widely grown cereal crop and the staple food for more
than half the world's population. Asia dominates the world in rice production as it
accounts for about 90 percent of world’s paddy acreage and 92 percent of
production.
India is one of the important countries in the world in production of rice. The
country is the second-largest rice producer in the world after China, with more
than 11.0% share of the global production. Higher demand for Indian rice from
North America and European regions coupled with good climatic conditions are
supporting the growth of the market.
Tamil Nadu is one among the leading rice growing states in India and is endowed
with favourable climatic conditions suitable for rice growing. The state has around
2.2 million hectare under paddy cultivation, which covers mainly irrigated and
partly rainfed areas. The state average productivity is about 2.8 MT/ha. The
agriculture in Tamil Nadu largely depends on the quantum of rains received during
seasonal rainfall of South-West and North-East monsoon.
TNCSC procures around 40,00,000 MT of paddy annually and hulls it through its
own Rice Mills and hulling agents. Since harvesting season quite often encounters
with cyclones accompanied by heavy rains, mainly in Kuruvai season, the moisture
level of paddy is high requiring post-harvest drying facility. However, the Rice Mills
of TNCSC as well as hulling agents are not equipped with proper drying and storage
facilities. This results in large-scale spoilage of paddy besides deterioration of
quality of rice and by products.
In this context, the Hon’ble Minister for Food and Civil Supplies, Consumer
Protection and Price Control, Government of Tamil Nadu during demands for grants
in the State Assembly has announced that TNCSC will establish 5 Modern Rice Mills
under PPP mode in order to save the paddy from spoilage and improve the quality
of rice to be supplied to PDS. Accordingly, TNCSC propose to setup a 800 TPD
Integrated Modern Rice Mill with post-harvest dryer, silo storage, green power co-
generation, etc. in Thiruvarur district under PPP mode and had appointed ITCOT
Limited, Chennai for preparation of Detailed Project Report (DPR).
ITCOT had prepared the DPR on the same and submitted the draft report to
TNCSC. However, during the presentation of report, Additional Chief Secretary to
Government, Co-operation, Food & Consumer Protection Department has advised
to peck the capacity at 500 TPD along with post-harvest dryer and silo facilities
instead of 800 TPD. Accordingly, the report has been revised and prepared based
on the details provided by TNCSC, estimates, collection of secondary information
on market/internet, etc.
Chapter scheme
The details of the TNCSC are provided in Chapter 2. The market assessment is
discussed in Chapter 3. The strategic need assessment and project scoping is
detailed in the Chapter 4. The technical aspects of the project are given in
Chapter 5. The Environment Impact of the project is discussed in Chapter 6. The
legal framework is presented in Chapter 7. Risk assessment of the project is
analysed in Chapter 8. The financial Aspects of the project is given in Chapter 9.
The viability aspects are examined in Chapter 10. Conclusion is given in Chapter
11. The financial workings and estimates are presented in the Financial
Statements. Details on cost of building & civil works, Plant and machinery and the
master layout of the Rice Mill are enclosed as Annexures to the report.
2 About TNCSC
Tamil Nadu Civil Supplies Corporation Limited (TNCSC) is the implementing agency
of the proposed project.
TNCSC was incorporated in the year 1972 and later registered under Section 25 of
the Companies Act, 1956 in the year 2010. Its registered office is located at No.12,
Thambusamy Road, Kilpauk, Chennai.
TNCSC is involved in activities viz. procurement of paddy from the farmers through
direct purchase centres under decentralized procurement system and hulling of
paddy through 21 modern Rice Mills of TNCSC and private hulling agents appointed
from time to time.
For administrative purpose, the entire State is divided into 32 regions headed by
the Senior Regional Manager/Regional Manager with each revenue District
coinciding with one region except Chennai. Chennai is bifurcated as North Region
and South Region to cater to the needs of city.
There are 7,264 permanent employees on roll, 2,540 seasonal employees working
in the Head office, regional offices, Godowns, Modern Rice Mills, Fair price shops
and Amudham Departmental stores spread throughout the state. Besides, 5,608
load men and 14,420 seasonal load men are working in the Godowns and Modern
Rice Mills of TNCSC.
TNCSC has been authorized by the Government of India to procure paddy under the
Decentralized Procurement Scheme. Direct Purchase Centres (DPCs) are opened to
procure paddy directly from the farmers.
Normally, a DPC will have an area of about 33 cents with storage facility of 100 MT
and drying platform, winnowing machine, electronic weighing scale and moisture
meter. DPCs are opened every year during the harvest seasons, particularly in the
Delta districts.
S. No Refraction Maximum
Limit
1. Foreign matter
(a) Organic 1.0
(b) In-Organic 1.0
2. Damaged, Discoloured, Sprouted and weevilled grains 4.0
S. No Refraction Maximum
Limit
3. Immature, Shrunken and Shrivelled grains 3.0
4. Admixture of lower class 6.0
5. Moisture content 17.0
The Minimum Support Price (MSP) per quintal of paddy fixed by the Government of
India and the incentive announced by the Government of Tamil Nadu for Kharif
Marketing Season (KMS) 2020-21 are as follows:
The total payment released to the farmers through ECS during KMS 2020-21 is
₹7664.71 crores.
TNCSC manages 296 Godowns. Of these, 255 Godowns are owned by it with a
storage and handling capacity of 11.83 lakh MT and the balance 41 Godowns having
1.56 lakh MT capacity are hired from Tamil Nadu Warehousing Corporation, Co-
operatives and other private parties for storage.
TNCSC owns 21 Modern Rice Mills with a capacity of 52,500 MT/ month. There are
376 empanelled private hulling agents with a capacity of 6,11,291 MT for the
conversion of the procured Paddy into rice. The Government of India releases
subsidy for the Custom Milled Rice based on the economic cost fixed by them.
Under this scheme, 50 Kg cement bags are being sold at ₹190/- per bag (including
Taxes) to the low- and middle-income people. The beneficiaries will be eligible to
get cement bags for construction and repair works based on the proof of
document.
Three Varieties of salt namely Refined Free Flow Iodized Salt, Double Fortified Salt
and Low Sodium Salt supplied by Tamil Nadu Salt Corporation are being sold in
TNCSC owned Amudham Retail Shops, Amudham Departmental Stores and Amma
Amudham Departmental Stores for the benefit of common people with a view to
eradicate Iodine Deficiency Disorder.
As ordered by Government, TNCSC sells Ooty tea through PDS shops run by the
Corporation and Amudham Departmental Stores. In addition to this, TANTEA is also
sold.
3 Market Assessment
3.1 Rice – Global scenario
Over the recent years, the rice market has witnessed considerable growth on the
back of the increasing demand for rice in emerging and developing nations across
the world.
After China and India, the next largest rice producers are Indonesia, Bangladesh,
Vietnam, Myanmar, and Thailand. The graph showing the market size of the rice
globally is depicted hereunder:
Asia-Pacific dominates the geography segment of Rice Market with a share of more
than 41.7% in 2019, followed by Europe. Rice Market size is forecast to reach $313
Billion by 2025, growing at a CAGR of 2.9% during the forecast period 2020-2025.
India is the second largest producer of rice in the world after China, with more
than 10% of the global production share. India produced 177 million MT of rice
from an area of 43.79 million ha during 2019. There is an increase of 8.5% in the
total rice production from 2016-2019 and the same is shown in the below graph:
The state wise production of rice during FY2017-18 to FY 2019-20 is given in the
below table:
(Production in Lakh Metric MT)
S. No State 2017-18 2018-19 2019-20
1. West Bengal 149.67 162.42 155.70
2. Uttar Pradesh 132.74 155.45 155.24
3. Punjab 133.82 128.22 117.82
4. Andhra Pradesh 81.66 82.35 86.38
5. Odisha 65.51 77.34 80.37
6. Telangana 62.62 66.7 73.37
7. Tamil Nadu 66.39 61.31 71.81
8. Chhattisgarh 49.31 65.27 65.00
9. Bihar 80.93 61.56 60.53
10. Assam 52.84 52.21 50.98
11. Haryana 45.23 45.16 48.24
12. Madhya Pradesh 41.24 44.95 48.02
13. Karnataka 30.17 34.31 36.76
14. Jharkhand 40.78 28.94 31.91
It is inferred from the above table that the production of rice has been contributed
mainly by West Bengal, Uttar Pradesh, Punjab, Andhra Pradesh, Odisha, Telangana
and Tamil Nadu.
3.2.2 Exports
Defying Covid blues, India has exported 19.8 million MT of Rice during FY 2021.
(Source: APEDA). The Country has witnessed significant growth of 132% in export
of (Non-Basmati) Rice. Export of Non-Basmati Rice has gone up from ₹13,030
crores in 2019-20 to ₹30,277 crores in 2020-21. Increase in non-basmati rice
exports during 2020-21 was contributed by growth of both parboiled and non-
parboiled rice.
Bangladesh, Nepal, UAE, US, Malaysia and Benin are the major export partners of
India. The price of non-basmati rice, which is consumed by more than 80% of the
Indian population, has shot up by 10-15% since January, as Bangladesh has started
buying large volumes of rice from India. Bangladesh has also reduced the import
duty on rice up to 25% which would pave the way for Indian rice exporters,
particularly from West Bengal, to export non-basmati rice to the country and fetch
better prices for the grain.
The export of non-basmati rice from India to top 10 countries during the year
2020-21 is shown hereunder:
The graph showing the export value of non-basmati rice to the above listed
countries for the 2020-21 is shown hereunder:
Non-Basmati rice varieties are widely grown across states in India. Around 65% of
India’s population consumes rice on daily basis. The overall rice consumption in
India during the year 2020-21 is 108 million MT. Consumption is expected to
increase further in the coming years with the Government providing more
subsidized rice.
The consumption scenario of rice for the past 5 years is shown in the graph below:
Rice is the most important food crop of the Asia-Pacific Region, demand of which
is growing faster than the population. Over 90 percent of the world's rice is
produced and consumed in this Region. Moreover, this Region, has more than 56
percent of the world's population and adds 51 million more rice consumers
annually.
Paddy production in the country is about 177 MT of rice is produced per year.
Production is bound to go up since cultivators are becoming more and more yield
conscious with good irrigation systems available and the awareness of application
of fertiliser, insecticides, pesticides, modern agricultural implements etc.
India has now approximately 97,000 Rice Milling units and most of them (to an
extent of 86,000) are using outdated equipment, especially hullers. Hulling
equipment are prove to give less rice outturn, more brokens and Rice Bran
available is not suitable for economical oil extraction; when compared to with the
modern milling equipment. In some States, huller bran is sieved and the resultant
fine bran is used as cattle feed, or otherwise mostly it is used as fuel for boiler to
generate steam.
Rice production is coming under increasing pressure due to population growth and
changing socio-economic factors. Land, water and labour resources are
increasingly less available for rice production, while at the same time, the demand
for rice and for improved grain quality is increasing. To meet the challenges,
technologies within the production and post-production chains are much required.
For better grain quality and higher head-rice yield, production and post-production
practices have to be improved. This calls for Rice Mills with advanced technology
and modern storage system.
Tamil Nadu is divided into seven Agro-climatic zones, which are north-east, north-
west, west, southern zone, high rainfall, hilly zone and Cauvery delta.
The state is one of the leading producers of paddy in the country. Paddy is the
principal crop extensively cultivated in all the Districts of the state. Rice
productivity in Tamil Nadu has always been the above the national average. The
Cauvery delta is the most fertile agricultural zone. The Districts falling in the
The state has 2.2 million hectares under paddy cultivation, which covers mainly
irrigated and partly rainfed areas. The state average productivity is about 2.8
MT/ha against the national average of 4.04 MT/ha.
The paddy growing seasons of the state are depicted in the below table:
3.3.2 Production
The District wise area, production & productivity of rice for the year 2019-20 is
shown in the table below:
The highlighted Districts are in close proximity to the proposed project location
from where the paddy can be procured for the proposed Rice Mill.
The head rice will be taken by the TNCSC, while the by-products viz. Husk, Rice
Bran and broken rice will be given to private player to make good of the storage
and milling charges.
Rice
To ensure food security to all, the Government of Tamil Nadu has been
implementing Universal Public Distribution System (UPDS) by issuing rice, sugar,
wheat, pulses, kerosene and Palmolein oil through fair price shops for card holders
at subsidized rates except for rice, which is being issued at free of cost. There are
2,13,80,112 card holders in the state.
At present, there are 35,296 fair price shops functioning in the state. The details
of the smart cards in circulation as on 31.07.2021 are as follows:
The monthly entitlement of rice under Public Distribution System and other
welfare schemes including AAY is about 3.96 lakh MT per month. The Government
of Tamil Nadu has been fully utilizing the allotments made under APL, BPL and AAY
quota.
Further, Rice hulled through the 21 Modern Rice Mills owned by TNCSC and 422
Rice Mills of private hulling agents engaged by TNCSC under Decentralized
Procurement System is also adjusted against the central pool allotment and
utilized for the Public Distribution System in the State.
However, there is still shortfall in the requirement of rice, which is met from the
Open Market Sales Scheme of the Government of India. The rice produced from the
proposed Mill will be given to the Family Card holders through Public Distribution
System (PDS) thereby minimizing the dependency on private Millers.
Rice Bran
Rice Bran is an oily layer in between the Paddy Husk and the white rice, which
constitutes about 6-7% of the paddy weight.
In India, Rice Bran has been gaining importance in the recent times in the form of
oil because of its various health benefits that include cholesterol lowering
properties due to presence of unique nutraceutical in this oil known as oryzanol &
tocotrienols, less oil absorption than other commercially available edible oils,
which favours the enhanced flavour and palatability, reduce triglycerides and
improves the good cholesterol to bad cholesterol ratio (HDL/LDL), etc.
There are more than 15 Rice Bran oil Mills in Tamil Nadu with an installed capacity
of over 2 lakh MT of Rice Bran per annum. Presently, there is a huge demand -
supply gap for Rice Bran in Tamil Nadu and the shortfall is met by purchasing from
neighbouring states of Andhra Pradesh and Karnataka.
Further, there is also capacity addition in the Rice Bran oil Mills in the light of
growing demand for Rice Bran oil. Hence, the proposed Mill will be able to sell the
bran at remunerative price.
Broken rice
On the basis of different application of rice flour, market is segmented into food
and beverages, animal feed and non-food application. Rice flour is a good
substitute for wheat flour and is also used as a thickening agent in different food
applications.
Rising concerns for gluten free products have also facilitated the growth of the rice
flour market. The gluten content leads to adverse effects on human health,
causing indigestion, intestinal damage, and chronic diarrhoea. Health
Rice Husk
The Rice Husk (or hull) is the outermost layer of the paddy grain that is separated
from the rice grains during the Milling process. Around 22% of paddy by weight is
Husk. Rice Husk contains about 30–50% of organic carbon and has high heat value
of 13–16 MJ per kg and hence, it is mostly used for energy production, such as
combustion and gasification.
The various applications and uses of Rice Husk are shown in the figure below:
Applications of Husk
Since Rice Husk can be easily collected and is cheap, it has always been used as an
energy source for small applications, such as for briquette production, for steam
engines and gasifiers used to power Rice Mills, and for generating heat for rice
dryers.
Hence, the Husk produced will be used as fuel for the boiler to generate steam,
which would in turn help in in-house power generation.
Thiruvarur district, popularly known as the Rice Bowl of Tamil Nadu is located
between 10º 20’ and 11º 07’ North latitude and 79º 15’ and 79º 45’ East longitude.
The total geographical area of the District is 2374 sq.km, accounting for 1.8
percent of the total area of the state. It is bounded on the North by
Mayiladuthurai districts, on the East by Nagapattinam, on the South by Palk Strait
and Thanjavur district and on the west as shown below:
THIRUVARUR
The climate of the District is tropical in nature. There is moderate rainfall during
southwest monsoon and heavy rain is experienced during northeast monsoon.
However, during January to February is experienced as winter season and March to
May is considered as summer and experienced to be hot.
The river Cauvery and its tributaries are the most remarkable feature of
Thiruavarur district. Canals, wells, tanks and reservoirs are the sources of
irrigation in the District. Several plans and schemes have been introduced for
uninterrupted water supply for domestic and economic activities.
4.5 Agriculture
Thiruvarur district stands unique from time immemorial for its agricultural
activities and is rightly acclaimed as the granary of South India lying in the deltaic
region of the famous river Cauvery and criss-crossed by lengthy network of
irrigation canals. Therefore, this coastal District abounds in green paddy fields, tall
coconut groves, vast gardens of mango and plantain trees and other verdant
vegetation.
More than 75 percent of the total work force is dependent upon Agriculture.
Around 14% are cultivators and the rest are agricultural labourers. Paddy is the
principle crop of the District. The District forms part of the rice bowl of Tamil
Nadu. Cotton, Groundnut, Coconut, Gingelli, Palmolin etc are the other crops
grown in this District.
The major national highways and the state highways passing over the District are
as under:
National highways
State highways
Thus, the District has good connectivity in terms of road and is also well connected
with catchment area for Paddy procurement.
The District falls within the Cauvery delta zone and is popularly known as “Rice
bowl” of Tamil Nadu. Overall, the District is considered well suited for the
construction of Rice Mill.
Around 8.56 lakh MT of paddy have been procured by TNCSC through 476 Direct
purchase Centres (DPCs) in the District during 2020-21. The details of DPC and the
quantity of paddy procured are as under:
The District has 16 Nos. of storage godowns with over all capacity of around
1,18,930 MT and the details are as under:
Legend
Operation Type O - Operation B – Buffer
Godown Type H-Hired M – MRM
O – Owned W - Warehouse
The map showing the location of Godowns under TNCSC, TNWC, CWC and FCI in
the District is presented below:
4.7.3 Milling
TNCSC has two Rice Mills in the District with a total handling capacity of 57,600 MT
per annum and the details are as under:
TNCSC has also outsourced the hulling of paddy to the private hullers in the
District at the rate of ₹400 per MT. The list of private hullers engaged by TNCSC
for hulling is given hereunder:
The total paddy processing capacity available with empanelled private hullers of
TNCSC at present is 7.33 Lakh MT. Out of which, only 60% output efficiency is
obtained since the machineries and technology used by them are obsolete.
Therefore the total processing capacity at 60% output efficiency works out to 4.40
Lakh MT.
The procured paddy is processed by private hullers in the quality specifications set
by TNCSC as mentioned below:
Note:
* Including 1% small broken
** Not more than 0.25% by weight shall be mineral matter and not more than 0.10% by
weight shall be impurities of animal origin
# including pin point damaged grains
*** Rice (both Raw and Parboiled) can be procured with moisture content up to a
maximum limit of 15% with value cut. There will be no value cut up to 14%. Between
14% to 15% moisture, value cut will be applicable at the rate of full value.
Harvesting season of paddy quite often encounters with cyclones and heavy rains,
mainly in Kuruvai season. The existing Rice Mills of TNCSC as well as the hulling
agents do not have proper drying and storage system, which results in increase of
moisture content of paddy beyond the prescribed limits of 17%. High moisture
leads to large-scale spoilage besides deterioration of quality of rice and by
products.
Over the past few years, there has been steady increase in quantity of paddy
coming to DPCs due to attractive minimum support price. However, parallel
increase in storage facilities and Milling capacity of paddy did not happen. This led
to storage of the paddy in the open field and increase in quantity of unprocessed
paddy.
For instance, as per TNCSC estimates, the unprocessed paddy during the year 2021
in Thiruvarur District due to lack of proper storage and Milling facility is estimated
below:
S. Particulars Total
No. (Lakh MT)
A. Paddy procured through DPCs 8.56
B. Paddy processed through TNCSC owned Rice Mills 0.58
C. Paddy processed through private hullers 4.40
D. Quantity of paddy stored in TNCSC godowns 1.19
E. Less: Previous year stock @30% of storage capacity 0.83
F. Quantity of paddy left unprocessed by TNCSC F=A-(B+C+E) 2.75
The cost of operation until loading of rice bags to truck from MRM is estimated as
below
Storage plays a vital role in the food supply chain, where maximum losses happen
during this operation. Steel silos can be equipped with complete temperature
control and ventilation system that guarantees the maintenance of the grain in
good conditions. Also, it has greater storage capacity in a much smaller area due
to their vertical arrangements as well as easier to unload with different unloading
conveyer system.
The capacity of the proposed silo storage is considered as 40% of annual production
capacity of Rice Mill. Thereby, the silo capacity required for the proposed
integrated modern Rice Mill (MRM) with a capacity of 500 MT/day or 1,50,000
MT/Annum by considering 300 working days, works out to 60,000 MT.
The maximum storage capacity of silos recommended for storing paddy is 3000 MT
in order to prevent germination of grain. Therefore 20 Nos. of 3000 MT silos are
proposed in order to meet the yearly demand of the Mill.
During the time of harvest at Kuruvai season (duration of paddy grown<120 days)
the moisture content in paddy reaches to highest level of 22%, which makes it
unsuitable for storing and processing the paddy. Therefore, the procured paddy
undergoes drying process that reduces grain moisture content to 12% for storage,
making it the most critical operation after harvesting a rice crop.
Delays in drying, incomplete drying or ineffective drying will reduce the grain
quality which can result in suffering product losses. The schematic illustration of
the process with an example of 1 quintal of paddy is explained below:
The peak harvesting season is about 100 days in a year. Accordingly, the capacity
of post-harvest dryer required for the proposed silo capacity of 60,000 MT is
600 MT/day.
In the current scenario, the paddy procured from farmers is stored at godowns
(warehouse) by TNCSC. A comparison of Capital and recurring expenditures for
warehouse and silo is as below:
Warehouse
Capacity 60,000 MT
Land requirement 30 acres
CAPEX Cost ₹102.00 crores
~ Land ₹6.00 crores
~ Warehouse (Based on TNCSC estimates) ₹96.00 crores
OPEX Cost
Moisture level required 17%
Drying charges ₹200.00 per MT
Cost of gunny bag ₹464.59 per MT
Cost of bagging, weighing, stitching & stacking ₹31.02 per MT
Repairs & Maintenance charges ₹10.00 per MT
Fumigation charges ₹81.92 per MT
Cutting of paddy bags and unloading at conveyor system ₹17.38 per MT
Total ₹804.91 per MT
Silo
Capacity 60,000 MT
Land requirement 7 acres
CAPEX Cost ₹60.40 crores
~ Land ₹1.40 crores
~ Silo ₹59.00 crores
OPEX Cost
Moisture level required 13%
Drying charges ₹500 per MT
Maintenance charges ₹50 per MT
Fumigation charges ₹50 per MT
Total ₹600 per MT
It is envisaged that the selected private player will purchase the required land for
the project and will be responsible for establishment, operation & maintenance of
the Rice Mill.
The following activities which are presently handled by TNCSC will be transferred
to the private player:
At DPC
Collection of paddy from farmer
Bagging, Weighing, stitching and stacking
Loading and transportation to godown
At Godown
Unloading and stacking paddy bags
Weighing paddy bags
Loading and transportation to MRM
At MRM
Unloading paddy bags at Rice Mill
Bagging, weighing, stitching and stacking of rice bags
Loading of rice bags to truck
5 Technical Aspects
5.1 Site Plan
A typical site plan for a modern Rice Mill would have the following key parameters:
Applicable norms, best practices and standards for area allocation, parking, fire
safety, public facilities etc. have been considered while designing the layout based
on the above parameters and the master plan for the proposed Rice Mill is
enclosed as Annexure – I.
5.2 Land
An extent of 20 acres is required for setting up of 500 MT Modern Rice Mill. The
private player will purchase the required land for the project in Thiruvarur district.
The choice of location shall be given to the private player with a condition that the
location should be within the District.
The major buildings of the proposed Rice Mill include co-gen power plant, boiler
room, mill unit building, rice storage godown, admin Building, etc. The details are
given hereunder:
The major machineries of the Rice Mill include post-harvest dryer, Silos,
Converyors, parboiling & drying unit machineries, Mill machineries, automatic
weighing, bagging & stitching machineries. The utilities include boiler, co-
generation power plant, transformer and DG sets. The list is given hereunder:
DPC infrastructure
1 Conveyor
2 Destoner and Pre-cleaner
Conveyor system
Destoner & Pre-cleaner
Mobile paddy testing lab
Weighing scale
Pneumatic pump
10 MT Truck
The Rice Mill will be fully integrated with the following facilities:
It is proposed for 600 MT/day dryer to reduce the paddy moisture content to a
safe level for storage. It is the most critical operation after harvesting a rice crop.
It is important to dry paddy grain as soon as possible after harvesting ideally
within 24 hours. Delays in drying, incomplete drying or ineffective drying will
reduce grain quality and result in losses.
It has a hot air blower and furnace to ensure desired drying, and a digital
temperature controller to monitor the drying.
Technical operations
Before paddy is fed into dryer, paddy should be pre-cleaned to remove chaffs,
weeds, etc. to prevent uneven drying. If drying temperature is set higher than
normal because of high humidity in rainy days or different grain conditions, there
is a chance of grain cracking. In case of relative humidity under 65%, the
temperature should be lowered to 4-5◦C to prevent grain cracking.
Drying temperature can significantly influence on head rice yield and specific
energy consumption. Furthermore, the relative humidity of air inside the dryer is
always less than that of ambient air since temperature inside the dryer is more
than that of surrounding.
Drying process fundamentally takes place by heat and mass transfer. This
convectional circulating dryer is able to reduce the moisture of the paddy samples
up to 12% from over 22% moisture content.
Silos are primarily the large tank type structures either made of steel or concrete
for storage of food grains or other materials in monitored atmosphere. As silos are
tank type high vertical structures, paddy or other materials are stored in bulk
form only. Silo requires mechanized handling for loading and unloading of
material.
Capacity of silo
It is proposed for 20 Nos. of silos with a capacity 3000 MT each along with grain
chillers. The capacity balancing of silos for 500 MT Rice Mill is shown hereunder:
Paddy, once unloaded from the trucks are dried in paddy dryer and then stored in
silo facility. Then, the paddy is loaded in to unloading hoppers.
The temporary storage hopper would despatch the grains into conveyor for pre-
cleaning activities like removal of foreign particles and weighing. Once in the
storage bins, the grain will need to be regularly ventilated. The ventilation is
subject to constant temperature controls through probes to maintain the grain
quality all along the storage period.
To protect the grain from different contamination sources, the grain will be
fumigated by spraying as it passes on the loading conveyors. During dispatch, the
grain will be taken out of each bin by a chain conveyor located in the gallery under
the bins.
The requirement of water for the silo facility would be met by installation of bore
/ tube well at the site. The private player would need to install the bore/tube well
by undertaking suitable ground water depth assessment at the site.
It is proposed to install SCADA system, which can be used to acquire data and
provide overall control remotely from a SCADA Host software platform. The
SCADA Host platforms also provide functions for graphical displays, alarming,
trending and historical storage of data.
SCADA is a system of software and hardware elements that allows Rice Mill to:
SCADA systems are crucial since they help to maintain efficiency, process data for
smarter decisions, and communicate system issues to help mitigate downtime. A
SCADA based centralized control system is as shown in the below figure and the
individual components are briefed below:
HMIs act as the gateway for users to control and monitor industrial processes.
HMIs are used to analyse trends, generate reports, control systems and address
any alarms that may arise during Mill operation. The keypad is used to input
data into the application, such as timer values.
Programmable Logic Controllers (PLC)
such as factory machines, Human Machine Interface (HMI), sensors, and end
devices and then route the information from those objects to computers with
SCADA software. The SCADA software processes, distributes, and displays the
data, helping operators and other employees analyse the data and make
important decisions.
Benefits of SCADA
Increased Productivity
Indication software helps to diagnose the problem, thereby reducing the
downtime
Consumption of energy and maintenance can be reduced with VFD (variable
frequency drive) & soft starter
The entire Rice Mill can be controlled from the single place through SCADA.
Enhanced operator safety.
Historical trends and report help to meet the demands on time.
Alarm that helps to diagnose the problem instantly without checking the
whole system
Rice Husk will be used to generate electricity. The characteristics & chemical
composition of Rice Husk has made it easy to use it for electricity generation. 1 MT
of paddy can produce 220 kg of Rice Husk. Using Rice Husk for electricity
generation depends on the availability of raw material and the technology used for
conversion of Rice Husk to energy.
Different types of cogeneration technologies are used depending upon the end use
or purpose. Some commonly used cogeneration technologies are:
Steam Turbines
Gas Turbines
Reciprocating Engines
In this system, the boiler converts water into high-pressure steam. The steam is
then transported to a steam turbine to generate electricity and then to a
condenser, which is like a vacuum chamber and thus has negative pressure and
converts, or condenses the steam into water. Alternatively, the steam may be
transported to a distribution system that delivers steam at intermediate
temperatures for different applications. The condensate from the condenser or
from the steam utilization system returns to the feed water pump, and the cycle
continues. Most common steam turbines used in a cogeneration system are the
back-pressure type or the extraction–condensing type. Extraction condensing
steam turbine is used in this project.
The Rice Husk based co-generation system in Rice Mills will have the following
benefits:
The hulling capacity of the Rice Mill is fixed at 500 MT of paddy per day.
Considering 300 working days per annum and 20 hours a day of operation, the
installed hulling capacity at 100% utilization would be 1,50,000 MT per annum.
The main product of the proposed Mill is Rice. Husk and Bran are the by-products
generated during the processing of paddy.
The yield of rice and the by-products at 100% capacity i.e., 1,50,000 MT of paddy
per annum and its utilization/value addition is given below:
Invisible 1500 1% - -
loss
150000 100%
The corporation has proposed for setting up of Modern Rice Mill through PPP mode
for production of parboiled rice. The Rice Mill process is continuous and
automatic, consisting of Parboiling & Drying, Milling and Packing sections. The
process involved in production of parboiled rice is given hereunder:
Paddy Storage
The raw paddy is received, weighed and dried and stored in the Silos.
Post-harvest dryer
The paddy is fed into the dryer to reduce the moisture of the paddy up to 12%
from over 22% moisture content.
Silo storage
Paddy, after drying in the paddy dryer are stored in the silo facility
Paddy Pre-Cleaning
The paddy grain from the silos are taken to the paddy cleaner to remove all
impurities and immature grains and are then stored in the raw paddy silos.
After pre-cleaning, it is then taken to the soaking & steaming section, where
steam is injected into the raw paddy in the steaming kettle before soaking.
This hastens the soaking process. The hot paddy raises the temperature of the
soak water to 45-50o C which reduces the soaking time. Thereafter, the
soaked paddy is steamed to obtain parboiled paddy.
Drying
The parboiled paddy is then taken to the drying section, where drying is
performed in the steam heat exchanger to obtain adequate moisture. The
steam from boiler is used for drying the paddy in the dryer. The drying time
will be altered by adjusting the temperature of the dryer until the paddy is
dried sufficiently and it proceeds to the Milling section.
Cleaning
The dried paddy is then cleaned using classifier and Destoner to make it
completely free from any foreign objects such as stone, sand, straw etc.
De-husking
In this process, the Husk is removed from the paddy by application of force
through rubber rolls. The shelled paddy is then directed to the Paddy
Separator.
Paddy Separator
Whitening
This stage removes the bran layer (bran) from brown rice. It uses both
abrasion and friction to gently and efficiently convert brown rice to milled
white kernels. The bran layer is separated by air ventilation.
Grading
This process separates milled rice (mixture of different sizes: Whole grain,
head rice, and broken rice) by a sieve grader that include several sizing
techniques from the broken rice.
Packing / Storage
The rice is then moved to the Packing Section for packing in different sizes of
gunny bags, which are then weighed, stitched and stored in the rice storage
godown before it is dispatched.
The process flow chart for the production of parboiled rice is given hereunder:
The hulling capacity of the proposed Rice Mill is 500 MT per day. Considering 300
working days per annum and 20 hours of operation a day, the installed hulling
capacity at 100% utilization works out to 1,50,000 MT per annum.
The entire requirement of Paddy for milling will be obtained from the DPCs
functioning in the command area by the private player.
As the DPCs are under the ambit of TNCSC, no problem is envisaged in supply of
required quantity of paddy.
5.12 Consumables
Consumables and packing required for the Rice Mill unit include Gunny bags, Yarn
for stitching, Stencilling ink, Rubber rolls, Rubber brakes etc.
The in-house generation of Husk per day from the Mill is as below:
5.14 Power
5.15 Water
The total water requirement for operation and potable purposes is estimated at
625 KLD. It includes boiler makeup water requirement of 150 KLD (after recovery
through condensate recovery system), 430 KLD for paddy processing and 45 KLD
for domestic consumption. Out of the total requirement, about 200 KLD will be
recycled water and 475 KLD would be fresh water and the same is shown in the
figure below:
The entire quantum of water would be sourced from the bore wells/ tube wells
that are to be sunk at the project site.
The figure below shows the process detail of a Rice Mill and waste water 1, 2 and 3
that contributes for the combined effluent is shown hereunder:
Effluent Treatment Plant (ETP) is proposed to treat the effluent discharged during
the process of soaking.
The liquid effluent after absorption during soaking process is estimated to be 260
KLD. Accordingly, capacity of the ETP is fixed at 260 KLD.
The technology is based on combination of both anaerobic (Up flow Aerobic Sludge
Blanket Reactor Technology) and aerobic treatment (Moving Bed Biofilm Reactor
Technology), which is considered most suitable for Rice Mill effluent. The treated
water would be used for flushing & gardening purposes. The process flow of
Effluent Treatment Plant is shown hereunder:
5.17 Manpower
Since the project is to be implemented under PPP model, the private player is
responsible for the deployment of manpower. The manpower requirement for the
proposed facility is envisaged as under:
For DPC
S. No Particulars Manpower requirement
Per DPC (Nos.) For 25 DPCs
(Nos.)
1. Supervisor 1 25
2. Lab technicians 1 25
3. Asst. lab technicians 2 50
4. Weighment 2 50
5. Helpers 2 50
Total 8 200
For Mill
S. No Particulars Manpower
requirement (Nos.)
1. General Manager 1
2. Manager (Technical, Accounts) 2
3. Manager (Admin, Marketing) 2
4. Shift Engineers 3
5. Maintenance Engineers 3
6. Operators 42
7. QC Lab technician 3
8. Asst. QC lab technician 3
9. Electrician 3
10. Helpers 60
11. Admin staff 5
12. Store Keeper 3
13. Security 15
Total 145
The district boasts disciplined labour force and good work culture. As such, the
private player shall face no difficulty in sourcing the adequate work force for
operating and managing the Mill.
The following statutory approvals are required for the proposed Rice Mill:
The disposal of solid waste, which includes the Husk from the paddy as well as
other waste generated from the cleaning process is the major environmental
problem associated with Rice Milling.
Mill wastes such as ash and burnt Husk pollute the surrounding environment, land
and waterbeds. The effluent while dumped into environment causes water and
land pollution leading to several health problems. Dust from air pollution affects
human’s respiratory system directly.
These wastes were dumped on the Mill premises and lot of space was wasted,
which could otherwise be utilized for productive purposes; reported closing down
of some Rice Mills for keeping Rice Husk in open area giving rise to pollution
nuisance for nearby residents and violating norms and regulations and those Mills
have no closed shed for Rice Husk storage.
Mitigation measures
To prevent the pollution caused from the solid waste, about 55% of the Husk
produced will be used as fuel for boiler to generate steam and the balance will be
sold in the local market.
Parboiled rice production generally requires large amount of water for soaking of
the paddy. This water, if not properly treated, could result in water pollution and
odour nuisance to residents. Water pollution can be caused by surface water
runoff, which may contain high levels of organic material.
Also, effluent produced during cleaning of equipment may cause water pollution.
Hence, treatment of water and effluent before discharge is necessary.
The volume of water required to process per kg of paddy is 1.0 to 1.50 L and the
source of wastewater will be by way of discharge from parboiling unit. The volume
of wastewater generated is 0.40 to 0.52 L per kg of paddy processed.
The Rice Mill effluents carry high load of suspended and dissolved organic matters
causing environmental pollution.
Mitigation measures
The waste water generated during the paddy soaking process will be treated using
Effluent Treatment Plant (ETP). An ETP of capacity 420 KLD is proposed to treat
the waste water from Rice Mill.
Hence, the dangerous effects from contaminants like pH, total solids, dissolved
solids, TSS, COD, BOD, etc can be greatly reduced by setting up ETP in Rice Mill.
The fly ash disposal emitted from the Rice Mills would contaminate the ground
water, surface water and soil in the nearby areas and the surroundings.
The emission standards set by TNPCB for Rise Husk Boilers is as follows:
Source Standards
Step grade – Particulate matter 250 mg/Nm3
Horse shoe/Pulsating grate – Particulate 500 mg/Nm3 (12% of CO2)
matter
Spreader stroker – Particulate matter 800 mg/Nm3 (12% of CO2)
(Source: CPCB PCLS/02/2010 Sixth edition)
Chimney with a wet bottom system will be used for arresting the fly ash emissions.
Additionally wet scrubber will be added to ensure effective removal of fly ash.
Mitigation measures
Wet Scrubbers are effective air pollution control devices for removing particles
and/or gases from industrial exhaust streams. A Wet Scrubber operates by
introducing the dirty gas stream with a scrubbing liquid-typically water.
Particulate or gases/wet scrubbers are generally the most appropriate air pollution
control device for collecting both particulate and gas in a single system.
With the above mitigation measures, the proposed Mill will comply with TNPCB
norms.
7 Legal Framework
7.1. Public Private Partnership model – An overview
There are various models used in PPP projects in India and the same is listed
below:
Design-Build (DB)
Design-Build-Operate (DBO)
Design -Finance-Build -Own-Operate (DFBOO)
Build-Operate-Transfer (BOT)
Design-Build-Own-Operate-Transfer (DBOOT)
Build-Own-Operate (BOO)
The project shall be awarded to private player by following two stage transparent
bidding process.
8 Risk Assessment
The various risks associated with the project have been analysed and they have
been allocated to both TNCSC and Private Player. The following matrix explains
each of the risk and its allocation.
9 Financial Aspects
9.1. Project Cost
The total project cost works out to ₹18,887.57 lakhs as shown below:
The cost of the building and civil works is estimated at ₹4,244.67 lakhs and the
details of the cost estimates are given in Annexure - I.
The cost of Plant & Machineries is estimated at ₹12,244.07 lakhs and the details
of the cost estimates are given in Annexure - I.
9.1.3.Contingencies
The contingencies are considered at 5 percent on cost of buildings & civil works
and plant & machineries. The amount works out to ₹824.44 lakhs.
The cost estimates for preliminary & preoperative expenses are as given
hereunder:
Particulars ₹ in lakhs
Preliminary expenses
Report fee 20.00
Provision for soil investigation etc. 1.50
Processing charges 122.77
Land identification & legal charges 50.00
Total 194.27
Pre-operative expenses
Deposit to TANGEDCO: at Rs.2000 per kVA 40.00
Trial Run Expenses 2.00
Interest During Construction (IDC) 542.49
Total 587.49
Working capital requirement has been assessed based on the following assumption:
Details Days
Consumables 60
Labour and Supervision 30
Receivables 30
The working capital gap for the first year of operation works out to ₹767.63 lakhs.
The eligible bank finance for Working Capital works out to ₹575.00 lakhs. The
working capital margin works out to ₹192.63 lakhs.
The increase in working capital margin in the subsequent years of operations shall
be met by internal generation. The details are provided in Statement 5.
Particulars ₹ in lakhs
Equity 6,610.65
Term loan 12,276.92
Total 18,887.57
10Financial Viability
10.1. Production & Profitability
Cost of consumables and ₹275 per MT of paddy and 5% increase in every subsequent
spares year
Cost of contract labour ₹150 per MT of paddy and 5% increase in every subsequent
year
Cost of TNEB power ₹6.35 per unit and 5% increase in every 3 years
Cost of Genset power ₹20 per unit and 5% increase in every subsequent year
Demand charges ₹350 per KVA per month
Cost of manpower ₹753.26 lakhs per annum and 5% increase in every
subsequent year
Cost of ETP 260 KLD
~Capacity ₹250 per KL for 1st year and 5% increase in every
~Cost subsequent year
Repairs and maintenance 3.50% of plant and machinery cost and 5% increase in
every subsequent year
Preliminary expenses (w/o) 10% per annum
Administrative expenses 5.00% of sales realisation
Interest on term loan 10.50% per annum
Depreciation Straight line depreciation is considered for profitability
estimations and WDV depreciation is considered for IT
purpose
The interest rate on Term Loan is considered at 10.50% per annum and the
repayment period is considered as 10 years excluding a moratorium period of 12
months. The details are given in Financial Statement - 8.
The average DSCR for the proposed repayment schedule works out to 1.66, which
indicates that the term loan serviceability is good. Details are given in Financial
Statement - 13.
The project is expected to break even at 92%, 83% and 80% of the capacity
utilization for the 1st, 2nd and 3rd years of operations respectively. The cash break
even works out to 50%, 44% and 42%. The break-even level is considered
reasonable. The details are given in the Statement - 14.
The Net Present Value (NPV) of the project works out to ₹12,154.91 lakhs (at 7%
discount rate) and the Internal Rate of Return works out to 15.76%, which may be
considered as satisfactory. The details are given in the Financial Statement - 15.
The equity IRR for the project works out to 21.03%. The details are given in
Financial Statement – 16.
10.9. Benefit cost Ratio (BCR) and Economic Rate of Return (ERR)
The proposed project will facilitate the accrual of the following benefits:
Due to installation of facilities viz. post-harvest dryer and Silo storage systems,
there will be reduction in wastage of paddy, increase in head rice yield and
increase in realization from by-products.
Further, the paddy collected from farmers at DPCs will be moved directly to
Silos at MRM resulting in savings from transportation cost. At present, the paddy
collected at DPCs is transported to storage godowns and again from godowns to
Mills.
Accordingly, the Benefit to Cost Ratio (BCR) works out to 3.25 and Economic
rate of Return (ERR) works out to 28.11%. The details are given in the Financial
Statement – 17.
Implementation of the Mill will entail benefits to TNCSC & Public on the
following counts:
It is estimated that atleast 15% of the paddy is wasted or spoiled due to lack of
adequate drying and storage facilities. Implementation of the project will pave
the way for reducing the wastage / spoilage of paddy to an extent of 22,500 MT
per annum (15% of 1,50,000 MT). At the current cost of procurement, the
savings to TNCSC works out to ₹45.34 crores per annum.
Lack of drying & storage facilities result in deterioration of paddy which leads to
poor quality of rice and by-products. Implementation of the project will pave
the way for supply of quality rice to PDS thereby the perception on PDS rice.
11Conclusion
Based on the foregoing analysis and financial projections envisaged, the following
observations are made in respect of the Techno Economic Feasibility of
establishing 500 MT/day Integrated Modern Rice Mill in Thiruvarur district on
DFBOO basis under PPP mode:
1. TNCSC procures around 8-10 lakh MT of paddy annually in the District and
hulls it through its own Mills and hulling agents.
3. The proposed Integrated Modern Rice Mill is expected to address the most
important issue of Post-harvest and storage losses besides improving quality
of the rice and by-products.
4. As part of project, the Private Player has to install modern systems for
measuring weight and moisture level of paddy at the DPCs. This will ensure
transparency in weighment and payment to the farmers.
8. Implementation of the Mill will entail benefits to TNCSC & Public on the
following counts:
9. In the proposed PPP model, the viability indicators viz. DSCR, IRR, NPV,
Equity IRR and the economic indicators viz. ERR & BCR are working out at
acceptable levels.