Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please answer the following questions for the Irish Schools Case 1.What are the most significant risks of the project? How should they be reflected in

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Please answer the following questions for the Irish Schools Case

1.What are the most significant risks of the project? How should they be reflected in the valuation?

2.Valuation issues:

a.What level should the unitary payment be to give a fair return to the investors, and to the equity sponsors?

b.How much would you pay for a 10% equity stake in the project?

3.Show the sources and uses of funds for the first three years (2010-2012).

4.Evaluate how much set-up costs (excluding financing costs) were relative to total investment.

5.Financing issues:

a.What were the benefits of having the EIB involved?

b.What is the impact of leverage on the rate of return for equity?

c.What were the benefits of equity financing via subordinated debt instead of straight equity?

Private Provisioning of Public Goods

The building of schools generally falls within the remit of government, in the same way that government is responsible for the provision of public goods like hospitals and roads. However, in 2005 the Irish Department of Education and Skills (DoES) announced a new public-private partnership (PPP) programme involving the private construction and operation of 27 new schools in Ireland, to be rolled out in five bundles. Bundle 1 was opened to tender in November 2005, and won by a consortium, Macquarie Partnership for Ireland (MPFI), comprising Macquarie Capital Group and Pierse Contracting. It reached financial close in March 2009.

In June 2009, Bundle 2 ? a project to build six schools on five sites in Ireland under a 25-year Design, Build, Finance and Maintain (DBFM) concession was ? put out to tender. MPFI, this time comprising Macquarie, Pierse and John Sisk & Son Ltd, was one of three bidders shortlisted, the two other consortia being Robertson/Bennetts/AIB Equity, and Bilfinger Berger/Barclays/Hegarty. MPFI was announced the preferred bidder in September 2009.

The winning bid put construction costs at ?81 million, with a financing plan consisting of ?102 million in debt ? ?90 million in senior debt and a ?12 million equity bridge facility, which would ultimately be replaced by the proceeds from ?12 million in subordinated loan notes to which project sponsors would subscribe once construction was completed. A 25-year inflation-linked annual unitary payment from the government was the sole revenue from the project.

By taking over the government?s role in providing a public good (schools), MPFI had to reconcile the needs of the public with its own equity return requirements. What level would be required for the unitary payment to ensure that it covered its operational costs, debt service, and return on equity? Furthermore, how should MPFI take into account the mounting debt crisis in Europe? Governments in developed countries were generally considered credit worthy, and projects underwritten by them (e.g. through unitary payments) were rated as low- risk and viewed to all intents and purposes on par with government credit risk. But with government deficits in Greece, Spain, Italy and Ireland reaching alarming levels, had this risk been priced in, and how?

Social Infrastructure and PPP

Schools ? or more accurately school buildings ? are part of a country?s infrastructure, that is, the large-scale capital assets which provide facilities and services essential to the functioning and development of the economy and society. Infrastructure can be split into two broad classes (see Appendix 1): 1/ economic infrastructure, such as roads, railways, ferries, bus and light rail facilities, bridges, tunnels, airports and ports, telecommunications infrastructure, and utilities and waste processing; and 2/ social infrastructure, such as hospitals and other healthcare facilities, schools, universities and other educational facilities, judicial and correctional facilities, public housing and defence support services.

Traditionally, given its important economic role, infrastructure had been the sole responsibility of the state. In the mid-1980s to the early 1990s, however, the trend shifted

towards a partnership between the state and the private sector in the development and provision of infrastructure via Private Finance Initiatives (PFIs), which originated in the UK in 1992 under the John Major government. Since then, public-private partnerships (PPPs) had become an established model for governments internationally to provide infrastructure-based services involving clearly defined projects financed by the private sector.

Typically the public sector procurer would sign a termed contract with a special purpose vehicle (SPV) set up to hold the asset and provide the infrastructure service, which would subcontract the finance, design, construction, maintenance and soft services to companies that were often related to its shareholders. For providing these services the SPV would receive a series of revenue streams. At the end of the concession the asset would revert to state ownership.

In the case of economic infrastructure, revenue streams were usually generated from the assets themselves, through user-paid revenues such as tolls or user fees. For social infrastructure such as schools, hospitals and prisons, this sort of user-paid revenue was either not available or inadequate, being a ?public good? that either provided a free service or charged very low user fees. In this case the government would make ?availability payments? that would be paid regardless of demand.

The Irish Case for PPP

?A Public-Private Partnership is a partnership between the public sector and the private sector for the purposes of delivering a project or a service traditionally provided by the public sector. PPPs come in a variety of different forms, but at the heart of every successful project is the concept that better value for money may be achieved through the exploitation of private sector competencies and the allocation of risk to the party best able to manage it?

A Policy Framework for PPPs, Department of the Environment and Local Government, Ireland

In Ireland, PPPs were introduced on a pilot basis in June 1999, following recommendations made by the private sector in a report on PPP potential by consultants Farrell Grant Sparks (1998). Thereafter, PPPs were implemented and expanded by government at central and local level in the water/waste-water, social housing, road, light rail and education sectors.1 In research garnered from interviews and questionnaires with key players in Irish PPP projects including public-sector officials, local government officials and elected representatives, private sector PPP companies and consultant advisors, the principal reason stated for the introduction of PPPs by the Irish government was that they would address Ireland?s public infrastructure and service deficit more rapidly than traditional procurement methods alone. The government was also reportedly ?frustrated? with the slow delivery, inefficiencies and cost overruns of a number of public sector projects.

Previously, funding for building infrastructure in Ireland had largely come from the European Union?s (EU) Structural Funds, which were created to help regions within the EU where economic or social development lagged behind. In Ireland, Structural Funds had been used in the construction of schools, the provision of public transport and other social infrastructure, childcare, community and local development, training and employment schemes, adult and community educational programmes, and other projects with a clear social intent or outcome. Ireland had already received three rounds of Structural Funds ? in 1989-1993 (?3.7b), 1994- 2000 (?6.9b), and 2000-2006 (?3.7b)2. These acted as a complement to PPPs ? for example, over the period 2000-2006, ?3.7b of projects were funded by Structural Funds, and ?2.4b by PPPs.

In the latest round, 2007-2013, Ireland received only ?0.750b, as rapid economic progress meant that some regions no longer qualified for funding. The entry of Eastern European countries to the EU may also have meant that funds were earmarked for those lagging economies, leaving less for Ireland. As a result of the tapering off of the Structural Funds, along with historical underinvestment, there was an expanding deficit from Ireland?s public infrastructure and services.

The attraction of using PPPs for infrastructure building by governments was two-fold: 1) cost- savings through the introduction of innovations and efficiencies by the private sector, and 2) the accounting benefits of off-balance-sheet financing. PPP was estimated to enable cost savings of between 25% and 40% through the bundling of construction, operation and maintenance in a single entity.3 Instead of contracting out each stage to different entities, this arrangement provided strong incentives to make investments at the initial construction stage that would enable the reduction of life-cycle costs and the reaping of efficiency gains at a later operating stage. The flipside, of course, was the increase in monitoring costs by the government to ensure no slippage of service quality. The more complex the PPP and the longer the concession term, the higher the monitoring costs would be.

The off-balance-sheet financing aspect of PPP allowed governments to leave it out of their budget accounting so that they would not exceed the deficit threshold. Under the Growth and Stability Pact of the Treaty of Maastricht, to preserve European fiscal stability member states were expected to maintain both an annual budget deficit of less than 3% of GDP and public debt less than 60% of GDP.4 To monitor these levels, EU member states were obliged to prepare national accounts following a common format, the European System of Integrated Accounts (ESA 95).

The ESA 95 set out how PPPs were to be treated: the assessmen

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed
INSEAD i mania-um tumm- lppendix 9 Deb! Cnvemmr "InllMIR Tug-t: 1 "ll; Lock-up: 1m; Mam: 1.15m Inlmum Deck 1 Target 14m; Lock-up: 1.2m.- Dauurt: 1.150: mll Renni- Amount 1 Min am I 100% mm m semiannual mud I'm-1') {5'3" min = malife W3: lutie whichismlculnm'l as m cram Avail-Ham: Dan 3m (mus; met the Life Ifmelmn dividedhy Outstanding Debt in the pal-ind. DSCR=Dd5I Savim Damage Katie, which is mlnllaledax cms dividedhy Luta'ash'innipn] repayment, Snume: Mmqulrie Imam": lll MIME]: mane-u Dunne smmm Shelli! Wmlclliwlilldhf SIII9WIFGC~W _D.SIIndMPICM MWWWMM m|uemm Samme:Mar.quem INSEAD 1) 2) 3) 4) 5) 6) mamW unnam- Appendix 11 1331252! lnIIInn meddle"! lrIeII CPI Elfin-2086 Magnum Duh ummmrruu BP'VGMIS. FM Costs. meme Msoqulm M, Tut-l My; cm, Net manure-1t h Wm mum, met-rum Emu-dead: Expenm UmlCosIe' ammmawcom Mamuenl Enema FM cm. imam Lime Cum. Expensed 10H Misc. OMB Duwudlunn Snlludulu Canaan-d am, an Daulsdllim sandm- Museum Flnlncllg Manet imme' Imam Emanuel. Term Fadlliee (feel. Magnum imam pld. drlvldnwn mm HHS]. quly MEG Fluilly Kim-rad pm dewduwn. lap-warts} sum Ftuiliyl'bst;I Tmnal'sl'nrun Ina-NRA Imusfsharu mph]. Weill :1! sum capllal LIIIIIDIr-d Elk FFF Lav-r!!! hats ulvlnlls PPF with: AMP Capllll' Wan guvemrmri HIM Rllk Prlllilln Maid mum - Rldtrhl rain Mammmnmml Suites Ylll IwmEubrwm. EURmulyai-'JU Skirting year'ZDyBa'.301Iar' Mar-5y.- and Immunity-u Gem 5-year" ID-yrbmd yIIId EDS mitdxull mpsdllilandand Barknflrdd Elm Other nancial Information: Dex-parent: income (nadinginmme) Inner] et I2.5%, Internal income taxed at 25% Tax leases mnld be carried nrwezrl indeniteiy (1m limit mind) I'm trading income Fer mmmcmmommlmmmgm mthe sameneriod,bnt an a value bmis. Fer example, if there wa a 61000 1m en the txeding income side (taxed at 12.5% , and e swan m1inmme[mxed at 25%], ex m: the interest incnme wauld he 255'"le - 12.5%)(1wl1= 6125. None that fer tax pmpnses, same portion nfmml nests, such as upfront emu, interest and debt Fees, were capitermd enddspreciated nverthe ije nfthe enmessian. Heme, far suchcnets, Mywm spt into "expensed eneh' end "capitalized costs". Investment apex. which would he depreciated over the life afne concession, comprise] of Common Cash, and the partian of Upnnt Costs, Interest and Debt Feee capitalized. Given in DaInSeI under Depreciation Schedrde worksheet Tatal Mien. Cm = Tami Debt Feee + Net VAT eeivehlelpnyable + Enema-able VAT The fee: attributable to nancing were divided into Total Dem fees, and Other Fineneing 'Feee, as given belew (e'mn): INSEAD INSEAD *Yi i AMI-HM Thain" Enhml hmmm- rumm- mum risk at" loss in cases whim nmmal tiskrntiligatinn and malizann measures ware nnt lppendix a achievable due, inpmicnlar, in market min-nk. Deb: Demls Hawavu, even the E13 was affected by the Eurnpmn debt crisis. By February 2009 it: borrowing msrshadsurgnduptnmusispnimfhpsjnhnwthnhennhmarkamnhuanPandinhnnary mm "" 2012 it hit ahigh of 19611115." Invasion mwnrriod by the 5113's holding: nmeek dam, as wall as Lender newsman: the pm'hility lm it wnuld be marl as a Humming vehicle to Fund Eumpe's mu: programmes. The L" , E Wgum" table below shows the change in bat-rowing mm fnrm ELB aver 2005-1012. Mwmrmn] mrei|eml~dh|mldw . iMerEWmllillrpnlShm . mnmutmmm ISSUEE ISSUEB'IELDH .anmmwm.wmmmpmw OFFEM Apprn mm [mtmmm- "H Mammals 1W noun-Eu: DATE 5w! {EJHBPSI mmgimwnmmMimumnmnmmt Elmmwfsr 11-May-05 32 2 Inna-sum kuimmwamimmmwwwmm EIHIWBRDIISIE 14-Sep-05 10 -2.5 , EIm/ann/lsm 13-Oct06 10 -9.5 Lender mumuannmmm: Elm/mufn? 26-Jun-07 10 -1D rm Wruanmn Etalmi-tnnjls-t 7-Nnv-n7 7 -15 :w: ("rufmmm stamina/151's 29-Apr-05 7 -13 + mnmulmmw Elmflsfu 13-Jun-09 5 20 Flu "wggnmmwm-zmmmmn Elalw'mnsm Heb-09 10 55 Mmmmamn EIIWHSIIG 23%,", 7 55 mmm 'lumandmudwm Etmwlss 29-Apr-05 15 75 in nam' mammal aluminum/11 22Feb-10 1 13 mum gamma-gimme Elma-mans 10-Mar-10 s 5 L21," "aw"'m' Elmm 22-Apr-10 20 33 mm; maramtemmluedhusn Elm/HISHSIIB B-lun-la a in : mammar- EImIZ/ZZ 21-52mm 12 12 F," "Mum, "Mr! Etamiatnuls-t 25-]!n-11 3 -Ei mm..." lullslwmmjzcumnuldahu Elmfanmsrn 10-Mar-11 10 20 s I I": "a Elmfaill'lflsfl 15May-11 s 5 may "mam Etam/zm/lsjm 22-Aug-11 3 1n Mm= "ml-WM Etam/majlsjzt 6-Sep-11 1n 2n 2'5"" "fmm EIBIIWZM/lsa 11-Oct-11 7 18 mwmmmiedmmm ass E'mfmss 11m" 3 38 "mm" Sim" 1'" "' miramwmmm 1.11.1. m Elmfailflsfl 174ml: 4 42 W Etmjmajlsizn 14Feb-12 a an 3215-"! mmiimumi EIIIna/w-tz 22-Feb-12 an no 1 . 1 . 1 . Etanmizmjlsjzr 7-Mar-12 15 95 1] Arrangement [Fees referred m the fees paid tn the hank l'ar crtgnmtng and ryndieanng the debt In other 5"," Blmmimrg 2) Agwcy fee: referred m the annual fee payable by the bmuwer In cnmpensate the agent bank hr the mechaniulandapernnwnrkperfnmedbythmbenkunderthelcmngreement. 3) Cnmntinnenl fees referred to the fee payable to unk an the undrnwn pmiun uh mummied loan facility. 4) The ELB rename rate is the market-driven standard imeren me for lending m pmjem with rst-clan Wyn-mm S] Fertile sub-debt futility, when there was insufcient cuhm pay the 10.5% interest. me dierrnee wattldhe added In the principll Amount (inmul i: 'knllednup"). Atty Ivnillble cash was used mpay up the interest and pay backmamllui-up interest am Asmunh Is 15% Drum principal muld beprepaid heme my" only after puma! of the rolled-up interest. in 2035, the 11:1 :3me debt cattld be illy redeemed if there was sufcient cash Any amass cash m inmsl and repayment ofthe sub-debt cilily would be paid out as dividends Source: mum-i: 21 "Debi mmsmka Mar "El! max The Temp-up]; ze Feb may, 29 "E11! Band: Rally a: Lender Said to are Gleek Writedown Exemption with EBB", moolnberg, 29 Feb 2012. INSEAD i mind-mum mumm- uuw kwwwwxwwwwwy Appendix 5 can arcredj: Default maps (CBS) quinine-mam Snume: Elnomherg Appendix I Comparison of Yields and Ratings mm IMW Wu: d/JWDE MA ansina MA was M+ 3min? Mu 7/2109 M rms m 7.41mi) M mum AAZ mm A 11mm: Band 111117110 A, win m3 wash 1 1:33 mm 5411 7/1311 BBB 1ztsi11 1133+ 1l1aj11 alum-2mm MA WINDS W alums AAA mm W 12115109 A: nacho W EIIUID BNB z/wu aw 11125110 5am M11 AA+ 143i11 Nmmd mm 3mm: Elmmberg INSEAD mamSunni m mm- lnpendix '1 Brieng Male on the Eurupean lmh'e! Bank (SIB) ThnELB was mama bylbe Treaty UfRnnmin 1958M be 1b: lung-harm lmdjnghank nf|bn Eumpaan Union. In ask is m mun-[bum towards tbninhegmiun, balanced davclopmant and economic and social mbcsion of the EU rumba sm. II has provided snbsbmb'al support and m'ganisatinml capacity on Pam Lba dcvnlnpmmn MPPP markets and invasbm-ms sinca the 19903, and sinna 2007,1133 ban: a lacy sum (1me and long-m debt in 111: Eurcpun PPP market, will: nportfnlin ofabom [4|] pmjmis and investments of ammd30 mum" Tim EIB is mad by an mnbn mm ufm EU, and funds imnlftbmugh issuama in the band market; InZDDE, before tb: Einnpnan dab! m'ais,i1 was the largest suprannliunnl issue: by volume, raising funds in at lens! 20 different currencies \mdw an AAA cmdjt ming imdsipinned by rm sbmbaldcr support, a alt-mg napiial bass, gnad mat quality, and conservative risk management. It: cost ofbmnwing was am at Oman blind mm, or cvan loom al swap minus 19-24 basis poinis. "I European Investment Bank (EIB) Ill Pr" ll EIB Borrmving adMly Vuluma ol Issuance " camparus wltb mat of EU Gourmmema Elihu sup-alumna mama I aim .n um" J: an ...Indisllrgwlln mm of 5 ,, Mhlr luprlnntbnll! u in." nu ma n- nan Man wu- - Elm-nammmmuasdwm? mmwmmmm '- sch! quW-uns-wwuww- uvl'vhwal'al Same: "O'nbole Wind and Eommin MLEIB and Barclays Capital. 2008 Tbnbcmlafmsc lawn: mam ofbarmwing wmpnsxzd cm In the bmmwsr n 1112 EB inmiml name , known as IhsElE mime rate was hassdan 1h: EEE'a bcmnw-ing can with a mall marginm nova adminisunb've expense: and means, awarding no 11101513 in Ibcrepm"Evn1nnan afPPP pmjacts nanced by LbeELBi The Bank's mums mm Lhaubz imam! rats an its loans "mm" be mfcnlafai in such a way Him His iname Ibeream (31's) JhaH milk nu 3mm will! obligations, to cave:- it: W mm buifd' upa mmmd.. " Wit]: this tale-arming appmncb 1nd Ibo Bank's AAA idling. its lending mes sbnnld harem be lower than tbnsa nfmmmamial bank; "Rink pricingw for EIB loans was intmunad in 19991:. Milan um 27 "Haw to ensure sumaxful PPP pmcumnr',15umpm PP? Expuse Cm, 9 May 2012

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Personal Financial Planning

Authors: Randy Billingsley, Lawrence J. Gitman, Michael D. Joehnk

14th edition

978-1305887725, 1305887727, 1305636619, 978-1305636613

More Books

Students also viewed these Finance questions