Loading…

Loading grant details…

Completed Mixed AidData Chinese Aid

China Eximbank provides overseas investment loan for 180MW Asahan-1 Hydroelectric Power Plant Construction Project

$248.56M USD

Funder Export-Import Bank of China (China Eximbank)
Recipient Organization China Huadian Hongkong Company Ltd.
Country Indonesia
Start Date Dec 01, 2006
End Date Apr 12, 2028
Duration 7,803 days
Number of Grantees 1
Roles Recipient
Data Source AidData Chinese Aid
Grant ID 105193
Grant Description

China Eximbank provides overseas investment loan for 180MW Asahan-1 Hydroelectric Power Plant Construction Project On December 23, 1996, PT Bajradaya Sentra Nusa (BDSN) — a special purpose vehicle and joint venture — signed a Power Purchase Agreement (PPA) with PT PLN (Persero), the state-owned power utility company in Indonesia, for the 180MW Asahan-1 Hydroelectric Power Plant Construction Project (Asahan-1 HEP).

However, due to the Asian Financial Crisis in the late 1990s, construction of the power plant was suspended. BDSN signed an EPC contract with China Huadian Engineering Corporation on March 18, 2004. The EPC contract went into effect on December 31, 2004. However, the project was subsequently put on hold due to financing difficulties.

Then, in February 2006, China Huadian Hongkong Ltd. purchased a 70% equity stake in BDSN, which made BDSN a joint venture of China Huadian Hongkong Ltd. [70% equity stake], PT Pembangkitan Jawa-Bali (PLN Nusantara Power) [26.05% equity stake], PT Duta Graha Indah Tbk [3.5% equity stake], and PT Bajradaya Sentranusa [0.45% equity stake].

Shortly thereafter, a project feasibility study was undertaken.

Then, in March 2006, China Eximbank issued a letter of intent to China Huadian Hongkong Ltd. regarding its interest in financing the 180MW Asahan-1 Hydroelectric Power Plant Construction Project.

Later that year, in August 2006, China Eximbank approved the provision of one or more overseas investment loans for the 180MW Asahan-1 Hydroelectric Power Plant Construction Project. The China Eximbank financing agreements were finalized in December 2006. China Huadian Hongkong Ltd., in turn, on-lent the China Eximbank loan proceeds of the loan to BDSN.

A $248,560,000 term loan facility agreement between China Huadian Hongkong Ltd. and BDSN was signed on December 1, 2006. It carried an estimated interest rate of 7.5% and an estimated maturity of 11-years. The borrower was responsible for making 22 semi-annual repayments. PT Pembangkitan Jawa-Bali pledged its equity stake in BDSN as as a source of collateral for China Huadian Hongkong Ltd.

The total estimated cost of the 180MW Asahan-1 Hydroelectric Power Plant Construction Project is $359.91 million. It was financed according to a debt-to-equity ratio of 70:30.

The purpose of the project was to construct a run-of-river hydroelectric power project — with 2 x 90 MW turbines — in North Sumatera Province in Indonesia.

The power plant uses the existing flow of Asahan River to produce electricity and it has no large scale dam or reservoir build for the project, as it is a run-of-river hydroelectric power plant. It takes advantage of Asahan River flow that receives water from its natural source, Lake Toba.

Geographically, the power plant is located downstream of Lake Toba and upstream of the existing Asahan 2 (Siguragura) hydroelectric power plant, a large dam power plant built in 1981.

The objective of the project was to supply zero emission energy to Sumatera Grid, a grid with relatively carbon-intensive electricity supply that is located in Sumatera island and that had no interconnection with the grid in other islands (e.g. Java, Kalimantan).

Upon completion, the project was expected to achieve power production of 1,175,000 MWh per annum to be delivered to PLN and 100,000 MWh per annum as secondary electricity generation.

China Huadian Engineering Corporation (CHEC) served as the engineering, procurement and construction (EPC) contractor responsible for project implementation. Construction began on January 29, 2007. The power plant officially commissioned on June 28, 2010.

📋 Staff Comments
  1. “1. The Chinese project title is 印尼阿萨汉水电站项目 or Asahan-1水电站项目.
  2. 中国对外投资项目案例分析———中国进出口银行海外投资项目精选 is a particularly valuable source of information about this transaction (http://www.wenqujingdian.com/Public/editor/attached/file/20180725/20180725161843_43840.pdf).
  3. The face value of the China Eximbank overseas investment loan is unknown. However, China Eximbank M&A (overseas investment) loans typically cover at least 70% of the total cost of the investment. See slide 13 of https://www.dropbox.com/scl/fi/l59pewju61dhll79k8msy/2.EXIM-Bank.pptx?rlkey=4ffouewoknm33jnz3dykii2i4&dl=0 for more information on the standard terms and conditions that govern M&A (overseas investment) loans from China Eximbank.
  4. The estimated borrowing terms are drawn from pg. 16 of https://cdm.unfccc.int/UserManagement/FileStorage/U0LWQZYCOVK1ATP73XFEG6D89SMBIH.
  5. PT PLN Nusantara Power is a wholly owned subsidiary of PT PLN (Persero), the state-owned power utility company in Indonesia.
📚 Sources & References
  • VALIDATION REPORT ECOSECURITIES INTERNATIONAL LIMITED ASAHAN 1 HYDROELECTRIC POWER PLANT 2 X 90MW
  • Project design document form (Version 11.0)
  • Asahan 1 hydroelectric plant
  • Perusahaan Perseroan (Persero) PT Perusahaan Listrik Negara Supplemental Offering Memorandum dated November 14, 2011
  • Ringkasan Eksekutif Laporan Audit Lingkungan Final
  • Project design document form (Version 10.1)
  • Hydro Plant In Indonesia Gets $330M Refinancing
  • IFC Supports Indonesia’s BDSN To Supply Affordable And Reliable Hydroelectric Power
  • 印尼阿萨汉水电站项目融资分析
  • Power plant profile: Asahan 1
  • Indonesia
  • Asahan 1 Hydro Electric Power Plant
  • Asahan Hydro Power Loan applications and disbursements are still being received and processed as the projects continue to evolve. Ongoing monitoring and evaluation are in place to ensure project continuity.
All Grantees

China Huadian Hongkong Company Ltd.

Advertisement
Apply for grants with GrantFunds
Advertisement
Browse Grants on GrantFunds
Interested in applying for this grant?

Complete our application form to express your interest and we'll guide you through the process.

Apply for This Grant