Skip to content

Overview

ABC contributes $25 million AUD to the $343.75 million AUD term loan tranche of a $865 million AUD syndicated loan for the 104 MW Worsley Co-Generation Plant 2018 Refinancing Project (Linked to Record ID#93468, #93469, #94371, #94372, #94374, and #94375)

Commitments (Constant USD, 2023)$18,788,471
Commitment Year2018Country of ActivityAustraliaDirect Recipient Country of IncorporationAustraliaSectorEnergyFlow TypeLoan

Status

Project lifecycle

Pipeline: Commitment

Pipeline: PledgePipeline: CommitmentImplementationCompletion

Timeline

Key dates

Commitment date
Mar 28, 2018
Last repayment (originally scheduled)
Mar 27, 2023

Stakeholders

Organizations involved in projects and activities supported by financial and in-kind transfers from Chinese government and state-owned entities

Ultimate beneficial owners

At least 25% host country ownership

Funding agencies

State-owned Commercial Banks

  • Agricultural Bank of China (ABC)

Cofinancing agencies

Private Sector

  • Australia and New Zealand Banking Group (ANZ)
  • DBS Bank Ltd.
  • Intesa Sanpaolo S.P.A. (formerly Cariplo/Banca Intesa/BCI)
  • MUFG Bank, Ltd. (Formerly Bank of Tokyo-Mitsubishi UFJ, Ltd. (BTMU))
  • National Australia Bank Limited (NAB)
  • Shinhan Bank Co., Ltd.
  • Siemens Bank GmbH
  • Westbourne Capital Pty Limited
  • Westpac Banking Corporation
  • Woori Bank Co., Ltd.

State-owned Commercial Banks

  • Bank of China (BOC)
  • Industrial and Commercial Bank of China (ICBC)

Receiving agencies

Joint Venture/Special Purpose Vehicles

  • WR Carpenter No 1 Pty Ltd

Loan description

104 MW Worsley Co-Generation Plant 2018 Refinancing in Australia

Interest typeUnknownMaturity5 years

Narrative

Full Description

Project narrative

On November 27, 2014, financial close was reached on a deal in which a syndicate of 10 banks — including the Industrial and Commercial Bank of China (ICBC) — entered into a $869.69 million AUD ($741.92 million USD) syndicated loan agreement with WR Carpenter No.1 Pty Ltd — a special purpose vehicle (SPV) that, at the time of the loan, was owned by General Electric — for the 104 MW Worsley Co-Generation Plant 2014 Refinancing Project. This $869.69 million AUD loan was divided into two tranches: a $347.85 million AUD ($296.75 million USD) term loan tranche, with a maturity period of six years and a maturity date of November 27, 2020, that was drawn down on December 3, 2014 and a $521.83 million AUD ($445.17 million USD) term loan tranche, with a maturity period of four years and a final maturity date of November 27, 2018, that was drawn down on December 3, 2014. The proceeds of this loan were used to refinance the Worsley Co-Generation Plant, located in Collie, Western Australia, which consists of two independent high efficiency coal-fired co-generation units with a capacity of 550 tonnage per hour (tph) of steam and 104 MW of electricity. The plant was completed in 2014; it supplies electricity and steam generated to the Worsley Alumina Refinery. ICBC contributed $17.99 million AUD ($15.35 million USD) to the $347.85 million AUD term loan tranche. ICBC contributed $26.98 million AUD ($23.02 million USD) to the $521.83 million AUD term loan tranche. Record ID#94368 captures ICBC's $17.99 million AUD contribution to the $347.85 million AUD tranche. Record ID#94369 captures ICBC's $26.98 million AUD contribution to the $521.83 million AUD tranche. Then, on March 28, 2018, financial close was reached on a deal in which a syndicate of 14 banks — including the Industrial and Commercial Bank of China (ICBC), the Bank of China (BOC), and the Agricultural Bank of China (ABC) — entered into a $865.00 million AUD ($665.51 million USD) syndicated loan agreement with WR Carpenter No.1 Pty Ltd — a special purpose vehicle (SPV) that jointly owned by NSW Treasury Corporation (33.3%), Fengate Real Asset Investments (16.77%), MTAA Super (22.2%), Prime Super (13.9%), and Telstra Super (13.9%) — for the 104 MW Worsley Co-Generation Plant 2018 Refinancing Project. This $865.00 million AUD was divided into three tranches: a $343.75 million AUD ($264.47 million USD) term loan tranche with a maturity period of five years and a final maturity date of March 28, 2023, a $421.25 million AUD ($324.10 million USD) term loan tranche with a maturity period of seven years and a final maturity date of March 28, 2025, and a $100.00 million AUD ($76.94 million USD) term loan tranche with a maturity period of ten years and a final maturity date of March 28, 2028 provided exclusively by Westbourne Capital. The proceeds of this loan were used to refinance the Worsley Co-Generation Plant. ICBC contributed $20.00 million AUD ($15.39 million USD), BOC contributed $20.00 million AUD, and ABC contributed $25.00 million AUD ($19.23 million USD) to the $343.75 million AUD term loan tranche. In addition to the three Chinese banks, the following lenders contributed to the tranche: Sumitomo Mitsui Banking Corporation (SMBC) ($36.50 million AUD; $28.08 million USD), MUFG Bank, Ltd. ($36.50 million AUD), National Australia Bank Limited (NAB) ($36.50 million AUD), Westpac Banking Corporation ($54.75 million AUD; $42.12 million USD), Siemens Bank ($12.75 million AUD; $9.81 million USD), DBS Bank ($33.75 million AUD; $25.97 million USD), Intesa Sanpaolo S.p.A. ($16.00 million AUD; $12.31 million USD), Shinhan Bank ($16.00 million AUD), Woori Bank ($16.00 million AUD), and Australia and New Zealand Banking Group ($20.00 million AUD). Record ID#94371 captures ICBC's $20.00 million AUD contribution to the $343.75 million AUD tranche. Record ID#94372 captures BOC's $20.00 million AUD contribution to the $343.75 million AUD tranche. Record ID#94373 captures ABC's $25.00 million AUD contribution to the $343.75 million AUD tranche. ICBC and BOC both contributed $30.00 million AUD ($23.08 million USD) to the $421.25 million AUD term loan tranche. In addition to the two Chinese banks, the following lenders contributed to the tranche: SMBC ($54.75 million AUD), MUFG ($54.75 million AUD), NAB ($54.75 million AUD), Westpac ($36.50 million AUD), Siemens Bank ($54.75 million AUD), DBS Bank ($33.75 million AUD), Intesa Sanpaolo ($24.00 million AUD; $18.47 million USD), Shinhan Bank ($24.00 million AUD), and Woori Bank ($24.00 million AUD). Record ID#94374 captures ICBC's $30.00 million AUD contribution to the $421.25 million AUD tranche. Record ID#94375 captures BOC's $30.00 million AUD contribution to the $421.25 million AUD tranche. ANZ, ABC, BOC, MUFG, DBS, ICBC, Intesa Sanpaolo, Shinshan Bank, Siemens, SMBC, Westpac, and Woori all served as joint mandated lead arrangers.

Staff comments

1. During the 2014 refinancing, General Electric was the sole owner of WR Carpenter No.1 Pty Ltd; it later sold its interests in it to the current owners of the SPV.