Combined Waste Water treatment, Alkali Recovery and WHR Power Generation Project – Industrial Paper Mill Park
Description:
The proposed project concerns the construction and operation of a
The important approvals are granted, agreements are in place and studies such as the FSR and EIA are issued and approved. Construction will commence once financing is secured and the expected commissioning date follows 12 months after.
The waste water treatment design has been prepared by “Tsinghua Tongfang Water Engineering Company”, affiliated with the prestigious
This project has an expected equity IRR of 25% (calculated over the total equity, after tax). In addition, the project brings social and environmental advantages of a comprehensive centralized waste recovery and treatment project, including the utilization of waste heat for energy generation.
The project developer is seeking investors to invest 77 million RMB in this 288 million RMB project (investment in a newly formed SPV).
Timing:
The construction will start once financing has been secured. After a 12 months construction period, the plant is expected to be operational for 14 years.
- Year 1: 12 month construction period
- Year 2 – 15: Operational period
Key Financial Parameters:
|
Total investment excluding rolled up interest (RMB) |
280,000,000 |
|
Equity IRR (over total equity, after taxes) |
25% |
|
Project IRR (after taxes) |
16% |
|
Pay Back Period (yrs) |
<4 |
|
Non-Convertible Debt provided by investor (RMB) |
14, 400,000 |
|
Subordinated Convertible Debt provided by investor (RMB) |
35,600,000 |
|
Equity provided by investor (RMB) |
25,700,000 |
Proposed Financial Structure:
The following proposed financial structure is subject to further negotiation:
- 65% Chinese Bank debt (12 years, 7.2% annual interest)
- 5% Non-convertible debt provided by investor (10 years, 8% annual interest rate)
- 12.35% Subordinated convertible debt provided by investor (10 years, 8% annual interest rate)
- 17.65% Equity, of which 51% held by the project developer and 49% held by the investor
The proposed financial structure includes the option to enhance the return by converting the subordinated convertible debt to equity.
The financing structure may be subject to requirements from the Chinese government, depending on the legal status of the investor.
More details and a tailored investment proposal can be discussed.
