PT SAPTA BORNEO UTAMA
Return to Financial Information Data Room Index Institutional Data Room
SBU Logo
PT SAPTA BORNEO UTAMA
Institutional Virtual Data Room
SBU-FIN-003 Confidential Final / Published

Project Finance Term Sheet

Indicative senior secured limited-recourse project finance terms for PT Sapta Borneo Utama's integrated sugar, ethanol, biomass power and plantation development project.

Transaction Overview

Borrower / SponsorPT Sapta Borneo Utama
ProjectIntegrated Sugar Factory, Ethanol Plant, Biomass Power Plant and Plantation Development
LocationMajalengka, West Java, Indonesia
Total Project CostUSD 1,000,000,000
Financing TypeSenior Secured Limited-Recourse Project Finance
Facility AmountUp to USD 1,000,000,000
CurrencyUnited States Dollar

Borrower Information

CompanyPT Sapta Borneo Utama
Represented BySapta Riswandy
TitlePresident Director
Websitewww.saptaborneo.com
Emailinfo@saptaborneo.com
Telephone+62 21 50322435

Project Components

10,000 TCDSugar Factory
315,810 TonsAnnual Sugar Production
60 KLPDEthanol Plant
30 MWBiomass Power Plant
500 HaCore Plantation
10,000–20,000 HaPlasma Development

Facility Terms

ItemTerm
Facility TypeSenior Secured Project Finance Facility
Facility AmountUp to USD 1,000,000,000
Tenor20 Years
Interest Rate3.00% fixed per annum
Availability PeriodConstruction period plus agreed grace period
RepaymentStructured amortization from project cashflows
Grace PeriodDuring construction and commissioning period
Final Maturity20 years from first utilization or as agreed
Use of ProceedsEPC, construction, project costs, DSRA, IDC, contingency and related approved costs

Security Package

Project Accounts

AccountPurpose
Project AccountMain project funding and disbursement account
Revenue AccountReceipt of project revenues
Operating AccountPayment of approved operating costs
Debt Service AccountScheduled debt service payment
DSRADebt service reserve account
EPC Payment AccountEPC milestone payments
Excess Cashflow AccountCash sweep and distribution control

Debt Service Reserve Account

DSRA Amount6 months scheduled debt service
Estimated DSRAUSD 35.274 million
FundingAt financial close or progressively as agreed
Permitted UseDebt service shortfall protection

Financial Covenants

CovenantRequirement
Minimum DSCR1.30x
Lock-up DSCRBelow 1.30x
Cash Sweep TriggerDSCR ≥ 1.35x, subject to agreed mechanism
Debt Service Reserve6 months debt service
Additional DebtNot permitted without lender consent
Dividend DistributionSubject to covenant compliance

Base Case Financial Metrics

MetricValue
Annual RevenueUSD 198.396 million
EBITDAUSD 109.118 million
CFADSUSD 91.712 million
Annual Debt ServiceUSD 70.548 million
Base Case DSCR1.30x
LLCR1.45x
PLCR1.60x
Project IRRApprox. 11.8%

Conditions Precedent

CategoryRequirements
Legal & CorporateExecuted financing documents, security documents, legal opinion and KYC / AML completion.
Project DocumentsFinal EPC contract, approved project budget, approved feasibility study and approved financial model.
Technical & ESGLand documentation, permits and licenses, environmental and social documentation and technical due diligence report.
FinancialFinancial due diligence report, project accounts established, insurance policies and DSRA funded as agreed.

EPC Requirements

EPC Contract TypeLump Sum Turnkey
EPC Contract ValueUSD 442,500,000
Completion Period24–30 Months
Performance SecurityUSD 200,000,000 on-demand bank guarantee
Liquidated DamagesDelay and performance LDs to be included
Independent EngineerRequired by lenders

Insurance Requirements

Representations & Warranties

Borrower Undertakings

Events of Default

Cash Waterfall

  1. Taxes and statutory payments.
  2. Operating and maintenance expenses.
  3. Senior debt interest.
  4. Senior debt principal.
  5. DSRA replenishment.
  6. Required reserves.
  7. Cash sweep, if applicable.
  8. Permitted distributions subject to covenant compliance.

Reporting Requirements

Governing Law & Dispute Resolution

The financing documents shall be governed by the laws agreed between the Borrower and lenders, subject to Indonesian law requirements for security, land, corporate and project documentation. Recommended venues include SIAC Singapore or BANI Arbitration Centre Indonesia.

Status of Term Sheet

This Term Sheet is indicative and non-binding, except for provisions expressly stated to be binding, including confidentiality, governing law, dispute resolution, costs, exclusivity if agreed and information undertakings. Final financing terms remain subject to lender due diligence, credit approval, legal documentation, technical review, financial model review, ESG review and completion of conditions precedent.

Signature

For and on behalf of PT SAPTA BORNEO UTAMA

SAPTA RISWANDY
President Director
Date: 08 June 2026

Document Information

Document OwnerPT Sapta Borneo Utama
ProjectUSD 1 Billion Integrated Sugar Factory Project
LocationMajalengka, West Java, Indonesia
ClassificationConfidential
StatusFinal / Published
Prepared ForLenders, ECAs, Institutional Investors and Strategic Partners
DateJune 2026

Revision History

VersionDateDocument No.StatusDescription
1.0June 2026SBU-FIN-003Final / PublishedProject Finance Term Sheet issued for institutional lender data room publication.