Transaction Overview
| Borrower / Sponsor | PT Sapta Borneo Utama |
|---|---|
| Project | Integrated Sugar Factory, Ethanol Plant, Biomass Power Plant and Plantation Development |
| Location | Majalengka, West Java, Indonesia |
| Total Project Cost | USD 1,000,000,000 |
| Financing Type | Senior Secured Limited-Recourse Project Finance |
| Facility Amount | Up to USD 1,000,000,000 |
| Currency | United States Dollar |
Borrower Information
| Company | PT Sapta Borneo Utama |
|---|---|
| Represented By | Sapta Riswandy |
| Title | President Director |
| Website | www.saptaborneo.com |
| info@saptaborneo.com | |
| Telephone | +62 21 50322435 |
Project Components
Facility Terms
| Item | Term |
|---|---|
| Facility Type | Senior Secured Project Finance Facility |
| Facility Amount | Up to USD 1,000,000,000 |
| Tenor | 20 Years |
| Interest Rate | 3.00% fixed per annum |
| Availability Period | Construction period plus agreed grace period |
| Repayment | Structured amortization from project cashflows |
| Grace Period | During construction and commissioning period |
| Final Maturity | 20 years from first utilization or as agreed |
| Use of Proceeds | EPC, construction, project costs, DSRA, IDC, contingency and related approved costs |
Security Package
- First ranking security over project assets.
- Assignment of project contracts.
- Assignment of project revenues.
- Pledge over project accounts.
- Assignment of insurance proceeds.
- Assignment of EPC guarantees and performance securities.
- Debt Service Reserve Account.
- Sponsor support undertakings as required.
- Share pledge, subject to lender requirements and applicable law.
Project Accounts
| Account | Purpose |
|---|---|
| Project Account | Main project funding and disbursement account |
| Revenue Account | Receipt of project revenues |
| Operating Account | Payment of approved operating costs |
| Debt Service Account | Scheduled debt service payment |
| DSRA | Debt service reserve account |
| EPC Payment Account | EPC milestone payments |
| Excess Cashflow Account | Cash sweep and distribution control |
Debt Service Reserve Account
| DSRA Amount | 6 months scheduled debt service |
|---|---|
| Estimated DSRA | USD 35.274 million |
| Funding | At financial close or progressively as agreed |
| Permitted Use | Debt service shortfall protection |
Financial Covenants
| Covenant | Requirement |
|---|---|
| Minimum DSCR | 1.30x |
| Lock-up DSCR | Below 1.30x |
| Cash Sweep Trigger | DSCR ≥ 1.35x, subject to agreed mechanism |
| Debt Service Reserve | 6 months debt service |
| Additional Debt | Not permitted without lender consent |
| Dividend Distribution | Subject to covenant compliance |
Base Case Financial Metrics
| Metric | Value |
|---|---|
| Annual Revenue | USD 198.396 million |
| EBITDA | USD 109.118 million |
| CFADS | USD 91.712 million |
| Annual Debt Service | USD 70.548 million |
| Base Case DSCR | 1.30x |
| LLCR | 1.45x |
| PLCR | 1.60x |
| Project IRR | Approx. 11.8% |
Conditions Precedent
| Category | Requirements |
|---|---|
| Legal & Corporate | Executed financing documents, security documents, legal opinion and KYC / AML completion. |
| Project Documents | Final EPC contract, approved project budget, approved feasibility study and approved financial model. |
| Technical & ESG | Land documentation, permits and licenses, environmental and social documentation and technical due diligence report. |
| Financial | Financial due diligence report, project accounts established, insurance policies and DSRA funded as agreed. |
EPC Requirements
| EPC Contract Type | Lump Sum Turnkey |
|---|---|
| EPC Contract Value | USD 442,500,000 |
| Completion Period | 24–30 Months |
| Performance Security | USD 200,000,000 on-demand bank guarantee |
| Liquidated Damages | Delay and performance LDs to be included |
| Independent Engineer | Required by lenders |
Insurance Requirements
- Construction All Risk.
- Erection All Risk.
- Delay in Start-Up.
- Property Damage.
- Business Interruption.
- Third Party Liability.
- Environmental Liability.
- Directors & Officers Liability.
- Other insurance required by lenders.
Representations & Warranties
- Valid corporate existence.
- Authority to enter into financing documents.
- No conflict with law or corporate documents.
- Accuracy of information.
- Valid project permits.
- Compliance with environmental and social laws.
- No material litigation.
- No default.
- Compliance with anti-bribery, anti-corruption, AML and sanctions requirements.
Borrower Undertakings
- Complete the project in accordance with approved budget and schedule.
- Maintain all permits and licenses.
- Comply with applicable laws.
- Maintain insurance.
- Maintain project accounts.
- Provide periodic reporting to lenders.
- Maintain ESG and environmental compliance.
- Not incur additional debt without lender approval.
- Not dispose of material project assets without lender approval.
- Apply project revenues through the agreed cash waterfall.
Events of Default
- Non-payment.
- Breach of financial covenants.
- Misrepresentation.
- Invalidity of security.
- Insolvency.
- Abandonment of project.
- Material adverse change.
- Breach of law.
- Loss of key permits.
- Cross-default.
- Unapproved change of control.
- Failure to complete project by long-stop date.
Cash Waterfall
- Taxes and statutory payments.
- Operating and maintenance expenses.
- Senior debt interest.
- Senior debt principal.
- DSRA replenishment.
- Required reserves.
- Cash sweep, if applicable.
- Permitted distributions subject to covenant compliance.
Reporting Requirements
- Monthly construction progress reports.
- Quarterly financial statements.
- Annual audited financial statements.
- Updated financial model.
- ESG reports.
- Insurance certificates.
- Compliance certificates.
- DSCR calculation reports.
- Material event notices.
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
President Director
Date: 08 June 2026
Document Information
| Document Owner | PT Sapta Borneo Utama |
|---|---|
| Project | USD 1 Billion Integrated Sugar Factory Project |
| Location | Majalengka, West Java, Indonesia |
| Classification | Confidential |
| Status | Final / Published |
| Prepared For | Lenders, ECAs, Institutional Investors and Strategic Partners |
| Date | June 2026 |
Revision History
| Version | Date | Document No. | Status | Description |
|---|---|---|---|---|
| 1.0 | June 2026 | SBU-FIN-003 | Final / Published | Project Finance Term Sheet issued for institutional lender data room publication. |