A Scalable, Decentralized Industrial Gas Platform for the ASEAN Energy Transition
1.
PROJECT OVERVIEW
PT Nurin Inti Global is offering a
high-impact, Ready-to-Build (RTB) infrastructure investment. The project
is an integrated refinery that converts 280 TPD of agricultural residues into a
diversified portfolio of industrial gases and bio-energy. Located in the
industrial heart of Yogyakarta, Indonesia, it is designed as the commercial
blueprint for a regional green gas platform.
2.
INVESTMENT HIGHLIGHTS
- Energy Autarchy:
Zero-grid electricity dependency. The plant generates its own 5.5 MW via
CHP, avoiding USD 3.74M/year in power costs.
- Technical Maturity:
19 volumes of Pre-Detailed Engineering Design (DED) completed.
De-risked and ready for immediate execution.
- Strategic Revenue Mix: 5 diversified streams (Bio-CNG, Medical O2, Food-Grade
CO2, Nitrogen, and Organic Fertilizer).
- High Margin Profile:
Projected EBITDA Margin >55% due to internal fuel and energy
loops.
- Carbon Alpha:
110,000 tCO2e/year carbon avoidance, fully aligned with SRN-PPI/IDXCarbon.
3.
FINANCIAL SNAPSHOT
4.
THE "MOLECULAR VALUE" REVENUE MODEL
The project monetizes every molecule
of the biomass feedstock:
- Industrial Gases (N2 & O2): Base-load revenue (USD 3.81M/yr) via take-or-pay
industrial contracts.
- Food-Grade CO2:
High-margin recovery (USD 2.18M/yr) targeting the undersupplied F&B
market.
- Bio-CNG Scavenging:
Direct sales and an internal logistics hedge against diesel price
volatility (USD 1.05M/yr impact).
- Organic Fertilizer:
Closing the nutrient loop with local farmers (USD 0.99M/yr).
- Carbon Credits:
Verifiable GHG mitigation (USD 2.20M/yr potential).
5.
CAPEX ALLOCATION (USD 35M)
- Biogas Island & AD System: USD 6.2M (High-solids lignocellulosic design)
- CHP Power Generation:
USD 4.3M (5.5 MW capacity for energy autonomy)
- PSA Air Separation Plant: USD 9.8M (N2 & O2 industrial core)
- CO2 & Bio-CNG Modules: USD 4.2M (Premium byproduct recovery)
- Land, Civil, & Development: USD 10.5M (Incl. final de-risking & permits)
6.
OPERATIONAL RESILIENCE (OPEX)
The USD 4.01M/year OPEX is
structurally insulated from macroeconomic shocks:
- Feedstock Security:
Long-term MoUs with farmer cooperatives (USD 30/ton delivered).
- Fuel Autarchy:
Logistics fleet powered by on-site Bio-CNG, neutralizing diesel price
risks.
- Low Labor Intensity:
High-automation model (Total staff: 60) minimizes inflationary pressure.
7.
USE OF SEED PROCEEDS
The current USD 2-3M Seed Round
is specifically allocated for:
- Final land securing and 25-year lease execution.
- Completion of environmental permits (AMDAL) and HGB
processing.
- Formation of the Series A Consortium (Targeting Global
Industrial Gas Majors).
CONTACT DETAILS: Ahmad Fakar, Managing Director | PT Nurin Inti Global
Email: afakar@gmail.com WhatsApp: +62 813-6864-3249
