Volume
3, No. 9 September 2024 (2091-2103)![]()
p-ISSN
2980-4868 | e-ISSN 2980-4841
https://ajesh.ph/index.php/gp
Analysis Project Investment: Study Case Build
Inloading Conveyor
Rudy Fahmi Artadi1, Taufik
Faturohman2
Institut Teknologi Bandung, Indonesia
ABSTRACT
This research examines the coal transportation
system at Site Port S, a PT BCX coal mining concession. The site serves as a
transit terminal for coal hauled from Site B using trucks, where the coal is
dumped via two inloading conveyors. Currently, the daily haul truck capacity is
50,000 tons, while the conveyors handle 54,000 tons daily. However, when one of
the conveyors is under maintenance or experiencing technical issues, production
opportunities are lost, jeopardizing the achievement of future coal production
targets, especially as peak production is expected over the next three years. To
address this, the research aims to assess the feasibility of building a new
inloading conveyor to serve as a backup system. The research uses capital
expenditure (CAPEX) calculations, including previous inloading conveyor costs
and inflation rates, as well as operating expenses (OPEX) and cost per ton to
operate the plant. A discounted cash flow (DCF) analysis was conducted to
determine the net present value (NPV) of building or renting a new conveyor
unit. With a weighted average cost of capital (WACC) of 11.9%, the NPV results
show a positive $4.8 million for building a new unit, compared to a negative
$22.3 million for renting. The results indicate that building a new conveyor
unit is significantly more profitable than renting. Additionally, owning the
unit provides flexibility, as it could potentially be used at other sites in
the future. The findings have important implications for optimizing coal
transportation systems and ensuring long-term production efficiency.
Keywords: Capital Expenditure, Operation Expenditure, Investment Analysis, DCF Model,
Monte Carlo Analysis.
INTRODUCTION
The coal mining industry,
especially Indonesian coal, is still in demand by industrialized countries such
as China, India, Japan and European countries (Ali et al., 2023). Since the covid storm subsided from 2021 to 2023,
Indonesia's coal production has increased (Arifbillah et al., 2023). At the end of 2023, coal production exceeded the target
by 112%, 775.2 million tons and in 2024 the Indonesian government targets coal
production to 710 million tons, up 2.8% from the previous year's target (Agustina, 2017). Major mining companies in Indonesia have contributed to
this achievement, one of which is PT BCX. PT BCX has 5 mining sites, site B is
the site with the largest production, the coal that has been crushed at site B
will be taken to Port S using a double haul truck 28 km away, with a capacity
of 50000 tons per day.

Figure 1. Hauling Road Map
The production target for
the next 8 years (2025 - 2032) has its own challenges related to the
achievement of production which is the company's KPI. It needs to be a special
concern for the sustainability of the supply chain at Port S.
The Company is the Holding
Company of PT XYZ, the Main Entity of the Company's Subsidiary which operates
in the coal mining industry with mine sites spread across 4 areas, Site L, Site
B, Site S, and Site G. From the four mine sites, it is able to produce coal
that is marketed under 5 names, namely Ebony, Mahoni-B, Agathis, Sungkai, and
Sungkai B.

Figure 2. Concession Area
PT. XYZ
On September 7, 2005, PT XYZ was founded under the name
PT RSC to conduct business in the areas of real estate, trading, mining,
plantation construction, agriculture, printing, industry, transportation, and
services. The company became a holding company in 2006 and grew by purchasing
PT ART With this move, the Company concentrates its business operations in
mining, which is handled entirely by Armadian subsidiary PT XYZ.
The Company, a leading
thermal coal producer in Indonesia, expanded and became a key player in the
industry (Setyawan et al., 2023). In 2010, it raised 3,400,000,000 from 10% of
34.000.000.000 shares through an initial public offering. In 2011, Asia
Resource Minerals PLC acquired the Company, and in the same year, it acquired
two companies (Sari, 2019).
Asia Coal Energy Ventures
Limited (ACE) bought 94.19% of Asia Resource Minerals PLC's shares in 2015 (Hartana, 2017), thereby becoming an indirect controller of the company.
However, in 2016, Vallar Investment UK Limited sold 84.74% of the company's
shares to PT Sinarindo Ekamulya, an affiliate of Sinar Mas Group, which
therefore became the company's main and controlling shareholder.

Figure 3. Share Ownership
PT. XYZ
The company is committed to maintaining business
sustainability by providing high-quality coal and maintaining competitiveness (Nisa et al., 2024). Despite being delisted from the Indonesia Stock
Exchange in 2017, it prioritizes innovation, progress, and trust in its
operations. Its subsidiary, PT XYZ, has four sites with 433.8 million tons of
coal reserves.
At Port S there is an In
Loading Conveyor that serves dumps from haul trucks. There are 2 In Loading
Conveyor Units with a total maximum capacity of 3000 Ton Per Hour, historically
the unit capacity according to its utility is around 2400 Ton Per Hour in
total. With this capacity, 2 units of In Loading Conveyor are not able to serve
haul trucks.
The problem arises when one
of the In-loading Conveyor maintenance or breakdown, there will be a loss
opportunity production coal hauling up to 1⁄2 or more of the production
capacity of the hauling. The In-loading Conveyor is always maintenance once a
week alternately for 12 hours. To be able to offset the production of the Truck
Loading Conveyor, it is necessary to add the In-loading Conveyor at km 28, so
that there is no loss of opportunity production due to maintenance or
breakdown.
The issues outlined above
reveal several potential challenges. First, there is a significant production
loss risk, with an estimated average of 496,373 tons per month or $27.5 million
per month, based on the July 2024 coal price (ICI4 at $55.31 per ton, according
to JWC, 2023). Additionally, there is a potential for production halts at Site
B, as the stockpile capacity is limited to 118,000 tons. If the coal is not
promptly transported from Site B to Port S, the stockpile will reach capacity
within 3 to 4 days, given that approximately 41,000 tons of coal are brought to
Site B each day. This situation poses a risk to both the production process and
the overall supply chain, as further mining output would have no storage space.
To mitigate these risks, it
is essential to build or rent a loading conveyor with a capacity of 1,500 tons.
This will help increase the loading capacity of haul trucks at Port S and
provide a backup in case one of the conveyors is out of service due to maintenance
or operational issues.

Figure 4. Rich Picture for
Investment Project Analysis
With an out-loading conveyor capacity of 3 x 1500 TPH in
km01 with 40 truck hauling with 9 trips per day per truck, production forecast
averages 2,500 MT per day per Truck. From Hauling into In-loading Conveyor in
km28 with capacity 2 x 1,500 TPH with an average of 18 working hours can
produce up to 41,000 MT a day under normal conditions, if there is alternate
maintenance then it will lose production opportunities up to 496,373 Ton Per
Month or $27.5 Mio per month and. It
takes built or rent 1 x 1500 TPH In-loading new conveyor to offset production
from Hauling. However, analysis and valuation of the investment will need to be
done to obtain management approval.
Based on the background and
business issues described, this research will focus on three main aspects.
First, this research analyzes the feasibility of building an In-loading
Conveyor system compared to the option of renting a conveyor system for this investment
project. This analysis was conducted to determine the most efficient and
profitable option for the company, taking into account production capacity and
long-term operational needs. Secondly, this study evaluates the amount of
capital investment required for the addition of the In-loading Conveyor or the
proposed rental option, so as to provide more value to coal production at Port
S, based on the production target for the next 8 years. This investment
analysis uses the Investment Project Analysis method to evaluate the impact of
investment on increasing production capacity and the company's financial
returns. Third, this study identifies the variables that are most sensitive to
the movement of NPV in this investment project analysis. The benefits of this
research are, first, to provide in-depth insights for the management of PT XYZ
regarding the feasibility of investing in the new In-loading Conveyor facility,
so that the right decisions can be made regarding the development of supply
chain support infrastructure. Second, this research is expected to reduce
potential production losses due to limited coal stock capacity and downtime at
the existing In-loading Conveyor facility. Third, this research also provides
guidance for companies in managing operational risks, so as to improve overall
operational efficiency and support the achievement of production targets in the
long term. Thus, the results of this study can be used as a basis for making
strategic investment decisions in the future.
RESEARCH METHODS
Research Design
This research uses primary data. Financial analysis utilizes primary data
to generate financial projections, risk factor dynamics with Sensitivity and
scenario Analysis.

Figure 5. Research Design
Data Analysis Method
Revenue: production target data for the next 8 years is
used to determine revenue by multiplying the cost per ton that PT BCX has
determined to operate the Port S Plant from 2025 until 2032.
Revenue=Target
Production x Cost per Ton
CAPEX & Rental: Analysis method for capex, using historical
data multiplied by average inflation, the data used is capex data to build a
conveyor with the same unit in 2016. Inflation data is obtained from external
data from BI (Indonesia, 2024). Data Rental of unit conveyor benchmark from
contract in other site, use cost per ton details.
OPEX: The opex data used for this valuation is the replacement
of spare parts, service work, manpower, fuel & electricity. The value that
will be used for analysis of the parameters in opex is the ratio value, which
is obtained from Opex divided by Actual production in the same year. With the
following formula:
Opex
Ratio=Opex/Production
After
knowing the opex ratio in each year 2020 - 2023, the Mean, Min, and Max values
are sought.
Cash
flow projections are used to
ascertain a business's cash generation capacity and cash requirements by
estimating future cash inflows and outflows (Klinefelter & McCorkle, 2009). And how the actual opex
can used to determine cash flow projection to provide the cash generated
ability.
WACC
is a cost of capital calculation based on the sum of debt and equity of the
Company. In this research, PT BCX in carrying out operations at the Port S
Plant does not use debt, purely from equity that has been budgeted. So that the
calculation of WACC uses a method without debt, 100% using equity. As in the
formula below, the method used external data to determine the cost of equity
with a risk free rate for 8 years taken from external data (PHEI, 2024b),
because the calculation uses USD, the Risk Free rate is reduced by the
rating-based default spread. The beta used to determine the cost of equity is
adjusted to the Mining industry (Stern.nyu, 2024), while the equity risk
premium is adjusted to the business in the country operated.
NPV: The difference between the present value (PV) of a
future stream of cash inflows and outflows is known as the net present value.
Practically, NPV is extensively applied to ascertain the apparent profitability
of a possible investment or project to guide important decisions on capital
budgeting and allocation of funds. This is a general guideline for interpreting
the net present value (NPV) of an undertaking or investment (Damodaran, 2012).
NPV > 0 :
the project Accept
NPV = 0 :
Break event point project
NPV < 0 :
the Project Reject
A
positive NPV indicates that a project or investment will generate positive
economic value, while a negative NPV indicates that value will be loss.

The
internal rate of return is a
variable utilized in financial analysis to determine the profitability of
prospective investments. The discount rate is used to set all cash flows in a
discounted cash flow analysis to zero (Damodaran, 2012),
meaning their net present value (NPV). The
IRR formula of project is as follows:
![]()
The Payback Period
is a metric that quantifies the duration before an investment yields a return
to earn back its initial investment using the cash flows it generates. The more
the cash flows from a possible project can balance the initial investment, the
more likely the company will go on with project development (Damodaran, 2012). Subtracting the yearly
cash flow from the cost of the initial investment is the most basic way to
determine the payback period.
![]()
A valuation method Discounted
Cash Flow (DCF) is employed to estimate the value of an investment by
calculating the present value of its anticipated future cash flows. It
considers the time value of money, which posits that cash received in the
future is worth less than cash received today (Nenkov & Hristozov, 2023). The DCF Formula is:
![]()
The
Discounted Payback Period is a method for estimating
how long it will take for a project to earn enough cash to cover its costs and
turn a profit.
![]()
RESULTS AND
DISCUSSION
Revenue Calculation
Revenue from the
project is based on the production target for the next 8 years (in the table)
at the Port S plant multiplied by the cost per ton provided by the Company to
run the Port S plant, 1.14 $/ton. The cost per ton is assumed to be the same
for the next 8 years. As shown in the table below:
Table 1. Revenue
Calculation
|
Year |
|
2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
2032 |
|
Coal
Production |
MT Mio |
12.00 |
13.76 |
10.68 |
8.18 |
4.83 |
1.71 |
1.16 |
0.93 |
|
UA 30% |
MT Mio |
3.60 |
4.13 |
3.20 |
2.45 |
1.45 |
0.51 |
0.35 |
0.28 |
|
Cost Per
Ton |
$/ton |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
|
Revenue |
$ Mio |
4.10 |
4.70 |
3.65 |
2.80 |
1.65 |
0.59 |
0.40 |
0.32 |
Capital Expenditure & Rental Contract
Capital expenditures
are based on purchasing projects with the same type of conveyor in 2017, and
the cost is adjusted to the current inflation value. The inflation value uses
the average inflation value of the last ten years (Haq, 2019). Obtained 3.8%. So that the project cost for 2024
is obtained as follows:
Table 2. Capex for New In loading Conveyor
|
No |
Description |
Unit |
2024 In USD |
|
Capex
For New Inloading Conveyor |
|
||
|
1 |
General Preparation |
AU |
418,718.02 |
|
2 |
Earth Work |
AU |
762,752.97 |
|
3 |
Civil Work |
AU |
1,094,865.38 |
|
4 |
Mechanical & Structural Work |
AU |
3,300,486.87 |
|
5 |
Electrical Work |
AU |
1,379,097.79 |
|
Total |
6,955,921.04 |
||
|
Contingencies
10% |
695,592.10 |
||
|
Grand
Total CAPEX |
7,651,513.14 |
||
Operation Expenses
The
calculation of operational expenses below is based on historical data, which is
then divided by tonnage data for the same year to get the cost per ton for each
year. Cost per ton Operation Expenses is used to determine the cost of
Operation expenses based on production projections.
Table 3. Cost per Ton Operation Expenses
|
Year |
Part/Service |
SLA |
FUEL |
ELECTRICITY |
TOTAL |
$/Ton |
|
2020 |
$ 522,273.38 |
$ 263,333.33 |
$ 633,430.61 |
$ 345,883.83 |
$ 1,764,921.15 |
0.1664 |
|
2021 |
$ 333,248.54 |
$ 263,333.33 |
$ 692,560.50 |
$ 332,632.78 |
$ 596,581.87 |
0.0556 |
|
2022 |
$ 342,147.28 |
$ 276,500.00 |
$ 1,069,683.20 |
$ 654,080.73 |
$ 618,647.28 |
0.0508 |
|
2023 |
$ 345,678.38 |
$ 288,942.50 |
$ 620,038.88 |
$ 1,046,320.10 |
$ 634,620.88 |
0.0461 |
Rental Contract
The
rental cost of the new conveyor unit is based on contracts that PT BCX has
carried out at other plants. With Capex, Depreciation, Maintenance, and other
components. The contract rate for rental units is as follows:
Table 4. Rental Rate
|
BCX
Production |
Unit |
Rate |
|
0 -
4Mton |
IDR/t |
15500 |
|
4 -
6Mton |
IDR/t |
15500 |
|
6 -
8Mton |
IDR/t |
13500 |
|
8 - 10Mton |
IDR/t |
13500 |
|
>
10Mton |
IDR/t |
13500 |
For Rental excluding fuel and electricity, fuel and
electricity are also calculated at cost per ton to be used as Operation
Expenses on the Rental side.
Table 5. Cost Per Ton Fuel
& Electricity
|
Year |
Total |
$/Ton |
|
|
|
2020 |
979,314.44 |
0.09 |
Mean: |
0.11 |
|
2021 |
1,025,193.28 |
0.10 |
Min: |
0.09 |
|
2022 |
1,723,763.93 |
0.14 |
Max: |
0.14 |
|
2023 |
1,666,358.98 |
0.12 |
|
|
WACC
Table 6. WACC
|
Calculation |
Remark |
|
|
RF : Risk Free Rate |
4.59% |
Risk Free Rate Indonesia for Marc 2024: (PHEI, 2024a) |
|
ERP |
7.62% |
According to:
https://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/ctrprem.htm |
|
β : Beta of the security |
0.96 |
According to:
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/Betas.html |
|
Cost of Equity, We |
11.9% |
We =R_F+β*ERP |
|
WACC : 100% Cost of Equity |
11.9% |
|
Discounted Cash Flow
Calculation
Calculation of cash flow for installing new units
based on revenue and opex that have been analyzed previously using a tax of 22%
as in the table below :
Table 7. Discounted
Cash Flow Calculation
|
Year |
|
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
|
2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
2032 |
|
|
Coal Production |
Mio Ton |
- |
12.00 |
13.76 |
10.68 |
8.18 |
4.83 |
1.71 |
1.16 |
0.93 |
|
UA 30% |
Mio Ton |
|
3.60 |
4.13 |
3.20 |
2.45 |
1.45 |
0.51 |
0.35 |
0.28 |
|
BC to BCE |
$/ton |
- |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
|
Reveneu |
$ Mio |
- |
4.08 |
4.68 |
3.64 |
2.78 |
1.64 |
0.58 |
0.40 |
0.32 |
|
Inflation |
% |
- |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
|
OPEX Ratio (Part&Service, SLA, Fuel, Electricity) |
$/ton |
- |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
0.10 |
0.10 |
|
OPEX (Part&Service, SLA, Fuel, Electricity) |
$ Mio |
- |
0.96 |
1.14 |
0.92 |
0.73 |
0.45 |
0.16 |
0.12 |
0.10 |
|
Depreciation |
$ Mio |
- |
(0.91) |
(0.91) |
(0.91) |
(0.91) |
(0.91) |
(0.91) |
(0.91) |
(0.91) |
|
EBT |
$ Mio |
- |
3.13 |
3.55 |
2.72 |
2.06 |
1.20 |
0.42 |
0.28 |
0.22 |
|
Tax |
$ Mio |
- |
(0.69) |
(0.78) |
(0.60) |
(0.45) |
(0.26) |
(0.09) |
(0.06) |
(0.05) |
|
EAT |
$ Mio |
- |
2.44 |
2.77 |
2.12 |
1.60 |
0.93 |
0.33 |
0.22 |
0.17 |
|
Investment |
$ Mio |
(7.65) |
|
- |
- |
- |
- |
- |
- |
- |
|
Depreciation; Add Back |
$ Mio |
- |
0.91 |
0.91 |
0.91 |
0.91 |
0.91 |
0.91 |
0.91 |
0.91 |
|
Residual Value |
$ Mio |
- |
- |
- |
- |
- |
- |
- |
- |
0.38 |
|
CF |
$ Mio |
(7.65) |
3.35 |
3.67 |
3.03 |
2.51 |
1.84 |
1.23 |
1.13 |
1.46 |
|
Accumulated CF |
$ Mio |
(7.65) |
(4.30) |
(0.63) |
2.40 |
4.91 |
6.76 |
7.99 |
9.12 |
10.58 |
|
PV |
$ Mio |
(7.65) |
2.99 |
2.93 |
2.16 |
1.60 |
1.05 |
0.63 |
0.51 |
0.60 |
|
Accumulated PV |
$ Mio |
(7.65) |
(4.66) |
(1.73) |
0.44 |
2.04 |
3.09 |
3.72 |
4.23 |
4.83 |
|
NPV |
$Mio |
4.83 |
|
|
|
|
|
|
|
|
|
IRR |
% |
33.00 |
|
|
|
|
|
|
|
|
|
Payback Period |
years |
2.17 |
|
|
|
|
|
|
|
|
|
Discounted Payback Period |
years |
2.59 |
|
|
|
|
|
|
|
|
The NPV from the DCF analysis for the installed unit
amounted to $ 4.38 Mio, IRR 33%, Payback Periode of 2.17 year, and discounted
payback period of 2.59 years.
With the same analysis, the calculation of NPV for
rental using the DCF method with the same tax, the calculation results are as
shown in the table below:
Table 8. Discounted Cash Flow Calculation
|
|
|
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Year |
|
2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
2032 |
|
Coal Production |
Ton Mio |
- |
12.00 |
13.76 |
10.68 |
8.18 |
4.83 |
1.71 |
1.16 |
0.93 |
|
UA 30% |
Ton Mio |
|
3.60 |
4.13 |
3.20 |
2.45 |
1.45 |
0.51 |
0.35 |
0.28 |
|
Cost Per Ton |
$/Ton |
- |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
1.14 |
|
Reveneu |
$ Mio |
- |
4.08 |
4.68 |
3.64 |
2.78 |
1.64 |
0.58 |
0.40 |
0.32 |
|
Inflation |
% |
- |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
|
Rental Set Include Spare Part, SLA & GA |
$ Mio |
- |
7.09 |
2.77 |
2.15 |
1.65 |
0.97 |
0.34 |
0.23 |
0.19 |
|
Operation Cost Ratio (Fuel+Electricity) |
$/Ton |
- |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.15 |
|
Operation Cost (Fuel + Electricity) |
$ Mio |
- |
1.35 |
1.61 |
1.30 |
1.03 |
0.63 |
0.23 |
0.16 |
0.14 |
|
Total Plant Operational Cost |
$ Mio |
- |
8.45 |
8.45 |
8.45 |
8.45 |
8.45 |
8.45 |
8.45 |
8.45 |
|
Depreciation |
$ Mio |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
EBT |
$ Mio |
- |
(4.36) |
(3.76) |
(4.81) |
(5.66) |
(6.80) |
(7.86) |
(8.05) |
(8.13) |
|
Tax |
$ Mio |
- |
0.96 |
0.83 |
1.06 |
1.25 |
1.50 |
1.73 |
1.77 |
1.79 |
|
EAT |
$ Mio |
- |
(3.40) |
(2.93) |
(3.75) |
(4.42) |
(5.31) |
(6.13) |
(6.28) |
(6.34) |
|
Investment |
$ Mio |
- |
|
- |
- |
- |
- |
- |
- |
- |
|
Depreciation ; Add Back |
$ Mio |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Residual Value |
$ Mio |
- |
- |
- |
- |
- |
- |
- |
- |
0.38 |
|
CF |
$ Mio |
- |
(3.40) |
(2.93) |
(3.75) |
(4.42) |
(5.31) |
(6.13) |
(6.28) |
(5.96) |
|
Accumulated CF |
$ Mio |
- |
(3.40) |
(6.34) |
(10.09) |
(14.50) |
(19.81) |
(25.94) |
(32.22) |
(38.18) |
|
PV |
$ Mio |
- |
(3.04) |
(2.34) |
(2.68) |
(2.82) |
(3.02) |
(3.12) |
(2.86) |
(2.42) |
|
Accumulated PV |
$ Mio |
0 |
(3.04) |
(5.38) |
(8.06) |
(10.88) |
(13.90) |
(17.02) |
(19.88) |
(22.31) |
|
NPV |
$ Mio |
(22.31) |
|
|
|
|
|
|
|
|
The NPV from the DCF analysis for the installed unit
amounted to $ -22.31 Mio. A Discounted
Cash Flow (DCF) analysis was used to assess two business options: building or
renting the in-loading conveyor. The primary goal was to determine the most
profitable option based on net present value (NPV). The DCF analysis shows that
building the in-loading conveyor has a greater NPV $ 60.63 Mio than renting
$45.97 Mio. This means that the investment in building the conveyor will
provide higher income in the future after correcting for the time value of
time. And Sensitivity analysis shows that the variable price coal to PT. XYZ
has a significant influence on business decisions. Changes in cost per ton can
significantly affect NPV ±26.6% with swing ± 20%, so it needs to be monitored
and optimized to maximize profits.
The conclusion of the project analysis shows that a
positive Net Present Value (NPV) value indicates the project is profitable
within the next eight years. Based on the calculation, the NPV for building the
in-loading conveyor is higher compared to the rental option, which is analyzed
through the Existing, Build, and Rent method. Through the investment project
analysis that has been conducted using the Discounted Cash Flow (DCF) method to
calculate NPV, Internal Rate of Return (IRR), Payback Period (PBP), and
Discounted Payback Period (DPBP), the results show that both options have NPV
more than zero. After sensitivity analysis, scenario analysis, and simulation
using the Monte Carlo method, the comparison between the existing and build
options resulted in an NPV of $18.7 million, IRR of 73.04%, Payback Period of
1.34 years, and Discounted Payback Period of 1.56 years. Sensitivity analysis
using three variables shows that the most sensitive variable to NPV is the
price of coal sold to PT XYZ, with a sensitivity of 27%. Recommendations that
can be given to the company are as follows: First, the NPV of the building
option is much greater than the renting option, so the construction of the
in-loading conveyor can significantly increase the company's profit. Second, it
is recommended that the new in-loading position be built as close as possible
to the existing in-loading to reduce rehandling costs. Third, the price of coal
sold to PT XYZ should not be below $1.1/ton in order to obtain a more favorable
NPV.
BIBLIOGRAPHY
Agustina, M. S. (2017). Penerapan Integrated Reporting
di Indonesia.
Ali, H., Saputra, F., & Mahaputra, M. R. (2023). Penerapan green economy: analisis kendaraan listrik, pariwisata dan batu
bara (Studi literature). Jurnal Humaniora, Ekonomi Syariah Dan Muamalah,
1(1), 1–14.
Arifbillah, K., Santoso, R. A., Yolanda, V., & Wijaya, S. (2023). Urgensi Penerapan Windfall Profit Tax Atas Komoditas Batu
Bara Di Indonesia. Educoretax, 3(1), 56–71.
Damodaran. (2012). Investment Valuation. Wiley.
Haq. (2019). Era Baru Ekonomi Proyek dan Teknik Keputusan Investasi. In FIRA.
FIRA.
Hartana, H. (2017). Pelaksanaan Akuisisi Di Sektor Pertambangan Batubara
Dalam Pelaksanaan Ekspansi Perusahaan Group. Jurnal Komunikasi Hukum (JKH),
3(2), 18–32.
Indonesia. (2024). Data Inflasi. Www.Bi.Go.Id.
https://www.bi.go.id/id/statistik/indikator/data-inflasi.aspx
Klinefelter, D. A., & McCorkle, D. (2009). Cash Flow Projection for
Operating Loan Determination. Texas FARMER Collection.
Nenkov, D., & Hristozov, Y. (2023). DFC Valuation: The Interrelation
Between The Dynamics Of Operating Revenue And Gross Investments. Economic
Studies, 32(7).
Nisa, A. K., Robiani, B., Mukhlis, M., & Teguh, M. (2024). Pengaruh
Konsentrasi Industri dan Biaya Input Terhadap Efisiensi di Industri Produk dari
Batu Bara (KBLI 19100). Jurnal Ekonomi Dan Bisnis Dharma Andalas, 26(2),
235–244.
PHEI. (2024a). Indonesia Government Securities Yield Curve.
/Www.Phei.Co.Id.
PHEI. (2024b). PHEI. Www.Phei.Co.Id. https://www.phei.co.id/
Sari, D. A. (2019). Pengaruh Profitabilitas, Likuiditas dan Ukuran
Perusahaan Terhadap Opini Audit Going Concern Pada Perusahaan Sektor Pertambangan
Yang Terdaftar Di Bursa Efek Indonesia (Periode 2017-2019)’.
Setyawan, D. W., Himmah, T. S. F., Kholifah, L., Wijaya, S. M., &
Hermuningsih, S. (2023). Analisis Perbandingan Kinerja Keuangan Pada PT. Adaro
Energy Indonesia Tbk Dengan PT Bumi Resources Tbk Tahun 2021-2022. Jurnal
Ilmiah Sistem Informasi Akuntansi, 3(2), 98–104.
Stern.nyu. (2024). Betas by Sector (US). Pages.Stern.Nyu.Edu.
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/Betas.html
|
Rudy Fahmi Artadi, Taufik Faturohman (2024) |
|
First publication right: Asian Journal of Engineering, Social and Health (AJESH) |
|
This article is licensed under: |