Economic Feasibility Analysis of Mining Business Plan CV. XYZ, Golopongkor Village, Komodo District, West Manggarai Regency

Robertho KADJI

doi:10.38142/jogta.v4i1.1437

Authors

Robertho KADJI Nusa Cendana University, Indonesia

DOI:

https://doi.org/10.38142/jogta.v4i1.1437

Keywords:

Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period (PBP)

Abstract

This research aims to evaluate the economic feasibility of the mining business plan proposed by CV. XYZ is located in Golopongkor Village, Komodo District, West Manggarai Regency, with an operational production area of 4.27 Ha. The analysis was conducted using three main indicators, namely Net Present Value (NPV), Internal Rate of Return (IRR), and Payback Period (PBP), to assess the profitability and feasibility of the investment. The research results show that the positive NPV value of Rp1,130,299,085.00 indicates that the project is capable of providing economic benefits that exceed the initial investment value. The IRR value of 39% and the PBP of 0.7 years reflect a relatively quick capital recovery period. These values indicate that the mining project is economically feasible and provides significant financial benefits. The expected future cash flows exceed the initial investment, and the quick payback period reinforces the recommendation that this project is feasible. With high profit potential and controlled financial risks, this project is deemed capable of contributing to business growth and the operational sustainability of the company.

References

Cisternas, L., Kraslawski, A., Ramírez, Y., & Araya, N. (2021). Feasibility of re-processing mine tailings to obtain critical raw materials using real options analysis. Journal of Environmental Management, 284, 112060. https://doi.org/10.1016/j.jenvman.2021.112060

Csikosova, A., Janoskova, M., & Culkova, K. (2020). Application of Discriminant Analysis for Avoiding the Risk of Quarry Operation Failure. Journal of Risk and Financial Management, 13(10). https://doi.org/10.3390/jrfm13100231

Dziekański, P., & Drozdowski, G. (2022). Net present value (NPV) is a reinforcement of the decision-making process in terms of investment selection. Market Infrastructure. https://doi.org/10.32843/infrastruct66-7

Harder, J. (2011). Materials handling equipment in the rock and aggregates industry. Aufbereitungs-Technik/Mineral Processing, 52(3), 42–52. https://www.scopus.com/inward/record.uri?eid=2-s2.0- 79952934069&partnerID=40&md5=0f120c864ece8dc488bbab5f176121a6

Lai, M. (2024). Analyze and Improvement of NPV and IRR Methods. Highlights in Business, Economics and Management. https://doi.org/10.54097/zxfhde20

Liu, M. (2024). Research on investment project evaluation: Comparative analysis based on NPV and IRR. Highlights in Business, Economics and Management. https://doi.org/10.54097/k1xfx426

Lozhnikov, O. V, Sobko, B. Y., Pavlychenko, A. V, & Kirichek, Y. O. (2023). Utilization of the secondary resources of titanium-zirconium pits when constructing highways. Naukovyi Visnyk Natsionalnoho Hirnychoho Universytetu, 4, 124–129. https://doi.org/10.33271/nvngu/2023-4/124

Mathews, M. (2023). Mathematics of Finance: Internal Rate of Return (IRR). International Journal of Science and Research (IJSR). https://doi.org/10.21275/sr231209195431

Narayanan, M. (1985). Observability and the payback criterion. The Journal of Business, 58, 309-323. https://doi.org/10.1086/296299

Noerman, I., & Faturohman, T. (2024). Investment Feasibility Analysis Using Discounted Cash Flow Valuation Method (Case Study: Gold Mine in Pit A PT XYZ). Asian Journal of Engineering, Social and Health. https://doi.org/10.46799/ajesh.v3i10.445

Rocha, S., De Sousa Maior, G., De Souza, J., & Mariz, J. (2023). Stochastic economic feasibility assessment and risk analysis of a quarry mine focusing on the Brazilian tax system. REM - International Engineering Journal. https://doi.org/10.1590/0370-44672022760024

Rocha, S., De Souza, J., & Mariz, J. (2021). Economic feasibility study of a quarry mine under contractual risk in a probabilistic approach. Tecnologia em Metalurgia, Materiais e Mineração. https://doi.org/10.4322/2176-1523.20212309

Rodríguez, F., Valverde, F., Nieto, L., Fernández, R., & Krzemień, A. (2024). Economic risks in mining investments: A prospective analysis of capital cost estimation in copper mining projects. Resources Policy. https://doi.org/10.1016/j.resourpol.2024.105427

Rosyid, F. A., & Wibowo, A. P. (2023). Turning waste into profit: Circular economic optimization of quartz sand from tin mining and processing. Sustainable Production and Consumption, 39, 53–62. https://doi.org/10.1016/j.spc.2023.05.002

Rudko, H., Netskyi, O., & Lytvyniuk, S. (2021). Scientific-methodical and regulatory factors update the results of geological and economic evaluations of mineral deposits. Mineral Resources of Ukraine, 2021(4), 36–40. https://doi.org/10.31996/mru.2021.4.36-40

Shou, T. (2022). A Literature Review on the Net Present Value (NPV) Valuation Method. Proceedings of the 2022 2nd International Conference on Enterprise Management and Economic Development (ICEMED 2022). https://doi.org/10.2991/aebmr.k.220603.135

Syah, P. R. I., & Hartuti, P. (2018). Land Use and River Degradation Impact of Sand and Gravel Mining. In M. null, H. null, & S. null (Eds.), E3S Web of Conferences (Vol. 31). EDP Sciences. https://doi.org/10.1051/e3sconf/20183109034

Utami, H., Ernawati, R., & Cahyadi, T. (2024). Sensitivity analysis of coal mine project investment using a fuzzy model. Jurnal Mineral, Energi, dan Lingkungan. https://doi.org/10.31315/jmel.v8i1.12396

Yard, S. (2000). Developments of the payback method. International Journal of Production Economics, 67, 155-167. https://doi.org/10.1016/S0925-5273(00)00003-7

Zhai, W., Ding, J., An, X., & Wang, Z. (2020). An optimization model of sand and gravel mining quantity considering a healthy ecosystem in the Yangtze River, China. Journal of Cleaner Production, 242. https://doi.org/10.1016/j.jclepro.2019.118385