THE FINANCIAL FEASIBILITY ANALYSIS FOR CONSTRUCTION PLAN OF FERRO-NICKEL (Fe-Ni) SMELTER PLANT AT SOUTH KONAWE REGENCY, SOUTH EAST SULAWESI

Authors

  • Harta Haryadi Puslitbang tekMIRA - KESDM

DOI:

https://doi.org/10.30556/imj.Vol20.No2.2017.278

Keywords:

financial analysis, feasibility, processing, smelting, ferronickel, value added

Abstract

The objective of the study is to comprehend the feasibility for construction plan of smelter plant to process the nickel laterite into ferro-nickel (Fe-Ni). PT. Macika Mineral Industries (PT. MMI), located at Lolowua village South Konawe, Southeast Sulawesi will implement such a plan Law No. 4 of 2009 on Mineral and Coal Mining obliges the mining investors to process the minerals into semi-finished or finished products in the domestic country before selling them abroad. The raw materials for PT. MMI smelter plant will be supplied by PT. Macika Mada Madana (PT. MMM) as one of PT. MMI group members PT. MMI is the holder of Production Operation Mining Permit that covers an area of 705 Ha and is located in Watudemba village, Palangga District and Keono Village, South Palangga District, South Konawe Regency. The mining area of PT. MMI is located 7 km from the PT. MMM planed plant. The total Ni reserve owned by PT. MMM is 18,930,700 tons. Of 18,930,700 ton reserves; 4,390,645 tons belongs to the measured one performing the average grade of nickel and iron around 1.97 and 23.14% respectively while around 14,540,055 tons that contain the average grade of nickel and iron about 1.92 and 23.14% respectively goes to the inferred reserve. PT. MMI requires 960,000 tons per year of Ni raw material it means that PT. MMM can supply the processing plant up to 20 years. Net present value (NPV), internal rate of return (IRR), return on investment (ROI), payback period (PBP), benefit cost ratio (B / CR), and breakeven point (BEP) are the criteria for evaluating the financial need of PT. MMI. The results showed that the NPV was about US$ 726,883,479 while the IRR and the ROI were around 18.00% and 212.90% respectively. Calculating the PBP and the B/C achieved 6.19 years and 3.21 correspondingly. The reached BEP was US$ 754 per ton for the production of 50,504 tons. The analysis showed that the construction of ferro-nickel (Fe-Ni) plant by PT. MMI was financially acceptable to be. However, using several variable measurements in analyzing the sensitivity of the business, namely by the selling price of ferro-nickel is assumed to be reduced by 5% and production cost is increased by 5%, the plan is not sensitive to decreasing selling price and increasing production cost.

References

Afandi, P. (2014) “Analisis kelayakan usaha unit pemecah batu dengan pendekatan ‘capital budgeting’ pada CV Eka Mandiri Randu Acir Salatiga,” Jurnal STIE Semarang, 6(1), pp. 1–17. Available at: http://download.portalgaruda.org/article.php?article=200101&val=6603&title=ANALISIS KELAYAKAN USAHA UNIT PEMECAH BATU DENGAN PENDAKATAN “CAPITAL BUDGETING†PADA CV EKA MANDIRI RANDU ACIR SALATIGA.

Astuti, W., Zulhan, Z., Shofi, A., Isnugroho, K., Nurjaman, F. and Prasetyo, E. (2012) “Pembuatan Nickel Pig Iron (NPI) Dari Bijih Nikel Laterit Indonesia Menggunakan Mini Blast Furnace,” in Seminar Insentif Riset SINas. Jakarta: Asdep Relevansi Program Riptek, p. MT66-MT71. Available at: http://biofarmaka.ipb.ac.id/biofarmaka/2013/PIRS 2012 - file-MT-TeX_11.pdf.

Badan Pusat Statistik Provinsi Sulawesi Tenggara (2014) Sulawesi Tenggara Dalam Angka 2014. Kendari. Available at: https://www.scribd.com/doc/275895238/Sulawesi-Tenggara-Dalam-Angka-2014.

Baroto and Ariani, K. T. (2010) “Analisa kelayakan usaha pengolahan ubi kayu menjadi selondok Desa Banjariarjo, Kecamatan Kalibawang, Kabupaten Kulon Progo,” Jurnal Ilmu-ilmu Pertanian, 6(1), pp. 69–78.

Dinas Pertambangan Provinsi Sulawesi Tenggara (2015) Pertambangan Propinsi Sulawesi Tenggara. Kendari.

Ermiati (2011) “Analisa kelayakan, kendala pengembangan usahatani dan solusi diversifikasi produk akhir temulawak di Kabupaten Bogor (studi kasus Kecamatan Cileungsi),” Buletin Penelitian Tanaman Rempah dan Obat, 22(1), pp. 97–114. doi: 10.21082/bullittro.v22n1.2011.%25p.

Fahmi, I. (2011) Analisis laporan keuangan. Bandung: CV. Alfabeta.

Haryadi, H. (2013) “Analisis kelayakan finansial pembangunan pabrik sga (smelter grade alumina) Mempawah dengan proses Bayer,” Jurnal Teknologi Mineral dan Batubara, 9(2), pp. 74–87.

Haryadi, H. (2016) “Dampak pembangunan smelter nikel terhadap perekonomian daerah Provinsi Sulawesi Tenggara,” Buletin Sumber Daya Geologi, 11(1), pp. 25–39. Available at: http://buletinsdg.geologi.esdm.go.id/index.php/bsdg/article/view/BSDG Vol 11 No Artikel 3/pdf.

Honesti, L. and Djali, N. (2012) “Analisis ekonomi dan finansial pengembangan bandar udara internasional Minangkabau (BIM) di Sumatera Barat,” Jurnal Momentum, 13(2), pp. 50–59. Available at: https://ejournal.itp.ac.id/index.php/momentum/article/view/41/38.

Kartaman, M., Al Hasa, M. H. and Paid, A. (2013) “Pengaruh temperatur terhadap sifat bahan paduan alumunium fero nikel,” Jurnal Urania, 19(2), pp. 109–118. doi: 10.17146/urania.2013.19.2.1785.

Kementerian Perdagangan (2013) Perdagangan ekspor dan impor Indonesia. Jakarta.

Khumairoh, N. S. (2013) “Analisa investasi dengan feasibility study untuk meningkatkan kecerdasan finansial pada budi daya ikan di Sidoarjo,” DiE Jurnal Ilmu Ekonomi dan Manajemen, 9(2), pp. 184–193. Available at: http://jurnal.untag-sby.ac.id/index.php/die/article/view/215/56.

Musnajam (2012) “Optimalisasi pemanfaatan bijih nikel kadar rendah dengan metode blending di PT. ANTAM Tbk. UBPN Sulawesi Tenggara,” Jurnal Teknologi Technoscientia, 4(2), pp. 213–222. Available at: http://technoscientia.akprind.ac.id/techno/files/full/vol4no2feb2012/Musnajam_213-222.pdf.

Permana, D. (2010) “Dampak penerapan Undang-Undang No. 4 Tahun 2009 tentang pengembangan usaha pertambangan mineral dan batubara,” urnal Teknologi Mineral dan Batubara, 6(4), pp. 165–173.

Pratama, B. E., Sibarani, D. and Puspandaru, A. (2011) Ekstraksi nikel dari bijih nikel laterit melalui proses pelindian dengan memanfaatkan bakteri. Institut Teknologi Bandung. Available at: http://pkm.mfkasim.com/files_upload/PKM-GT.pdf-120115133956.pdf.

Pusat Sumber Daya Geologi (2014) Laporan akhir pemutakhiran data dan neraca sumber daya mineral. Bandung.

Rusdiana, S. and Martono, B. (2014) “Analisis finansial diversifikasi usaha perkebunan kakao rakyat dan ternak kambing di tingkat petani,” Jurnal SIRINOV, 2(3), pp. 157–170. Available at: file:///C:/Users/Bachtiar/AppData/Local/Temp/2. analisis finansial diversifikasi usaha perkebunan.pdf.

Subagja, R., Prasetyo, A. B. and Mayangsari, W. (2016) “Peningkatan kadar nikel dalam laterit jenis limonit dengan cara peletisasi, pemanggangan reduksi dan pemisahan magnet campuran bijih, dan Na2SO4,” Jurnal Metalurgi, 31(2), pp. 103–115. doi: 10.14203/mtl.v31i2.171.

INDONESIAN MINING JOURNAL VOL. 20 NO. 2 October 2017

Downloads

Published

2017-10-29

Issue

Vol. 20 No. 2 (2017): INDONESIAN MINING JOURNAL VOL. 20 NO. 2 October 2017

Section

ARTICLE

License

Indonesian Mining Journal provides immediate open access to its content on the principle that making research freely available to the public to supports a greater global exchange of knowledge.


Creative Commons License
This work is licensed under a Creative Commons Attribution-NonCommercial 4.0 International License.