Scribd Logo
Upload

Welcome to Scribd!

  • 5 views

    Economic & Management of Energy Resources: Dr. D. Hendra Amijaya Nama: Akhmat Faisal (13/ /355958/PTK/09126)

    Uploaded by

    Faishal Ahmad Darmawan
    This document calculates the net present value (NPV) of a coal mining project over 11 years. It provides the production costs per ton of coal mined, coal selling price per ton, initial investment of $70 million, working capital of $40 million, and a discount rate of 12%. The NPV is calculated as the present value of annual cash flows from revenues minus costs discounted at 12%. The resulting NPV is $154,742,829, indicating the project will generate a positive return.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Economic & Management of Energy Resources: Dr. D. Hendra Amijaya Nama: Akhmat Faisal (13/ /355958/PTK/09126)

    Uploaded by

    Faishal Ahmad Darmawan
    5 views1 page
    This document calculates the net present value (NPV) of a coal mining project over 11 years. It provides the production costs per ton of coal mined, coal selling price per ton, initial investment of $70 million, working capital of $40 million, and a discount rate of 12%. The NPV is calculated as the present value of annual cash flows from revenues minus costs discounted at 12%. The resulting NPV is $154,742,829, indicating the project will generate a positive return.

    Original Description:

    ada

    Original Title

    Economic

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document calculates the net present value (NPV) of a coal mining project over 11 years. It provides the production costs per ton of coal mined, coal selling price per ton, initial investment of $70 million, working capital of $40 million, and a discount rate of 12%. The NPV is calculated as the present value of annual cash flows from revenues minus costs discounted at 12%. The resulting NPV is $154,742,829, indicating the project will generate a positive return.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    5 views1 page

    Economic & Management of Energy Resources: Dr. D. Hendra Amijaya Nama: Akhmat Faisal (13/ /355958/PTK/09126)

    Uploaded by

    Faishal Ahmad Darmawan
    This document calculates the net present value (NPV) of a coal mining project over 11 years. It provides the production costs per ton of coal mined, coal selling price per ton, initial investment of $70 million, working capital of $40 million, and a discount rate of 12%. The NPV is calculated as the present value of annual cash flows from revenues minus costs discounted at 12%. The resulting NPV is $154,742,829, indicating the project will generate a positive return.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Economic & Management of Energy Resources

    Lecture : Dr. D. Hendra Amijaya


    Nama : Akhmat Faisal (13/ /355958/PTK/09126)

    If the production cost per ton is


    USD 30. Coal price is USD
    80/ton. Calculate the NPV.
    Note: Investment: USD 70
    million, Working Capital: USD
    40 million

    Diketahui :
    production cost USD/Ton : $ 30
    Coal price is USD /ton : $ 80
    Investment
    : $ 70.000.000
    Working Capital
    : $ 40.000.000
    Suku Bunga
    : 12 %
    Ditanyakan :
    Calculate the NPV
    :

    Jawaban :
    NPV = P F 1
    1 i n

    Tahun

    production
    cost ($)

    Production

    1
    2
    3
    4
    5
    6
    7
    8
    8
    9
    10
    11

    30
    30
    30
    30
    30
    30
    30
    30
    30
    30
    30
    30

    3.735.320,10
    4.963.878,50
    6.354.460,40
    6.190.503,10
    6.270.590,50
    6.094.651,60
    6.568.040,20
    2.457.522,43
    3.783.972,80
    6.127.983,20
    6.294.710,40
    3.564.799,30

    TOTAL

    Total
    production
    cost ($)
    112059603
    148916355
    190633812
    185715093
    188117715
    182839548
    197041206
    73725672,9
    113519184
    183839496
    188841312
    106943979
    1872192976

    NPV

    Income ( $ )
    298825608
    397110280
    508356832
    495240248
    501647240
    487572128
    525443216
    196601794,4
    302717824
    490238656
    503576832
    285183944

    Faktor Nilai
    Sekarang
    0,89
    0,80
    0,71
    0,64
    0,57
    0,51
    0,45
    0,40
    0,40
    0,36
    0,32
    0,29

    4992514602

    = Income Production Cost - Investasi - Working Capital


    = 1547424829,01

    PV
    Cost
    Income
    100053216,96 266808578,57
    118715206,47 316573883,93
    135689381,95 361838351,86
    118025299,03 314734130,76
    106743043,53 284648116,07
    92632205,20 247019213,86
    89131434,92 237683826,46
    29776562,76
    79404167,35
    45848494,47 122262651,92
    66294365,25 176784973,99
    60801848,43 162138262,47
    30743838,44
    81983569,17
    994454897,41 2651879726,42

    You might also like