FINANCIAL FEASIBILITY ANALYSIS OF THE PONTIANAK STATE CATHOLIC RELIGIOUS COLLEGE (STAKATN) SANTA MARIA LECTURE BUILDING PROJECT

Nina Septia Lestari, Lusiana Lusiana, Rafie Rafie

Abstract


In the era of globalization and rapid advancement in higher education, Indonesian institutions face challenges in providing adequate facilities to support learning. The State Catholic College of Pontianak (STAKATN) Santa Maria aims to address this by constructing a new lecture building. This study conducts a financial feasibility analysis of the project using Net Present Value (NPV), Benefit-Cost Ratio (BCR), Internal Rate of Return (IRR), Payback Period (PP), and Sensitivity Analysis. The analysis, based on a 25-year planning period, shows a positive NPV of IDR 12,949,362,911.15, an IRR of 9.36% (exceeding the discount rate of 5.1%), and a BCR of 1.231, indicating that the project's benefits exceed its costs. The Simple Payback Period is ten years, while the Discounted Payback Period is 14. Sensitivity analysis reveals that the project’s viability is at risk with significant decreases in benefits or cost increases. The project is financially viable, but careful management of risks and costs is essential for successful implementation.

 


Keywords


Project Viability Study, Financial Metrics Evaluation, Investment Risk Analysis, Cost-Benefit Evaluation, State Catholic Religious College (STAKATN) Santa Maria.

Full Text:

PDF

References


Arjunan, K. (2022). A New Method to Estimate NPV and IRR from The Capital Amortization Schedule and the Advantages of the New Method. Australasian Accounting, Business and Finance Journal, 16(6), 23–44.

Bugrov, O., & Bugrova, O. (2021). Development of Conceptual Model of Project Value Dynamics Analysis in Conditions of Uncertainty. Eastern-European Journal of Enterprise Technologies, 4(13), 112.

Cardoso, R. N. C., Blanco, C. J. C., & Duarte, J. M. (2020). Technical and Financial Feasibility of Rainwater Harvesting Systems in Public Buildings in Amazon, Brazil. Journal of Cleaner Production, 260, 121054.

Cook, M. (2021). Project Cash Flow. In Developments in Petroleum Science (Vol. 71, pp. 133–205). Elsevier.

Dranka, G. G., Cunha, J., de Lima, J. D., & Ferreira, P. V. (2020). Economic Evaluation Methodologies for Renewable Energy Projects. AIMS Energy, 8(2): p. 339–364

Fisu, A. A., & Didiharyono, D. (2020, April). Economic & Financial Feasibility Analysis of Tarakan Fishery Industrial Estate Masterplan. In IOP Conference Series: Earth and Environmental Science (Vol. 469, No. 1, p. 012002). IOP Publishing.

Harianto, A. (2023). The Analysis of Statement of Cash Flow in Assessing the Financial Performance at PT Akasha Wira International TBK. Jurnal Kolaboratif Sains, 6(7), 863-871.

Harris, F., McCaffer, R., Baldwin, A., & Edum-Fotwe, F. (2021). Modern Construction Management. John Wiley & Sons.

Hazen, G., & Magni, C. A. (2021). Average Internal Rate of Return for Risky Projects. The Engineering Economist, 66(2), 90-120.

Holm, L., & Schaufelberger, J. E. (2021). Construction Cost Estimating. Routledge.

Huang, J., Tong, J., Wang, P., & Zheng, X. (2022, March). Application and Comparison of NPV and IRR Methods in the Company Investment Decision. In 2022 7th International Conference on Financial Innovation and Economic Development (ICFIED 2022) (pp. 71–78). Atlantis Press.

Indrawati, S. M., & Kuncoro, A. (2021). Improving Competitiveness Through Vocational and Higher Education: Indonesia’s Vision for Human Capital Development In 2019–2024. Bulletin of Indonesian Economic Studies, 57(1), p. 29-59.

Jamil, S. R., Wang, L., Tang, C., Khan, H. M. S., & Che, D. (2022). The Role and Impact of Costing Method in The Decision‐Making of Energy Project: A Comparative Assessment Between Levelized Cost of Energy and Benefit‐to‐Cost Ratio Analysis. International Journal of Energy Research, 46(4), 4754-4769.

Jenkinson, T., Landsman, W. R., Rountree, B. R., & Soonawalla, K. (2020). Private Equity Net Asset Values and Future Cash Flows. The Accounting Review, 95(1), 191–210.

Kim, S., Kim, J. S., & Cho, D. K. (2021). Benefit and Cost Ratio Analysis of Direct Disposal and Pyro-Sfr Fuel Cycle Alternatives Using the Results of Multi-Criteria Decision-Making in Korea. Energies, 14(12), 3509.

León, M., Silva, J., Carrasco, S., & Barrientos, N. (2020). Design, Cost Estimation, and Sensitivity Analysis for A Production Process of Activated Carbon from Waste Nutshells by Physical Activation. Processes, 8(8), 945.

Liu, Y. (2022, July). Evaluation Method Based on NPV and IRR. In 2022 2nd International Conference on Enterprise Management and Economic Development (ICEMED 2022) (pp. 816–820). Atlantis Press.

Lu, J., & Yin, S. (2021, April). Application of Net Present Value Method and Internal Rate of Return Method in Investment Decision. In Proceedings of the 4th International Conference on Global Economy, Finance and Humanities Research, Chongqing, China (pp. 10–11).

Pramana, C., Chamidah, D., Suyatno, S., Renadi, F., & Syaharuddin, S. (2021). Strategies to Improved Education Quality in Indonesia: A Review. Turkish Online Journal of Qualitative Inquiry, 12(3).

Rani, H. A., Bonenehu, R. S., & Mubarak, M. H. (2020, April). Financial Feasibility Study of Batching Plant Investment on Sigli-Banda Aceh Highway Construction Project. In IOP Conference Series: Materials Science and Engineering (Vol. 821, No. 1, p. 012012). IOP Publishing.

Sawle, Y., Jain, S., Babu, S., Nair, A. R., & Khan, B. (2021). Prefeasibility Economic and Sensitivity Assessment of Hybrid Renewable Energy System. IEEE Access, p. 9, 28260–28271.

Turečková, K., & Nevima, J. (2020). The Cost Benefit Analysis for The Concept of a Smart City: How to Measure the Efficiency of Smart Solutions? Sustainability, 12(7), p. 2663.

Vasiliev, A., Vasilieva, N., & Tupko, N. (2022). Development of a Systems Approach to Assessment of Investment Project Risks: Risks of Unacceptably Low Project Profitability. Eastern-European Journal of Enterprise Technologies, 1(4), 115.

Wang, Z. (2021, December). We are evaluating the Accuracy of Net Present Value and Initial Rate of Return Investment Rules. In 2021 3rd International Conference on Economic Management and Cultural Industry (ICEMCI 2021) (pp. 1319-1322). Atlantis Press.

Wangchuk, P. (2022). Application of Depreciation Net Present Value and Internal Rate of Return in Engineering Projects a Brief Literature Review. Journal of Applied Engineering, Technology and Management, 2(1), 25–30.

Zhang, K. (2023). Comparative Analysis of NPV and IRR Indicators Based on Practical Applications. Highlights in Business, Economics and Management, pp. 7, 22–28.




DOI: https://doi.org/10.26418/jts.v24i2.78720

Refbacks

  • There are currently no refbacks.


Copyright (c) 2024 Jurnal Teknik Sipil

 Jurnal Teknik Sipil Universitas Tanjungpura Indexed by :

 

ISSN 1412-3576 (print), 2621-8429 (online)

Published by :

Department of Civil Engineering, Faculty of Engineering, Tanjungpura University

Jl. Profesor Doktor H. Hadari Nawawi, Bansir Laut, Pontianak Tenggara, Kota Pontianak Kalimantan Barat Indonesia 78124
Telp./Fax: +0561-740186
Email: jts@untan.ac.id

CP: 081256123030-085245045025

Visitor Counter: Jurnal Teknik Sipil

In its management and publication, this Civil Engineering Journal collaborates with:

1. Masyarakat Hidrologi Indonesia

2. Forum Studi Transportasi Antar Perguruan Tinggi (FSTPT)

 







 

 

 

 

 

 

  MAPS: