Page 56 - HR and Green Economic Investment Opportunity - Editted2.

Year Cash in Flow CoF in adj infl 2,3% Net Cash in Flow Rate Present Value
25%
Investment (Rp1.300.000.000.000)
2022 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,8000 Rp258.565.524.440
2023 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,6400 Rp206.852.419.552
2024 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,5120 Rp165.481.935.642

2025 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,4096 Rp132.385.548.513
2026 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,3277 Rp105.908.438.811
2027 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,2621 Rp84.726.751.048
2028 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,2097 Rp67.781.400.839

2029 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,1678 Rp54.225.120.671
2030 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,1342 Rp43.380.096.537

2031 Rp1.603.591.736.800 Rp1.280.384.831.250,00 323.206.905.550 0,1074 Rp34.704.077.229
16.035.917.368.000 12.803.848.312.500 3.232.069.055.500 -Rp145.988.686.718

3.7.4. Container Port

Based on the cash management study at PT Pelindo Indonesia branch
Parepare in 2014-2017, according to Hasdiana (Hasdiana, 2021), the cash receipts

experienced fluctuation. From the results of cash management at PT Pelindo
Indonesia branch Parepare in 2014-2017, it is known that the receipt cash inflow of the

companies is from the activity of operation. For the construction of containers and port
activities, it is necessary to consider waiting for investment in fertilizers, warehousing

and grain milling to draw analysis.

3.2. Conclusion

The project of organic fertilizer is feasible to continue with the positive net pre-

sent value (NPV), the internal rate of return (IRR) within the NPV rate, the payback,
the profitability index, and return on investment are also feasible, according to the anal-

ysis of the investment opportunity in organic fertilizer of the investment of Rp500 billion,

which includes the SWOT Analysis and the Financial Analysis. The analysis also
demonstrates that the investments of Rp3,2 trillion in the Warehouse Receipt System

Investment and Rp1.3 trillion in Rice Processing and Milling are both profitable in terms
of net present value (NPV), the internal rate of return (IRR) is higher than the NPV rate,

50