Professional Documents
Culture Documents
net/publication/285871324
CITATIONS READS
5 3,393
3 authors, including:
Some of the authors of this publication are also working on these related projects:
EC4 Project : Make the planet great again, really, no bla-bla View project
All content following this page was uploaded by Haji Saediman on 14 October 2018.
Abstract
This study aimed to assess financial feasibility of traditional small-scale brick-making enterprises
in Southeast Sulawesi, Indonesia. Data were collected from ten units of brick enterprises using
interview method based on the questionnaire. Based on data and information obtained,
assumptions for the analysis were established. Data were analyzed using financial tools of
decision making, namely NPV, IRR, BCR, PBP, and sensitivity analysis. The study revealed that
the enterprises can generate a positive NPV, IRR higher than the discount rate, BCR higher than
1, and PBP shorter than economic life of the project. These results indicated that small-scale
brick production is financially feasible, and from the business prospect viewpoint, the
enterprises that received microcredit from local commercial bank could repay fully principal and
interest repayment of the loan. Banks are recommended to proactively provide loans to help
brick producers get funds for their brick-making activities. Increased access to capital from
banks will strengthen their bargaining power, increase their income, and improve their lives. In
view of the present use of outdated technologies, the government and all stakeholders need to
study and take efforts to encourage the use of other alternative technologies with higher energy
efficiency and reduced air pollution.
bangsal (shed), whereas equipment needed The main motivation for the present
only consist of hoe, wooden mould, and research arose from the low economic
bucket, which can be made and repaired wellbeing of the majority of producers and
within the local community. Raw materials workers in the brick-making industry. It was
consist of raw clay, water, and other mixture found from a preliminary survey that the
materials (if needed), and firewood during industry only benefited a few of them who
firing. The process of brick-making is quite had already much capital and were involved
simple which anyone can easily learn and in brick marketing as collectors or
practise. intermediaries. The major issue was that
Brick-making is one of small-scale producers lack capital especially during the
artisanal businesses which have long been firing stage when they needed fund to buy
done by people in Southeast Sulawesi. One firewood. Therefore, they borrowed money
of the production centers is Langge village in from money lenders or pre-sold the bricks
Ranomeeto subdistrict of South Konawe (FAO, 1993), both with the implication of
District. Brick-making has been developing low price of the bricks they produced. Bank
well in the area because (i) there is enough schemes actually existed to assist the small
land for brick production, (ii) it is close to sector, but they had no access to such
Kendari City, the capital of the province, schemes because of having no collateral,
where demand for bricks is high, (iii) the poor book-keeping practices, and perceived
sites are level or nearly so, and (iv) the sites complicated procedures at banks (Saediman
have relatively enough water supply. et al., 2006). Similar to observations in India
However, brick-making enterprises are (UNDP-GEF, 2010a) and Bangladesh
operating in the informal sector with very (UNDP, 2010b), banks in the study province
limited government involvement. Absence of had limited experience with brick Micro and
government regulation means the industry Small Scale Enterprises (MSEs); they lacked
has potential role in deforestation and interaction with, and appeared not to have
greenhouse gas emission (Alam, 2006), but sufficient understanding of, the brick-making
this is beyond the scope of the present study. operations, especially its feasibility. As a
Accessibility to the sites was poor, result, banks were hesitant to make loans to
especially during rainy season, making it the brick industry. Lack of access to financial
difficult for trucks to deliver firewood and institution and negative implication of
collecting bricks. Poor accessibility also led borrowing to informal money lenders are
to low value of land and reluctance of banks closely related to the low economic
to provide lending as visiting and monitoring wellbeing of bricks producers.
was difficult. Brick production took place in In the context of increasing access to
small units, using manual labor, sun drying financing from formal financial institutions
and traditional firing technologies. Bricks such as banks, as well as provision of
producers generally lacked technical, assistance to economically viable MSEs,
managerial and marketing skills. They were comprehensive understanding of feasibility
also generally weak in terms of mentality, of brick-making is very much needed.
education, motivation in exploring Reliable information on the feasibility of
opportunities, access to technology and brick production will provide necessary
capital (Tarmidi, 2005; Saediman et al., confidence to banks to give loans to brick
2006). producers, and even to develop financial
products that best suit to brick-making
871
Ethiopian Journal of Environmental Studies and Management Vol. 7 Suppl. 2014
characteristics (Lopez et al., 2012). Brick Sulawesi province (Figure 1). South Konawe
producers can use such information to is situated between 3°59ʹ and 4°32ʹ south
develop their existing businesses or to start latitude, and 121°58ʹ and 123°16ʹ east
new investment, whereas local government longitude. The village is located 10
can seize the opportunities of developing kilometers from Kendari, the capital of the
brick-making through training, technical province. The population of the village was
assistance, and policy support. With this 2,288 in 2013. It has an area of 2.64 km2 with
background in mind, the present study was mean rainfall of 2,053 mm3. Temperatures
conducted to analyze the feasibility of small- range between 27 and 31°C throughout the
scale brick-making enterprises. year. According to official record from the
village, the number of brick-making units in
Methodology the village was 332 in 2013, or 75% from the
Study Site total number of brick-making units in the
The study was conducted in November subdistrict.
2010 in Langge village, Ranomeeto
subdistrict, South Konawe District, Southeast
872
Financial Feasibility of Traditional Small-Scale Brick-Making Enterprise................SAEDIMAN et al.
Investment Costs
BCR = t
∑ C (1 + i )
t
t Investment costs needed to establish brick-
1 making enterprise consist of costs for
If the ratio is greater than one, the project is purchasing land, building brick shed, buying
yielding more benefits than its costs. tools, and obtaining village governmental
Investment is accepted is the BCR exceeds 1 permit. All these investment costs should be
and is not accepted if it is less than 1. expended at the year 0 before starting the
(iii) IRR: it is the discount rate that makes the business. Total investment cost is $2,006.7.
net present value equals to zero. Hence, IRR Of this amount the greatest proportion is for
is the interest rate equalizes the present value purchasing land and building shed,
of costs and revenues. The higher the IRR, accounting for 96.1% of the total investment.
the more desirable project becomes.
Table 2: Details of Costs for Investment
NPV1 No Item Cost
IRR = i1 + (i2 − i1 ) ×
(NPV2 − NPV1 ) US$ %
Where: 1 Village permits 8.5 0.4
2 Land and brick shed 1,927.9 96.1
IRR = internal rate or return
3 Tools 70.3 3.5
i1 = discount rate 1 Total investment 2,006.7 100.0
i2 = discount rate 2
NPV1 = Net Present Value at discount rate 1
Operational Costs
NPV2 = Net Present Value at discount rate 2 Operational costs consist of variable and
(iv) BEP: It is the point at which cost and
fixed costs. Variable costs consist of costs for
revenue are equal: the producer or the
raw material, supporting materials, and labor.
enterprise generates neither a profit nor a loss
Fixed costs include costs for electricity,
on operating activities. BEP in units is
telephone, water, moulds, and shovel. Total
calculated by dividing the BEP in sales dollar operational costs per year amounted to
by the selling price of output. BEP in sales
$2,957.4 consisting of variable cost $2,891.8
dollar was calculated using the following and fixed cost $65.5.
formula:
874
Financial Feasibility of Traditional Small-Scale Brick-Making Enterprise................SAEDIMAN et al.
The details of start-up working capital months, namely $509.5. The highest
can be seen in Table 3. The amount of initial component was variable costs amounting to
working capital would cover costs for two 94.6% from the total start-up cost.
In the study area, clay was the only raw At the same time, supporting materials
material for brick-making; it was not yet consisted of firewoods and sand.
mixed with other substances such as rice Source of Capital and Its Repayment
husks, bagasse, sawdust, and cow-dung as In this study it was assumed that the fund
has been practiced in other areas required to start brick-making enterprise was
(Schilderman and Mason, 2009; Siregar, obtained from bank credit and own fund with
2010). Because clay was obtained from own the proportion of 70:30. Overall, the amount
land (which had been purchased at the of fund needed was $2,516.3 which was
beginning), there was no raw material cost. derived from BRI bank $1,761.4 and own
capital $754.9 (Table 4).
microcredit for working capital was received $356.7. In the year 2, principal repayment is
with the loan tenor of one year. Repayment only for investment credit $702.3. There
was on monthly basis, consisting of principal were also interest repayments each month, so
and interest repayment on flat rate basis. As the total repayments in year 1 was $1,446.5
shown in Table 5, principal repayment in the and in year 2 $1,434.4. Both loans were fully
year 1 accounted for $1,059, consisting of repaid at the end of year 2.
investment credit $702.3 and working capital
Costs, Revenues, and Break Even Point capacity of 83%. Net profit in the year 1 is
The average number of bricks produced $577.9 and profit on sales 15.7%. Taking into
was 20 m3 per production cycle of 50 days. account sales, variable cost, and fixed cost,
With the breakage level of 1% and the bricks BEP is obtained at the level of $1,745.0 or
price of $37.4 per m3, the revenue per equivalent with 46.6 m3 of bricks. In the year
production cycle was $741.0. With the 2 with production capacity of 100%, profit is
assumption of five production cycles (83%) $859.7 with profit on sales 19.3% and BEP
in the year 1, the total revenue from the sales $1,552.4 (41.5 m3). In the year 3 and year 4,
of bricks was $3,690.1. The annual amount the profit and profit on sales increase and
of sales in the year 2, 3, and 4 was $4,445.9. BEP improves because there is no longer
Table 6 presents production costs, credit repayment. In average, for the four
revenues, and BEP each year during the four- year period, annual profit was $920.6, profit
year project period. Brick-making enterprise on sales 21.4%, and BEP $1,158.5 or
is profitable in the year 1 with production equivalent to 31.0 m3 of red bricks.
Table 6: Estimated Production Cost and Revenue ($) and BEP Each Year
No Description Year Average
1 2 3 4
1 Total Revenue 3,690.1 4,445.9 4,445.9 4,445.9 4,445.9
2 Total Cost 3,010.2 3,434.5 3,125.4 3,125.4 3,173.9
3 Gross Revenue 679.9 1,011.5 1,320.5 1,320.5 1,083.1
4 Tax (15%) 102.0 151.7 198.1 198.1 162.5
5 Income 577.9 859.7 1,122.4 1,122.4 920.6
6 Profit On Sale 15.7 19.3 25.2 25.2 21.4
7 BEP in US$ 1,745.0 1,552.4 668.3 668.3 1,158.5
BEP in Unit (m3) 46.6 41.5 17.9 17.9 31.0
BEP is one of the most common tools indicate the dollar of gross sales required to
used in evaluating the economic feasibility of break-even (Horhota, 2009). As shown in
an enterprise or product. Break-even units Table 6, BEP in dollar sales and in unit sales
indicate the level of sales that are required to every year are above their break-even figures
cover costs, whereas break-even sales and result in profit, even in the year 1 when
876
Financial Feasibility of Traditional Small-Scale Brick-Making Enterprise................SAEDIMAN et al.
many new enterprises and products operate at resulted in satisfactory financial rate of
a loss. This indicates that brick-making return.
enterprise in the study area is profitable. Sensitivity Analysis
Financial Feasibility of Brick-Making As a project is subject to a variety of risks
Table 7 reveals the investment criteria of in the longer period of time, a sensivity
the brick-making enterprise. At the analysis was conducted to check for the
discounted rate of 22% per year during the changes in the decision criterion due to
period of four years, NPV is positive (>0), possible changes in input and output sides of
IRR higher than the interest rate at local the investment (Duguma, 2013). In this
commercial bank, BCR higher than 1, and regard, the following three scenarios were
PBP shorter than the life of the project. The applied: (i) decrease in revenue (Scenario 1),
results of all these investment criteria (ii) increase in variable cost (Scenario 2), and
confirm that brick-making enterprise is (iii) simultaneous increase in variable cost
financially feasible. Satisfactory financial and decrease in revenue (Scenario 3),
feasibility means that, if seen from the Table 8 shows the results of sensitivity
prospect of brick-making business, producers analysis under the three scenarios. With the
could fully and timely repay the microcredit Scenario 1, where revenue drops 10% due to
taken from commercial banks. decrease in the volume of output sold or
decrease in the price of output, all investment
Table 7: Financial Feasibility Indicator of criteria (NPV, IRR, BCR, and PBP) indicates
Brick-Making that brick-making business is financially
Investment Criteria Value Justification feasible. Likewise, with the 10% increase in
NPV $1,710 >0 variable costunder Scenario 2, brick-making
IRR 57.69% > 22% business is also financially feasible.
BCR 1.85 >1 However, the financial performance in
PBP 2.40 years < 4 years Scenario 2 is better than that in Scenario 1,
implying that brick-making business is more
Satisfactory results of financial analysis sensitive to the changes in revenue (due to
of brick-making as per findings of this study changes in the volume of output sold or
are in line with results of many studies. For decrease in the price of output) than to the
example, Reid (1989) reported financially changes in variable cost (due to increase in
feasible operation of artisan brick production labor cost or price of raw materials).
in South Africa. Rozemuller (1999) found out Simultaneous 9% decrease in revenue and
that brick-making enterprises in North West 9% increase in variable cost result in the
Cambodia were in financially healthy investment criteria still being feasible. When
position. Sianturi (2013) investigated brick- revenue decreases 10% and at the same time
making industries in North Sumatera of variable cost increases 10%, NPV becomes
Indonesia and concluded that with RC Ratio negative, IRR less than prevailing interest
of 1.2, brick-making production was rate, BCR less than 1, and PBP more than the
profitable. Proposed artisan brick-making period of the project. At this point, brick-
production in Uganda (World Bank, 1989) making business becomes unfeasible.
and in Indonesia (World Bank, 1987) also
877
Ethiopian Journal of Environmental Studies and Management Vol. 7 Suppl. 2014
capital from formal financial institutions will ILO-WEP (1984). Small-scale Brick-making,
strengthen their bargaining power, increase ILO, Geneva
their income, and improve their lives. The Lebbing, B. (1999). Energy Use in Small-
government can provide support in the form Scale Brick Making Industries in
of technical assistance, traning courses, and Northeast Thailand, RWEDP/FAO and
regulation. In view of the present use of Eindhoven University of Technology,
outdated technologies, the government and Bangkok and Eindhoven.
all stakeholders need to study and take efforts Lopez, A., Lyoda, N., Segal, R. and Tsai, T.
to encourage the use of other alternative (2012). The Potential for Emissions
technologies with higher energy efficiency Reduction and Investment in Efficiency
and reduced air pollution. Technologies for the Asian Brick
Industry. Washington: Carbon War
Acknowledgment Room.
This study was financially supported by Bank Reid, M.C. (1989). A Mineral Economic
of Indonesia Southeast Sulawesi branch. The Feasibility of Artisan Brickworks.
authors are grateful to Mr A.M. Yusuf for Unpublished M.Com Thesis. Faculty of
valuable administrative and technical Economics and Management Sciences.
assistance during the research work Rand Afrikaans University. Retrieved
on 6 June 2014 from
References https://ujdigispace.uj.ac.za
Alam, S.A. (2006). Use of Biomass Fuels in Rochman, H. (2005). Persebaran dan Daya
the Brick-Making Industries of Sudan: Serap Tenaga Kerja Industri Rumah
Implications for Deforestation and Tangga Batu Bata di Desa Baran
Greenhouse Gas Emission. MSc Thesis Kecamatan Ambarawa Kabupaten
submitted at Department of Forest Semarang. Unpublished B.A. Thesis.
Ecology, University of Helsinki, Fakultas Ilmu Sosial, Universitas
Helsinki. Pendidikan Semarang.
Buyinza, M., Khainza, C. and Bukenya, M. Rozemuller, B. (1999). An Overview of the
(2009). Emerging Local Economic Brick and Tile Manufacturing Industry
Dynamics Shaping the Transformation in North West Cambodia,
and Use of Wetlands for Brick Making UNDP/CARERE, Phnom Penh.
in Goma Sub-County, Mukono District, Saediman, H., Madiki, A., Nafiu, L.O. and
Uganda. Online Journal of Earth Safilu, L. (2006). Mapping Study of
Sciences 3 (1): 23-31 Micro, Small and Medium Scale
Duguma, L.A (2013). Financial Analysis of Enterprises in Southeast Sulawesi
Agroforestry Land Uses and Its Province. Kendari: Bank of Indonesia
Implications for Smallholder Farmers Southeast Sulawesi Office.
Livelihood Improvement in Ethiopia, Schilderman, T, and Mason, K. (2009). Using
Agroforestry System, 87: 217-231 Residues as Fuel in Small-Scale Brick-
FAO (1993). Status and Development Issues making, Proceedings of the 11th
of the Brick Industry in Asia. Bangkok. International Conference on Non-
Horhota, L. (2009). Financial Analysis conventional Materials and
Techniques Employed in Agriculture. Technologies 6-9 September 2009,
International Conference on Applied Bath, U.K. Sianturi, R.N.S. (2013).
Economics. Analisa Pengolahan Batu Bata di
879
Ethiopian Journal of Environmental Studies and Management Vol. 7 Suppl. 2014
Kabupaten Deli Serdang: Studi Kasus World Bank (1987). Indonesia - Energy
di Desa Tanjung Mulia Kecamatan efficiency improvement in the brick, tile
Pagar Merbau. Unpublished B.Sc and lime industries on Java. Activity
Thesis. Fakultas Pertanian. Universitas completion report ; no. ESM 67 87.
Sumatera Utara, Medan. Energy Sector Management Assistance
Siregar, N. (2010). Pemanfaatan Abu Programme. Washington, DC: World
Pembakaran Ampas Tebu dan Tanah Bank. http://documents.worldbank.org/
Liat pada Pembuatan Batu Bata. curated/en/1987/03/700751/indonesia-
Unpublished B.Sc Thesis. Faculty of energy-efficiency-improvement-brick-
Mathematics and Natural Sciences. tile-lime-industries-java
Universitas Sumatera Utara, Medan. World Bank (1989). Uganda - Energy
Tarmidi, L.T. (2005). The Importance of efficiency improvement in the brick and
MSEs in Economic Development of tile industry. Activity completion report
Developing APEC Countries. Paper ; no. ESM 97 89. Energy Sector
presented at the APEC Study Center Management Assistance Programme.
Consortium Conference in Jeju Korea, Washington, DC: World Bank.
22-25 May 2005. http://documents.worldbank.org/
UNDP-GEF. (2010a). Energy Efficiency curated/en/1989/03/ 441812/uganda-
Improvements in the Indian Brick energy-efficiency-improvement-brick-
Industry – Project Document. tile-industry
UNDP-GEF. (2010b). Improving Kiln
Eficiency in the Brick Making Industry
– Project Document.
880