Finance Aspect Calculation On The Establishment Of Nuclear Fuel Element Plant Type Of PWR In Indonesia Through Conversion Line Of AUC

FINANCE ASPECT CALCULATION ON THE ESTABLISHMENT OF NUCLEAR FUEL
ELEMENT PLANT TYPE OF PWR IN INDONESIA THROUGH CONVERSION LINE OF
AMMONIUM URANYL CARBONATE (AUC)

Bambang G. Susanto
Pusat Teknologi Bahan Bakar Nuklir (PTBBN), BATAN
Kawasan Puspiptek Serpong, Tangerang 12440
ABSTRACT
FINANCE ASPECT CALCULATION ON THE ESTABLISHMENT OF NUCLEAR FUEL ELEMENT PLANT TYPE OF PWR IN INDONESIA THROUGH CONVERSION LINE OF AMMONIUM URANYL CARBONATE (AUC). The calculation of finance aspect on establishment of nuclear fuel element plant through conversion lane of ammonium uranyl carbonate ( AUK) having capacity of 710 tons UO2/year has been conducted. From finance aspect that has been calculated, is obtained the data or information that the establishment of nuclear fuel element plant type PWR requires a number of high investment costs at early construction stage as well as operating cost. The plant is still interesting enough to be built even though at early stage requires high costs of investment. By using 'PROFITABILITY ANALYSIS - 1,1 xls program, the results of calculation finance aspect are obtained the following data’s: total permanent investments equal to US $ 151,081,900,-, working capital US $ 283,432,500,- production cost per year US $ 1,280,759,451; cash flow projection in year 20th after operation US $ 403,127,900; number of net incomes obtained during 20 years is equal to US $ 2,204,463,300,-; break even point equal to 17.42 %; the expense of decommissioning US $ 141,559,900; the price of fuel element is US $ 1,061,025,-/assemblies.

Keywords: Finance aspect, investment, production cost, cash flow projection, nuclear fuel element plant
Published : Proceeding "SEMINAR NASIONAL PENGEMBANGAN ENERGI NUKLIR II 2009", Jakarta, 25 Juni 2009.