Estimated Lifetime Financials Per Site
| 2010/11 Estimated Discounted Lifetime Plan (£m) | ||||||
|---|---|---|---|---|---|---|
|
Decomm & Clean-up Costs* |
Total Operations Costs** |
Commercial Revenue |
Net Running Cost |
Government Funding |
||
|
Site Licence Company |
Site |
A |
Running Cost B |
C |
D = (B-C) |
E = (A+D) |
| Magnox Limited |
Magnox Support |
709 |
|
0 |
709 |
|
|
Berkeley |
660 |
|
0 |
660 |
||
|
Bradwell |
596 |
|
0 |
596 |
||
|
Chapelcross |
843 |
|
0 |
843 |
||
|
Dungeness A |
709 |
|
0 |
709 |
||
|
Hinkley Point A |
756 |
|
0 |
756 |
||
|
Hunterston A |
707 |
|
0 |
707 |
||
|
Oldbury |
939 |
46 |
46 |
985 |
||
|
Sizewell A |
789 |
|
0 |
789 |
||
|
Trawsfynydd |
675 |
|
0 |
675 |
||
|
Wylfa |
876 |
200 |
200 |
1,076 |
||
|
Research Sites Restoration Limited |
Harwell and Winfrith |
1,178 |
|
|
0 |
1,178 |
|
Dounreay Site Restoration Limited |
Dounreay |
2,471 |
|
0 |
2,471 |
|
|
Sellafield Limited |
Sellafield (including Calder Hall and Windscale) |
32,066 |
4,306 |
7,621 |
-3,315 |
28,751 |
|
Capenhurst |
635 |
|
0 |
635 |
||
|
LLWR Limited |
LLWR |
252 |
525 |
605 |
-80 |
172 |
|
Springfields Fuels Limited |
Springfields |
365 |
0 |
|||
|
Sub-Total |
45,230 |
5,077 |
8,226 |
-3,149 |
42,081 |
|
|
Electricity Sales |
90 |
301 |
-211 |
-211 |
||
|
Geological Disposal Facility |
3,844 |
|
3,844 |
|||
|
NDA Central Liabilities & Group |
80 |
1,326 |
969 |
357 |
437 |
|
|
Total |
49,154 |
6,493 |
9,496 |
-3,003 |
46,151 |
|
