According to the ORR» 's website, in the document ^GB▸ rail industry financial information for the year ending 31 March 2013^, fGW's annual rolling stock charges currently total ^68 million. Roger Ford's calculation in the August Modern Railways show the annual charge for fGW's tranche of SETs▸ will be around ^300 million.
Do the maths.
I would love to do the maths ... but need some more data to put it into context. And I need to ask are we comparing like for like? As I understand it, with the trains leased for ^68 million, First then have to have service facilities to look after the trains on which they spend money. But it's my understanding that the ^300 million includes that servicing facility and all the staff and materials involved therein.
To do the maths ... let's look at the context.
Income: some wildly guessed figures
Annual passenger journeys say 100 million at at average of 16 pounds = 1.6 billion
Concession fees including parking, outlets, advertising space, sub contracts - guess 0.4 billion
EU» and local authority payments for improved services above
SLC▸ base -
Expenditure: and I'm not even going to guess here
Network Rail track access:
Staff salaries and benefits:
Train leasing:
Train servicing:
Fuel:
Stations:
ATOC» / National Rail contribution:
Publicity and other expenditure:
And on one side and / or the other:
franchise premiums:
subsidy:
Anyone care to fill in figures? It would be lovely to see how the 68 million (in narrow train leasing) fits against the 300 million in the future (leasing and servicing), what proportion of the total turnover that is (so proportionally how much difference it makes to farebox requirements) and how the higher utilisation that we've heard about will allow more income per seat / carriage per day to be generated.
I can fill in some of the figures. Your are quite right that the
IEP▸ payments include maintenance and cleaning and the running of the depots - but crucially it also includes the financing costs.
Virgin West Coast also has a 'Total Train Service Provision' deal with Alstom for 140mph tilting trains, the Class 390s. However in this case the finance for the fleet was provided by a
ROSCO» which is prepared to carry some of the risk, including the 'end of franchise' risk. As a result Virgin pay less than
half per diagrammed coach per month (in 2012 prices) than fGW will do for the Super Express Train. The figures are ^32,400 for the Class 390 and are predicted to be around ^75,000 for the SET.
The ORR has published some quite detailed figures of railway costs. Using the document I mentioned earlier, there is a heading 'Other operating expenditure' which for fGW amounts to ^177 million which includes these, and many other, expenses. It would be reasonable to assume a total charge of some ^80 to ^90 million, tops ^100 million, for the current fleet on the same basis as the IEP calculations - with the exception of the financing charges. This is the basis of my estimation that the IEP will cost three times the total for
all the current fleet.
Even if
all the ^177 million were to be allocated to maintenance and cleaning, the total for operating all of fGW's rolling stock still only comes to ^245 million - ^55 million less than the IEP payments alone.
None of the other incomes and expenditures for fGW are a function of the type of rolling stock, except for the Variable Track Access charges which do vary, and so these will remain essentially the same. As the SET will be heavier (all those under-floor diesel engines!) than a Mk 3 coach, rest assured that the Variable Track Access Charges will also increase. That part of fGW's staff bill for rolling stock maintenance which can be allocated to the replaced
HSTs▸ can be reduced, but as all the other trains, and some of the HSTs, will remain with fGW it won't be a huge change.
Some other numbers from the ORR's documents for fGW for year ending 31st March 2013:
Passenger income ^782 million
Other income ^78 million
Total income ^860 million
Fixed access charges to Network Rail ^79 million
Variable access charges to Network Rail ^46 million
Other charges to Network Rail ^66 million
Total to
NR» ^192 million
Other fGW expenditure
Staff costs ^232 million
Diesel fuel ^71 million
Rolling stock charges ^68 million
Other operating expenditure ^177 million
plus other headings (which I haven't copied!) for a total of ^704 million.
Franchise premium paid to Govt. ^435 million
Franchise profit sharing and revenue support received from Govt. ^270 million
Net franchise payments to Govt. ^165 million
There are various other incomes and expenditures and balancing items in the ORR's spreadsheet which result in the net premium payments given above.
It doesn't matter how one looks at the figures, this IEP procurement will be a millstone around the railway industry's neck for decades to come unless the Government can find some way to reduce the rents that the
TOCs▸ have to pay. It beggars belief that fGW can increase the income per coach per month by three times - which it will need to do to in order to pay for the train under the existing procurement regime.
The Foster Review into the IEP was published in June 2010. In very polite language it rubbished the programme. The pity of it is that in the last four years none of the senior Civil Servants in the
DfT» has had the courage to pull the plug on this procurement nor have any of the various Transport Secretaries and Ministers of State of the Coalition Government taken any effective action on the same lines. A cynic might suggest that the Government are using the passengers from Swindon to subsidise jobs in the North-East - I couldn't possibly comment.