The data and calculations below show that (a) the lower values of time coupled with (b) the lower total HS2 trips, in the 2013 study should reduce user benefits by about 35%. Instead the new study pretends to an increase of 24%, which is astonishing, if not entirely unbelievable.
Likewise the effect of the £10bn added construction costs seems far below the expected.
(1) Trips using HS2:
In 2012 we had 380,000 per 16 hour week day (i). In 2013 that had fallen to 301,140 , a 21% reduction (ii) . A reasonable presumption is that this reduction would reduce the user benefits by 20%.
(2) Values of time – from table 3 of the October 2013 report we have:
Travel Purpose Old Values of Time New Values of Time % change
Business £47.18 £31.96 -32.26
Commuting £6.46 £6.81 +5.41
Leisure £5.71 £6.04 +5.78
The lower bound benefits from the 2012 study, see table below, are £28.8bn from business users and £15.3bn from the rest, mostly leisure. Hence the expected effect of the changes in time values would be to reduce business user benefits by £9.3bn and to increase the other user benefits by approximately 0.86bn providing a net reduction of £8.4bn. That would reduce the net transport user benefits (range £41.4bn to £46.9bn, mid value £44.1bn) by about 20%.
The effect, coupled with the loss from (1) above, implies an overall reduction in user benefits of circa 35%. Instead there is an increase from the mid-range value of £44.1bn to 54.8bn, or 24%, for heavens sake.
(3) Generated or New Trips
In 2012 24% of trips were new (iii) providing 91,200 (e.g. 380,000 from (1) above x 0.24 = 91,200). The 2013 report cites 26% (iv) providing 78,296 (e.g. 301,140 x 0.26 = 78,296). The latter is close to the 76,886 obtained from HS2 Ltd (v).
This reduction in generated trips is strange. Has HS2’s consultant reduced these and increased the pre-existing trips? If so the move would increase the calculated benefits since new trips are generally assigned half the values of time etc of those attributed to existing trips.
(4) Construction cost
The 2012 construction (or capital) cost was £33bn. That had risen to £43bn for the 2013 by 2013. The £10bn is in Phase 1. Setting the expenditure year to 2023 and the base year to 2011 would provide an additional PV cost of £6.6bn. However, the actual increase in PV capital costs is only £2.1bn, see table overleaf. Again, what on earth has happened?
(5) Cost benefit analysis
The table below compares the the January 2012 and October 2013 data sets. From that table we find that:
• Net transport benefits (row 4) from the 2013 standard case are 32% above the 2012 low growth value and 17% above the High growth value, corresponding to 24% above the mean value, which is astonishing. Instead a 35% reduction was expected, reference (2) above..
• Capital costs have gone up much less than implied by the £10bn construction cost increase.
• Operating costs, presumed to include maintenance and renewals, have gone down slightly.
• Wider Economic benefits have risen above the high end of the previous range.
What is going on? Have they vastly increased the proportion trips which are for business or what?
TABULATION comparing the 2012 and 2013 economic assessments
|
2011 PV Base |
2012 PV Base |
| |
Jan 2012 |
Oct 2013 |
Oct 2013 |
|
Low |
High |
(a) |
Standard |
| (1) Transport User Benefits business other |
28.80 |
32.30 |
38.49 |
40.50 |
| 15.30 |
17.40 |
18.34 |
19.30 |
| (2) Other quantifable benefits |
1.00 |
1.10 |
0.76 |
0.80 |
| (3) Loss to Government of Indirect Taxes |
-3.60 |
-3.90 |
-2.76 |
-2.90 |
| (4) Net Transport Benefits (PVB) = (1) + (2) + (3) |
41.40 |
46.90 |
54.83 |
57.70 |
| (5) Wider Economic Impacts (WEIs) |
5.70 |
12.30 |
12.64 |
13.30 |
| (6) Net Benefits including WEIs = (4) + (5) |
47.20 |
59.30 |
67.47 |
71.00 |
| (7) Capital Costs |
36.40 |
36.40 |
38.49 |
40.50 |
| (8) Operating Costs |
21.70 |
21.70 |
21.00 |
22.10 |
| (9) Total Costs = (7) + (8) |
58.10 |
58.10 |
59.49 |
62.60 |
| (10) Revenues |
31.80 |
34.00 |
29.55 |
31.10 |
| (11)Net Costs to Government (PVC) = (9)–(10) |
26.30 |
24.10 |
29.93 |
31.50 |
| (12) BCR without WEIs (ratio) = (4)/(11) |
1.60 |
1.90 |
1.80 |
1.80 |
| (13) BCR with WEIs (ratio) = (6)/(11) |
1.80 |
2.50 |
2.30 |
2.30 |
(a) Standard case deflated to 2012 values
Data is from Table 9 of the Jannuary 2012 report and table 25 of the October 2013 report
Notes
(i) The Economic Assessment of January 2012 provides, at paragraph 3.2.1, 270,000 trips per day in and out of London plus 110,000 inter-regional trips, a total of 380,000.
(ii) HS2 Ltd FoI number 13-873
(iii) Table 2 of the January 2012 report provides 24%
(iv) Table 22 of the October 2013 report provides 26%
(v) HS2 Ltd FoI number 13-873