You didnt account for the £1.8bn underspend in CP5 (funds paud by government to NR but not spent) ...
That is covered by the 2.6 and 3.9 Billion figures above.
and the CP5 determination of £38bn was made up of £20bn network grant and the rest from fixed and variable track access fees (£4.3bn per annum) and borrowing (leverage of assets increase by 7%).
Thanks. That I will check; the source I used stated that direct grant was the 38.7 Billion figure.
The CP6 determination and network grant is therefore not a cut as you incorrectly assume but actually a £14bn increase before inflation.
The CP5 Direct Grant was increased with supplementary Grant payments as CP5 progressed, so the final figure is higher than the published final determination.
Using the GBP 19.6 Billion (from the PR13 Statement) as the Direct Grant for CP5, that comes out at GBP 12.91 Billion increase for the CP6 Direct Grant to cover in part funding sources that were previously sourced by borrowing which is projected by Network Rail to turn out at GBP 30.5 Billion by the end of CP5.
Last edited: