---

Environmental, Protective and Cultural Services = 0.00023387061749

DISTRICT-LEVEL EPCS = 0.00022700024149

Basic Amount

District Services EPCS Basic Amount =    11.9431

Top-Ups

District Services EPCS Density Top-Up =    0.9060
 multiplied by POPULATION DENSITY (2.76922000000000)

District Services EPCS Sparsity Top-Up =    6.4682
 multiplied by POPULATION SPARSITY (0.51680000000000

District Services EPCS Additional Population Top-Up =    4.8179
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    4.0902
 multiplied by DAY VISITORS (2569.86301369863)

District Services EPCS Deprivation Top-Up =    38.7239
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE  (5118.00000000000); plus   26.1789
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (7670.00000000000); plus   38.7239
 multiplied by ELDERLY ON INCOME SUPPORT/INCOME BASED JOBSEEKER'S
    ALLOWANCE  (3366.00000000000); plus   26.1789
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (1345.00000000000); plus    3.5296
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (747.423500000000)

The full formula used to calculate the RNF element for these services is:

Services provided predominantly by non-metropolitan district councils in non-metropolitan areas

(a)   PROJECTED POPULATION IN 2007 (95102.0000000000) multiplied by the result of:
         DISTRICT SERVICES EPCS BASIC AMOUNT (11.9431000000000); plus
         DISTRICT SERVICES EPCS DENSITY TOP-UP (2.50891332000000); plus
         DISTRICT SERVICES EPCS SPARSITY TOP-UP (3.34276576000000); 

(b)	DISTRICT SERVICES EPCS ADDITIONAL POPULATION TOP-UP (10511.2536986301); plus
      DISTRICT SERVICES EPCS DEPRIVATION TOP-UP (567174.457085600)

(c)	The result of (a) and (b) are added together and the result is then multiplied by 
      AREA COST ADJUSTMENT FOR ENVIRONMENTAL, PROTECTIVE AND CULTURAL SERVICES (1.00000000000000);

(d)	The result of (c) is then multiplied by the scaling factor given in Annex F for 
      these services (0.99999895332614);

(e)	The result of (d) is then divided by 10,000,000,000.

FIXED COSTS = 0.00000506385425

The Fixed Costs element for a particular authority is calculated as follows:

Fixed Costs

(a)	325000.000000000 is multiplied by the scaling factor 
      given in Annex F for Fixed Costs 4.45 (0.14604734148950).

(b)	The result of (a) is then divided by 10,000,000,000.

FLOOD DEFENCE = 0.00000033590889

The Flood Defence element for a particular authority is calculated as follows:

Flood Defence

(a)   FLOOD DEFENCE EXPENDITURE (23000.0000000000)

(b)	The result of (a) is multiplied by the scaling factor given in Annex F 
      for Flood Defence (0.14604734148950).

(c)	The result of (b) is divided by 10,000,000,000.

Coast Protection = 0.00000147061286

The Coast Protection element for a particular authority is calculated as follows:

Coast Protection

(a)   COAST PROTECTION EXPENDITURE (98000.0000000000) is multiplied by the 
      scaling factor given in Annex F for Coast Protection (0.15006253671570)

(b)	The result of (a) is then divided by 10,000,000,000.

---

Capital Financing = 0.00003464425049

The RNF element for Capital Financing for a particular authority is calculated as follows:

Capital Financing

(a)   DEBT I (19370293.2888162); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (0.00000000000000) multiplied 
      by 0.5; minus
      DEBT I (19370293.2888162) multiplied by 0.02;

(b)   The result of (a) is then multiplied by INTEREST RATE (0.05900000000000);

(c)   The result of (b) is then added to DEBT I multiplied by 0.04;

(d)   The result of (c) is then multiplied by the scaling factor given in Annex F 
      for Debt charges (0.18283835909462).

(e)   The result of (d) is then divided by 10,000,000,000.

---

Return to: 2007/08 Local Authority Tables Index

---

Updated November 2006

---

Return to Local Government Finance Index

---

Return to DCLG Local Government Index

---

Return to DCLG Home Page

---

Terms and conditions