---

Environmental, Protective and Cultural Services = 0.00027082304046

DISTRICT-LEVEL EPCS = 0.00025794376067

Basic Amount

District Services EPCS Basic Amount =    12.0610

Top-Ups

District Services EPCS Density Top-Up =    0.9149
 multiplied by POPULATION DENSITY (4.20380000000000)

District Services EPCS Sparsity Top-Up =    6.5321
 multiplied by POPULATION SPARSITY (0.18370000000000)

District Services EPCS Additional Population Top-Up =    4.8655
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    4.1306
 multiplied by DAY VISITORS (5786.30136986301)

District Services EPCS Deprivation Top-Up =    39.1063
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE  (5168.00000000000); plus   26.4375
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (7664.00000000000); plus   39.1063
 multiplied by ELDERLY ON INCOME SUPPORT/INCOME BASED JOBSEEKER'S
    ALLOWANCE  (4328.00000000000); plus   26.4375
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (850.000000000000); plus    3.5645
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (1239.02600000000)

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 2008 (114260.000000000) multiplied by the result of:
         DISTRICT SERVICES EPCS BASIC AMOUNT (12.0610000000000); plus
         DISTRICT SERVICES EPCS DENSITY TOP-UP (3.84605662000000); plus
         DISTRICT SERVICES EPCS SPARSITY TOP-UP (1.19994677000000); 

(b)	DISTRICT SERVICES EPCS ADDITIONAL POPULATION TOP-UP (23900.8964383562); plus
      DISTRICT SERVICES EPCS DEPRIVATION TOP-UP (600858.807977000)

(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 (1.00001228769377);

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

FIXED COSTS = 0.00000507693915

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 (0.15621351216205).

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

FLOOD DEFENCE FSS = 0.00000268489113

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

Flood Defence

(a)   FLOOD DEFENCE EXPENDITURE (181000.000000000)

(b)	The result of (a) is multiplied by the scaling factor given in Annex F 
      for Flood Defence (0.14833652675047).

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

Coast Protection = 0.00000511744951

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

Coast Protection

(a)   COAST PROTECTION EXPENDITURE (347000.000000000) is multiplied by the 
      scaling factor given in Annex F for Coast Protection (0.14747693113081)

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

---

Capital Financing = 0.00001417016348

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

Capital Financing

(a)   DEBT I (9433142.68729598); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (0.00000000000000) multiplied 
      by 0.5; minus
      DEBT I (9433142.68729598) multiplied by 0.02;

(b)   The result of (a) is then multiplied by INTEREST RATE (0.05500000000000);

(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 (0.15997527478564).

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

---

Return to: 2008/09 Local Authority Tables Index

---

Updated February 2008

---

Return to Local Government Finance Index

---

Return to Local Government Index

---

Return to Communities Home Page

---

Terms and conditions