DCLG logo

2008/09 Settlement
Table 3: Annotated Chapter 4 of the LGFR for Buckinghamshire (R633/E0421)

Children's Services = 0.00106983474853

Youth and Community = 0.00008079111405

Basic amount

YOUTH AND COMMUNITY BASIC AMOUNT =    15.0005

Top-ups

YOUTH AND COMMUNITY DEPRIVATION TOP-UP =   55.6444
 multiplied by CHILDREN OF INCOME SUPPORT/INCOME BASED 
JOBSEEKER'S ALLOWANCE CLAIMANTS ABOVE THRESHOLD (    0.0000)

YOUTH AND COMMUNITY ETHNICITY TOP-UP =	   16.2289
 multiplied by SECONDARY LOW ACHIEVING ETHNIC GROUPS ABOVE THRESHOLD
(    0.1002)

The full formula used to calculate the Youth and Community element is:

Youth and Community

(a)   PROJECTED POPULATION AGED 13 TO 19 IN 2008 (    44,319)
      multiplied by the result of:
         YOUTH AND COMMUNITY BASIC AMOUNT (15.0005000000000); plus
         YOUTH AND COMMUNITY DEPRIVATION TOP-UP (0.00000000000000); plus
         YOUTH AND COMMUNITY ETHNICITY TOP-UP (1.62613578000000)

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR EDUCATION 
      (1.09640000000000)

(c)   The result of (b) is then multiplied by the scaling factor given in Annex F 
      for the Youth and Community Services sub block (1.00000053890665)

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

Local Authority Central Education Functions = 0.00044755702384

Basic amounts

PUPILS BASIC AMOUNT =    20.4632

RESIDENT PUPILS BASIC AMOUNT =    20.2150

Top-ups

PUPILS DEPRIVATION TOP-UP =	   34.2819
 multiplied by CHILDREN OF INCOME SUPPORT 
/INCOME BASED JOBSEEKER'S ALLOWANCE CLAIMANTS  ABOVE THRESHOLD (    0.0000)

SPARSITY TOP-UP =	   26.7989
 multiplied by WARD SPARSITY (    0.3433)

RESIDENT PUPILS DEPRIVATION TOP-UP =	   34.2819
 multiplied by     0.6600 multiplied by 
CHILDREN OF INCOME SUPPORT /INCOME BASED JOBSEEKER'S ALLOWANCE CLAIMANTS ABOVE THRESHOLD 
(    0.0000)

Fixed cost amount

CEF FIXED COST AMOUNT =	70738.1486

The full formula used to calculate the Local Authority Central Education Functions element is:

Local Authority Central Education Functions

(a)   PUPILS AGED 3 TO 18 (77735.0000) multiplied by the result of:
         PUPILS BASIC AMOUNT (20.4632000000000); plus
         PUPILS DEPRIVATION TOP-UP (0.00000000000000)

(b)	RESIDENT PUPILS AGED 3 TO 18 (82507.0000) multiplied by the result of:
         RESIDENT PUPILS BASIC AMOUNT (20.2150000000000); plus
         SPARSITY TOP-UP (9.19872242500000); plus
         RESIDENT PUPILS DEPRIVATION TOP-UP (0.00000000000000)

(c)	The result of (a) plus (b) is multiplied by AREA COST ADJUSTMENT FOR EDUCATION
      (1.09640000000000);

(d)	The result of (c) is then added to the CEF FIXED COST AMOUNT (70738.1486000000);

(e)	The result of (d) is then multiplied by the scaling factor given in Annex F 
      for the Local Authority Central Education Functions sub block 
      (0.99999908801466).

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

Children's Social Care = 0.00054148661064

Basic amount

CHILDREN'S SOCIAL CARE BASIC AMOUNT	= 26.3192000000000

Top-up

CHILDREN'S SOCIAL CARE DEPRIVATION TOP-UP	=  244.1798
 multiplied by CHILDREN WITHOUT GOOD HEALTH (    0.0771); plus  138.3230
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE 
CLAIMANTS AGED 18 TO 64 YEARS (    0.0383); plus  172.5051
 multiplied by CHILDREN OF INCOME SUPPORT/INCOME BASED JOBSEEKER'S 
ALLOWANCE CLAIMANTS (    0.0911); plus   93.0708
 multiplied by CHILDREN IN BLACK ETHNIC GROUPS (    0.0118); minus
   27.2555

The full formula used to calculate the Children's Social Care element is:

Children's Social Care

(a)   PROJECTED POPULATION AGED 0-17 IN 2008 (    111908) 
      multiplied by the result of:
         CHILDREN'S SOCIAL CARE BASIC AMOUNT (26.3192000000000); plus
         CHILDREN'S SOCIAL CARE DEPRIVATION TOP-UP (13.6819835300000); 

(b)	The result of (a) is multiplied by FOSTER COST ADJUSTMENT 
      (1.11200000000000);

(c)	The result of (b) is multiplied by AREA COST ADJUSTMENT FOR CHILDREN AND 
      YOUNGER ADULTS PSS (1.08780000000000);

(d)	The result of (c) is then multiplied by the scaling factor given in 
      Annex F for the Children's Social Care sub block (0.99999978176655).

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

Adults' Personal Social Services = 0.00138902365146

Social Services for Older People = 0.00097150367357

Basic amount

OLDER PEOPLE PSS BASIC AMOUNT = 82.3850000000000

Top-ups

OLDER PEOPLE PSS AGE TOP-UP =	
HOUSEHOLD AND SUPPORTED RESIDENTS AGED 90 YEARS AND OVER ( 2997.0000)
divided by HOUSEHOLD AND SUPPORTED RESIDENTS AGED 65 AND OVER (72843.0000), 
rounded to 4 decimal places and multiplied by   955.8028; 
minus    24.5641

OLDER PEOPLE PSS DEPRIVATION TOP-UP =	  276.0675
 multiplied by OLDER PEOPLE 
RECEIVING ATTENDANCE ALLOWANCE (    0.1140)
; plus53.3874000000000
 multiplied by OLDER PEOPLE 
IN RENTED ACCOMMODATION (    0.2218)
; plus71.5070000000000
 multiplied by OLDER PEOPLE 
LIVING IN ONE PERSON HOUSEHOLDS (    0.3053)
; plus214.711800000000
 multiplied by OLDER PEOPLE 
RECEIVING PENSION CREDIT GUARANTEE/INCOME BASED JOBSEEKER'S ALLOWANCE
(    0.1259); minus
74.3634000000000

The full formula used to calculate the Social Services for Older People element is:

Social Services for Older People

(a)   HOUSEHOLD AND SUPORTED RESIDENTS AGED 65 YEARS AND OVER 
      (75026.0000) multiplied by the result of:
          OLDER PEOPLE PSS BASIC AMOUNT (82.3850000000000); plus
          OLDER PEOPLE PSS AGE TOP-UP (14.7193950800000); plus
          OLDER PEOPLE PSS DEPRIVATION TOP-UP (17.8129230400000); 

(b)   The result of (a) is multiplied by LOW INCOME ADJUSTMENT  (1.02290000000000);

(c)   The result of (b) is multiplied by SPARSITY ADJUSTMENT FOR PEOPLE AGED 65 AND OVER
      (1.00720000000000);

(d)   The result of (c) is multiplied by AREA COST ADJUSTMENT FOR OLDER PEOPLE'S PSS
      (1.09370000000000);

(e)   The result of (d) is then multiplied by the scaling factor given in Annex F for 
      the Social Services for Older People sub block  (1.00000014851679).

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

Social Services for Younger Adults = (0.00041751997789)

Basic amount

YOUNGER ADULTS PSS BASIC AMOUNT	=  (9.15190000000000)

Top-up

YOUNGER ADULTS PSS DEPRIVATION TOP-UP =	
(265.267000000000) multiplied by PEOPLE AGED 18 TO 64 RECEIVING 
DISABILITY LIVING ALLOWANCE  (0.02380000000000); plus
(71.7708000000000) multiplied by PEOPLE AGED 18 TO 64 WHO ARE LONG 
TERM UNEMPLOYED OR HAVE NEVER WORKED (0.02470000000000); plus
(24.2777000000000) multiplied by PEOPLE AGED 18 TO 64 WHO WORK 
IN ROUTINE OR SEMI ROUTINE OCCUPATIONS (0.17200000000000); plus
(20.2876000000000) multiplied by HOUSEHOLDS WITH NO FAMILY
(0.27120000000000); minus
(14.0515000000000)

The full formula used to calculate the Social Services for Younger Adults element is:

Social Services for Younger Adults

(a)   PROJECTED POPULATION AGED 18-64 IN 2008  (298362.000000000) 
      multiplied by the result of:
         YOUNGER ADULTS PSS BASIC AMOUNT (9.15190000000000); plus
         YOUNGER ADULTS PSS DEPRIVATION TOP-UP (3.71235488000000); 

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR CHILDREN AND YOUNGER 
      ADULTS PSS (1.08780000000000);

(c)   The result of (b) is then multiplied by the scaling factor given in Annex F 
      for the Social Services for Younger Adults sub block (1.00000013932602).

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

Highway Maintenance = 0.00031981040530

Basic Amount

Highway Basic Amount =   130.9780

Top-ups

Usage Top-Up =   10.8537

 multiplied by TRAFFIC FLOW (30.6073870000000); plus    0.7779
 multiplied by DAYTIME POPULATION PER 
KM (163.613088114883

Winter Maintenance Top-Up =    0.4999
 multiplied by DAYS WITH SNOW LYING (9.90000000000000); plus    1.1246
 multiplied by PREDICTED GRITTING DAYS (47.0000000000000)

The full formula used to calculate the Highway Maintenance element is:

Highway Maintenance

(a)   WEIGHTED ROAD LENGTHS (4585.40000000000) multiplied by the result of:
         HIGHWAY BASIC AMOUNT (130.978000000000); plus
         USAGE TOP-UP (459.478017526468); plus
         WINTER MAINTENANCE TOP-UP (57.8052100000000);

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR HIGHWAY MAINTENANCE
      (1.07590000000000);

(c)   The result of (b) is then multiplied by the scaling factor given in Annex F for 
      the Highway Maintenance service block (0.99998482234184).

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

Environmental, Protective and Cultural Services = 0.00061112152324

COUNTY LEVEL EPCS FSS = 0.00060367511472

Basic Amount

County Services EPCS Basic Amount =     8.5551

Top-Ups

County Services EPCS Density Top-Up =     0.2084
 multiplied by POPULATION DENSITY (3.06564000000000)

County Services EPCS Additional Population Top-Up =    5.4619
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    9.1014
 multiplied by DAY VISITORS (21641.0958904110)

County Services EPCS Deprivation Top-Up =    32.7644
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (3509.00000000000); plus   25.4835
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (19599.0000000000); plus   12.7409
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE (10153.0000000000); plus    4.6034
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (28440.4792000000)
The full formula used to calculate the RNF element for these services is:

Services provided predominantly by county councils in non-metropolitan areas

(a)   PROJECTED POPULATION IN 2008 (487264.000000000) multiplied by the result of:
         COUNTY SERVICES EPCS BASIC AMOUNT (8.55510000000000); plus
         COUNTY SERVICES EPCS DENSITY TOP-UP (0.63887937600000);
 
(b)	COUNTY SERVICES EPCS ADDITIONAL POPULATION TOP-UP (196964.270136986); plus
      COUNTY SERVICES EPCS DEPRIVATION TOP-UP (874702.655749280)

(c)	The result of (a) and (b) is added together and the result is then multiplied by 
      AREA COST ADJUSTMENT FOR ENVIRONMENTAL, PROTECTIVE AND CULTURAL SERVICES
      (1.08740000000000);

(d)	For London boroughs and the Common Council of the City of London, the result of 
      (c) is then multiplied by (        0.000000)

(e)	The result of (d) is then multiplied by the scaling factor given in Annex F for 
      these services  (0.99999710570058);

(f)	The result of (e) 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 = 0.00000000000000

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

Flood Defence

(a)   FLOOD DEFENCE EXPENDITURE (0.00000000000000)

(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.

Continuing Environment Agency Levies = 0.00000236946938

The Continuing Environment Agency Levies element for a particular authority is calculated as follows:

Continuing Environment Agency Levies

(a)   ENVIRONMENT AGENCY (ENGLAND) LEVY (372033.000000000) is multiplied by the scaling 
      factor given in Annex F for Continuing Environment Agency Levy (0.06368976345146).

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

Coast Protection = 0.00000000000000

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

Coast Protection

(a)   COAST PROTECTION EXPENDITURE (0.00000000000000) 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 = 0.00044026129929

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

Capital Financing

(a)   DEBT I (288878557.752167); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (14359544.0000000) multiplied 
      by 0.5; minus
      DEBT I (288878557.752167) 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