DCLG logo

2010/11 Settlement
Table 3: Annotated Chapter 4 of the LGFR for Gloucestershire (R419/E1620)

Children's Services = 0.00128514199566

Youth and Community = 0.00009149445078

Basic amount

YOUTH AND COMMUNITY BASIC AMOUNT =    16.1181

Top-ups

YOUTH AND COMMUNITY DEPRIVATION TOP-UP =   59.9073
 multiplied by CHILDREN OF INCOME SUPPORT/INCOME BASED 
JOBSEEKER'S ALLOWANCE CLAIMANTS ABOVE THRESHOLD (    0.0179)

YOUTH AND COMMUNITY ETHNICITY TOP-UP =	   17.4672
 multiplied by SECONDARY LOW ACHIEVING ETHNIC GROUPS ABOVE THRESHOLD
(    0.0157)

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

Youth and Community

(a)   PROJECTED POPULATION AGED 13 TO 19 IN 2010 (    51,538)
      multiplied by the result of:
         YOUTH AND COMMUNITY BASIC AMOUNT (16.1181000000000); plus
         YOUTH AND COMMUNITY DEPRIVATION TOP-UP (1.07234067000000); plus
         YOUTH AND COMMUNITY ETHNICITY TOP-UP (0.27423504000000)

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR EDUCATION 
      (1.01650000000000)

(c)   The result of (b) is then multiplied by the scaling factor given in Annex F 
      for the Youth and Community Services sub block (0.99999835235125)

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

Local Authority Central Education Functions = 0.00052436224539

Basic amounts

PUPILS BASIC AMOUNT =    21.1232

RESIDENT PUPILS BASIC AMOUNT =    20.8670

Top-ups

PUPILS DEPRIVATION TOP-UP =	   35.3876
 multiplied by CHILDREN OF INCOME SUPPORT 
/INCOME BASED JOBSEEKER'S ALLOWANCE CLAIMANTS  ABOVE THRESHOLD (    0.0179)

SPARSITY TOP-UP =	   27.6633
 multiplied by WARD SPARSITY (    0.4693)

RESIDENT PUPILS DEPRIVATION TOP-UP =	   35.3876
 multiplied by     0.6600 multiplied by 
CHILDREN OF INCOME SUPPORT /INCOME BASED JOBSEEKER'S ALLOWANCE CLAIMANTS ABOVE THRESHOLD 
(    0.0179)

Fixed cost amount

CEF FIXED COST AMOUNT =	73542.7448

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 (88564.0000) multiplied by the result of:
         PUPILS BASIC AMOUNT (21.1232000000000); plus
         PUPILS DEPRIVATION TOP-UP (0.63343804000000)

(b)	RESIDENT PUPILS AGED 3 TO 18 (92199.0000) multiplied by the result of:
         RESIDENT PUPILS BASIC AMOUNT (20.8670000000000); plus
         SPARSITY TOP-UP (12.9810035250000); plus
         RESIDENT PUPILS DEPRIVATION TOP-UP (0.41806910640000)

(c)	The result of (a) plus (b) is multiplied by AREA COST ADJUSTMENT FOR EDUCATION
      (1.01650000000000);

(d)	The result of (c) is then added to the CEF FIXED COST AMOUNT (73542.7448000000);

(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 
      (1.00000108142956).

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

Children's Social Care = 0.00066928529949

Basic amount

CHILDREN'S SOCIAL CARE BASIC AMOUNT	= 28.3003000000000

Top-up

CHILDREN'S SOCIAL CARE DEPRIVATION TOP-UP	=  262.5600
 multiplied by CHILDREN WITHOUT GOOD HEALTH (    0.0842); plus  148.7350
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE 
CLAIMANTS AGED 18 TO 64 YEARS (    0.0556); plus  185.4902
 multiplied by CHILDREN OF INCOME SUPPORT/INCOME BASED JOBSEEKER'S 
ALLOWANCE CLAIMANTS (    0.1150); plus  100.0765
 multiplied by CHILDREN IN BLACK ETHNIC GROUPS (    0.0046); minus
   29.3071

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

Children's Social Care

(a)   PROJECTED POPULATION AGED 0-17 IN 2010 (    119856) 
      multiplied by the result of:
         CHILDREN'S SOCIAL CARE BASIC AMOUNT (28.3003000000000); plus
         CHILDREN'S SOCIAL CARE DEPRIVATION TOP-UP (22.8618429000000); 

(b)	The result of (a) is multiplied by FOSTER COST ADJUSTMENT 
      (1.07500000000000);

(c)	The result of (b) is multiplied by AREA COST ADJUSTMENT FOR CHILDREN AND 
      YOUNGER ADULTS PSS (1.01530000000000);

(d)	The result of (c) is then multiplied by the scaling factor given in 
      Annex F for the Children's Social Care sub block (0.99999983766246).

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

Adults' Personal Social Services = 0.00224821393729

Social Services for Older People = 0.00153504015386

Basic amount

OLDER PEOPLE PSS BASIC AMOUNT = 86.0387000000000

Top-ups

OLDER PEOPLE PSS AGE TOP-UP =	
HOUSEHOLD AND SUPPORTED RESIDENTS AGED 90 YEARS AND OVER ( 3925.0000)
divided by HOUSEHOLD AND SUPPORTED RESIDENTS AGED 65 AND OVER (100208.000), 
rounded to 4 decimal places and multiplied by   998.1913; 
minus    25.6535

OLDER PEOPLE PSS DEPRIVATION TOP-UP =	  288.3107
 multiplied by OLDER PEOPLE 
RECEIVING ATTENDANCE ALLOWANCE (    0.1456)
; plus55.7551000000000
 multiplied by OLDER PEOPLE 
IN RENTED ACCOMMODATION (    0.2090)
; plus74.6782000000000
 multiplied by OLDER PEOPLE 
LIVING IN ONE PERSON HOUSEHOLDS (    0.3339)
; plus224.233900000000
 multiplied by OLDER PEOPLE 
RECEIVING PENSION CREDIT GUARANTEE/INCOME BASED JOBSEEKER'S ALLOWANCE
(    0.1639); minus
77.6613000000000

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 
      (108393.000) multiplied by the result of:
          OLDER PEOPLE PSS BASIC AMOUNT (86.0387000000000); plus
          OLDER PEOPLE PSS AGE TOP-UP (13.4755989600000); plus
          OLDER PEOPLE PSS DEPRIVATION TOP-UP (37.6565410100000); 

(b)   The result of (a) is multiplied by LOW INCOME ADJUSTMENT  (1.00840000000000);

(c)   The result of (b) is multiplied by SPARSITY ADJUSTMENT FOR PEOPLE AGED 65 AND OVER
      (1.00740000000000);

(d)   The result of (c) is multiplied by AREA COST ADJUSTMENT FOR OLDER PEOPLE'S PSS
      (1.01630000000000);

(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  (0.99999999239837).

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

Social Services for Younger Adults = (0.00071317378343)

Basic amount

YOUNGER ADULTS PSS BASIC AMOUNT	=  (9.80490000000000)

Top-up

YOUNGER ADULTS PSS DEPRIVATION TOP-UP =	
(284.194300000000) multiplied by PEOPLE AGED 18 TO 64 RECEIVING 
DISABILITY LIVING ALLOWANCE  (0.03510000000000); plus
(76.8918000000000) multiplied by PEOPLE AGED 18 TO 64 WHO ARE LONG 
TERM UNEMPLOYED OR HAVE NEVER WORKED (0.02540000000000); plus
(26.0100000000000) multiplied by PEOPLE AGED 18 TO 64 WHO WORK 
IN ROUTINE OR SEMI ROUTINE OCCUPATIONS (0.23810000000000); plus
(21.7351000000000) multiplied by HOUSEHOLDS WITH NO FAMILY
(0.31760000000000); minus
(15.0541000000000)

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 2010  (355207.000000000) 
      multiplied by the result of:
         YOUNGER ADULTS PSS BASIC AMOUNT (9.80490000000000); plus
         YOUNGER ADULTS PSS DEPRIVATION TOP-UP (9.97022041000000); 

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR CHILDREN AND YOUNGER 
      ADULTS PSS (1.01530000000000);

(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 (1.00000076314349).

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

Fire and Rescue = 0.00028972676320

Basic amounts

FIRE AND RESCUE BASIC AMOUNT = 1.68240000000000

Top-ups

FIRE AND RESCUE COASTLINE TOP-UP =	    0.7825
 multiplied by COASTLINE (0.00000000000000)

FIRE AND RESCUE DEPRIVATION TOP-UP =	    0.2349
  multiplied by RISK INDEX 1 (10.3002000000000)

HIGH RISK TOP-UP =30869.6814
  multiplied by COMAH SITES 0.00000000000000

PROPERTY AND SOCIETAL RISK TOP-UP =	
PROPERTY AND SOCIETAL RISK (0.47577403835144)

COMMUNITY FIRE SAFETY TOP-UP	
COMMUNITY FIRE SAFETY (0.26535673695125)

The full formula used to calculate the Fire and Rescue element is:

Fire and Rescue

(a)   PROJECTED POPULATION IN 2010 (586378.000000000) multiplied by 
      the result of:
         FIRE AND RESCUE BASIC AMOUNT (1.68240000000000); plus
         FIRE AND RESCUE COASTLINE TOP-UP (0.00000000000000); plus
         FIRE AND RESCUE DEPRIVATION TOP-UP (2.41951698000000); plus
         HIGH RISK TOP-UP (0.00000000000000); plus
         PROPERTY AND SOCIETAL RISK TOP-UP (0.47577403835144); plus
         COMMUNITY FIRE SAFETY TOP-UP (0.26535673695125)

(b)	The result of (a) is then multiplied by AREA COST ADJUSTMENT FOR 
      FIRE ((1.02020000000000);

(c)	The result of (b) is then multiplied by the scaling factor given 
      in Annex F for the Fire and Rescue service block (1.00001583271762).

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

Highway Maintenance = 0.00037409556084

Basic Amount

Highway Basic Amount =   130.9780

Top-ups

Usage Top-Up =   10.8537

 multiplied by TRAFFIC FLOW (21.3139540000000); plus    0.7779
 multiplied by DAYTIME POPULATION PER 
KM (114.813364269142

Winter Maintenance Top-Up =    0.4999
 multiplied by DAYS WITH SNOW LYING (9.50000000000000); plus    1.1246
 multiplied by PREDICTED GRITTING DAYS (52.1000000000000)

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

Highway Maintenance

(a)   WEIGHTED ROAD LENGTHS (7156.50000000000) multiplied by the result of:
         HIGHWAY BASIC AMOUNT (130.978000000000); plus
         USAGE TOP-UP (320.648578594765); plus
         WINTER MAINTENANCE TOP-UP (63.3407100000000);

(b)   The result of (a) is multiplied by AREA COST ADJUSTMENT FOR HIGHWAY MAINTENANCE
      (1.01510000000000);

(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 = 0.00077272858074

COUNTY LEVEL EPCS FSS = 0.00076565992788

Basic Amount

County Services EPCS Basic Amount =     9.1637

Top-Ups

County Services EPCS Density Top-Up =     0.2232
 multiplied by POPULATION DENSITY (3.50125000000000)

County Services EPCS Additional Population Top-Up =    5.8505
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    9.7489
 multiplied by DAY VISITORS (23646.5753424658)

County Services EPCS Deprivation Top-Up =    35.0954
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (5538.00000000000); plus   27.2965
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (34078.0000000000); plus   13.6473
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE (18278.0000000000); plus    4.9309
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (15884.0728000000)
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 2010 (586378.000000000) multiplied by the result of:
         COUNTY SERVICES EPCS BASIC AMOUNT (9.16370000000000); plus
         COUNTY SERVICES EPCS DENSITY TOP-UP (0.78147900000000);
 
(b)	COUNTY SERVICES EPCS ADDITIONAL POPULATION TOP-UP (230528.098356164); plus
      COUNTY SERVICES EPCS DEPRIVATION TOP-UP (1452336.57616952)

(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
      (1.01890000000000);

(d)	For London boroughs and the Common Council of the City of London, the result of 
      (c) is then multiplied by (               0)

(e)	The result of (d) is then multiplied by the scaling factor given in Annex F for 
      these services  (1.00000997899815);

(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 (0.15541296676291).

(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 (0.15541296676291).

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

Continuing Environment Agency Levies = 0.00000199171371

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

Continuing Environment Agency Levies

(a)   ENVIRONMENT AGENCY (ENGLAND) LEVY (298482.000000000) is multiplied by the scaling 
      factor given in Annex F for Continuing Environment Agency Levy (0.06672810119144).

(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 (0.15451236981804)

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

Capital Financing = 0.00062793586733

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

Capital Financing

(a)   DEBT I (408509030.489417); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (31539625.0000000) multiplied 
      by 0.5; minus
      DEBT I (408509030.489417) multiplied by 0.02;

(b)   The result of (a) is then multiplied by INTEREST RATE (0.05400000000000);

(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 (0.16179648605718).

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

Return to: 2010/11 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