DCLG logo

2010/11 Settlement
Table 3: Annotated Chapter 4 of the LGFR for Staffordshire Fire Authority (R962/E6134)

Fire and Rescue = 0.00053348683222

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 (10.7944000000000)

HIGH RISK TOP-UP =30869.6814
  multiplied by COMAH SITES 0.00000376484407

PROPERTY AND SOCIETAL RISK TOP-UP =	
PROPERTY AND SOCIETAL RISK (0.35402098789351)

COMMUNITY FIRE SAFETY TOP-UP	
COMMUNITY FIRE SAFETY (0.30162871618019)

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

Fire and Rescue

(a)   PROJECTED POPULATION IN 2010 (1069122.00000000) 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 (2.53560456000000); plus
         HIGH RISK TOP-UP (0.11621953709360); plus
         PROPERTY AND SOCIETAL RISK TOP-UP (0.35402098789351); plus
         COMMUNITY FIRE SAFETY TOP-UP (0.30162871618019)

(b)	The result of (a) is then multiplied by AREA COST ADJUSTMENT FOR 
      FIRE ((1.00000000000000);

(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.

Capital Financing = 0.00001379258856

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

Capital Financing

(a)   DEBT I (8833924.58556293); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (1171000.00000000) multiplied 
      by 0.5; minus
      DEBT I (8833924.58556293) 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