2006/07 2006/07
Consultation Settlement
(1) Assumed start of 1990/91 debt (£m) 7.529269 7.529269
(2) Assumed 1990/91 debt repayment (£m) 0.301171 0.301171
(= 4% of line 1)
(3) Actual 1990/91 Credit Approvals (£m) 1.185000 1.185000
(4) Assumed end 1990/91 (start 1991/92) debt (£m) 8.413098 8.413098
(= line 1 - line 2 + line 3)
(5) Assumed 1991/92 debt repayment (£m) 0.336524 0.336524
(= 4% of line 4)
(6) Estimated 1991/92 Credit Approvals (£m) 1.480000 1.480000
(7) Assumed end 1991/92 (start 1992/93) debt (£m) 9.556574 9.556574
(= line 4 - line 5 + line 6)
(8) Assumed 1992/93 debt repayment (£m) 0.382263 0.382263
(= 4% of line 7)
(9) Estimated 1992/93 Credit Approvals (£m) 1.759000 1.759000
(10) Assumed end 1992/93 debt (£m) 10.933311 10.933311
(= line 7 - line 8 + line 9)
(11) Assumed Further Education Debt (£m) 0.000000 0.000000
(12) Assumed start 1993/94 debt after FE debt adjustment (£m) 10.933311 10.933311
(= line 10 - line 11)
(13) Assumed 1993/94 debt repayment (£m) 0.437332 0.437332
(= 4% of line 12)
(14) Estimated 1993/94 Credit Approvals (£m) 0.189000 0.189000
(15) Assumed end 1993/94 (start 1994/95) debt (£m) 10.684979 10.684979
(= line 12 - line 13 + line 14)
(16) Assumed 1994/95 debt repayment (£m) 0.427399 0.427399
(= 4% of line 15)
(17) Estimated 1994/95 Credit Approvals (£m) 0.146000 0.146000
(18) Assumed end 1994/95 (start 1995/96) debt (£m) 10.403580 10.403580
(= line 15 - line 16 + line 17)
(19) Assumed 1995/96 debt repayment (£m) 0.416143 0.416143
(= 4% of line 18)
(20) Estimated 1995/96 Credit Approvals (£m) 0.044000 0.044000
(21) Assumed end 1995/96 (start 1996/97) debt (£m) 10.031437 10.031437
(= line 18 - line 19 + line 20)
(22) Assumed 1996/97 debt repayment (£m) 0.401257 0.401257
(= 4% of line 21)
(23) Estimated 1996/97 Credit Approvals (£m) 0.042000 0.042000
(24) Assumed end 1996/97 (start 1997/98) debt (£m) 9.672179 9.672179
(= line 21 - line 22 + line 23)
(25) Assumed 1997/98 debt repayment (£m) 0.386887 0.386887
(= 4% of line 24)
(26) Estimated 1997/98 Credit Approvals (£m) 0.128000 0.128000
(27) Assumed end 1997/98 (start 1998/99) debt (£m) 9.413292 9.413292
(= line 24 - line 25 + line 26)
(28) Assumed 1998/99 debt repayment (£m) 0.376532 0.376532
(= 4% of line 27)
(29) Estimated 1998/99 Credit Approvals (£m) 0.334000 0.334000
(30) Assumed end 1998/99 (start 1999/2000) debt (£m) 9.370760 9.370760
(= line 27 - line 28 + line 29)
(31) Assumed 1999/2000 debt repayment (£m) 0.374830 0.374830
(= 4% of line 30)
(32) Estimated 1999/2000 Credit Approvals (£m) 0.429000 0.429000
(33) Assumed end 1999/2000 (start 2000/2001) debt (£m) 9.424930 9.424930
(= line 30 - line 31 + line 32)
(34) Assumed 2000/2001 debt repayment (£m) 0.376997 0.376997
(= 4% of line 33)
(35) Estimated 2000/2001 Credit Approvals (£m) 0.862000 0.862000
(36) Assumed end 2000/2001 (start 2001/2002) debt (£m) 9.909933 9.909933
(= line 33 - line 34 + line 35)
(37) Assumed 2001/2002 debt repayment (£m) 0.396397 0.396397
(= 4% of line 36)
(38) Estimated 2001/2002 Credit Approvals (£m) 0.253000 0.253000
(39) Assumed end 2001/2002 (start 2002/2003) debt (£m) 9.766535 9.766535
(= line 36 - line 37 + line 38)
(40) Assumed 2002/2003 debt repayment (£m) 0.390661 0.390661
(= 4% of line 39)
(41) Estimated 2002/2003 Credit Approvals (£m) 0.486000 0.486000
(42) Assumed end 2002/2003 (start 2003/2004) debt (£m) 9.861874 9.861874
(= line 39 - line 40 + line 41)
(43) Assumed 2003/2004 debt repayment (£m) 0.394475 0.394475
(= 4% of line 42)
(44) Estimated 2003/2004 Credit Approvals (£m) 0.628154 0.628154
(45) Assumed end 2003/2004 (start 2004/2005) debt (£m) 10.095553 10.095553
(= line 42 - line 43 + line 44)
(46) Assumed 2004/2005 debt repayment (£m) 0.403822 0.403822
(= 4% of line 45)
(47) Estimated 2004/2005 Supported Capital Expenditure (Revenue) (£m) 0.631858 0.631858
(48) Assumed end 2004/2005 (start 2005/2006) debt (£m) 10.323588 10.323588
(= line 45 - line 46 + line 47)
(49) Assumed 2005/2006 debt repayment (£m) 0.412944 0.412944
(= 4% of line 48)
(50) Estimated 2005/2006 Supported Capital Expenditure (Revenue) (£m) 0.722279 0.731279
(51) Assumed end 2005/2006 (start 2006/2007) debt (£m) 10.632924 10.641924
(= line 48 - line 49 + line 50)
(52) Assumed 2006/2007 debt repayment (£m) 0.425317 0.425677
(= 4% of line 51)
(53) Estimated 2006/2007 Supported Capital Expenditure (Revenue) (£m) 0.000000 0.000000
(54) Assumed end 2006/2007 (start 2007/2008) debt (£m) 10.207607 10.216247
(= line 51 - line 52 + line 53)
(55) Assumed mid-2006/2007 debt (£m) 10.420265 10.429085
(= line 51 / 2 + line 54 / 2)
(56) Assumed 2006/2007 interest charges (£m) 0.625216 0.625745
(= 6.0% of line 55)
(57) Assumed 2006/2007 debt repayment & interest charges (£m) 1.050533 1.051422
(= line 52 + line 56)
(58) Capital Financing scaling factor 0.181026671600 0.180343688068
(59) Capital Financing RNF .0000190174464 .0000189617329
(= line 57 x line 58 / 10,000,000,000)
LGF-FGD Division, ODPM - February 2006. Contact: Grant Kelly on grant.kelly@odpm.gsi.gov.uk.
(C) Crown Copyright February 2006. This document, or extracts from this document, may not
be reproduced without permission
Return to: 2006/07 Local Authority Tables Index