DCLG logo

2008/09 Settlement
Table 3: Annotated Chapter 4 of the LGFR for Avon & Somerset Police (R471/E6050)


Police = 0.00221387093335

Basic amounts

POLICE BASIC AMOUNT =    15.8960	

SPECIAL EVENTS BASIC AMOUNT = 0.78290000000000

Top-ups

POLICE CRIME TOP-UP 1 =	    2.5312
 multiplied by DAYTIME NET-INFLOW
PER RESIDENT POPULATION (0.00960000000000); plus    0.2823
 multiplied by LOG OF BARS PER 
100 HECTARE (-1.0087000000000); plus   15.5040
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06530000000000); plus   32.6241
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05660000000000)

POLICE CRIME TOP-UP 2	    0.0309
 multiplied by POPULATION DENSITY 
(3.26190000000000); plus   99.2600
 multiplied by LONG-TERM 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00140000000000)

POLICE CRIME TOP-UP 3	    0.0748
 multiplied by LOG OF BARS PER 100 
HECTARE (-1.0087000000000); plus    0.0082
 multiplied by POPULATION DENSITY
(3.26190000000000); plus    3.7557
 multiplied by RESIDENTS IN ROUTINE/
SEMI ROUTINE OCCUPATIONS OR NEVER WORKED/LONG TERM UNEMPLOYED
(0.16540000000000); plus    9.2551
 multiplied by SINGLE PARENT 
HOUSEHOLDS(0.05660000000000); plus    0.6998
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000)

POLICE CRIME TOP-UP 4	    0.1893
 multiplied by LOG OF BARS 
PER 100 HECTARE (-1.0087000000000); plus    1.1790
 multiplied by HARD PRESSED
(0.13870000000000); plus   25.7691
 multiplied by STUDENT HOUSING
(0.00630000000000); plus    8.3343
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05660000000000)

POLICE CRIME TOP-UP 5	    0.3183
 multiplied by LOG OF BARS PER 100 
HECTARE (-1.0087000000000); plus  139.0793
 multiplied by YOUNG MALE 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00290000000000); plus   35.3462
 multiplied by  STUDENT HOUSING
(0.00630000000000)

POLICE CRIME TOP-UP 6	    1.1984
 multiplied by LOG OF OVERCROWDED 
HOUSEHOLDS (-2.9881000000000); minus   -0.4691
 multiplied by LOG OF POPULATION 
SPARSITY(-1.5673000000000); plus    5.1011
 multiplied by  DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000)

POLICE CRIME TOP-UP 7	    4.1273
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000); minus   -3.0712
 multiplied by WEALTHY ACHIEVERS
(0.28470000000000); plus   25.9321
 multiplied by STUDENT HOUSING
(0.00630000000000)

POLICE INCIDENTS TOP-UP	   37.3098
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06530000000000); plus    9.9511
 multiplied by RESIDENTS IN TERRACED 
ACCOMMODATION (0.27120000000000)

POLICE FEAR OF CRIME TOP-UP	    0.2995
 multiplied by LOG OF BARS PER 100 
HECTARE(-1.0087000000000); plus    2.1567
 multiplied by HARD PRESSED
(0.13870000000000)

POLICE TRAFFIC TOP-UP	    1.1555
 multiplied by POPULATION 
SPARSITY (0.20860000000000)

POLICE SPARSITY TOP-UP	    0.8457
 multiplied by POPULATION 
SPARSITY (0.20860000000000)

The full formula used to calculate the Police element is:

Police

(a)	PROJECTED POPULATION IN 2008 (1584184.00000000) 
multiplied by the result of:
POLICE BASIC AMOUNT (15.8960000000000); plus
POLICE CRIME TOP-UP 1 (2.59847877000000); plus
POLICE CRIME TOP-UP 2 (0.23975671000000); plus
POLICE CRIME TOP-UP 3 (1.10304634000000); plus
POLICE CRIME TOP-UP 4 (0.60664710000000); plus
POLICE CRIME TOP-UP 5 (0.30494182000000); plus
POLICE CRIME TOP-UP 6 (-2.7967480500000); plus
POLICE CRIME TOP-UP 7 (-.67137633000000); plus
POLICE INCIDENTS TOP-UP (5.13506826000000); plus
POLICE FEAR OF CRIME  TOP-UP (-.00297136000000); plus
POLICE TRAFFIC TOP-UP (0.24103730000000); plus
POLICE SPARSITY TOP-UP (0.17641302000000)

(b)	PROJECTED DAYTIME POPULATION IN 2008 (1598484.00000000)
multiplied by  SPECIAL EVENTS BASIC AMOUNT (0.78290000000000);

(c)	The results of (a) and (b) are added together and the result is 
multiplied by AREA COST ADJUSTMENT FOR POLICE (1.02740000000000);

(d)	The result of (c) is then multiplied by the result of 1 minus POLICE GRANT 
RATE (0.42413300000000);

(e)	The result of (d) is then multiplied by the scaling factor given in 
Annex F for the Police service block (1.00000054631092).

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

Capital Financing = 0.00004037730577

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

Capital Financing

(a)   DEBT I (26419559.5976375); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (1570000.00000000) multiplied 
      by 0.5; minus
      DEBT I (26419559.5976375) 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