---

Environmental, Protective and Cultural Services = 0.00019665040907

DISTRICT-LEVEL EPCS = 0.00019139259044

Basic Amount

District Services EPCS Basic Amount =    12.2180

Top-Ups

District Services EPCS Density Top-Up =    0.9269
 multiplied by POPULATION DENSITY (2.26888000000000)

District Services EPCS Sparsity Top-Up =    6.6171
 multiplied by POPULATION SPARSITY (0.51970000000000)

District Services EPCS Additional Population Top-Up =    4.9288
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    4.1844
 multiplied by DAY VISITORS (2884.93150684932)

District Services EPCS Deprivation Top-Up =    39.6153
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE  (2192.00000000000); plus   26.7815
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (4395.00000000000); plus   39.6153
 multiplied by ELDERLY ON INCOME SUPPORT/INCOME BASED JOBSEEKER'S
    ALLOWANCE  (2544.00000000000); plus   26.7815
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (613.000000000000); plus    3.6109
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (1436.03140000000)

The full formula used to calculate the RNF element for these services is:

Services provided predominantly by non-metropolitan district councils in non-metropolitan areas

(a)   PROJECTED POPULATION IN 2009 (88680.0000000000) multiplied by the result of:
         DISTRICT SERVICES EPCS BASIC AMOUNT (12.2180000000000); plus
         DISTRICT SERVICES EPCS DENSITY TOP-UP (2.10302487200000); plus
         DISTRICT SERVICES EPCS SPARSITY TOP-UP (3.43890687000000); 

(b)	DISTRICT SERVICES EPCS ADDITIONAL POPULATION TOP-UP (12071.7073972603); plus
      DISTRICT SERVICES EPCS DEPRIVATION TOP-UP (326925.178582260)

(c)	The result of (a) and (b) are added together and the result is then multiplied by 
      AREA COST ADJUSTMENT FOR ENVIRONMENTAL, PROTECTIVE AND CULTURAL SERVICES (1.00000000000000);

(d)	The result of (c) is then multiplied by the scaling factor given in Annex F for 
      these services (0.99998864732360);

(e)	The result of (d) 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 (0.15180821030155).

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

FLOOD DEFENCE FSS = 0.00000018087948

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

Flood Defence

(a)   FLOOD DEFENCE EXPENDITURE (11915.0000000000)

(b)	The result of (a) is multiplied by the scaling factor given in Annex F 
      for Flood Defence (0.15180821030155).

(c)	The result of (b) is 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 (0.15092850326587)

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

---

Capital Financing = 0.00000755390972

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

Capital Financing

(a)   DEBT I (5021773.21467074); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (0.00000000000000) multiplied 
      by 0.5; minus
      DEBT I (5021773.21467074) 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 (0.16188458389379).

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

---

Return to: 2009/10 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