DCLG logo

2009/10 Settlement
Table 3: Annotated Chapter 4 of the LGFR for Avon & Somerset Police (R471/E6050)


Police = 0.00228159658168

Basic amounts

POLICE BASIC AMOUNT =    16.2596	

SPECIAL EVENTS BASIC AMOUNT = 0.80080000000000

Top-ups

POLICE CRIME TOP-UP 1 =	    2.5891
 multiplied by DAYTIME NET-INFLOW
PER RESIDENT POPULATION (0.00960000000000); plus    0.2887
 multiplied by LOG OF BARS PER 
100 HECTARE (-1.0087000000000); plus   15.8589
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06530000000000); plus   33.3708
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05660000000000)

POLICE CRIME TOP-UP 2	    0.0316
 multiplied by POPULATION DENSITY 
(3.26190000000000); plus  101.5315
 multiplied by LONG-TERM 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00140000000000)

POLICE CRIME TOP-UP 3	    0.0765
 multiplied by LOG OF BARS PER 100 
HECTARE (-1.0087000000000); plus    0.0084
 multiplied by POPULATION DENSITY
(3.26190000000000); plus    3.8417
 multiplied by RESIDENTS IN ROUTINE/
SEMI ROUTINE OCCUPATIONS OR NEVER WORKED/LONG TERM UNEMPLOYED
(0.16540000000000); plus    9.4669
 multiplied by SINGLE PARENT 
HOUSEHOLDS(0.05660000000000); plus    0.7158
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000)

POLICE CRIME TOP-UP 4	    0.1936
 multiplied by LOG OF BARS 
PER 100 HECTARE (-1.0087000000000); plus    1.2059
 multiplied by HARD PRESSED
(0.13870000000000); plus   26.3589
 multiplied by STUDENT HOUSING
(0.00630000000000); plus    8.5251
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05660000000000)

POLICE CRIME TOP-UP 5	    0.3256
 multiplied by LOG OF BARS PER 100 
HECTARE (-1.0087000000000); plus  142.2621
 multiplied by YOUNG MALE 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00290000000000); plus   36.1552
 multiplied by  STUDENT HOUSING
(0.00630000000000)

POLICE CRIME TOP-UP 6	    1.2258
 multiplied by LOG OF OVERCROWDED 
HOUSEHOLDS (-2.9881000000000); minus   -0.4798
 multiplied by LOG OF POPULATION 
SPARSITY(-1.5673000000000); plus    5.2179
 multiplied by  DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000)

POLICE CRIME TOP-UP 7	    4.2217
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.00960000000000); minus   -3.1415
 multiplied by WEALTHY ACHIEVERS
(0.28470000000000); plus   26.5256
 multiplied by STUDENT HOUSING
(0.00630000000000)

POLICE INCIDENTS TOP-UP	   38.1676
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06530000000000); plus   10.1800
 multiplied by RESIDENTS IN TERRACED 
ACCOMMODATION (0.27120000000000)

POLICE FEAR OF CRIME TOP-UP	    0.3064
 multiplied by LOG OF BARS PER 100 
HECTARE(-1.0087000000000); plus    2.2064
 multiplied by HARD PRESSED
(0.13870000000000)

POLICE TRAFFIC TOP-UP	    1.1818
 multiplied by POPULATION 
SPARSITY (0.20860000000000)

POLICE SPARSITY TOP-UP	    0.8644
 multiplied by POPULATION 
SPARSITY (0.20860000000000)

The full formula used to calculate the Police element is:

Police

(a)	PROJECTED POPULATION IN 2009 (1596859.00000000) 
multiplied by the result of:
POLICE BASIC AMOUNT (16.2596000000000); plus
POLICE CRIME TOP-UP 1 (2.65801712000000); plus
POLICE CRIME TOP-UP 2 (0.24522014000000); plus
POLICE CRIME TOP-UP 3 (1.12834981000000); plus
POLICE CRIME TOP-UP 4 (0.62055574000000); plus
POLICE CRIME TOP-UP 5 (0.31190513000000); plus
POLICE CRIME TOP-UP 6 (-2.8607306000000); plus
POLICE CRIME TOP-UP 7 (-.68674545000000); plus
POLICE INCIDENTS TOP-UP (5.25316028000000); plus
POLICE FEAR OF CRIME  TOP-UP (-.00303800000000); plus
POLICE TRAFFIC TOP-UP (0.24652348000000); plus
POLICE SPARSITY TOP-UP (0.18031384000000)

(b)	PROJECTED DAYTIME POPULATION IN 2009 (1611159.00000000)
multiplied by  SPECIAL EVENTS BASIC AMOUNT (0.80080000000000);

(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 (0.42440400000000);

(e)	The result of (d) is then multiplied by the scaling factor given in 
Annex F for the Police service block (0.99999587112244).

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

Capital Financing = 0.00004119936206

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

Capital Financing

(a)   DEBT I (26932777.2137320); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (1570000.00000000) multiplied 
      by 0.5; minus
      DEBT I (26932777.2137320) 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