DCLG logo

Settlement
Table 3: Annotated Chapter 4 of the LGFR for Cambridgeshire Police (R908/E6005)

Police = 0.00102689558614

Basic amounts

POLICE BASIC AMOUNT =    15.4153	

SPECIAL EVENTS BASIC AMOUNT = 0.79140000000000

Top-ups

POLICE CRIME TOP-UP 1 =	    2.4041
 multiplied by DAYTIME NET-INFLOW
PER RESIDENT POPULATION (0.01450000000000); plus    0.2681
 multiplied by LOG OF WEIGHTED BARS PER 
100 HECTARE (-.41390000000000); plus   14.7254
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.05870000000000); plus   30.9856
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05070000000000)

POLICE CRIME TOP-UP 2	    0.0288
 multiplied by POPULATION DENSITY 
(2.29150000000000); plus   92.3475
 multiplied by LONG-TERM 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00260000000000)

POLICE CRIME TOP-UP 3	    0.0716
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE (-.41390000000000); plus    0.0078
 multiplied by POPULATION DENSITY
(2.29150000000000); plus    3.5936
 multiplied by RESIDENTS IN ROUTINE/
SEMI ROUTINE OCCUPATIONS OR NEVER WORKED/LONG TERM UNEMPLOYED
(0.16590000000000); plus    8.8553
 multiplied by SINGLE PARENT 
HOUSEHOLDS(0.05070000000000); plus    0.6696
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.01450000000000)

POLICE CRIME TOP-UP 4	    0.1568
 multiplied by LOG OF WEIGHTED BARS 
PER 100 HECTARE (-.41390000000000); plus    0.9770
 multiplied by HARD PRESSED
(0.13920000000000); plus   21.3533
 multiplied by STUDENT HOUSING
(0.00300000000000); plus    6.9062
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05070000000000)

POLICE CRIME TOP-UP 5	    0.2951
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE (-.41390000000000); plus  128.9674
 multiplied by YOUNG MALE 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00480000000000); plus   32.7764
 multiplied by  STUDENT HOUSING
(0.00300000000000)

POLICE CRIME TOP-UP 6	    1.2122
 multiplied by LOG OF OVERCROWDED 
HOUSEHOLDS (-2.9456000000000); plus   -0.4745
 multiplied by LOG OF POPULATION 
SPARSITY(-1.2107000000000); plus    5.1600
 multiplied by  DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.01450000000000)

POLICE CRIME TOP-UP 7	    3.8602
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (0.01450000000000); plus   -2.8724
 multiplied by WEALTHY ACHIEVERS
(0.37310000000000); plus   24.2535
 multiplied by STUDENT HOUSING
(0.00300000000000)

POLICE INCIDENTS TOP-UP	   37.6969
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.05870000000000); plus   10.0545
 multiplied by RESIDENTS IN TERRACED 
ACCOMMODATION (0.21660000000000)

POLICE FEAR OF CRIME TOP-UP	    0.3165
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE(-.41390000000000); plus    3.0932
 multiplied by HARD PRESSED
(0.13920000000000)

POLICE TRAFFIC TOP-UP	    1.1978
 multiplied by POPULATION 
SPARSITY (0.29800000000000)

POLICE SPARSITY TOP-UP	    0.8618
 multiplied by POPULATION 
SPARSITY (0.29800000000000)

The full formula used to calculate the Police element is:

Police

(a)	PROJECTED POPULATION IN 2011 (794,248.00000000) 
multiplied by the result of:
POLICE BASIC AMOUNT (15.4153000000000); plus
POLICE CRIME TOP-UP 1 (2.35924376000000); plus
POLICE CRIME TOP-UP 2 (0.30609870000000); plus
POLICE CRIME TOP-UP 3 (1.04308961000000); plus
POLICE CRIME TOP-UP 4 (0.48530312000000); plus
POLICE CRIME TOP-UP 5 (0.59523083000000); plus
POLICE CRIME TOP-UP 6 (-2.9213591700000); plus
POLICE CRIME TOP-UP 7 (-.94295904000000); plus
POLICE INCIDENTS TOP-UP (4.39061273000000); plus
POLICE FEAR OF CRIME  TOP-UP (0.29957409000000); plus
POLICE TRAFFIC TOP-UP (0.35694440000000); plus
POLICE SPARSITY TOP-UP (0.25681640000000)

(b)	PROJECTED DAYTIME POPULATION IN 2011 (804,548.00000000)
multiplied by  SPECIAL EVENTS BASIC AMOUNT (0.79140000000000);

(c)	The results of (a) and (b) are added together and the result is 
multiplied by AREA COST ADJUSTMENT FOR POLICE (1.04570000000000);

(d)	The result of (c) is then multiplied by the result of 1 minus POLICE GRANT 
RATE (0.44915000000000);

(e)	The result of (d) is then multiplied by the scaling factor given in 
Annex F for the Police service block (0.99999834066214).

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

Capital Financing = 0.00001440716582

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

Capital Financing

(a)   DEBT I (10,276,251.62316); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (               0) multiplied 
      by 0.5; minus
      DEBT I (10,276,251.62316) multiplied by 0.02;

(b)   The result of (a) is then multiplied by INTEREST RATE (0.05100000000000);

(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 (0.15581090001706).

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

Return to: 2011/12 Local Authority Tables Index

Updated January 2011
Return to Local Government Finance Index
Return to DCLG Local Government Index
Return to Department for Communities and Local Government Home Page
Terms and conditions