---

Environmental, Protective and Cultural Services = 0.00018113332111

DISTRICT-LEVEL EPCS = 0.00017695042228

Basic Amount

District Services EPCS Basic Amount =     8.9278

Top-Ups

District Services EPCS Density Top-Up =    0.7092
 multiplied by POPULATION DENSITY (2.73701000000000)

District Services EPCS Sparsity Top-Up =    4.2806
 multiplied by POPULATION SPARSITY (0.30220000000000)

District Services EPCS Additional Population Top-Up =    3.6690
 multiplied by NET IN-COMMUTERS (0.00000000000000); plus    3.0575
 multiplied by DAY VISITORS (6,178.0821917808)

District Services EPCS Deprivation Top-Up =    15.8992
 multiplied by INCAPACITY BENEFIT AND SEVERE DISABLEMENT
    ALLOWANCE  (2,538.0000000000); plus   19.5694
 multiplied by INCOME SUPPORT/INCOME BASED JOBSEEKER'S ALLOWANCE
    CLAIMANTS (5,137.0000000000); plus   15.8992
 multiplied by ELDERLY ON INCOME SUPPORT/INCOME BASED JOBSEEKER'S
    ALLOWANCE  (2,596.0000000000); plus   19.5694
 multiplied by UNEMPLOYMENT RELATED BENEFIT CLAIMANTS (952.000000000000); plus    3.6690
 multiplied by COUNTRY OF BIRTH OF RESIDENTS (3,426.9609000000)

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 2012 (115,929.00000000) multiplied by the result of:
         DISTRICT SERVICES EPCS BASIC AMOUNT (8.92780000000000); plus
         DISTRICT SERVICES EPCS DENSITY TOP-UP (1.94108749200000); plus
         DISTRICT SERVICES EPCS SPARSITY TOP-UP (1.29359732000000); 

(b)	DISTRICT SERVICES EPCS ADDITIONAL POPULATION TOP-UP (18,889.486301370); plus
      DISTRICT SERVICES EPCS DEPRIVATION TOP-UP (213,358.08894210)

(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 (1.07750000000000);

(d)	The result of (c) is then multiplied by the scaling factor given in Annex F for 
      these services (0.99999940340200);

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

Fixed Costs = 0.00000352126176

The Fixed Costs element for a particular authority is calculated as follows:

Fixed Costs

(a)	325,000.00000000 is multiplied by the scaling factor 
      given in Annex F for Fixed Costs (0.10834651564750).

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

Flood Defence = 0.00000066163707

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

Flood Defence

(a) 	   12.8204 multiplied by LENGTH OF ORDINARY WATERCOURSE NOT COVERED BY IDB (351.659221084889); plus
(    0.1338) multiplied by IDB LEVY (15,761.000000000)

(b)	The result of (a) is multiplied by the scaling factor given in Annex F 
      for Flood Defence (0.99986958157284).

(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 (0.10815458728465)

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

---

Capital Financing = 0.00000432802987

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

Capital Financing

(a)   DEBT I (3,087,069.623965); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (               0) multiplied 
      by 0.5; minus
      DEBT I (3,087,069.623965) 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 (0.15581090001901).

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

---

Return to: 2012/13 Local Authority Tables Index

---

Updated January 2011

---

Return to Local Government Finance Index

---

Return to Local Government Index

---

Return to Department for Communities and Local Government Home Page

---

Terms and conditions