DCLG logo

Settlement
Table 3: Annotated Chapter 4 of the LGFR for West Mercia Police (R477/E6055)

Police = 0.00132457241392

Basic amounts

POLICE BASIC AMOUNT =    14.2879	

SPECIAL EVENTS BASIC AMOUNT = 0.73370000000000

Top-ups

POLICE CRIME TOP-UP 1 =	    2.2280
 multiplied by DAYTIME NET-INFLOW
PER RESIDENT POPULATION (-.03690000000000); plus    0.2485
 multiplied by LOG OF WEIGHTED BARS PER 
100 HECTARE (-.68130000000000); plus   13.6473
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06810000000000); plus   28.7170
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05320000000000)

POLICE CRIME TOP-UP 2	    0.0267
 multiplied by POPULATION DENSITY 
(1.60610000000000); plus   85.5865
 multiplied by LONG-TERM 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00240000000000)

POLICE CRIME TOP-UP 3	    0.0664
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE (-.68130000000000); plus    0.0073
 multiplied by POPULATION DENSITY
(1.60610000000000); plus    3.3304
 multiplied by RESIDENTS IN ROUTINE/
SEMI ROUTINE OCCUPATIONS OR NEVER WORKED/LONG TERM UNEMPLOYED
(0.18150000000000); plus    8.2070
 multiplied by SINGLE PARENT 
HOUSEHOLDS(0.05320000000000); plus    0.6205
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (-.03690000000000)

POLICE CRIME TOP-UP 4	    0.1454
 multiplied by LOG OF WEIGHTED BARS 
PER 100 HECTARE (-.68130000000000); plus    0.9054
 multiplied by HARD PRESSED
(0.16120000000000); plus   19.7900
 multiplied by STUDENT HOUSING
(0.00090000000000); plus    6.4006
 multiplied by SINGLE PARENT 
HOUSEHOLDS (0.05320000000000)

POLICE CRIME TOP-UP 5	    0.2735
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE (-.68130000000000); plus  119.5252
 multiplied by YOUNG MALE 
UNEMPLOYMENT-RELATED BENEFIT CLAIMANTS (0.00590000000000); plus   30.3767
 multiplied by  STUDENT HOUSING
(0.00090000000000)

POLICE CRIME TOP-UP 6	    1.1234
 multiplied by LOG OF OVERCROWDED 
HOUSEHOLDS (-3.2134000000000); plus   -0.4398
 multiplied by LOG OF POPULATION 
SPARSITY(-.98620000000000); plus    4.7822
 multiplied by  DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (-.03690000000000)

POLICE CRIME TOP-UP 7	    3.5775
 multiplied by DAYTIME NET-INFLOW 
PER RESIDENT POPULATION (-.03690000000000); plus   -2.6621
 multiplied by WEALTHY ACHIEVERS
(0.41870000000000); plus   22.4779
 multiplied by STUDENT HOUSING
(0.00090000000000)

POLICE INCIDENTS TOP-UP	   34.9560
 multiplied by INCOME SUPPORT/ 
INCOME BASED JOBSEEKER'S ALLOWANCE/ GUARANTEE ELEMENT OF PENSION CREDIT CLAIMANTS
(0.06810000000000); plus    9.3234
 multiplied by RESIDENTS IN TERRACED 
ACCOMMODATION (0.18440000000000)

POLICE FEAR OF CRIME TOP-UP	    0.2934
 multiplied by LOG OF WEIGHTED BARS PER 100 
HECTARE(-.68130000000000); plus    2.8680
 multiplied by HARD PRESSED
(0.16120000000000)

POLICE TRAFFIC TOP-UP	    1.1105
 multiplied by POPULATION 
SPARSITY (0.37300000000000)

POLICE SPARSITY TOP-UP	    0.7990
 multiplied by POPULATION 
SPARSITY (0.37300000000000)

The full formula used to calculate the Police element is:

Police

(a)	PROJECTED POPULATION IN 2012 (1,203,863.000000) 
multiplied by the result of:
POLICE BASIC AMOUNT (14.2879000000000); plus
POLICE CRIME TOP-UP 1 (2.20560928000000); plus
POLICE CRIME TOP-UP 2 (0.24829047000000); plus
POLICE CRIME TOP-UP 3 (0.98466976000000); plus
POLICE CRIME TOP-UP 4 (0.40521238000000); plus
POLICE CRIME TOP-UP 5 (0.54620216000000); plus
POLICE CRIME TOP-UP 6 (-3.3526659800000); plus
POLICE CRIME TOP-UP 7 (-1.2264009100000); plus
POLICE INCIDENTS TOP-UP (4.09973856000000); plus
POLICE FEAR OF CRIME  TOP-UP (0.26242818000000); plus
POLICE TRAFFIC TOP-UP (0.41421650000000); plus
POLICE SPARSITY TOP-UP (0.29802700000000)

(b)	PROJECTED DAYTIME POPULATION IN 2012 (1,160,963.000000)
multiplied by  SPECIAL EVENTS BASIC AMOUNT (0.73370000000000);

(c)	The results of (a) and (b) are added together and the result is 
multiplied by AREA COST ADJUSTMENT FOR POLICE (1.00000000000000);

(d)	The result of (c) is then multiplied by the result of 1 minus POLICE GRANT 
RATE (0.44656700000000);

(e)	The result of (d) is then multiplied by the scaling factor given in 
Annex F for the Police service block (0.99999723132367).

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

Capital Financing = 0.00003032531390

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

Capital Financing

(a)   DEBT I (21,630,247.05711); plus
      SUPPORTED CAPITAL EXPENDITURE (REVENUE) (               0) multiplied 
      by 0.5; minus
      DEBT I (21,630,247.05711) 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