---

Part A - Isles of Scilly

From the total of DCLG Formula Grant which the Secretary of State proposes to pay 
to receiving authorities, which is £24,872,954,992 he proposes to pay £ 2,599,000 with 
respect to the Isles of Scilly 

Part B - Grants Rolling in Using Tailored Distribution = £ 11,376,954

From the total of DCLG Formula Grant which the Secretary of State proposes to pay 
to receiving authorities he proposes to pay £  2,027,962,594 with 
respect to grants rolling in using tailored distributions. 

The Secretary of State has decided to amalgamate certain special and specific 
grants for each authority, to give authorities more control over how they may be used.

The Grants Rolling in Using Tailored Distribution is calculated as follows.
The sum of:
     the result of Annex J of this Report =          142,204 plus
     the result of Annex K of this Report =        9,827,593 plus
     the result of Annex L of this Report =           86,029 plus
     the result of Annex M of this Report =          421,334 plus
     the result of Annex N of this Report =          147,000 plus
     the result of Annex O of this Report =          728,065 plus
     the result of Annex P of this Report =           24,730

Part C - Relative Needs Amount = £ 118,338,757

From the remaining total of DCLG Formula Grant which the Secretary of State proposes to pay 
to receiving authorities, after paying the Isles of Scilly, and after paying the Grants 
Rolled In Using Tailored Distributions, which is £22,842,393,398, he proposes to pay 83.0
% or £18,959,186,520 with respect to the relative needs of authorities.
 

The Relative Needs Amount is calculated as follows.
(a)   Upper-tier services RNF (0.00265688224427)
      multiplied by 1,000,000 and 
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      = 0.00929545333269;
(b)   The minimum for all authorities of the result of (a)
      = 0.00525649744838;
(c)   The result of (a) minus the result of (b)
      = 0.00403895588431

(j)   Lower-tier services RNF (0.00060472627125)
      multiplied by 1,000,000 and 
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      = 0.00211571470493;
(k)   The minimum for all authorities of the result of (j)
      = 0.00151858376434;
(l)   The result of (j) minus the result of (k)
      = 0.00059713094059;

(m)   Mixed-tier services RNF (0.00000416000456)
      multiplied by 1,000,000 and 
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      = 0.00001455432522;
(n)   The minimum for all authorities of the result of (m)
      = 0.00000291102536;
(o)   The result of (m) minus the result of (n)
      = 0.00001164329986


(p)   Capital Financing RNF (0.00034583144907)
      multiplied by 1,000,000 and 
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      = 0.00120993698637;
(q)   The minimum for all authorities of the result of (p)
      = 0.00001060568730;
(r)   The result of (p) minus the result of (q)
      = 0.00119933129907;

(s)   The sum of:
      the result of (c) (0.00403895588431) plus
      the result of (l) (0.00059713094059) plus
      the result of (o) (0.00001164329986) plus

      the result of (r) (0.00119933129907)

      =  0.00584706142383

(t)   The result of (s) (0.00584706142383)
      divided by 1,000,000 and 
      multiplied by PROJECTED POPULATION IN 2011 (     285,826)

      = 0.00167124217853

(u)   The sum for all authorities of the result of (t)

      = 0.26775160631729

(v)   The result of (t) (0.00167124217853)
      divided by the result of (u) (0.26775160631729)
      multiplied by £18,959,186,520

      = £   118,338,757

Part D - Relative Resource Amount = £ -7,690,462

From the remaining total of DCLG Formula Grant which the Secretary of State proposes to pay 
to receiving authorities, after paying the Isles of Scilly, and after paying the Grants 
Rolled In Using Tailored Distributions, he proposes to adjust the amount payable by  -26.6
% or  £-6,076,076,644 with respect to the relative resources of authorities. 

The Relative Resource Amount is calculated as follows.

	
(a)   Taxbase (      79,093)
      multiplied by Upper-tier Share of Taxbase (0.79915018)
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      =  (0.22113850187155);
(b)	The minimum for all authorities of the result of (a)
      = 0.20056079252495;
(c)	The result of (a) minus the result of (b)
      = 0.02057770934661

(j)   Taxbase (      79,093)
      multiplied by Lower-Tier Share of Taxbase (0.10314125) 
      divided by PROJECTED POPULATION IN 2011 (     285,826)
      = 0.02854094616733;
(k)   The minimum for all authorities of the result of (j)
      = 0.02588511152190;
(l)   The result of (j) minus the result of (k)
      = 0.00265583464543


(m)   The sum of:
      the result of (c) (0.02057770934661) plus
      the result of (l)  (0.00265583464543)

      =  0.02323354399203

(n)   The result of (m) (0.02323354399203)
      multiplied by PROJECTED POPULATION (     285,826)
      = 6,640.7509450671

(o)   The sum for all authorities of the result of (n)
      = (5,246,721.279622);

(p)	The result of (n) (6,640.7509450671)
      divided by the result of (o) (5,246,721.279622)
      multiplied by  £-6,076,076,644
      = £    -7,690,462

Part E - Central Allocation = £ 39,595,594

From the remaining total of DCLG Formula Grant which the Secretary of State proposes to pay 
to receiving authorities, after paying the Isles of Scilly, and after paying the Grants 
Rolled In Using Tailored Distributions, he proposes to pay £ 9,959,283,522
with respect to the central allocation.

 
The Central Allocation is calculated as follows.



(a)   The sum of:
  
         the result of (b) from paragraph 5.10 of this Report 
            (0.00525649744838) plus  
  
         the result of (k) from paragraph 5.10 of this Report 
            (0.00151858376434)plus 
   
         the result of (n) from paragraph 5.10 of this Report 
            (0.00000291102536)plus 

 
         the result of (q) from paragraph 5.10 of this Report 
            (0.00001060568730)

      = 0.00678859792537;	

(b)   The result of (a) (0.00678859792537)
      divided by the result of (u) from paragraph 5.10 of this Report 
         (0.26775160631729)
      multiplied by £18,959,186,520

      = £480.692893113243);
	
(c)   The sum of: 
  
         the result of (b) from paragraph 5.12 of this Report 
            (0.20056079252495) plus 
   
         the result of (k) from paragraph 5.12 of this Report 
             (0.02588511152190)

	
      =  0.22644590404685;


(d)   The result of (c) (0.22644590404685)
      divided by the result of (o) from paragraph 5.12 of this Report 
         (5,246,721.279622)
      multiplied by £-6,076,076,644

      = £-262.24047274103;
	
(e)   The sum of the results of (b) (£480.692893113243)
      plus (d) (£-262.24047274103)

      = £218.452420372217;	

(f)   The result of (e) (218.452420372217)
      multiplied by PROJECTED POPULATION (     285,826)

      = £62,439,381.505; 
	
(g)   The sum for all authorities of the result of (f)

      = £15,705,068,175;	

(h)   The result of (f) (62,439,381.50531)
      divided by the result of (g) (15,705,068,174.8)
      multiplied by £ 9,959,283,522 

      = £    39,595,594

Part F - Floor Damping = £ 9,729,609

The results from the Part B, Part C, Part D and Part E when added together with Police 
Grant form Formula Grant before floor damping. In order to ensure that authorities receive 
at least a minimum grant change (called the ‘floor’) we adjust the results.

The floor damping calculations are given below.

The final amount of Formula Grant for each authority for 2011-12 is calculated as follows: 


(a)   which represents the previous year’s grant support 
      (£   193,179,765), is the Secretary of State's estimate of adjusted formula
      grant for 2010-11
(b)   (a) (£   193,179,765)
      multiplied by    0.88700

      = £   171,350,452

(c)   the sum of the following items:
         the Grants Rolling In Using Tailored Distribution as defined in paragraph 5.8 of this Report
         (£    11,376,954);
         the Relative Needs Amount as defined in paragraph 5.10 of this Report
         (£   118,338,757); 
         plus the Relative Resource Amount as defined in paragraph 5.12 of this Report
         (£    -7,690,462; 
         plus the Central Allocation as defined in paragraph 5.14 of this Report
         (£    39,595,594); 

      = £   161,620,843

(d)   the result of:
         (c) (£   161,620,843)
         minus (b) (£   171,350,452)
         = £    -9,729,609
      multiplied by 0.28634468; 
      plus the result of (b) (£   171,350,452)

      = £   168,564,430

(k)	either the result of (b) (£   171,350,452)
      or the result of (d), (£   168,564,430)
      whichever is the greater

      = £   171,350,452).

Return to: 2011-12 Local Authority Tables Index

---

Updated January 2011

---

Return to Local Government Finance Index

---

Return to CLG Local Government Index

---

Return to CLG Home Page

---

Terms and conditions