Table 6 - SPICe analysis of Finance Circular figures based on 85% Funding Floor calculation, 2018-19
85% floor calcs - Total Revenue + Assumed CTax2016 mid year populationTotal Revenue + assumed CTaxPer head% of Scottish averageAdjusted total Revenue + assumed CTaxNew per head% of Scottish averageAberdeen City 229,840422.11,83683.9%422.11,83684.7%Edinburgh, City of 507,170939.61,85384.6%939.61,85385.5%Moray 96,070192.12,00091.4%192.12,00092.3%Aberdeenshire 262,190527.22,01191.8%527.22,01192.8%Perth & Kinross 150,680311.92,07094.6%311.92,07095.5%East Lothian 104,090215.52,07094.6%215.52,07095.5%Fife 370,330776.12,09695.7%776.12,09696.7%Angus 116,520244.62,09995.9%244.62,09996.8%West Lothian 180,130379.62,10796.3%379.62,10797.2%Falkirk 159,380337.72,11996.8%337.72,11997.7%South Lanarkshire 317,100682.02,15198.2%682.02,15199.2%North Lanarkshire 339,390730.82,15398.4%730.82,15399.3%Renfrewshire 175,930379.62,15898.6%379.62,15899.6%East Dunbartonshire 107,540233.82,17499.3%233.82,174100.3%Midlothian 88,610193.12,17999.6%193.12,179100.6%Stirling 93,750205.72,194100.2%205.72,194101.2%East Ayrshire 122,200269.72,207100.8%269.72,207101.8%Scottish Borders 114,530253.02,209100.9%253.02,209101.9%South Ayrshire 112,470249.12,215101.2%249.12,215102.2%Clackmannanshire 51,350114.82,235102.1%114.82,235103.1%Highland 234,770542.02,309105.5%542.02,309106.5%Dumfries & Galloway 149,520345.22,309105.5%345.22,309106.5%Dundee City 148,270345.52,330106.4%345.52,330107.5%East Renfrewshire 93,810220.32,348107.3%220.32,348108.3%Glasgow City 615,0701,463.72,380108.7%1,463.72,380109.8%North Ayrshire 135,890324.62,389109.1%324.62,389110.2%Inverclyde 79,160192.62,433111.2%192.62,433112.3%West Dunbartonshire 89,860222.42,475113.1%222.42,475114.2%Argyll & Bute 87,130234.72,694123.0%219.32,517116.1%Eilean Siar 26,900105.53,920179.1%67.72,517116.1%Orkney 21,85082.83,789173.1%55.02,517116.1%Shetland 23,20094.54,072186.0%58.42,517116.1%Scotland5,404,70011,831.62,189100%11,714.62,167100%Source: SPICe calculations based on Local government Finance Circulars, NRS Mid-Year Population Estimates