Schedule 1
The following Schedule is substituted for Schedule 1 to the principal Order.
“SCHEDULE 1
SUMS TO BE USED IN THE CALCULATION OF SUBSIDY
Articles 12(1)(b) and 17(1) and (8)and paragraph 1(2) of Schedule 5
(1) (2) (3) (4) (5) Authority Administration Subsidy Homeless Threshold Homeless Cap Benefit Savings Threshold (£) (£) (£) (£) ENGLAND Adur 158,982 109.28 182.32 25,529 Allerdale 353,806 87.72 146.20 49,797 Alnwick 97,359 76.04 126.87 10,781 Amber Valley 294,487 88.16 147.09 37,020 Arun 379,301 114.38 190.64 79,116 Ashfield 377,606 82.78 138.12 37,991 Ashford 242,796 108.61 181.21 34,118 Aylesbury Vale 239,112 105.03 175.23 30,983 Babergh 177,068 100.52 167.70 24,634 Barking and Dagenham 729,380 207.64 311.46 99,270 Barnet 1,325,195 207.64 311.46 294,712 Barnsley 840,562 73.53 122.67 91,484 Barrow in Furness 265,810 91.75 153.08 45,190 Basildon 582,669 106.80 178.18 77,843 Basingstoke and Deane 319,848 108.76 181.27 54,450 Bassetlaw 340,462 92.28 153.97 37,130 Bath and N E Somerset 475,239 93.56 155.94 89,490 Bedford 461,123 86.62 144.37 89,925 Berwick upon Tweed 93,814 82.31 137.32 9,323 Bexley 654,071 207.64 311.46 118,692 Birmingham 4,325,030 88.70 147.99 717,625 Blaby 105,398 79.04 131.87 10,670 Blackburn with Darwen 654,475 101.21 168.68 115,728 Blackpool 757,737 84.29 140.63 196,158 Blyth Valley 298,510 69.69 116.27 32,371 Bolsover 267,784 71.87 119.91 29,719 Bolton 942,487 75.92 126.67 147,296 Boston 201,469 79.16 131.94 15,436 Bournemouth 593,598 95.14 158.74 143,633 Bracknell Forest 194,133 118.18 197.17 27,566 Bradford 1,818,967 80.08 133.60 255,713 Braintree 307,387 97.21 162.19 39,717 Breckland 309,584 99.41 165.68 43,021 Brent 1,235,339 207.64 311.46 472,240 Brentwood 172,753 110.20 183.86 15,697 Bridgnorth 175,470 89.60 149.48 11,782 Brighton and Hove 1,202,896 98.33 164.06 356,727 Bristol 1,451,641 86.61 144.50 253,050 Broadland 220,513 99.41 165.68 30,941 Bromley 856,563 207.64 311.46 164,629 Bromsgrove 127,204 92.39 154.14 11,991 Broxbourne 241,906 117.50 196.04 27,082 Broxtowe 249,502 75.59 126.11 26,345 Burnley 361,511 89.88 149.80 59,545 Bury 504,073 87.54 146.06 65,770 Calderdale 735,015 77.81 129.69 96,467 Cambridge 254,071 103.50 172.68 43,779 Camden 1,458,975 207.64 311.46 384,210 Cannock Chase 243,563 92.80 154.82 26,339 Canterbury 368,424 104.36 174.11 70,583 Caradon 226,975 87.97 146.77 43,233 Carlisle 282,892 85.60 142.81 39,116 Carrick 265,342 100.17 167.13 51,164 Castle Morpeth 132,416 82.58 137.78 11,098 Castle Point 183,746 113.62 189.56 30,810 Charnwood 252,645 79.54 132.71 30,445 Chelmsford 282,815 111.21 185.54 39,098 Cheltenham 281,110 112.95 188.44 52,451 Cherwell 244,800 109.51 182.70 38,014 Chester 349,647 82.68 137.80 37,834 Chester le Street 171,271 76.44 127.53 17,219 Chesterfield 379,853 75.89 126.61 47,762 Chichester 271,744 110.07 183.45 39,086 Chiltern 181,246 108.76 181.27 29,333 Chorley 238,366 77.87 129.92 34,789 Christchurch 127,464 93.56 155.94 21,101 City of London 57,007 207.64 311.46 8,800 Colchester 370,883 102.42 170.87 71,441 Congleton 178,091 87.72 146.20 22,595 Copeland 601,831 82.41 137.49 37,073 Corby 155,334 84.93 141.69 16,355 Cotswold 190,522 93.56 155.94 30,235 Coventry 1,353,639 75.44 125.73 172,349 Craven 109,388 93.01 155.18 15,778 Crawley 224,457 117.74 196.44 26,216 Crewe and Nantwich 259,405 92.81 154.85 35,875 Croydon 1,050,833 207.64 311.46 309,079 Dacorum 313,072 103.09 172.00 37,591 Darlington 334,905 80.79 134.79 53,524 Dartford 207,878 106.70 178.01 27,709 Daventry 116,760 84.84 141.54 12,223 Derby 758,178 83.78 139.78 117,384 Derbyshire Dales 167,913 85.07 141.93 13,767 Derwentside 355,173 83.34 139.04 39,592 Doncaster 983,859 76.44 127.53 114,751 Dover 380,606 108.64 181.25 75,660 Dudley 935,763 88.98 148.45 98,641 Durham 242,594 78.70 131.17 25,867 Ealing 1,094,822 207.64 311.46 264,521 Easington 427,255 81.02 135.17 48,741 East Cambridgeshire 174,034 99.41 165.68 22,668 East Devon 265,186 84.92 141.68 45,158 East Dorset 164,953 93.56 155.94 25,918 East Hampshire 251,540 108.76 181.27 38,679 East Hertfordshire 225,539 118.82 198.24 22,853 East Lindsey 422,644 81.58 135.97 62,239 East Northamptonshire 183,464 91.14 151.90 16,851 East Riding of Yorkshire 663,127 81.44 135.87 112,266 East Staffordshire 282,458 79.45 132.41 28,588 Eastbourne 375,420 97.85 163.26 93,923 Eastleigh 246,923 108.76 181.27 41,852 Eden 112,133 87.72 146.20 18,944 Ellesmere Port and Neston 195,919 68.35 114.03 18,878 Elmbridge 273,922 124.05 206.74 43,558 Enfield 957,651 207.64 311.46 248,418 Epping Forest 289,134 105.30 175.68 37,615 Epsom and Ewell 123,445 108.76 181.27 24,600 Erewash 282,977 78.01 130.15 33,164 Exeter 317,202 82.26 137.24 56,845 Fareham 155,848 103.08 171.98 17,825 Fenland 227,114 93.43 155.88 27,761 Forest Heath 107,524 92.01 153.51 11,383 Forest of Dean 180,318 89.67 149.60 24,150 Fylde 180,184 76.65 127.74 26,542 Gateshead 952,406 81.09 135.29 107,815 Gedling 242,360 77.24 128.87 31,805 Gloucester 328,847 97.92 163.38 68,609 Gosport 219,545 101.09 168.66 36,024 Gravesham 273,593 103.16 172.12 37,699 Great Yarmouth 388,487 77.62 129.51 67,025 Greenwich 1,241,878 207.64 311.46 196,456 Guildford 234,251 124.56 207.81 38,056 Hackney 1,666,266 207.64 311.46 395,266 Halton 551,317 80.67 134.59 84,392 Hambleton 179,392 77.18 128.63 24,936 Hammersmith and Fulham 1,073,371 207.64 311.46 223,509 Harborough 103,498 95.77 159.78 10,077 Haringey 1,375,703 207.64 311.46 505,141 Harlow 333,362 101.65 169.59 30,449 Harrogate 275,559 99.01 165.19 47,439 Harrow 496,614 207.64 311.46 159,725 Hart 135,271 108.76 181.27 15,131 Hartlepool 498,042 83.76 139.75 65,835 Hastings 525,638 108.76 181.27 132,993 Havant 304,498 108.76 181.27 47,773 Havering 728,862 207.64 311.46 74,646 Herefordshire 436,681 83.28 138.95 77,354 Hertsmere 265,290 99.41 165.68 43,504 High Peak 215,051 90.06 150.25 32,713 Hillingdon 706,895 207.64 311.46 147,002 Hinckley and Bosworth 193,242 86.96 145.09 15,114 Horsham 232,567 128.58 214.30 26,307 Hounslow 734,854 207.64 311.46 154,255 Huntingdonshire 281,773 107.69 179.48 28,660 Hyndburn 287,968 86.81 144.69 57,331 Ipswich 449,333 92.64 154.56 64,648 Isle of Wight 570,052 108.76 181.27 116,106 Isles of Scilly 5,253 96.69 161.32 484 Islington 1,797,335 207.64 311.46 245,338 Kennet 177,456 93.56 155.94 29,695 Kensington and Chelsea 823,167 207.64 311.46 230,456 Kerrier 351,320 93.56 155.94 69,726 Kettering 171,339 83.80 139.82 19,101 Kings Lynn and West Norfolk 344,468 81.40 135.81 45,427 Kingston upon Hull 1,359,273 84.20 140.49 181,792 Kingston upon Thames 294,671 207.64 311.46 65,121 Kirklees 1,219,157 85.34 142.39 183,426 Knowsley 900,595 94.78 158.13 106,250 Lambeth 1,668,245 207.64 311.46 354,906 Lancaster 447,337 84.40 140.81 80,873 Leeds 2,869,839 77.49 129.28 371,853 Leicester 1,288,747 85.96 143.26 190,322 Lewes 235,853 105.53 176.06 47,026 Lewisham 1,528,369 207.64 311.46 261,012 Lichfield 186,296 86.24 143.73 22,047 Lincoln 340,693 81.34 135.71 51,836 Liverpool 2,935,851 86.51 144.19 488,873 Luton 549,911 106.42 177.56 102,178 Macclesfield 284,661 95.78 159.80 37,593 Maidstone 295,839 108.04 180.26 44,046 Maldon 156,955 99.41 165.68 26,814 Malvern Hills 171,073 86.24 143.73 28,062 Manchester 2,683,059 101.42 169.21 555,656 Mansfield 373,762 87.06 145.10 52,820 Medway 764,467 106.70 178.01 155,455 Melton 96,185 78.17 130.41 8,758 Mendip 294,212 92.19 153.65 45,419 Merton 497,785 207.64 311.46 110,537 Mid Bedfordshire 219,583 98.77 164.80 23,462 Mid Devon 170,751 87.58 146.13 27,427 Mid Suffolk 152,766 93.43 155.88 16,151 Mid Sussex 232,014 108.76 181.27 44,005 Middlesbrough 734,112 91.66 152.92 118,999 Milton Keynes 520,918 106.24 177.26 80,282 Mole Valley 131,786 105.74 176.42 17,174 New Forest 415,614 117.15 195.46 56,413 Newark and Sherwood 282,412 81.34 135.70 36,707 Newcastle under Lyme 358,600 73.12 121.87 27,552 Newcastle upon Tyne 1,370,423 79.67 132.92 225,669 Newham 1,520,405 207.64 311.46 502,856 North Cornwall 339,534 88.31 147.34 45,727 North Devon 312,536 102.14 170.24 54,659 North Dorset 135,999 93.56 155.94 21,074 North East Derbyshire 245,690 74.20 123.79 20,165 North East Lincoln 723,079 79.72 133.01 113,920 North Hertfordshire 263,710 106.89 178.34 34,195 North Kesteven 169,582 81.31 135.66 16,500 North Lincolnshire 413,063 77.17 128.75 51,775 North Norfolk 422,717 85.89 143.31 38,217 North Shropshire 165,063 80.73 134.69 14,960 North Somerset 460,197 107.69 179.67 99,284 North Tyneside 885,099 74.56 124.40 112,394 North Warwickshire 156,558 85.08 141.94 17,731 North West Leicester 186,535 80.48 134.28 18,853 North Wiltshire 257,363 93.56 155.94 35,945 Northampton 469,095 105.81 176.53 59,764 Norwich 510,583 83.85 139.89 70,325 Nottingham 1,490,645 78.00 130.14 192,762 Nuneaton and Bedworth 326,632 82.51 137.66 39,168 Oadby and Wigston 89,893 79.32 132.34 9,175 Oldham 774,003 77.81 129.82 109,967 Oswestry 98,672 83.20 138.81 10,792 Oxford 446,069 114.00 190.20 99,972 Pendle 325,620 81.04 135.21 51,956 Penwith 294,795 87.87 146.45 66,827 Peterborough 525,158 105.98 176.82 80,976 Plymouth 966,607 85.53 142.69 179,869 Poole 354,561 97.10 161.83 61,689 Portsmouth 715,240 103.20 172.17 144,359 Preston 443,288 88.24 147.22 87,738 Purbeck 109,593 107.94 180.08 19,091 Reading 415,322 126.04 210.28 98,177 Redbridge 707,679 207.64 311.46 233,465 Redcar and Cleveland 561,002 87.64 146.22 83,287 Redditch 209,836 93.38 155.80 25,426 Reigate and Banstead 205,886 122.56 204.47 27,119 Restormel 383,662 100.48 167.46 57,327 Ribble Valley 83,561 76.14 127.03 10,647 Richmond upon Thames 471,226 207.64 311.46 85,298 Richmondshire 96,172 90.31 150.67 13,582 Rochdale 905,799 80.92 135.01 130,541 Rochford 156,217 96.45 160.91 22,917 Rossendale 227,323 81.95 136.58 30,766 Rother 286,193 108.76 181.27 61,736 Rotherham 871,888 68.42 114.15 88,076 Rugby 193,041 87.47 145.93 22,247 Runnymede 144,382 128.74 214.79 18,374 Rushcliffe 154,572 89.63 149.53 18,158 Rushmoor 196,750 108.76 181.27 36,119 Rutland 57,765 95.60 159.51 6,176 Ryedale 138,083 77.18 128.63 19,951 Salford 1,108,420 89.52 149.35 165,923 Salisbury 235,842 113.31 189.05 43,234 Sandwell 1,298,893 96.35 160.75 143,346 Scarborough 367,312 91.92 153.35 73,570 Sedgefield 329,693 79.21 132.15 33,588 Sedgemoor 276,927 99.09 165.32 44,983 Sefton 1,025,046 91.05 151.90 153,345 Selby 157,058 86.21 143.83 16,090 Sevenoaks 266,163 108.76 181.27 42,786 Sheffield 1,899,803 77.81 129.81 177,148 Shepway 340,626 99.71 166.35 72,713 Shrewsbury and Atcham 222,934 88.36 147.42 27,391 Slough 341,923 113.58 189.49 56,479 Solihull 429,845 92.50 154.33 49,297 South Bedfordshire 232,739 111.18 185.50 27,438 South Bucks 134,368 108.76 181.27 18,260 South Cambridgeshire 171,455 111.38 185.83 19,747 South Derbyshire 171,309 87.52 146.01 20,714 South Gloucestershire 379,400 95.40 159.16 51,422 South Hams 234,649 93.56 155.94 51,528 South Holland 161,407 83.01 138.50 12,771 South Kesteven 244,197 85.73 143.03 27,845 South Lakeland 195,777 98.60 164.51 30,536 South Norfolk 216,822 90.31 150.67 23,377 South Northants 104,080 98.55 164.42 10,774 South Oxfordshire 219,129 108.76 181.27 35,688 South Ribble 227,824 87.72 146.20 33,478 South Shropshire 118,661 86.24 143.73 17,985 South Somerset 415,533 93.56 155.94 66,085 South Staffordshire 239,127 86.24 143.73 27,741 South Tyneside 809,827 72.58 121.09 77,682 Southampton 913,331 91.07 151.93 157,229 Southend on Sea 615,511 98.88 164.98 165,276 Southwark 1,708,396 207.64 311.46 288,406 Spelthorne 216,515 108.76 181.27 38,142 St Albans 215,451 109.68 183.00 32,026 St Edmundsbury 188,684 98.51 164.36 23,301 St Helens 701,123 93.49 155.98 86,140 Stafford 199,486 81.72 136.33 21,913 Staffordshire Moorlands 214,090 83.86 139.77 15,513 Stevenage 243,569 108.62 181.22 32,626 Stockport 737,146 79.40 132.47 102,287 Stockton on Tees 575,491 83.16 138.74 90,842 Stoke on Trent 872,384 82.99 138.45 168,581 Stratford on Avon 244,819 86.24 143.73 34,847 Stroud 219,390 99.43 165.89 32,601 Suffolk Coastal 331,113 90.23 150.38 43,572 Sunderland 1,608,180 90.15 150.26 193,644 Surrey Heath 114,508 108.76 181.27 15,889 Sutton 428,348 207.64 311.46 76,390 Swale 391,614 108.76 181.27 72,495 Swindon 369,617 88.61 147.83 42,556 Tameside 951,255 92.13 153.54 107,260 Tamworth 194,552 90.45 150.91 21,395 Tandridge 117,775 108.53 181.07 16,484 Taunton Deane 255,695 88.20 147.15 47,164 Teesdale 74,559 80.87 134.92 8,395 Teignbridge 307,262 104.30 174.01 59,384 Telford and Wrekin 610,327 86.24 143.73 94,907 Tendring 465,622 91.04 151.90 84,240 Test Valley 213,080 105.72 176.19 19,389 Tewkesbury 152,510 86.27 143.79 25,309 Thanet 657,570 98.80 164.84 142,653 Three Rivers 173,974 112.00 186.66 23,046 Thurrock 412,361 105.43 175.89 52,009 Tonbridge and Malling 260,250 108.76 181.27 38,346 Torbay 548,083 96.30 160.50 136,155 Torridge 176,529 95.29 158.98 40,560 Tower Hamlets 1,639,080 207.64 311.46 301,622 Trafford 619,582 89.13 148.70 88,484 Tunbridge Wells 284,489 108.76 181.27 59,675 Tynedale 152,644 86.93 144.88 13,733 Uttlesford 114,773 109.00 181.86 13,521 Vale of White Horse 209,110 108.76 181.27 29,575 Vale Royal 219,238 88.20 147.16 27,548 Wakefield 953,267 77.88 129.93 106,726 Walsall 937,306 88.71 148.00 106,096 Waltham Forest 962,767 207.64 311.46 252,205 Wandsworth 1,127,756 207.64 311.46 237,735 Wansbeck 247,702 68.81 114.81 25,671 Warrington 479,279 88.56 147.75 63,756 Warwick 265,520 93.95 156.75 39,912 Watford 203,030 109.07 181.96 34,322 Waveney 432,870 85.75 143.06 82,842 Waverley 206,337 118.19 196.98 28,793 Wealden 247,351 92.72 154.69 42,862 Wear Valley 239,177 80.10 133.63 29,698 Wellingborough 170,414 87.32 145.68 18,371 Welwyn Hatfield 243,396 102.42 170.88 26,919 West Berkshire 279,351 108.76 181.27 49,429 West Devon 127,608 93.56 155.94 24,164 West Dorset 289,995 93.56 155.94 47,120 West Lancashire 320,751 82.80 138.15 43,472 West Lindsey 259,045 80.56 134.26 24,045 West Oxfordshire 171,665 104.26 173.76 21,291 West Somerset 141,196 93.56 155.94 29,841 West Wiltshire 282,026 106.87 178.12 43,507 Westminster 958,041 207.64 311.46 302,284 Weymouth and Portland 203,008 96.89 161.48 32,337 Wigan 956,105 83.06 138.58 106,111 Winchester 195,129 109.19 182.17 30,192 Windsor and Maidenhead 296,824 108.76 181.27 54,576 Wirral 1,357,743 96.96 161.76 264,701 Woking 157,339 140.66 234.68 27,377 Wokingham 154,293 109.89 183.34 22,009 Wolverhampton 1,065,176 80.56 134.41 146,992 Worcester 233,881 83.06 138.57 34,462 Worthing 314,592 108.76 181.27 58,759 Wychavon 260,178 108.55 180.91 38,147 Wycombe 284,654 124.97 208.50 39,909 Wyre 276,208 89.71 149.51 45,539 Wyre Forest 285,287 88.07 146.78 26,469 York 397,123 91.25 152.24 63,487 SCOTLAND Aberdeen 729,638 74.00 123.46 63,159 Aberdeenshire 397,210 69.76 116.39 37,039 Angus 344,226 65.28 108.91 33,412 Argyll and Bute 303,308 79.56 132.74 41,272 Clackmannanshire 209,588 70.11 116.97 20,462 Comhairle Nan Eilean Siar 113,088 82.28 137.27 7,959 Dumfries and Galloway 478,107 74.62 124.50 59,204 Dundee 866,210 81.11 135.33 127,819 East Ayrshire 563,993 71.40 119.12 44,777 East Dunbartonshire 205,702 76.31 127.31 18,990 East Lothian 316,535 68.63 114.50 29,885 East Renfrewshire 172,870 73.22 122.16 16,756 Edinburgh 1,655,271 93.26 155.60 282,148 Falkirk 531,230 74.35 124.04 48,344 Fife 1,262,392 70.72 117.98 120,997 Glasgow 4,339,429 94.50 157.66 587,631 Highland 636,554 86.79 144.79 75,709 Inverclyde 418,023 88.76 148.09 47,231 Midlothian 260,182 62.23 103.82 27,690 Moray 248,274 62.93 104.98 30,273 North Ayrshire 586,723 66.88 111.58 60,567 North Lanarkshire 1,348,987 77.90 129.97 134,450 Orkney 54,778 72.93 121.68 7,024 Perth and Kinross 350,326 66.22 110.48 41,428 Renfrewshire 807,725 80.95 135.06 95,344 Scottish Borders 340,522 70.44 117.52 32,094 Shetland 50,025 94.94 158.40 4,049 South Ayrshire 386,943 72.64 121.19 51,146 South Lanarkshire 1,212,586 79.73 133.01 120,390 Stirling 241,741 75.14 125.36 23,148 West Dunbartonshire 517,544 74.86 124.89 49,303 West Lothian 814,380 76.90 128.29 64,104 WALES Blaenau Gwent 317,250 85.14 142.04 35,043 Bridgend 414,295 86.41 144.17 57,453 Caerphilly 621,176 91.33 152.37 68,855 Cardiff 1,043,506 96.08 160.30 187,381 Carmarthenshire 578,755 83.38 139.11 77,878 Ceredigion 197,072 91.39 152.47 36,006 Conwy 348,930 80.38 134.11 64,830 Denbighshire 319,803 78.18 130.44 57,364 Flintshire 361,417 83.14 138.71 43,226 Gwynedd 375,535 82.80 138.14 59,438 Isle of Anglesey 243,345 81.64 136.21 35,039 Merthyr Tydfil 277,101 82.84 138.21 31,944 Monmouthshire 187,683 95.92 160.04 27,562 Neath and Port Talbot 557,185 83.98 140.11 67,048 Newport 488,591 90.95 151.74 59,611 Pembrokeshire 381,575 81.62 136.17 64,725 Powys 310,626 85.60 142.81 43,070 Rhondda Cynon Taff 988,046 81.48 135.94 104,701 Swansea 856,663 87.05 145.24 125,453 Torfaen 310,102 94.52 157.70 34,263 Vale of Glamorgan 305,997 98.10 163.67 52,980 Wrexham 397,222 77.96 130.08 40,584 ”