Schedule Schedule to be 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)
(1) (2) (3) (4) Authority Administration Subsidy Homeless Threshold Homeless Cap (£) (£) (£) England Adur 336,015 113.21 189.05 Allerdale 749,114 90.88 151.46 Alnwick 196,798 78.78 131.89 Amber Valley 660,408 91.33 152.39 Arun 790,793 118.50 197.50 Ashfield 693,816 85.76 143.09 Ashford 524,634 112.52 187.73 Aylesbury Vale 535,811 108.81 181.96 Babergh 358,578 104.14 173.74 Barking and Dagenham 1,715,387 215.12 322.67 Barnet 1,966,392 215.12 322.67 Barnsley 1,984,356 76.18 128.00 Barrow in Furness 564,350 95.05 158.59 Basildon 1,232,208 110.64 184.59 Basingstoke and Deane 674,215 112.68 187.80 Bassetlaw 671,035 95.60 159.51 Bath and North East Somerset 1,082,993 96.93 161.55 Bedford 962,164 89.74 150.11 Berwick upon Tweed 185,032 85.27 142.26 Bexley 1,344,084 215.12 322.67 Birmingham 9,997,873 91.89 153.73 Blaby 226,502 81.89 136.91 Blackburn with Darwen 1,367,527 104.85 174.75 Blackpool 1,638,940 87.32 149.56 Blyth Valley 631,255 72.20 120.78 Bolsover 560,230 74.46 126.83 Bolton 2,773,997 78.65 132.42 Boston 431,424 82.01 136.99 Bournemouth 1,399,219 98.57 164.45 Bracknell Forest 387,852 122.43 207.58 Bradford 3,740,671 82.96 138.41 Braintree 694,028 100.71 168.03 Breckland 579,639 102.99 172.27 Brent 2,602,436 215.12 341.25 Brentwood 258,281 114.17 190.48 Bridgnorth 503,991 92.83 156.03 Brighton and Hove 2,485,608 101.87 169.97 Bristol 3,236,394 89.73 150.65 Broadland 484,484 102.99 172.27 Bromley 1,624,856 215.12 322.67 Bromsgrove 266,278 95.72 166.88 Broxbourne 408,664 121.73 203.10 Broxtowe 552,645 78.31 131.76 Burnley 847,615 93.12 155.19 Bury 1,086,329 90.69 151.32 Calderdale 1,612,612 80.61 134.57 Cambridge 532,990 107.23 178.90 Camden 3,058,163 215.12 339.70 Cannock Chase 585,601 96.14 165.88 Canterbury 833,431 108.12 180.38 Caradon 481,126 91.14 152.05 Carlisle 622,856 88.68 147.95 Carrick 605,786 103.78 173.15 Castle Morpeth 272,212 85.55 142.74 Castle Point 406,217 117.71 196.38 Charnwood 609,017 82.40 137.49 Chelmsford 763,838 115.21 192.92 Cheltenham 568,079 117.02 195.22 Cherwell 512,918 113.45 189.54 Chester 770,496 85.66 142.76 Chester le Street 345,994 79.19 132.54 Chesterfield 805,291 78.62 131.17 Chichester 637,646 114.03 190.05 Chiltern 356,068 112.68 187.80 Chorley 500,193 80.67 135.34 Christchurch 260,844 96.93 161.55 City of London 105,344 215.12 322.67 Colchester 855,075 106.11 178.48 Congleton 386,050 90.88 151.46 Copeland 714,861 85.38 144.00 Corby 321,789 87.99 151.70 Cotswold 393,637 96.93 161.55 Coventry 2,991,698 78.16 130.26 Craven 241,770 96.36 160.77 Crawley 505,732 121.98 204.25 Crewe and Nantwich 575,645 96.15 167.10 Croydon 2,266,229 215.12 335.18 Dacorum 628,032 106.80 180.44 Darlington 769,953 83.70 139.64 Dartford 408,357 110.54 184.42 Daventry 240,602 87.89 146.64 Derby 1,651,215 86.80 144.84 Derbyshire Dales 314,336 88.13 147.36 Derwentside 761,418 86.34 144.05 Doncaster 2,085,783 79.19 134.35 Dover 820,429 112.55 187.78 Dudley 2,104,329 92.18 156.06 Durham 546,255 81.53 137.84 Ealing 2,095,493 215.12 326.58 Easington 988,557 83.94 140.04 East Cambridgeshire 351,453 102.99 172.27 East Devon 715,125 87.98 146.78 East Dorset 324,574 96.93 161.55 East Hampshire 484,345 112.68 187.80 East Hertfordshire 484,358 123.10 206.12 East Lindsey 946,460 84.52 141.17 East Northamptonshire 384,743 94.42 157.71 East Riding of Yorkshire 1,590,429 84.37 144.52 East Staffordshire 637,987 82.31 137.18 Eastbourne 768,808 101.37 169.14 Eastleigh 518,005 112.68 187.80 Eden 220,463 90.88 151.46 Ellesmere Port and Neston 514,605 70.81 122.16 Elmbridge 561,365 128.52 214.18 Enfield 2,015,997 215.12 322.67 Epping Forest 589,123 109.09 182.51 Epsom and Ewell 232,854 112.68 187.80 Erewash 611,233 80.82 135.13 Exeter 693,051 85.22 142.18 Fareham 289,279 106.79 181.75 Fenland 536,073 96.79 161.49 Forest Heath 213,024 95.32 159.04 Forest of Dean 388,503 92.90 154.99 Fylde 367,617 79.41 132.34 Gateshead 2,070,704 84.01 140.18 Gedling 509,370 80.02 134.08 Gloucester 697,329 101.45 169.26 Gosport 402,775 104.73 174.73 Gravesham 581,248 106.87 178.32 Great Yarmouth 829,448 80.41 134.17 Greenwich 2,908,125 215.12 322.67 Guildford 481,291 129.04 215.29 Hackney 3,346,372 215.12 323.13 Halton 1,162,807 83.57 144.44 Hambleton 339,061 79.96 133.47 Hammersmith and Fulham 2,442,753 215.12 322.67 Harborough 217,423 99.22 165.53 Haringey 2,725,296 215.12 322.67 Harlow 597,151 105.31 175.70 Harrogate 635,033 102.57 171.14 Harrow 1,088,415 215.12 354.57 Hart 200,036 112.68 187.80 Hartlepool 1,004,446 86.78 144.78 Hastings 1,065,457 112.68 187.80 Havant 688,269 112.68 187.80 Havering 1,229,964 215.12 322.67 Herefordshire 1,069,489 86.28 143.95 Hertsmere 504,224 102.99 172.27 High Peak 451,857 93.30 155.66 Hillingdon 1,485,249 215.12 356.52 Hinckley and Bosworth 382,835 90.09 150.31 Horsham 486,512 133.21 222.01 Hounslow 2,236,167 215.12 322.67 Huntingdonshire 625,161 111.57 186.62 Hyndburn 651,901 89.94 149.90 Ipswich 928,698 95.98 160.12 Isle of Wight 1,047,600 112.68 187.80 Isles of Scilly 8,615 100.17 167.13 Islington 3,386,483 215.12 334.32 Kennet 351,625 96.93 161.55 Kensington and Chelsea 1,776,850 215.12 368.39 Kerrier 674,545 96.93 161.55 Kettering 460,879 86.82 146.05 Kings Lynn and West Norfolk 821,213 84.33 148.25 Kingston upon Hull 2,918,733 87.23 151.00 Kingston upon Thames 627,601 215.12 346.49 Kirklees 2,769,184 88.41 147.52 Knowsley 1,631,551 98.19 163.82 Lambeth 3,445,764 215.12 322.67 Lancaster 927,168 87.44 145.88 Leeds 6,025,519 80.28 134.27 Leicester 2,265,219 89.05 148.42 Lewes 478,142 109.33 183.66 Lewisham 3,396,549 215.12 322.67 Lichfield 420,321 89.34 148.90 Lincoln 768,326 84.27 140.60 Liverpool 6,130,689 89.62 149.56 Luton 1,141,847 110.25 183.95 Macclesfield 628,884 99.23 179.66 Maidstone 633,387 111.93 186.75 Maldon 309,401 102.99 172.27 Malvern Hills 413,445 89.34 148.90 Manchester 5,957,020 105.07 175.30 Mansfield 774,010 90.19 150.32 Medway 1,641,323 110.54 184.42 Melton 165,695 80.98 138.77 Mendip 620,575 95.51 159.18 Merton 1,010,948 215.12 322.67 Mid Bedfordshire 511,351 102.33 171.35 Mid Devon 353,778 90.73 151.39 Mid Suffolk 351,519 96.79 161.49 Mid Sussex 477,322 112.68 187.80 Middlesbrough 1,527,089 94.96 158.43 Milton Keynes 1,150,639 110.06 184.40 Mole Valley 261,284 109.55 182.77 New Forest 775,992 121.37 202.50 Newark and Sherwood 589,970 84.27 140.59 Newcastle under Lyme 791,152 75.75 126.26 Newcastle upon Tyne 3,081,834 82.54 137.71 Newham 3,509,006 215.12 322.67 North Cornwall 702,548 91.49 152.64 North Devon 667,680 105.82 176.37 North Dorset 290,683 96.93 161.55 North East Derbyshire 535,744 76.87 131.54 North East Lincoln 1,379,041 82.59 142.61 North Hertfordshire 562,335 110.74 190.31 North Kesteven 367,352 84.24 140.54 North Lincolnshire 990,032 79.95 133.88 North Norfolk 742,152 88.98 148.64 North Shropshire 287,720 83.64 140.44 North Somerset 1,027,953 111.57 186.14 North Tyneside 1,829,018 77.24 129.57 North Warwickshire 365,275 88.14 149.44 North West Leicestershire 391,001 83.38 139.11 North Wiltshire 575,206 96.93 161.55 Northampton 963,555 109.62 182.89 Norwich 1,275,591 86.87 145.44 Nottingham 2,525,459 80.81 134.83 Nuneaton and Bedworth 802,852 85.48 144.06 Oadby and Wigston 184,526 82.18 137.88 Oldham 1,703,754 80.61 142.40 Oswestry 197,040 86.20 143.81 Oxford 869,152 118.10 198.94 Pendle 649,593 83.96 140.08 Penwith 597,259 91.03 151.72 Peterborough 1,075,322 109.80 183.19 Plymouth 1,787,999 88.61 147.83 Poole 798,980 100.60 167.66 Portsmouth 1,389,239 106.92 178.37 Preston 952,781 91.42 152.52 Purbeck 214,436 111.83 186.56 Reading 933,433 130.58 217.85 Redbridge 1,606,861 215.12 328.04 Redcar and Cleveland 1,192,922 90.80 151.48 Redditch 437,319 96.74 161.41 Reigate and Banstead 488,325 126.97 211.83 Restormel 747,425 104.10 173.49 Ribble Valley 164,838 78.88 131.60 Richmond upon Thames 969,423 215.12 322.67 Richmondshire 212,749 93.56 156.09 Rochdale 1,755,484 83.83 139.87 Rochford 363,382 99.92 166.70 Rossendale 558,700 84.90 141.50 Rother 582,556 112.68 187.80 Rotherham 1,895,521 70.88 123.23 Rugby 415,981 90.62 152.15 Runnymede 306,558 133.37 222.52 Rushcliffe 316,153 92.86 156.38 Rushmoor 389,658 112.68 187.80 Rutland 105,881 99.04 165.25 Ryedale 287,883 79.96 133.47 Salford 2,335,634 92.74 154.73 Salisbury 466,613 117.39 200.95 Sandwell 3,171,266 99.82 167.98 Scarborough 872,006 95.23 158.87 Sedgefield 841,576 82.06 137.29 Sedgemoor 583,870 102.66 171.27 Sefton 2,247,817 94.33 157.61 Selby 346,421 89.31 149.01 Sevenoaks 594,092 112.68 187.80 Sheffield 4,094,415 80.61 134.60 Shepway 717,419 103.30 172.34 Shrewsbury and Atcham 558,858 91.54 152.73 Slough 747,664 117.67 198.42 Solihull 936,868 95.83 159.89 South Bedfordshire 501,229 115.18 193.29 South Bucks 248,922 112.68 187.80 South Cambridgeshire 438,895 115.39 192.52 South Derbyshire 364,085 90.67 151.27 South Gloucestershire 884,817 98.83 168.14 South Hams 484,153 96.93 161.55 South Holland 352,683 86.00 143.49 South Kesteven 522,818 88.82 150.03 South Lakeland 439,974 102.15 175.48 South Norfolk 454,012 93.56 156.09 South Northamptonshire 214,179 102.10 171.68 South Oxfordshire 435,872 112.68 187.80 South Ribble 462,440 90.88 151.46 South Shropshire 236,010 89.34 148.90 South Somerset 832,988 96.93 161.55 South Staffordshire 579,796 89.34 148.90 South Tyneside 1,751,130 75.19 127.09 Southampton 1,847,016 94.35 157.40 Southend on Sea 1,339,812 102.44 170.92 Southwark 3,748,036 215.12 322.67 Spelthorne 434,965 112.68 187.80 St Albans 473,688 113.63 190.96 St Edmundsbury 445,504 102.06 170.90 St Helens 1,495,923 96.86 161.60 Stafford 567,663 89.34 148.90 Staffordshire Moorlands 422,821 86.88 144.80 Stevenage 495,180 112.53 187.74 Stockport 1,702,893 82.26 137.54 Stockton on Tees 1,335,134 86.15 145.04 Stoke on Trent 1,917,498 85.98 143.43 Stratford on Avon 526,643 89.34 148.90 Stroud 473,723 103.01 171.86 Suffolk Coastal 605,361 93.48 156.36 Sunderland 3,440,097 93.40 155.67 Surrey Heath 259,378 112.68 187.80 Sutton 842,572 215.12 322.67 Swale 903,306 112.68 187.80 Swindon 954,457 91.80 154.88 Tameside 2,045,257 95.45 159.07 Tamworth 403,801 93.71 157.43 Tandridge 232,646 112.44 189.18 Taunton Deane 578,789 91.38 152.45 Teesdale 139,637 83.78 139.78 Teignbridge 655,555 108.05 180.27 Telford and Wrekin 1,586,841 89.34 148.90 Tendring 1,242,903 94.32 157.37 Test Valley 487,394 109.53 182.53 Tewkesbury 352,621 89.38 148.97 Thanet 1,352,885 102.36 170.77 Three Rivers 348,353 116.03 195.07 Thurrock 880,824 109.23 182.22 Tonbridge and Malling 563,545 112.68 187.80 Torbay 1,238,379 99.77 166.28 Torridge 384,518 98.72 164.70 Tower Hamlets 3,382,615 215.12 348.14 Trafford 1,273,664 92.34 154.05 Tunbridge Wells 610,040 112.68 187.80 Tynedale 316,895 90.06 150.10 Uttlesford 235,288 112.92 188.46 Vale of White Horse 431,052 112.68 187.80 Vale Royal 554,501 91.38 152.46 Wakefield 2,491,806 80.68 136.79 Walsall 2,205,694 91.90 153.33 Waltham Forest 1,985,003 215.12 342.09 Wandsworth 2,373,971 215.12 363.20 Wansbeck 504,019 71.29 118.94 Warrington 1,110,459 91.75 153.07 Warwick 567,777 97.33 164.56 Watford 439,990 113.00 188.51 Waveney 1,014,923 88.84 148.21 Waverley 423,906 122.44 204.07 Wealden 556,733 96.06 160.26 Wear Valley 582,706 82.98 138.44 Wellingborough 367,197 90.46 150.92 Welwyn Hatfield 519,056 106.11 179.83 West Berkshire 642,939 112.68 187.80 West Devon 253,561 96.93 161.55 West Dorset 563,594 96.93 161.55 West Lancashire 723,237 85.78 144.34 West Lindsey 495,148 83.46 139.40 West Oxfordshire 367,752 108.01 180.02 West Somerset 292,127 96.93 161.55 West Wiltshire 686,097 110.72 184.53 Westminster 2,132,089 215.12 398.77 Weymouth and Portland 446,207 100.38 167.29 Wigan 2,086,097 86.05 143.57 Winchester 448,893 113.12 188.73 Windsor and Maidenhead 574,024 112.68 187.80 Wirral 2,982,454 100.45 167.58 Woking 308,079 145.72 243.13 Wokingham 281,677 113.85 195.29 Wolverhampton 2,346,696 83.46 140.11 Worcester 507,417 86.05 145.11 Worthing 629,564 112.68 187.8 Wychavon 606,585 112.46 187.42 Wycombe 601,479 129.47 216.01 Wyre 643,677 91.24 152.06 Wyre Forest 658,593 92.94 154.89 York 870,236 94.54 157.72 Wales Blaenau Gwent 657,998 88.21 147.15 Bridgend 968,860 89.52 149.36 Caerphilly 1,327,227 94.62 157.86 Cardiff 2,218,143 99.54 167.00 Carmarthenshire 1,252,925 86.38 144.12 Ceredigion 392,980 94.68 157.96 Conwy 735,075 83.27 145.25 Denbighshire 642,621 80.99 136.44 Flintshire 756,559 86.13 143.89 Gwynedd 790,160 85.78 143.11 Isle of Anglesey 465,753 84.58 141.11 Merthyr Tydfil 545,916 85.82 143.19 Monmouthshire 416,727 99.37 166.93 Neath and Port Talbot 1,148,997 87.00 145.15 Newport 1,027,551 94.22 159.18 Pembrokeshire 811,140 84.56 141.07 Powys 732,139 88.68 148.18 Rhondda Cynon Taff 1,847,905 84.41 140.83 Swansea 1,812,580 90.18 150.47 Torfaen 718,958 97.92 164.87 Vale of Glamorgan 634,485 101.63 169.56 Wrexham 825,082 80.77 135.18 Scotland Aberdeen 1,398,953 76.66 129.28 Aberdeenshire 921,754 72.27 124.05 Angus 755,976 67.63 117.87 Argyll and Bute 677,321 82.42 137.52 Clackmannanshire 434,492 72.63 129.48 Comhairle nan Eilean Siar 186,995 85.24 144.01 Dumfries and Galloway 1,143,327 77.31 131.33 Dundee 1,992,641 84.03 141.63 East Ayrshire 1,143,162 73.97 123.51 East Dunbartonshire 431,241 79.06 135.26 East Lothian 612,690 71.10 118.62 East Renfrewshire 365,857 75.86 134.46 Edinburgh 3,410,911 96.62 161.20 Falkirk 1,114,985 77.03 136.78 Fife 2,668,035 73.27 126.82 Glasgow 8,911,303 97.90 163.34 Highland 1,351,751 89.91 150.00 Inverclyde 887,584 91.96 158.52 Midlothian 599,740 64.47 107.56 Moray 481,033 65.20 108.76 North Ayrshire 1,257,331 69.29 118.53 North Lanarkshire 3,018,537 80.70 136.33 Orkney 99,202 75.56 126.06 Perth and Kinross 726,555 68.60 114.46 Renfrewshire 1,698,237 83.86 147.76 Scottish Borders 727,684 72.98 121.75 Shetland 85,947 98.36 164.10 South Ayrshire 859,571 75.26 125.55 South Lanarkshire 2,664,472 82.60 137.80 Stirling 541,252 77.85 129.87 West Dunbartonshire 1,114,830 77.55 129.39 West Lothian 1,186,544 79.67 157.55 ”