Schedule 1 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)
Administration subsidy Non-HRA Rent Rebates Threshold Cap England (£) (£) (£) Adur 541,150 117.63 203.30 Allerdale 820,662 94.42 162.87 Alnwick 187,588 81.85 141.83 Amber Valley 2,177,537 94.89 163.87 Arun 801,040 123.12 212.38 Ashfield 694,574 89.10 153.87 Ashford 544,777 116.91 201.88 Aylesbury Vale 553,713 113.05 195.67 Babergh 391,953 108.20 186.83 Barking and Dagenham 3,467,516 223.51 346.99 Barnet 2,459,834 223.51 346.99 Barnsley 1,679,991 79.15 137.65 Barrow in Furness 576,998 98.76 170.54 Basildon 1,197,999 114.95 198.50 Basingstoke and Deane 719,350 117.07 201.95 Bassetlaw 630,003 99.33 171.53 Bath & North East Somerset 1,112,332 100.71 173.73 Bedford 962,281 93.24 161.42 Berwick upon Tweed 184,582 88.60 152.98 Bexley 1,362,860 223.51 346.99 Birmingham 10,721,429 95.47 165.32 Blaby 295,933 85.08 147.23 Blackburn with Darwen 1,550,729 108.94 187.92 Blackpool 2,142,732 90.73 160.83 Blyth Valley 604,122 75.02 129.88 Bolsover 639,470 77.36 136.39 Bolton 2,657,289 81.72 142.4 Boston 411,275 85.21 147.31 Bournemouth 1,474,200 102.41 187.95 Bracknell Forest 493,431 127.2 223.22 Bradford 4,201,293 86.20 158.19 Braintree 670,747 104.64 180.69 Breckland 960,122 107.01 185.25 Brent 3,652,904 223.51 366.97 Brentwood 388,832 118.62 204.84 Bridgnorth 304,791 96.45 167.79 Brighton and Hove 2,451,490 105.84 203.09 Bristol 3,016,186 93.23 180.00 Broadland 564,628 107.01 185.25 Bromley 1,833,635 223.51 346.99 Bromsgrove 599,819 99.45 179.46 Broxbourne 416,427 126.48 218.41 Broxtowe 1,083,155 81.36 141.69 Burnley 963,316 96.75 166.89 Bury 1,259,114 94.23 162.72 Calderdale 1,471,710 83.75 144.71 Cambridge 614,340 111.41 192.38 Camden 3,367,912 223.51 365.30 Cannock Chase 518,977 99.89 178.38 Canterbury 879,676 112.34 193.97 Caradon 455,141 94.69 163.51 Carlisle 908,624 92.14 159.10 Carrick 546,892 107.83 186.20 Castle Morpeth 202,845 88.89 153.50 Castle Point 673,294 122.30 211.18 Charnwood 584,764 85.61 147.85 Chelmsford 796,312 119.70 207.46 Cheltenham 601,259 121.58 209.93 Cherwell 633,201 117.87 203.82 Chester 847,625 89.00 153.52 Chester le Street 499,581 82.28 142.53 Chesterfield 794,632 81.69 141.06 Chichester 642,039 118.48 204.37 Chiltern 376,484 117.07 201.95 Chorley 481,619 83.82 145.54 Christchurch 264,923 100.71 184.64 City of London 102,295 223.51 346.99 Colchester 804,419 110.25 191.93 Congleton 387,214 94.42 162.87 Copeland 958,391 88.71 164.58 Corby 329,919 91.42 163.13 Cotswold 558,760 100.71 173.73 Coventry 2,977,295 81.21 155.64 Craven 250,835 100.12 172.89 Crawley 563,744 126.74 219.64 Crewe and Nantwich 715,779 99.90 179.69 Croydon 3,439,965 223.51 360.44 Dacorum 741,450 110.97 194.04 Darlington 787,433 86.96 150.16 Dartford 700,602 114.85 198.32 Daventry 242,633 91.32 157.69 Derby 1,907,939 90.19 155.76 Derbyshire Dales 309,095 91.57 158.47 Derwentside 1,047,550 89.71 154.91 Doncaster 2,029,010 82.28 144.48 Dover 870,579 116.94 201.93 Dudley 2,201,242 95.78 167.82 Durham 713,680 84.71 148.23 Ealing 2,370,849 223.51 351.19 Easington 952,559 87.21 150.59 East Cambridgeshire 363,667 107.01 185.25 East Devon 549,226 91.41 167.75 East Dorset 391,512 100.71 184.64 East Hampshire 500,372 117.07 201.95 East Hertfordshire 508,022 127.90 221.65 East Lindsey 957,002 87.82 151.81 East Northamptonshire 412,822 98.10 169.60 East Riding of Yorkshire 1,651,981 87.66 155.41 East Staffordshire 746,426 85.52 147.52 Eastbourne 929,671 105.32 193.31 Eastleigh 497,202 117.07 201.95 Eden 216,951 94.42 162.87 Ellesmere Port and Neston 681,717 73.57 145.96 Elmbridge 683,799 133.53 230.32 Enfield 2,962,511 223.51 346.99 Epping Forest 574,529 113.34 196.26 Epsom and Ewell 239,878 117.07 201.95 Erewash 606,111 83.97 145.31 Exeter 793,266 88.54 162.50 Fareham 315,483 110.95 195.45 Fenland 548,408 100.56 173.66 Forest Heath 213,305 99.04 171.03 Forest of Dean 705,851 96.52 166.67 Fylde 373,689 82.51 142.31 Gateshead 4,151,653 87.29 150.74 Gedling 550,834 83.14 144.18 Gloucester 720,049 105.41 182.02 Gosport 418,312 108.81 187.90 Gravesham 916,856 111.04 191.76 Great Yarmouth 1,267,467 83.55 153.34 Greenwich 3,455,031 223.51 346.99 Guildford 508,357 134.07 231.52 Hackney 4,098,097 223.51 347.48 Halton 1,405,420 86.83 155.33 Hambleton 535,304 83.08 152.54 Hammersmith and Fulham 2,405,655 223.51 346.99 Harborough 428,222 103.09 178.01 Haringey 2,767,088 223.51 346.99 Harlow 579,851 109.42 188.94 Harrogate 585,388 106.57 184.04 Harrow 1,307,876 223.51 381.29 Hart 513,841 117.07 201.95 Hartlepool 1,182,656 90.16 155.69 Hastings 1,018,078 117.07 201.95 Havant 642,013 117.07 201.95 Havering 1,249,238 223.51 346.99 Herefordshire 1,117,571 89.64 154.80 Hertsmere 530,671 107.01 185.25 High Peak 449,673 96.94 167.39 Hillingdon 1,591,178 223.51 383.39 Hinckley and Bosworth 356,258 93.60 161.64 Horsham 703,607 138.41 238.74 Hounslow 1,569,795 223.51 346.99 Huntingdonshire 725,955 115.92 200.68 Hyndburn 656,521 93.45 161.20 Ipswich 929,602 99.72 172.19 Isle of Wight 1,076,317 117.07 201.95 Isles of Scilly 7,951 104.08 179.73 Islington 3,485,205 223.51 359.52 Kennet 359,786 100.71 173.73 Kensington and Chelsea 2,158,521 223.51 396.15 Kerrier 810,317 100.71 173.73 Kettering 404,257 90.21 157.06 Kings Lynn and West Norfolk 1,024,778 87.62 159.42 Kingston upon Hull 3,087,282 90.63 162.38 Kingston upon Thames 695,047 223.51 372.60 Kirklees 2,566,641 91.86 158.64 Knowsley 2,069,706 102.02 176.17 Lambeth 4,509,682 223.51 346.99 Lancaster 902,217 90.85 156.87 Leeds 6,087,011 83.41 153.46 Leicester 3,156,743 92.52 159.61 Lewes 492,190 113.59 197.50 Lewisham 4,044,602 223.51 346.99 Lichfield 606,649 92.82 160.12 Lincoln 796,442 87.56 151.20 Liverpool 6,165,922 93.12 160.83 Luton 1,292,893 114.55 197.81 Macclesfield 645,726 103.10 193.20 Maidstone 762,416 116.30 200.82 Maldon 306,138 107.01 185.25 Malvern Hills 464,980 92.82 160.12 Manchester 5,994,281 109.17 188.51 Mansfield 739,362 93.71 161.65 Medway 1,576,395 114.85 198.32 Melton 159,782 84.14 149.23 Mendip 769,027 99.23 171.18 Merton 1,048,254 223.51 346.99 Mid Bedfordshire 665,055 106.32 184.26 Mid Devon 367,375 94.27 162.80 Mid Suffolk 307,758 100.56 173.66 Mid Sussex 1,442,432 117.07 201.95 Middlesbrough 1,540,524 98.66 170.37 Milton Keynes 1,229,471 114.35 198.30 Mole Valley 278,432 113.82 196.54 New Forest 726,720 126.10 217.76 Newark and Sherwood 555,099 87.56 151.19 Newcastle under Lyme 755,700 78.70 150.86 Newcastle upon Tyne 3,540,011 85.76 148.09 Newham 3,270,945 223.51 346.99 North Cornwall 785,134 95.06 164.14 North Devon 761,263 109.95 189.66 North Dorset 442,945 100.71 173.73 North East Derby 555,051 79.87 141.45 North East Lincoln 1,425,452 85.81 153.36 North Hertfordshire 804,148 115.06 204.65 North Kesteven 477,640 87.53 151.13 North Lincolnshire 1,017,814 83.07 143.97 North Norfolk 694,904 92.45 159.84 North Shropshire 279,310 86.90 151.02 North Somerset 1,113,123 115.92 200.17 North Tyneside 1,964,942 80.25 139.34 North Warwickshire 437,768 91.58 160.70 North West Leicestershire 372,649 86.63 149.59 North Wiltshire 623,597 100.71 173.73 Northampton 2,002,351 113.90 196.67 Norwich 1,147,991 90.26 156.40 Nottingham 2,783,167 83.96 144.99 Nuneaton and Bedworth 822,002 88.81 154.92 Oadby and Wigston 286,631 85.39 148.27 Oldham 1,908,799 83.75 153.13 Oswestry 187,813 89.56 154.65 Oxford 866,910 122.71 213.93 Pendle 753,190 87.23 150.64 Penwith 812,198 94.58 173.40 Peterborough 1,499,900 114.08 197.00 Plymouth 2,452,020 92.07 158.97 Poole 1,072,501 104.52 191.62 Portsmouth 1,561,051 111.09 191.81 Preston 984,115 94.99 164.01 Purbeck 216,233 116.19 200.62 Reading 1,238,833 135.67 234.27 Redbridge 1,493,193 223.51 352.76 Redcar and Cleveland 1,486,136 94.34 162.90 Redditch 571,209 100.51 173.57 Reigate and Banstead 513,075 131.92 227.79 Restormel 927,144 108.16 186.57 Ribble Valley 160,730 81.96 141.52 Richmond upon Thames 971,006 223.51 346.99 Richmondshire 179,836 97.21 167.85 Rochdale 3,608,972 87.10 150.41 Rochford 353,263 103.82 179.26 Rossendale 570,634 88.21 152.16 Rother 655,384 117.07 201.95 Rotherham 1,793,414 73.64 132.52 Rugby 542,118 94.15 163.62 Runnymede 312,692 138.57 239.29 Rushcliffe 364,891 96.48 168.17 Rushmoor 421,480 117.07 201.95 Rutland 101,833 102.90 177.70 Ryedale 364,478 83.08 152.54 Salford 2,769,586 96.36 166.39 Salisbury 481,187 121.97 216.09 Sandwell 2,939,378 103.71 180.64 Scarborough 1,061,827 98.94 170.84 Sedgefield 892,905 85.26 147.64 Sedgemoor 578,007 106.66 184.18 Sefton 2,523,338 98.01 169.49 Selby 550,697 92.79 160.24 Sevenoaks 684,206 117.07 201.95 Sheffield 4,342,187 83.75 144.74 Shepway 753,323 107.33 185.33 Shrewsbury and Atcham 655,452 95.11 164.24 Slough 869,970 122.26 213.37 Solihull 963,097 99.57 171.94 South Bedfordshire 489,805 119.67 207.86 South Bucks 715,344 117.07 201.95 South Cambridgeshire 408,947 119.89 207.03 South Derbyshire 353,337 94.21 162.67 South Gloucestershire 2,774,785 102.68 180.81 South Hams 786,066 100.71 173.73 South Holland 575,231 89.35 154.30 South Kesteven 514,260 92.28 161.34 South Lakeland 453,490 106.13 188.71 South Norfolk 573,411 97.21 167.85 South Northamptonshire 201,640 106.08 184.62 South Oxfordshire 535,396 117.07 201.95 South Ribble 655,774 94.42 162.87 South Shropshire 236,887 92.82 160.12 South Somerset 820,781 100.71 173.73 South Staffordshire 744,790 92.82 160.12 South Tyneside 1,868,061 78.12 136.67 Southampton 1,772,938 98.03 188.07 Southend on Sea 1,451,034 106.44 183.80 Southwark 5,314,651 223.51 346.99 Spelthorne 446,961 117.07 201.95 St Albans 537,738 118.06 205.35 St Edmundsbury 524,174 106.04 183.78 St Helens 1,706,323 100.64 173.78 Stafford 681,083 92.82 160.12 Staffordshire Moorlands 459,312 90.27 155.71 Stevenage 566,404 116.92 201.89 Stockport 1,508,996 85.47 164.34 Stockton on Tees 1,303,882 89.51 155.97 Stoke on Trent 2,999,929 89.33 154.24 Stratford on Avon 575,445 92.82 160.12 Stroud 617,771 107.03 184.81 Suffolk Coastal 593,364 97.13 168.14 Sunderland 4,104,354 97.04 167.40 Surrey Heath 246,977 117.07 201.95 Sutton 937,379 223.51 346.99 Swale 988,384 117.07 201.95 Swindon 891,670 95.38 166.55 Tameside 1,983,153 99.17 171.06 Tamworth 391,561 97.36 169.29 Tandridge 250,169 116.83 203.44 Taunton Deane 785,620 94.94 163.94 Teesdale 141,953 87.05 150.31 Teignbridge 904,466 112.26 193.86 Telford and Wrekin 1,252,063 92.82 160.12 Tendring 1,052,313 98.00 179.86 Test Valley 472,663 113.80 196.29 Tewkesbury 351,544 92.87 160.20 Thanet 1,560,632 106.35 183.64 Three Rivers 348,065 120.56 209.77 Thurrock 910,565 113.49 195.95 Tonbridge and Malling 605,472 117.07 201.95 Torbay 1,319,475 103.66 178.81 Torridge 463,075 102.57 177.11 Tower Hamlets 4,313,752 223.51 374.38 Trafford 1,304,835 95.94 165.66 Tunbridge Wells 655,838 117.07 201.95 Tynedale 356,005 93.57 161.41 Uttlesford 283,576 117.32 202.66 Vale of White Horse 446,705 117.07 201.95 Vale Royal 1,056,871 94.94 163.95 Wakefield 2,009,095 83.83 156.34 Walsall 2,722,971 95.48 164.89 Waltham Forest 2,188,169 223.51 367.87 Wandsworth 2,402,306 223.51 390.57 Wansbeck 490,155 74.07 127.90 Warrington 1,265,550 95.33 164.61 Warwick 659,071 101.13 176.96 Watford 480,458 117.41 202.72 Waveney 1,015,793 92.30 159.38 Waverley 429,795 127.22 219.45 Wealden 557,215 99.81 191.49 Wear Valley 629,981 86.22 148.87 Wellingborough 361,833 93.99 162.29 Welwyn Hatfield 535,731 110.25 193.38 West Berkshire 905,001 117.07 201.95 West Devon 265,001 100.71 173.73 West Dorset 546,291 100.71 173.73 West Lancashire 934,290 89.13 155.22 West Lindsey 491,595 86.71 149.91 West Oxfordshire 420,810 112.22 193.59 West Somerset 283,361 100.71 173.73 West Wiltshire 658,210 115.04 198.44 Westminster 2,260,565 223.51 428.82 Weymouth and Portland 613,230 104.29 179.90 Wigan 2,162,909 89.41 154.39 Winchester 399,158 117.53 202.95 Windsor and Maidenhead 768,568 117.07 201.95 Wirral 2,975,390 104.37 180.21 Woking 346,099 151.4 261.45 Wokingham 305,817 118.29 210.01 Wolverhampton 2,283,266 86.71 160.13 Worcester 592,374 89.41 156.05 Worthing 610,368 117.07 201.95 Wychavon 654,519 116.85 201.54 Wycombe 630,922 134.52 232.29 Wyre 785,444 94.80 163.52 Wyre Forest 798,083 96.56 166.56 York 802,154 98.23 169.61 Wales Blaenau Gwent 799,019 91.65 158.24 Bridgend 988,768 93.01 160.62 Caerphilly 1,250,336 98.31 169.76 Cardiff 2,228,733 103.42 179.59 Carmarthenshire 1,180,478 89.75 154.98 Ceredigion 379,744 98.37 169.86 Conwy 1,792,884 86.52 156.20 Denbighshire 630,626 84.15 146.72 Flintshire 797,706 89.49 154.73 Gwynedd 753,834 89.13 153.90 Isle of Anglesey 669,910 87.88 151.74 Merthyr Tydfil 817,642 89.17 153.98 Monmouthshire 475,585 103.25 179.51 Neath Port Talbot 1,124,438 90.39 156.09 Newport 1,012,024 97.89 171.18 Pembrokeshire 851,138 87.86 151.70 Powys 725,790 92.14 159.35 Rhondda Cynon Taff 1,987,547 87.70 151.44 Swansea 1,737,342 93.70 161.81 Torfaen 627,677 101.74 177.30 Vale of Glamorgan 807,675 105.59 182.34 Wrexham 891,479 83.92 145.37 Scotland Aberdeen 1,488,421 79.65 139.02 Aberdeenshire 1,162,226 75.09 133.40 Angus 932,799 70.27 126.75 Argyll and Bute 606,884 85.63 147.88 Clackmannanshire 419,879 75.46 139.24 Comhairle nan Eilean Siar 183,493 88.56 154.86 Dumfries and Galloway 1,315,712 80.33 141.23 Dundee 2,072,708 87.31 152.30 East Ayrshire 1,136,017 76.85 132.82 East Dunbartonshire 453,465 82.14 145.45 East Lothian 5,435,595 73.87 127.56 East Renfrewshire 354,131 78.82 144.59 Edinburgh 4,324,973 100.39 173.35 Falkirk 1,101,183 80.03 147.09 Fife 2,807,442 76.13 136.38 Glasgow 11,743,523 101.72 175.65 Highland 1,369,487 93.42 161.30 Inverclyde 922,614 95.55 170.47 Midlothian 762,226 66.98 115.67 Moray 449,823 67.74 116.96 North Ayrshire 1,390,101 71.99 127.46 North Lanarkshire 3,005,055 83.85 146.60 Orkney Islands 94,955 78.51 135.56 Perth & Kinross 734,348 71.28 123.09 Renfrewshire 1,918,068 87.13 158.90 Scottish Borders 828,671 75.83 130.93 Shetland 84,568 102.20 176.47 South Ayrshire 908,735 78.20 135.01 South Lanarkshire 2,633,563 85.82 148.19 Stirling 544,644 80.89 139.66 West Dunbartonshire 1,212,914 80.57 139.14 West Lothian 1,547,073 82.78 169.42 ”