F1SCHEDULECalculation of the sub-liability

Regulation 1(5)

Annotations:
Amendments (Textual)

1

1

This Schedule applies to capital receipts derived from dwellings disposed of by the local authority on or after 1st April 2012—

a

under Part V of the Housing Act 1985;

b

to a secure tenant for an amount that is less than the market value of the dwelling; or

c

by a grant of a shared ownership lease to a tenant of the local authority where—

i

a premium (which is a portion of the market value of the disposed dwelling) was paid and that portion exceeded 50% of the market value of the disposed dwelling; or

ii

within 2 years of the grant of the shared ownership lease, a premium is paid to acquire a further portion of the disposed dwelling so that the total portion of the market value of the disposed dwelling owned by the tenant is more than 50%.

2

This Schedule does not apply to capital receipts derived from the disposal of dwellings that are the subject of an agreement made under section 80B of the Local Government and Housing Act 1989.

2

In this Schedule—

  • “available buy back allowance” is an amount calculated in accordance with paragraph 3(2);

  • “assumed debt” means the amount of debt assumed to be associated with a local authority in a quarter as set out in F3Table A in this Schedule;

  • “attributable debt” means the amount of debt associated with a dwelling subject to the duty under section 74 of the Local Government and Housing Act 1989 (duty to keep a housing revenue account) set out in “the table of debt associated with HRA properties” dated 31st March 2013 which is published on the website of GOV.UK and deposited at the Department’s principal office;

  • “buy back allowance” is an amount calculated in accordance with paragraph 3;

  • “local authority share cap” means the amount attributable to an authority set out in F4Table B in this Schedule;

  • “London authorities” means—

    1. i

      a London borough council; and

    2. ii

      the Common Council of the City of London;

  • “previous quarter” means the quarter before the relevant quarter except where the relevant quarter is quarter 1;

  • “quarter 1” means the period from 1st April 2012 to 30th June 2012;

  • “sub-liability” means the amount payable by the local authority to the Secretary of State under regulation 12; and

  • “transaction cost” means in relation to—

    1. i

      London authorities, £2850:

    2. ii

      local authorities that are not London authorities, £1300.

3

1

The buy back allowance for the relevant quarter means 50% of the relevant costs of buying back a relevant interest in the relevant quarter where—

a

“relevant costs” means the expenditure incurred by the authority in the relevant quarter including administrative and incidental costs; and

b

“relevant interest” means a freehold or leasehold interest in a dwelling—

i

that has previously been disposed of by the authority, another authority, a new town corporation, a housing action trust or an urban development corporation;

ii

that was not acquired pursuant to a compulsory purchase order; and

iii

was not acquired from a body of persons corporate or unincorporate.

2

The available buy back allowance in respect of a relevant quarter is calculated as follows—

.

4

In this Schedule—

  • A means the total receipts received from the disposal of dwellings in the relevant quarter;

  • A* means the value of A in the previous quarter;

  • B means the total of the attributable debt associated with the dwellings disposed of from 1st April 2012 to the last day of the relevant quarter;

  • C means the total of the assumed debt for each quarter from quarter 1 to the relevant quarter;

  • D means the local authority share cap for the relevant quarter;

  • E means the total transaction cost calculated in accordance with paragraph 5;

  • E* means the total transaction cost for the previous quarter;

  • F2F has the meaning set out in paragraph 11, except for the quarters during the period 1 April 2012 to 31 March 2013 where the value of F shall be the amount calculated as F on the due date for each of those quarters.

  • F* means the value of F for the previous quarter;

  • F** means the total of the value of F for each quarter from quarter 1 to the previous quarter;

  • F*** has the meaning set out in paragraph 6;

  • G has the meaning set out in paragraph 8;

  • G*means the value for G in the previous quarter;

  • H means the transaction cost;

  • I means the number of disposals of dwellings during the relevant quarter;

  • J means deductible buy back allowance for the relevant quarter and is calculated in accordance with paragraph 12;

  • J* means the value of J for the previous quarter;

  • K means the sub-liability for the relevant quarter and is calculated in accordance with paragraph 13;

  • K* means the value of K for the previous quarter;

  • L is calculated in accordance with paragraph 10;

  • L* means the value of L for the previous quarter;

  • L** has the meaning set out in paragraph 9; and

  • M has the meaning set out in paragraph 7.

5

E (the total transaction cost) means—

.

6

F*** means—

except where B−C is less than zero, F*** means—

.

7

M means A*−E*−F*−J*−K*

8

G means—

a

in the period of quarter 1—

;

b

in quarters other than quarter 1—

.

F59

L** means—

a

2.398347729 in the financial year 2012 to 2013;

b

2.360771759 in the financial year 2013 to 2014;

c

2.311525846 in the financial year 2014 to 2015;

d

2.534152780 in the financial year 2015 to 2016, except in relation to—

i

Cambridge City Council, where it means 2.663711167; and

ii

Winchester City Council, where it means 5.434916035;

e

2.488865254 in the financial year 2016 to 2017, except in relation to—

i

Cambridge City Council, where it means 2.464489035;

ii

the London Borough Council of Hammersmith and Fulham, where it means 5.951547426; and

iii

Winchester City Council, where it means 2.464489035;

F8f

2.441789231 in the financial year 2017 to 2018, except in relation to Cambridge City Council where it means 2.438300307;

g

2.417613100 in the financial year 2018 to 2019;

h

2.393676336 in the financial year 2019 to 2020; and

i

2.369976571 in the financial year 2020 to 2021.

10

L means—

a

in the financial year 2012 to 2013—

;

b

in any financial year other than 2012 to 2013—

.

11

F means—

except where (E−A)÷L is greater than F***, F means—

.

12

J means an amount of the available buy back allowance that does not exceed—

except where [A−E−F−({L+1}×G)] is less than zero, J means zero.

13

K means—

except where A−E−F−[(L+1)×G] is less than zero, K means—

.

F6Table A – Assumed debt for each quarter in a year

Authority0

2012-13

2013-14

2014-15

2015-16

2016-17

2017-18

2018-19

2019-20

2020-21

Adur

20,897.13

24,452.52

27,421.85

28,613.13

28,900.24

29,190.24

29,482.14

29,776.96

30,074.73

Arun

26,635.43

31,167.11

34,951.81

36,470.22

36,836.16

37,205.80

37,577.85

37,953.63

38,333.17

Ashfield

38,454.73

44,997.32

50,461.45

52,653.64

53,181.98

53,715.63

54,252.79

54,795.32

55,343.27

Ashford

38,994.02

45,628.36

51,169.13

53,392.06

53,927.80

54,468.94

55,013.63

55,563.76

56,119.40

Babergh

31,593.73

36,969.01

41,458.24

43,259.30

43,693.37

44,131.82

44,573.13

45,018.87

45,469.05

Barking and Dagenham

75,238.98

88,039.96

98,730.86

103,020.01

104,053.72

105,097.85

106,148.83

107,210.32

108,282.42

Barnet

69,838.39

81,720.53

91,644.04

95,625.32

96,584.84

97,554.02

98,529.56

99,514.86

100,510.01

Barnsley

158,381.56

185,328.21

207,833.06

216,861.91

219,037.93

221,235.88

223,448.23

225,682.72

227,939.54

Barrow

37,241.65

43,577.86

48,869.62

50,992.65

51,504.32

52,021.14

52,541.35

53,066.77

53,597.44

Basildon

76,575.66

89,604.05

100,484.89

104,850.24

105,902.32

106,965.00

108,034.65

109,114.99

110,206.14

Bassetlaw

50,738.34

59,370.84

66,580.38

69,472.82

70,169.92

70,874.04

71,582.78

72,298.61

73,021.60

Birmingham

546,499.59

639,479.69

717,133.25

748,287.54

755,795.96

763,380.01

771,013.81

778,723.95

786,511.19

Blackpool

37,533.72

43,919.62

49,252.89

51,392.57

51,908.25

52,429.12

52,953.42

53,482.95

54,017.78

Bolsover

55,367.40

64,787.48

72,654.77

75,811.10

76,571.80

77,340.16

78,113.57

78,894.70

79,683.65

Bournemouth

20,485.91

23,971.33

26,882.23

28,050.06

28,331.52

28,615.82

28,901.97

F9. . .

F9. . .

F10Bournemouth, Christchurch and Poole

F1168,823.83

F1269,512.07

Brent

56,224.06

65,789.88

73,778.91

76,984.07

77,756.54

78,536.79

79,322.16

80,115.38

80,916.53

Brentwood

22,942.40

26,845.77

30,105.71

31,413.59

31,728.80

32,047.18

32,367.65

32,691.33

33,018.24

Brighton and Hove

50,783.60

59,423.80

66,639.77

69,534.79

70,232.52

70,937.27

71,646.64

72,363.10

73,086.74

Bristol

80,034.24

93,651.07

105,023.35

109,585.86

110,685.46

111,796.13

112,914.10

114,043.24

115,183.67

Broxtowe

39,863.31

46,645.55

52,309.83

54,582.32

55,130.01

55,683.21

56,240.04

56,802.44

57,370.47

Bury

140,488.96

164,391.41

184,353.85

192,362.70

194,292.89

196,242.53

198,204.96

200,187.00

202,188.87

Cambridge

76,222.13

89,190.38

100,020.98

104,366.18

105,413.40

106,471.17

107,535.89

108,611.24

109,697.36

Camden

135,367.59

158,398.70

177,633.43

185,350.33

187,210.16

189,088.73

190,979.61

192,889.41

194,818.30

Cannock Chase

45,036.17

52,698.51

59,097.82

61,665.20

62,283.95

62,908.94

63,538.03

64,173.41

64,815.15

Canterbury

36,749.65

43,002.15

48,224.00

50,318.99

50,823.90

51,333.89

51,847.23

52,365.70

52,889.36

Castle Point

12,718.60

14,882.51

16,689.73

17,414.78

17,589.52

17,766.02

17,943.68

18,123.12

18,304.35

Central Bedfordshire

53,786.65

62,937.78

70,580.47

73,646.68

74,385.66

75,132.09

75,883.41

76,642.24

77,408.67

Charnwood

42,123.01

49,289.72

55,275.09

57,676.39

58,255.13

58,839.69

59,428.09

60,022.37

60,622.59

Cheltenham

16,391.27

19,180.04

21,509.11

22,443.53

22,668.73

22,896.20

23,125.16

23,356.42

23,589.98

Cheshire West and Chester

110,158.94

128,901.12

144,553.89

150,833.72

152,347.20

153,875.93

155,414.69

156,968.84

158,538.53

Chesterfield

74,551.50

87,235.51

97,828.72

102,078.68

103,102.95

104,137.54

105,178.91

106,230.70

107,293.01

City of London

6,480.57

7,583.15

8,503.99

8,873.43

8,962.47

9,052.40

9,142.93

9,234.36

9,326.70

City of York

76,730.76

89,785.54

100,688.41

105,062.60

106,116.81

107,181.65

108,253.46

109,336.00

110,429.36

Colchester

47,525.71

55,611.62

62,364.67

65,073.97

65,726.93

66,386.47

67,050.33

67,720.84

68,398.04

Corby

34,708.00

40,613.14

45,544.89

47,523.48

48,000.34

48,482.00

48,966.82

49,456.49

49,951.06

Cornwall

39,261.88

45,941.80

51,520.63

53,758.83

54,298.25

54,843.11

55,391.54

55,945.45

56,504.91

Crawley

86,166.07

100,826.16

113,069.72

117,981.79

119,165.64

120,361.41

121,565.02

122,780.67

124,008.48

Croydon

84,855.00

99,292.02

111,349.29

116,186.62

117,352.45

118,530.02

119,715.32

120,912.48

122,121.60

Dacorum

119,956.75

140,365.90

157,410.87

164,249.24

165,897.34

167,562.04

169,237.66

170,930.04

172,639.34

Darlington

45,573.00

53,326.68

59,802.26

62,400.24

63,026.38

63,658.81

64,295.40

64,938.36

65,587.74

Dartford

28,367.62

33,194.02

37,224.85

38,842.00

39,231.75

39,625.42

40,021.67

40,421.89

40,826.11

Derby

113,840.21

133,208.71

149,384.56

155,874.25

157,438.31

159,018.13

160,608.31

162,214.39

163,836.54

Doncaster

143,998.95

168,498.58

188,959.77

197,168.72

199,147.13

201,145.48

203,156.93

205,188.50

207,240.39

Dover

29,610.54

34,648.40

38,855.84

40,543.85

40,950.67

41,361.59

41,775.21

42,192.96

42,614.89

Dudley

222,387.19

260,223.60

291,823.18

304,500.80

307,556.20

310,642.38

313,748.81

316,886.29

320,055.16

Durham

162,661.42

190,336.24

213,449.22

222,722.06

224,956.88

0.00

0.00

0.00

0.00

Ealing

58,459.83

68,406.04

76,712.75

80,045.37

80,848.56

81,659.84

82,476.43

83,301.20

84,134.21

East Devon

27,001.26

31,595.19

35,431.87

36,971.13

37,342.10

37,716.81

38,093.98

38,474.92

38,859.67

East Riding

120,495.95

140,996.83

158,118.42

164,987.53

166,643.04

168,315.22

169,998.37

171,698.35

173,415.34

F13East Suffolk

F1442,135.30

F1542,556.56

Eastbourne

14,411.35

16,863.26

18,911.00

19,732.55

19,930.55

20,130.54

20,331.85

20,535.17

20,740.52

Enfield

54,891.62

64,230.74

72,030.43

75,159.64

75,913.80

76,675.56

77,442.32

78,216.74

78,998.91

Epping Forest

62,811.79

73,498.44

82,423.53

86,004.24

86,867.22

87,738.89

88,616.28

89,502.44

90,397.47

Exeter

17,675.81

20,683.13

23,194.73

24,202.37

24,445.22

24,690.52

24,937.43

25,186.80

25,438.67

Fareham

18,663.06

21,838.35

24,490.24

25,554.16

25,810.58

26,069.57

26,330.27

26,593.57

26,859.51

Gateshead

233,638.68

273,389.40

306,587.73

319,906.76

323,116.75

326,359.07

329,622.67

332,918.89

336,248.08

Gloucester

19,441.17

22,748.84

25,511.29

26,619.57

26,886.68

0.00

0.00

0.00

0.00

Gosport

18,841.94

22,047.67

24,724.97

25,799.09

26,057.96

26,319.44

26,582.63

26,848.46

27,116.94

Gravesham

38,324.59

44,845.05

50,290.69

52,475.46

53,002.00

53,533.85

54,069.19

54,609.88

55,155.98

Great Yarmouth

30,516.44

35,708.44

40,044.60

41,784.25

42,203.52

42,627.01

43,053.28

43,483.81

43,918.65

Greenwich

84,205.76

98,532.33

110,497.34

115,297.66

116,454.57

117,623.14

118,799.37

119,987.36

121,187.24

Guildford

63,911.63

74,785.40

83,866.77

87,510.18

88,388.27

89,275.21

90,167.96

91,069.64

91,980.34

Hackney

41,037.10

48,019.06

53,850.12

56,189.53

56,753.34

57,322.83

57,896.06

58,475.02

59,059.77

Hammersmith and Fulham

67,006.94

78,407.33

87,928.52

91,748.39

92,669.00

93,598.89

94,534.88

95,480.23

96,435.03

Haringey

84,735.97

99,152.74

111,193.09

116,023.63

117,187.83

118,363.75

119,547.39

120,742.87

121,950.29

Harlow

72,450.64

84,777.22

95,071.92

99,202.11

100,197.52

101,202.95

102,214.98

103,237.13

104,269.50

Harrogate

44,677.24

52,278.52

58,626.82

61,173.74

61,787.57

62,407.57

63,031.65

63,661.97

64,298.59

Harrow

36,046.34

42,179.18

47,301.10

49,355.99

49,851.24

50,351.47

50,854.99

51,363.54

51,877.17

Havering

54,765.56

64,083.24

71,865.02

74,987.04

75,739.47

76,499.48

77,264.48

78,037.12

78,817.49

High Peak

32,695.31

38,258.01

42,903.77

44,767.63

45,216.84

45,670.56

46,127.27

46,588.54

47,054.43

Hillingdon

76,870.28

89,948.80

100,871.49

105,253.64

106,309.77

107,376.53

108,450.30

109,534.80

110,630.15

Hinckley and Bosworth

34,436.14

40,295.02

45,188.15

47,151.25

47,624.37

48,102.26

48,583.28

49,069.11

49,559.80

Hounslow

68,369.17

80,001.33

89,716.09

93,613.61

94,552.94

95,501.73

96,456.75

97,421.32

98,395.53

Ipswich

49,110.80

57,466.39

64,444.68

67,244.33

67,919.07

68,600.61

69,286.61

69,979.48

70,679.28

Islington

127,317.36

148,978.83

167,069.69

174,327.66

176,076.89

177,843.74

179,622.18

181,418.40

183,232.58

Kensington and Chelsea

57,412.63

67,180.68

75,338.59

78,611.51

79,400.31

80,197.05

80,999.02

81,809.01

82,627.10

Kettering

37,916.73

44,367.79

49,755.48

51,917.00

52,437.94

52,964.13

53,493.77

54,028.71

54,569.00

Kingston upon Hull

169,997.37

198,920.31

223,075.67

232,766.71

235,102.33

237,461.46

239,836.08

242,234.44

244,656.78

Kingston upon Thames

38,583.57

45,148.09

50,630.53

52,830.06

53,360.16

53,895.61

54,434.56

54,978.91

55,528.70

Kirklees

131,265.27

153,598.42

172,250.24

179,733.28

181,536.75

183,358.38

185,191.97

187,043.89

188,914.33

Lambeth

107,044.15

125,256.38

140,466.56

146,568.82

148,039.51

149,525.02

151,020.27

152,530.47

154,055.78

Lancaster

62,101.71

72,667.54

81,491.73

85,031.97

85,885.19

86,747.00

87,614.47

88,490.62

89,375.53

Leeds

383,988.95

449,319.90

503,881.89

525,771.94

531,047.61

536,376.42

541,740.18

547,157.58

552,629.16

Leicester

103,774.44

121,430.36

136,175.95

142,091.81

143,517.58

144,957.71

146,407.29

147,871.36

149,350.08

Lewes

23,792.49

27,840.48

31,221.22

32,577.56

32,904.44

33,234.62

33,566.97

33,902.64

34,241.67

Lewisham

34,801.49

40,722.54

45,667.57

47,651.50

48,129.64

48,612.60

49,098.72

49,589.71

50,085.61

Lincoln

31,764.96

37,169.38

41,682.94

43,493.77

43,930.19

44,371.01

44,814.72

45,262.87

45,715.50

Luton

44,445.95

52,007.87

58,323.31

60,857.04

61,467.69

62,084.49

62,705.33

63,332.39

63,965.71

Manchester

165,611.08

193,787.75

217,319.86

226,760.85

229,036.20

231,334.46

233,647.81

235,984.29

238,344.13

Mansfield

45,719.21

53,497.77

59,994.13

62,600.44

63,228.59

63,863.05

64,501.68

65,146.70

65,798.17

Medway Towns

14,969.40

17,516.25

19,643.29

20,496.65

20,702.32

20,910.06

21,119.16

21,330.35

21,543.65

Melton

16,080.62

18,816.53

21,101.47

22,018.18

22,239.11

22,462.27

22,686.89

22,913.76

23,142.90

Mid Devon

16,639.55

19,470.57

21,834.92

22,783.49

23,012.11

23,243.02

23,475.45

23,710.21

23,947.31

Mid Suffolk

26,888.96

31,463.78

35,284.51

36,817.36

37,186.79

37,559.95

37,935.55

38,314.90

38,698.05

Milton Keynes

84,580.44

98,970.75

110,989.00

115,810.68

116,972.74

118,146.51

119,327.97

120,521.25

121,726.46

North East Derbyshire

85,366.26

99,890.26

112,020.18

116,886.65

118,059.51

119,244.18

120,436.62

121,640.98

122,857.39

New Forest

50,697.13

59,322.61

66,526.30

69,416.39

70,112.93

70,816.48

71,524.64

72,239.89

72,962.29

Newark and Sherwood

52,882.69

61,880.03

69,394.27

72,408.95

73,135.51

73,869.39

74,608.08

75,354.16

76,107.71

Newcastle upon Tyne

250,179.66

292,744.62

328,293.30

342,555.28

345,992.53

349,464.40

352,959.04

356,488.63

360,053.52

Newham

65,010.88

76,071.68

85,309.24

89,015.32

89,908.51

90,810.70

91,718.80

92,635.99

93,562.35

North Kesteven

37,232.57

43,567.22

48,857.70

50,980.21

51,491.75

52,008.45

52,528.53

53,053.82

53,584.36

North Tyneside

184,226.09

215,569.87

241,747.04

252,249.21

254,780.32

257,336.91

259,910.28

262,509.39

265,134.48

North Warwickshire

32,433.85

37,952.07

42,560.68

44,409.63

44,855.25

45,305.35

45,758.40

46,215.98

46,678.14

Northampton

99,891.91

116,887.27

131,081.18

136,775.71

138,148.14

139,534.39

140,929.73

142,339.03

143,762.42

Northumberland

71,694.96

83,892.97

94,080.29

98,167.41

99,152.43

100,147.38

101,148.85

102,160.34

103,181.94

Norwich

80,918.75

94,686.07

106,184.03

110,796.96

111,908.71

113,031.66

114,161.98

115,303.60

116,456.64

Nottingham

158,958.55

186,003.37

208,590.20

217,651.95

219,835.90

222,041.85

224,262.26

226,504.89

228,769.94

Nuneaton

46,136.33

53,985.85

60,541.49

63,171.58

63,805.45

64,445.71

65,090.16

65,741.07

66,398.48

North West Leicestershire

43,259.10

50,619.10

56,765.90

59,231.97

59,826.31

60,426.64

61,030.90

61,641.21

62,257.63

Oadby and Wigston

10,441.77

12,218.31

13,702.01

14,297.26

14,440.72

14,585.63

14,731.48

14,878.80

15,027.59

Oldham

-534.48

-625.42

-701.36

-731.83

-739.18

-746.59

-754.06

-761.60

-769.22

Oxford City

76,065.95

89,007.63

99,816.04

104,152.33

105,197.41

106,253.01

107,315.54

108,388.70

109,472.59

Poole

27,813.88

32,546.06

36,498.21

38,083.79

38,465.93

38,851.92

39,240.44

F16. . .

F16. . .

Portsmouth

59,023.66

69,065.80

77,452.62

80,817.38

81,628.32

82,447.42

83,271.89

84,104.61

84,945.66

Reading

68,937.71

80,666.60

90,462.14

94,392.07

95,339.21

96,295.90

97,258.85

98,231.44

99,213.76

Redbridge

25,876.89

30,279.52

33,956.44

35,431.60

35,787.12

36,146.23

36,507.69

36,872.77

37,241.50

Redditch

51,048.10

59,733.31

66,986.86

69,896.96

70,598.32

71,306.74

72,019.81

72,740.00

73,467.40

Richmondshire

15,098.43

17,667.24

19,812.61

20,673.33

20,880.77

21,090.29

21,301.20

21,514.21

21,729.35

Rotherham

175,518.20

205,380.44

230,320.27

240,326.04

242,737.50

245,173.26

247,624.99

250,101.24

252,602.25

Rugby

42,965.02

50,274.98

56,379.99

58,829.30

59,419.60

60,015.85

60,616.00

61,222.16

61,834.39

Runnymede

33,738.46

39,478.64

44,272.62

46,195.95

46,659.49

47,127.69

47,598.97

48,074.96

48,555.71

Salford

81,592.93

95,474.95

107,068.71

7,657.43

7,734.27

113,973.39

115,113.13

116,264.26

117,426.90

Sandwell

258,786.28

302,815.55

339,587.16

354,339.79

357,895.28

361,486.59

365,101.46

368,752.47

372,440.00

Sedgemoor

19,032.80

22,270.99

24,975.41

26,060.42

26,321.91

26,586.04

26,851.90

27,120.42

27,391.62

Selby

33,508.65

39,209.73

43,971.06

45,881.29

46,341.67

46,806.69

47,274.75

47,747.50

48,224.98

Sheffield

207,743.67

243,088.67

272,607.51

284,450.35

287,304.57

290,187.53

293,089.40

296,020.30

298,980.50

Shepway

20,046.96

23,457.71

26,306.23

27,449.05

27,724.48

28,002.68

28,282.70

28,565.53

28,851.19

Shropshire

47,290.94

55,336.90

62,056.60

64,752.51

65,402.25

66,058.53

66,719.11

67,386.30

68,060.17

Slough

58,522.49

68,479.37

76,794.98

80,131.17

80,935.22

81,747.37

82,564.84

83,390.49

84,224.39

Solihull

94,185.78

110,210.31

123,593.42

128,962.66

130,256.69

131,563.76

132,879.39

134,208.19

135,550.27

F17Somerset West and Taunton

F1851,382.78

F1951,896.60

South Cambridgeshire

70,123.59

82,054.25

92,018.29

96,015.82

96,979.26

97,952.40

98,931.92

99,921.24

100,920.46

South Derbyshire

32,014.96

37,461.91

42,011.00

43,836.07

44,275.93

44,720.22

45,167.42

45,619.09

46,075.28

South Holland

35,784.27

41,872.51

46,957.19

48,997.15

49,488.79

49,985.39

50,485.24

50,990.09

51,499.99

South Kesteven

64,711.74

75,721.64

84,916.70

88,605.72

89,494.80

90,392.84

91,296.77

92,209.73

93,131.83

South Tyneside

193,648.94

226,595.90

254,111.99

265,151.33

267,811.89

270,499.26

273,204.25

275,936.29

278,695.66

Southampton

64,529.51

75,508.40

84,677.57

88,356.20

89,242.78

90,138.29

91,039.67

91,950.07

92,869.57

Southend-on-Sea

34,398.46

40,250.93

45,138.70

47,099.65

47,572.25

48,049.62

48,530.12

49,015.42

49,505.57

Southwark

153,413.40

179,514.78

201,313.69

210,059.33

212,167.09

214,296.09

216,439.05

218,603.44

220,789.47

St Albans

64,606.08

75,598.01

84,778.05

88,461.05

89,348.68

90,245.25

91,147.70

92,059.18

92,979.77

Stevenage

73,730.04

86,274.28

96,750.78

100,953.90

101,966.89

102,990.08

104,019.98

105,060.18

106,110.78

Stockport

151,911.84

177,757.75

199,343.30

208,003.33

210,090.47

212,198.63

214,320.61

216,463.82

218,628.46

Stoke-on-Trent

94,709.93

110,823.64

124,281.22

129,680.35

130,981.58

132,295.92

133,618.88

134,955.07

136,304.62

Stroud

30,236.29

35,380.62

39,676.97

41,400.65

41,816.07

42,235.68

42,658.04

43,084.62

43,515.46

Sutton

46,185.69

54,043.61

60,606.26

63,239.17

63,873.72

64,514.66

65,159.80

65,811.40

66,469.52

Swindon

52,761.15

61,737.80

69,234.77

72,242.53

72,967.42

73,699.61

74,436.61

75,180.98

75,932.78

Tamworth

40,748.36

47,681.18

53,471.22

55,794.16

56,354.01

56,919.50

57,488.69

58,063.58

58,644.21

Tandridge

23,678.39

27,706.97

31,071.49

32,421.33

32,746.65

33,075.24

33,406.00

33,740.06

34,077.46

Taunton Deane

36,059.85

42,194.98

47,318.82

49,374.48

49,869.91

50,370.33

50,874.04

F20. . .

F20. . .

Tendring

20,437.12

23,914.24

26,818.21

27,983.27

28,264.05

28,547.67

28,833.15

29,121.48

29,412.69

Thanet

8,979.29

10,507.00

11,782.89

12,294.77

12,418.14

12,542.75

12,668.18

12,794.86

12,922.81

Thurrock

63,409.81

74,198.20

83,208.27

86,823.07

87,694.26

88,574.23

89,459.97

90,354.57

91,258.12

Tower Hamlets

47,929.25

56,083.81

62,894.20

65,626.50

66,285.01

66,950.15

67,619.65

68,295.85

68,978.80

Uttlesford

30,662.61

35,879.48

40,236.41

41,984.39

42,405.67

42,831.19

43,259.50

43,692.09

44,129.01

Waltham Forest

49,625.53

58,068.70

65,120.12

67,949.12

68,630.93

69,319.61

70,012.81

70,712.94

71,420.06

Wandsworth

139,682.48

163,447.72

183,295.57

191,258.44

193,177.56

195,116.00

197,067.16

199,037.83

201,028.21

Warwick

77,253.99

90,397.79

101,375.01

105,779.03

106,840.43

107,912.52

108,991.65

110,081.57

111,182.38

Waveney

29,570.08

34,601.06

38,802.75

40,488.45

40,894.71

41,305.07

41,718.12

F21. . .

F21. . .

Waverley

63,330.67

74,105.60

83,104.42

86,714.71

87,584.82

88,463.69

89,348.32

90,241.81

91,144.22

Wealden

21,001.15

24,574.24

27,558.35

28,755.56

29,044.10

29,335.54

29,628.89

29,925.18

30,224.43

Welwyn Hatfield

103,478.62

121,084.22

135,787.77

141,686.77

143,108.48

144,544.50

145,989.95

147,449.85

148,924.35

West Lancashire

96,651.20

113,095.20

126,828.62

132,338.41

133,666.31

135,007.59

136,357.67

137,721.24

139,098.46

Westminster

84,961.91

99,417.12

111,489.58

116,333.01

117,500.31

118,679.37

119,866.16

121,064.82

122,275.47

Wigan

366,658.73

429,041.16

481,140.65

502,042.76

507,080.33

512,168.63

517,290.32

522,463.22

527,687.86

Wiltshire

37,942.12

44,397.50

49,788.80

51,951.77

52,473.06

52,999.60

53,529.60

54,064.89

54,605.54

Winchester

54,261.26

63,493.14

71,203.27

74,296.54

75,042.04

75,795.05

76,553.00

77,318.53

78,091.71

Woking

33,315.69

38,983.94

43,717.85

45,617.08

46,074.81

46,537.14

47,002.52

47,472.54

47,947.27

Wokingham

34,261.48

40,090.64

44,958.94

46,912.09

47,382.81

47,858.27

48,336.85

48,820.22

49,308.42

Wolverhampton

183,247.26

214,424.50

240,462.58

250,908.95

253,426.61

255,969.62

258,529.32

261,114.61

263,725.76

F7Table B – Local authority share cap for each quarter in a year

Authority

2012-13

2013-14

2014-15

2015-16

2016-17

2017-18

2018-19

2019-20

2020-21

Adur

22,043.63

25,794.08

28,926.32

30,182.96

30,485.82

30,791.73

31,099.65

31,410.64

31,724.75

Arun

22,716.29

26,581.19

29,809.01

31,103.99

31,416.10

31,731.34

32,048.65

32,369.14

32,692.83

Ashfield

40,712.70

47,639.46

53,424.44

55,745.34

56,304.70

56,869.69

57,438.39

58,012.77

58,592.90

Ashford

35,598.05

41,654.61

46,712.83

48,742.17

49,231.25

49,725.27

50,222.52

50,724.74

51,231.99

Babergh

23,928.32

27,999.43

31,399.47

32,763.55

33,092.30

33,424.37

33,758.61

34,096.20

34,437.16

Barking and Dagenham

95,218.96

111,419.29

124,949.20

130,377.34

131,685.57

133,006.97

134,337.04

135,680.41

137,037.21

Barnet

128,234.24

150,051.70

168,272.83

175,583.08

177,344.91

179,124.48

180,915.72

182,724.88

184,552.13

Barnsley

122,104.47

142,879.03

160,229.17

167,189.98

168,867.59

170,562.09

172,267.71

173,990.39

175,730.29

Barrow

31,188.29

36,494.59

40,926.22

42,704.17

43,132.67

43,565.48

44,001.14

44,441.15

44,885.56

Basildon

75,511.72

88,359.10

99,088.75

103,393.45

104,430.91

105,478.83

106,533.62

107,598.95

108,674.94

Bassetlaw

40,712.47

47,639.19

53,424.13

55,745.03

56,304.38

56,869.37

57,438.06

58,012.44

58,592.57

Birmingham

455,430.25

532,916.04

597,629.31

623,592.02

629,849.23

636,169.46

642,531.15

648,956.47

655,446.03

Blackpool

61,560.85

72,034.66

80,782.00

84,291.40

85,137.19

85,991.50

86,851.42

87,719.93

88,597.13

Bolsover

33,203.01

38,852.09

43,569.99

45,462.80

45,918.98

46,379.75

46,843.55

47,311.98

47,785.10

Bournemouth

35,011.22

40,967.94

45,942.78

47,938.66

48,419.69

48,905.56

49,394.61

F22. . .

F22. . .

F23Bournemouth, Christchurch and Poole

F2495,444.16

F2596,398.60

Brent

95,762.99

112,055.87

125,663.08

131,122.24

132,437.94

133,766.89

135,104.56

136,455.61

137,820.16

Brentwood

27,653.36

32,358.24

36,287.58

37,864.01

38,243.94

38,627.70

39,013.98

39,404.12

39,798.16

Brighton and Hove

90,455.27

105,845.11

118,698.14

123,854.72

125,097.50

126,352.79

127,616.32

128,892.48

130,181.40

Bristol

154,795.11

181,131.58

203,126.82

211,951.22

214,077.97

216,226.14

218,388.40

220,572.28

222,778.01

Broxtowe

30,562.46

35,762.28

40,104.98

41,847.26

42,267.16

42,691.29

43,118.20

43,549.38

43,984.88

Bury

103,379.74

120,968.52

135,658.02

141,551.38

142,971.73

144,406.38

145,850.45

147,308.95

148,782.04

Cambridge

94,298.23

110,341.90

123,740.99

74,858.54

130,412.22

100,632.51

117,260.07

118,432.67

119,616.99

Camden

347,384.29

406,487.40

455,848.14

475,651.47

480,424.23

485,245.05

490,097.50

494,998.48

499,948.46

Cannock Chase

38,336.17

44,858.59

50,305.87

52,491.30

53,018.01

53,550.02

54,085.52

54,626.37

55,172.64

Canterbury

39,539.38

46,266.51

51,884.77

54,138.79

54,682.02

55,230.73

55,783.04

56,340.87

56,904.28

Castle Point

11,057.02

12,938.24

14,509.36

15,139.69

15,291.60

15,445.05

15,599.50

15,755.49

15,913.05

Central Bedfordshire

37,555.61

43,945.23

49,281.61

51,422.54

51,938.52

52,459.70

52,984.30

53,514.14

54,049.28

Charnwood

48,264.05

56,475.58

63,333.54

66,084.93

66,748.04

67,417.82

68,092.00

68,772.92

69,460.65

Cheltenham

28,951.13

33,876.81

37,990.55

39,640.97

40,038.73

40,440.50

40,844.90

41,253.35

41,665.89

Cheshire West and Chester

86,488.37

101,203.30

113,492.66

118,423.10

119,611.37

120,811.61

122,019.73

123,239.93

124,472.33

Chesterfield

67,794.76

79,329.20

88,962.34

92,827.11

93,758.55

94,699.37

95,646.37

96,602.83

97,568.86

City of London

25,727.99

30,105.28

33,761.04

35,227.72

35,581.20

35,938.24

36,297.62

36,660.60

37,027.20

City of York

86,436.12

101,142.15

113,424.08

118,351.55

119,539.10

120,738.62

121,946.01

123,165.47

124,397.12

Colchester

37,141.35

43,460.49

48,738.01

50,855.32

51,365.61

51,881.04

52,399.85

52,923.85

53,453.09

Corby

29,839.12

34,915.87

39,155.79

40,856.83

41,266.79

41,680.88

42,097.69

42,518.67

42,943.86

Cornwall

79,921.98

93,519.71

104,876.03

109,432.14

110,530.20

111,639.32

112,755.71

113,883.27

115,022.10

Crawley

75,601.45

88,464.10

99,206.51

103,516.32

104,555.01

105,604.17

106,660.22

107,726.82

108,804.09

Croydon

147,537.23

172,638.85

193,602.80

202,013.45

204,040.48

206,087.93

208,148.81

210,230.30

212,332.60

Dacorum

114,275.00

133,717.47

149,955.10

156,469.58

158,039.61

159,625.46

161,221.72

162,833.94

164,462.28

Darlington

46,027.74

53,858.79

60,398.99

63,022.89

63,655.27

64,294.02

64,936.96

65,586.33

66,242.19

Dartford

29,695.31

34,747.60

38,967.08

40,659.92

41,067.91

41,480.01

41,894.81

42,313.76

42,736.89

Derby

90,836.02

106,290.64

119,197.77

124,376.06

125,624.06

126,884.64

128,153.49

129,435.02

130,729.37

Doncaster

146,877.27

171,866.61

192,736.78

201,109.81

203,127.78

205,166.07

207,217.73

209,289.91

211,382.80

Dover

21,543.42

25,208.77

28,269.93

29,498.05

29,794.04

30,093.01

30,393.94

30,697.88

31,004.86

Dudley

168,376.76

197,023.97

220,949.06

230,547.72

232,861.06

235,197.71

237,549.69

239,925.19

242,324.44

Durham

140,190.80

164,042.52

183,962.59

0.00

0.00

0.00

0.00

0.00

0.00

Ealing

111,434.12

130,393.25

146,227.22

152,579.74

154,110.75

155,657.17

157,213.75

158,785.88

160,373.74

East Devon

31,670.56

37,058.92

41,559.07

43,364.51

43,799.64

44,239.15

44,681.54

45,128.35

45,579.64

East Riding

96,140.23

112,497.29

126,158.11

131,638.77

132,959.65

134,293.84

135,636.78

136,993.15

138,363.08

F26East Suffolk

F2733,212.01

F2833,544.13

Eastbourne

20,615.12

24,122.52

27,051.78

28,226.98

28,510.22

28,796.30

29,084.27

29,375.11

29,668.86

Enfield

100,041.28

117,062.06

131,277.19

136,980.24

138,354.72

139,743.04

141,140.47

142,551.88

143,977.40

Epping Forest

61,518.38

71,984.97

80,726.28

84,233.26

85,078.46

85,932.19

86,791.51

87,659.42

88,536.02

Exeter

31,110.12

36,403.12

40,823.64

42,597.13

43,024.55

43,456.29

43,890.85

44,329.76

44,773.05

Fareham

14,336.08

16,775.19

18,812.24

19,629.50

19,826.46

20,025.41

20,225.66

20,427.92

20,632.20

Gateshead

202,547.20

237,008.08

265,788.54

277,335.15

280,117.97

282,928.81

285,758.10

288,615.68

291,501.84

Gloucester

17,096.53

20,005.29

22,434.58

0.00

0.00

0.00

0.00

0.00

0.00

Gosport

20,369.61

23,835.25

26,729.62

27,890.83

28,170.69

28,453.37

28,737.90

29,025.28

29,315.53

Gravesham

38,300.90

44,817.32

50,259.59

52,443.01

52,969.23

53,500.75

54,035.76

54,576.12

55,121.88

Great Yarmouth

26,774.23

31,329.53

35,133.95

36,660.27

37,028.12

37,399.68

37,773.68

38,151.42

38,532.93

Greenwich

170,075.48

199,011.71

223,178.18

232,873.67

235,210.36

237,570.58

239,946.29

242,345.75

244,769.21

Guildford

50,705.91

59,332.89

66,537.82

69,428.41

70,125.07

70,828.74

71,537.02

72,252.39

72,974.92

Hackney

238,412.60

278,975.54

312,852.21

326,443.39

329,718.97

333,027.54

336,357.82

339,721.40

343,118.61

Hammersmith and Fulham

288,611.97

337,715.71

378,725.34

0.00

19,826.70

215,921.07

218,080.28

220,261.09

222,463.70

Haringey

126,610.30

148,151.47

166,141.85

173,359.52

175,099.04

176,856.07

178,624.63

180,410.88

182,214.99

Harlow

72,771.37

85,152.52

95,492.79

99,641.27

100,641.08

101,650.97

102,667.48

103,694.15

104,731.09

Harrogate

58,063.32

67,942.07

76,192.44

79,502.45

80,300.19

81,105.96

81,917.02

82,736.19

83,563.56

Harrow

56,785.39

66,446.72

74,515.50

77,752.67

78,532.85

79,320.89

80,114.10

80,915.24

81,724.39

Havering

79,696.05

93,255.34

104,579.56

109,122.79

110,217.75

111,323.73

112,436.96

113,561.33

114,696.95

High Peak

28,593.90

33,458.80

37,521.78

39,151.84

39,544.69

39,941.50

40,340.92

40,744.33

41,151.77

Hillingdon

85,784.97

100,380.21

112,569.62

117,459.96

118,638.57

119,829.05

121,027.34

122,237.62

123,459.99

Hinckley and Bosworth

30,453.72

35,635.04

39,962.29

41,698.36

42,116.77

42,539.39

42,964.79

43,394.44

43,828.38

Hounslow

144,307.17

168,859.24

189,364.22

197,590.74

199,573.39

201,576.01

203,591.77

205,627.69

207,683.97

Ipswich

41,305.44

48,333.04

54,202.24

56,556.94

57,124.44

57,697.66

58,274.63

58,857.38

59,445.95

Islington

277,131.75

324,282.27

363,660.64

379,459.09

383,266.63

387,112.53

390,983.66

394,893.49

398,842.43

Kensington and Chelsea

85,116.14

99,597.60

111,691.97

116,544.19

117,713.61

118,894.81

120,083.76

121,284.59

122,497.44

Kettering

26,189.24

30,645.01

34,366.31

35,859.28

36,219.10

36,582.54

36,948.36

37,317.85

37,691.02

Kingston upon Hull

114,368.25

133,826.58

150,077.46

156,597.25

158,168.57

159,755.72

161,353.27

162,966.81

164,596.47

Kingston upon Thames

50,545.03

59,144.64

66,326.72

69,208.14

69,902.58

70,604.02

71,310.06

72,023.16

72,743.39

Kirklees

147,568.56

172,675.52

193,643.92

202,056.36

204,083.82

206,131.71

208,193.02

210,274.95

212,377.70

Lambeth

244,602.59

286,218.68

320,974.90

334,918.96

338,279.58

341,674.05

345,090.79

348,541.70

352,027.12

Lancaster

52,431.93

61,352.58

68,802.77

71,791.75

72,512.12

73,239.75

73,972.14

74,711.86

75,458.98

Leeds

421,406.71

493,103.83

552,982.61

577,005.73

582,795.49

588,643.56

594,529.99

600,475.29

606,480.05

Leicester

124,789.53

146,020.92

163,752.59

170,866.47

172,580.97

174,312.73

176,055.86

177,816.42

179,594.58

Lewes

29,635.51

34,677.62

38,888.61

40,578.04

40,985.20

41,396.47

41,810.43

42,228.54

42,650.82

Lewisham

141,137.15

165,149.88

185,204.42

193,250.23

195,189.33

197,147.96

199,119.44

201,110.63

203,121.74

Lincoln

38,799.53

45,400.79

50,913.91

53,125.76

53,658.83

54,197.27

54,739.24

55,286.63

55,839.50

Luton

47,712.37

55,830.04

62,609.62

65,329.56

65,985.08

66,647.21

67,313.68

67,986.82

68,666.69

Manchester

187,159.26

219,002.09

245,596.04

256,265.42

258,836.82

261,434.13

264,048.47

266,688.95

269,355.84

Mansfield

34,754.07

40,667.04

45,605.33

47,586.56

48,064.05

48,546.35

49,031.81

49,522.13

50,017.35

Medway Towns

19,346.59

22,638.18

25,387.19

26,490.08

26,755.88

27,024.36

27,294.61

27,567.55

27,843.23

Melton

11,086.84

12,973.13

14,548.48

15,180.51

15,332.83

15,486.69

15,641.56

15,797.97

15,955.95

Mid Devon

16,941.36

19,823.72

22,230.96

23,196.74

23,429.49

23,664.60

23,901.24

24,140.26

24,381.66

Mid Suffolk

23,094.59

27,023.84

30,305.41

31,621.97

31,939.27

32,259.76

32,582.36

32,908.18

33,237.26

Milton Keynes

61,133.59

71,534.71

80,221.34

83,706.38

84,546.31

85,394.69

86,248.63

87,111.12

87,982.23

North East Derbyshire

47,197.94

55,228.08

61,934.56

64,625.17

65,273.63

65,928.62

66,587.91

67,253.79

67,926.32

New Forest

42,064.63

49,221.40

55,198.47

57,596.45

58,174.38

58,758.13

59,345.71

59,939.17

60,538.56

Newark and Sherwood

32,470.24

37,994.65

42,608.43

44,459.46

44,905.57

45,356.18

45,809.74

46,267.83

46,730.51

Newcastle upon Tyne

189,657.22

221,925.04

248,873.92

259,685.71

262,291.43

264,923.40

267,572.64

270,248.36

272,950.84

Newham

130,101.24

152,236.35

170,722.78

178,139.46

179,926.93

181,732.41

183,549.74

185,385.24

187,239.09

North Kesteven

29,346.59

34,339.54

38,509.48

40,182.44

40,585.63

40,992.89

41,402.82

41,816.85

42,235.02

North Tyneside

137,339.92

160,706.60

180,221.59

188,050.92

189,937.85

191,843.78

193,762.22

195,699.84

197,656.84

North Warwickshire

23,536.49

27,540.93

30,885.29

32,227.04

32,550.41

32,877.03

33,205.80

33,537.86

33,873.24

Northampton

78,609.01

91,983.36

103,153.12

107,634.38

108,714.40

109,805.29

110,903.35

112,012.38

113,132.51

Northumberland

102,228.35

119,621.24

134,147.13

139,974.86

141,379.39

142,798.06

144,226.04

145,668.30

147,124.99

Norwich

80,409.86

94,090.60

105,516.25

110,100.17

111,204.93

112,320.82

113,444.03

114,578.47

115,724.25

Nottingham

152,721.45

178,705.11

200,405.70

209,111.89

211,210.15

213,329.54

215,462.84

217,617.46

219,793.64

Nuneaton

42,836.38

50,124.46

56,211.19

58,653.17

59,241.70

59,836.16

60,434.52

61,038.87

61,649.26

North West Leicestershire

43,503.09

50,904.60

57,086.06

59,566.04

60,163.74

60,767.45

61,375.13

61,988.88

62,608.77

Oadby and Wigston

11,203.63

13,109.79

14,701.74

15,340.43

15,494.35

15,649.83

15,806.33

15,964.39

16,124.04

Oldham

20,549.01

24,045.17

26,965.03

28,136.46

28,418.79

28,703.96

28,991.00

29,280.91

29,573.72

Oxford City

112,898.12

132,106.33

148,148.32

154,584.30

156,135.42

157,702.16

159,279.18

160,871.98

162,480.70

Poole

31,970.40

37,409.77

41,952.53

43,775.06

44,214.31

44,657.98

45,104.56

F29. . .

F29. . .

Portsmouth

67,978.49

79,544.19

89,203.43

93,078.68

94,012.64

94,956.02

95,905.58

96,864.63

97,833.28

Reading

66,313.29

77,595.67

87,018.29

90,798.61

91,709.70

92,629.96

93,556.26

94,491.83

95,436.74

Redbridge

42,583.09

49,828.08

55,878.82

58,306.36

58,891.41

59,482.36

60,077.18

60,677.95

61,284.73

Redditch

56,896.11

66,576.28

74,660.80

77,904.27

78,685.98

79,475.55

80,270.31

81,073.01

81,883.74

Richmondshire

21,053.43

24,635.40

27,626.94

28,827.13

29,116.39

29,408.56

29,702.64

29,999.67

30,299.67

Rotherham

139,682.40

163,447.62

183,295.46

191,258.33

193,177.44

195,115.89

197,067.04

199,037.71

201,028.09

Rugby

36,114.17

42,258.55

47,390.11

49,448.87

49,945.05

50,446.22

50,950.68

51,460.19

51,974.79

Runnymede

31,915.12

37,345.08

41,879.98

43,699.37

44,137.85

44,580.76

45,026.56

45,476.83

45,931.60

Salford

125,295.45

146,612.91

164,416.47

20,547.09

20,753.26

20,961.51

21,171.13

21,382.84

21,596.67

Sandwell

197,702.84

231,339.52

259,431.64

270,702.08

273,418.34

276,161.96

278,923.58

281,712.82

284,529.95

Sedgemoor

20,123.75

23,547.55

26,406.99

27,554.18

27,830.66

28,109.93

28,391.03

28,674.94

28,961.69

Selby

31,855.87

37,275.75

41,802.23

43,618.24

44,055.91

44,497.99

44,942.97

45,392.40

45,846.33

Sheffield

244,833.96

286,489.41

321,278.51

335,235.75

338,599.55

341,997.24

345,417.21

348,871.38

352,360.10

Shepway

16,078.07

18,813.56

21,098.13

22,014.69

22,235.59

22,458.71

22,683.30

22,910.13

23,139.24

Shropshire

42,782.17

50,061.03

56,140.06

58,578.94

59,166.73

59,760.44

60,358.05

60,961.63

61,571.24

Slough

60,473.00

70,761.73

79,354.50

82,801.88

83,632.73

84,471.94

85,316.66

86,169.83

87,031.53

Solihull

103,118.78

120,663.16

135,315.57

141,194.06

142,610.83

144,041.86

145,482.28

146,937.10

148,406.47

F30Somerset West and Taunton

F3139,864.53

F3240,263.18

South Cambridgeshire

34,774.84

40,691.34

45,632.59

47,615.00

48,092.77

48,575.36

49,061.11

49,551.72

50,047.24

South Derbyshire

22,838.95

26,724.71

29,969.96

31,271.94

31,585.72

31,902.67

32,221.70

32,543.91

32,869.35

South Holland

31,513.07

36,874.63

41,352.40

43,148.87

43,581.83

44,019.15

44,459.35

44,903.94

45,352.98

South Kesteven

58,661.71

68,642.27

76,977.67

80,321.79

81,127.75

81,941.83

82,761.25

83,588.86

84,424.75

South Tyneside

148,549.95

173,823.87

194,931.72

203,400.11

205,441.05

207,502.55

209,577.58

211,673.36

213,790.09

Southampton

85,044.46

99,513.72

111,597.91

116,446.03

117,614.47

118,794.67

119,982.62

121,182.45

122,394.27

Southend-on-Sea

40,482.00

47,369.51

53,121.70

55,429.45

55,985.64

56,547.43

57,112.91

57,684.03

58,260.87

Southwark

312,430.41

365,586.56

409,980.61

427,791.32

432,083.84

436,419.59

440,783.79

445,191.63

449,643.54

St Albans

68,463.88

80,112.16

89,840.37

93,743.29

94,683.93

95,634.03

96,590.37

97,556.28

98,531.84

Stevenage

63,272.75

74,037.82

83,028.41

86,635.40

87,504.71

88,382.78

89,266.60

90,159.27

91,060.86

Stockport

157,846.60

184,702.23

207,131.07

216,129.43

218,298.10

220,488.62

222,693.50

224,920.44

227,169.64

Stoke-on-Trent

96,729.56

113,186.89

126,931.45

132,445.71

133,774.69

135,117.05

136,468.22

137,832.90

139,211.23

Stroud

33,787.51

39,536.04

44,337.00

46,263.12

46,727.33

47,196.22

47,668.18

48,144.86

48,626.31

Sutton

52,972.15

61,984.70

69,511.65

72,531.43

73,259.23

73,994.35

74,734.29

75,481.63

76,236.45

Swindon

53,216.61

62,270.75

69,832.44

72,866.16

73,597.31

74,335.82

75,079.18

75,829.97

76,588.27

Tamworth

30,642.64

35,856.11

40,210.20

41,957.04

42,378.05

42,803.29

43,231.32

43,663.63

44,100.27

Tandridge

27,403.21

32,065.53

35,959.32

37,521.50

37,897.99

38,278.28

38,661.06

39,047.67

39,438.15

Taunton Deane

27,976.48

32,736.32

36,711.57

38,306.43

38,690.80

39,079.04

39,469.84

F33. . .

F33. . .

Tendring

22,529.82

26,362.98

29,564.31

30,848.66

31,158.20

31,470.86

31,785.57

32,103.42

32,424.46

Thanet

14,374.25

16,819.86

18,862.33

19,681.76

19,879.25

20,078.73

20,279.52

20,482.31

20,687.14

Thurrock

75,622.87

88,489.16

99,234.61

103,545.64

104,584.63

105,634.09

106,690.43

107,757.33

108,834.90

Tower Hamlets

127,312.86

148,973.56

167,063.78

174,321.50

176,070.67

177,837.45

179,615.82

181,411.98

183,226.10

Uttlesford

31,192.63

36,499.67

40,931.91

42,710.11

43,138.67

43,571.54

44,007.26

44,447.33

44,891.80

Waltham Forest

96,002.70

112,336.36

125,977.63

131,450.46

132,769.45

134,101.73

135,442.74

136,797.17

138,165.14

Wandsworth

188,704.12

220,809.78

247,623.24

258,380.69

260,973.32

263,592.06

266,227.98

268,890.26

271,579.16

Warwick

70,435.09

82,418.74

92,427.05

96,442.34

97,410.06

98,387.52

99,371.39

100,365.11

101,368.76

Waveney

23,307.81

27,273.35

30,585.21

31,913.92

32,234.15

32,557.60

32,883.18

F34. . .

F34. . .

Waverley

55,636.86

65,102.78

73,008.36

76,180.05

76,944.45

77,716.55

78,493.72

79,278.66

80,071.44

Wealden

24,503.04

28,671.93

32,153.63

33,550.48

33,887.13

34,227.17

34,569.44

34,915.13

35,264.29

Welwyn Hatfield

98,729.21

115,526.76

129,555.45

135,183.71

136,540.16

137,910.27

139,289.38

140,682.27

142,089.09

West Lancashire

59,477.72

69,597.12

78,048.46

81,439.11

82,256.28

83,081.68

83,912.50

84,751.62

85,599.14

Westminster

213,541.27

249,872.66

280,215.30

292,388.64

295,322.51

298,285.93

301,268.79

304,281.48

307,324.29

Wigan

275,859.77

322,793.88

361,991.51

377,717.45

381,507.52

385,335.76

389,189.12

393,081.01

397,011.82

Wiltshire

49,337.72

57,731.92

64,742.45

67,555.04

68,232.90

68,917.58

69,606.76

70,302.83

71,005.85

Winchester

76,466.54

89,476.37

100,341.70

5,078.77

77,353.60

78,129.81

78,911.11

79,700.22

80,497.22

Woking

39,272.13

45,953.79

51,534.07

53,772.86

54,312.42

54,857.42

55,406.00

55,960.06

56,519.66

Wokingham

21,417.63

25,061.57

28,104.86

29,325.81

29,620.07

29,917.29

30,216.47

30,518.63

30,823.82

Wolverhampton

158,179.22

185,091.44

207,567.54

216,584.86

218,758.10

220,953.24

223,162.77

225,394.40

227,648.34