The Local Authorities (Capital Finance and Accounting) (England) Regulations 2003

Regulation 1(5)

[F1 SCHEDULE E+W Calculation of the sub-liability

Textual Amendments

F1 Sch. substituted (1.4.2013) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2013 (S.I. 2013/476), regs. 1(3), 4, Sch. (with reg. 7)

1.— (1) This Schedule applies to capital receipts derived from dwellings disposed of by the local authority on or after 1st April 2012— E+W

(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— E+W

“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 [F2 Table 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 [F3 Table B in this Schedule];

“London authorities” means—

(i)

a London borough council; and

(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—

(i)

London authorities, £2850:

(ii)

local authorities that are not London authorities, £1300.

Textual Amendments

F2 Words in Sch. para. 2 substituted (1.4.2015) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2015 (S.I. 2015/341), regs. 1, 2(11)(a)(i)

F3 Words in Sch. para. 2 substituted (1.4.2015) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2015 (S.I. 2015/341), regs. 1, 2(11)(a)(ii)

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— E+W

(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— E+W

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;

[F4 F 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.

Textual Amendments

F4 Words in Sch. substituted (13.8.2013) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) (No.2) Regulations 2013 (S.I. 2013/1751), regs. 1(2), 4

5.   E (the total transaction cost) means— E+W

.

6.   F*** means— E+W

except where is less than zero, F*** means—

.

7.   M means E+W

8.   G means— E+W

(a) in the period of quarter 1—

;

(b) in quarters other than quarter 1—

.

[F5 9.   L** means— E+W

(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];

[F6 (f) 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.]

Textual Amendments

F5 Sch. para. 9 substituted (1.4.2015) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2015 (S.I. 2015/341), regs. 1, 2(11)(b)

F6 Sch. para. 9(f)-(i) inserted (1.5.2017) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2017 (S.I. 2017/536), regs. 1(1), 2(3)

10.   L means— E+W

(a) in the financial year 2012 to 2013—

;

(b) in any financial year other than 2012 to 2013—

.

11.   F means— E+W

except where is greater than , F means—

.

12.   J means an amount of the available buy back allowance that does not exceed— E+W

except where is less than zero, J means zero.

13.   K means— E+W

except where is less than zero, K means—

.]

[F7 Table 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	29,190.99	29,482.90
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
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	39,632.84	40,029.17
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
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	51,382.78	51,896.60
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	42,135.30	42,556.66
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]

Textual Amendments

F7 Sch. Table A substituted (1.5.2017) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2017 (S.I. 2017/536), reg. 1(1), Sch.

[F8 Table 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	49,888.56	50,387.44
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
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	45,555.60	46,011.16
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
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	39,864.53	40,263.18
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	33,212.01	33,544.13
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]

Textual Amendments

F8 Sch. Table B substituted (1.5.2017) by The Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2017 (S.I. 2017/536), reg. 1(1), Sch.