Article 4

SCHEDULE 1 SCHEDULE TO BE SUBSTITUTED FOR SCHEDULE 1 TO THE PRINCIPAL ORDER

Articles 12(1)(b) and 17(1) and (8)

“SCHEDULE 1 SUMS TO BE USED IN THE CALCULATION OF SUBSIDY

(1)	(2)	(3)	(4)
Authority	Administration Subsidy	Homeless Threshold	Homeless Cap
	(£)	(£)	(£)
ENGLAND
Adur	362,087	117.63	196.42
Allerdale	726,203	94.42	157.37
Alnwick	185,494	81.85	137.03
Amber Valley	1,520,469	94.89	158.33
Arun	852,164	123.12	205.20
Ashfield	645,549	89.10	148.67
Ashford	508,620	116.91	195.05
Aylesbury Vale	519,441	113.05	189.06
Babergh	368,877	108.20	180.52
Barking and Dagenham	1,577,552	223.51	335.25
Barnet	2,040,274	223.51	335.25
Barnsley	2,053,049	79.15	132.99
Barrow in Furness	567,357	98.76	164.78
Basildon	1,159,101	114.95	191.79
Basingstoke and Deane	683,686	117.07	195.12
Bassetlaw	630,003	99.33	165.73
Bath and North East Somerset	1,119,296	100.71	167.85
Bedford	911,385	93.24	155.96
Berwick upon Tweed	175,607	88.60	147.81
Bexley	1,362,370	223.51	335.25
Birmingham	11,036,430	95.47	159.73
Blaby	217,378	85.08	142.25
Blackburn with Darwen	1,572,370	108.94	181.57
Blackpool	1,513,451	90.73	155.39
Blyth Valley	604,121	75.02	125.49
Bolsover	561,856	77.36	131.78
Bolton	2,400,122	81.72	137.58
Boston	402,364	85.21	142.33
Bournemouth	1,442,116	102.41	170.86
Bracknell Forest	501,709	127.20	215.68
Bradford	4,340,891	86.20	143.81
Braintree	698,587	104.64	174.58
Breckland	607,880	107.01	178.99
Brent	2,812,257	223.51	354.56
Brentwood	369,449	118.62	197.91
Bridgnorth	672,038	96.45	162.12
Brighton and Hove	2,305,864	105.84	176.60
Bristol	3,118,108	93.23	156.53
Broadland	492,674	107.01	178.99
Bromley	1,665,282	223.51	335.25
Bromsgrove	254,287	99.45	173.39
Broxbourne	489,241	126.48	211.02
Broxtowe	607,522	81.36	136.90
Burnley	827,267	96.75	161.24
Bury	1,095,654	94.23	157.22
Calderdale	1,610,635	83.75	139.82
Cambridge	532,805	111.41	185.88
Camden	3,423,879	223.51	352.95
Cannock Chase	489,228	99.89	172.35
Canterbury	1,292,482	112.34	187.41
Caradon	462,849	94.69	157.98
Carlisle	721,913	92.14	153.72
Carrick	622,431	107.83	179.90
Castle Morpeth	197,609	88.89	148.31
Castle Point	413,521	122.30	204.04
Charnwood	547,647	85.61	142.85
Chelmsford	772,211	119.70	200.44
Cheltenham	584,912	121.58	202.83
Cherwell	506,428	117.87	196.93
Chester	778,061	89.00	148.33
Chester le Street	388,509	82.28	137.71
Chesterfield	829,883	81.69	136.29
Chichester	558,328	118.48	197.46
Chiltern	358,678	117.07	195.12
Chorley	467,932	83.82	140.62
Christchurch	250,812	100.71	167.85
City of London	101,767	223.51	335.25
Colchester	826,972	110.25	185.44
Congleton	362,643	94.42	157.37
Copeland	992,944	88.71	149.62
Corby	329,485	91.42	157.62
Cotswold	439,320	100.71	167.85
Coventry	2,991,802	81.21	135.34
Craven	270,129	100.12	167.04
Crawley	491,215	126.74	212.22
Crewe and Nantwich	691,699	99.90	173.62
Croydon	3,874,721	223.51	348.25
Dacorum	635,293	110.97	187.48
Darlington	766,737	86.96	145.09
Dartford	412,648	114.85	191.61
Daventry	242,633	91.32	152.36
Derby	1,800,228	90.19	150.49
Derbyshire Dales	294,985	91.57	153.11
Derwentside	765,145	89.71	149.67
Doncaster	1,971,337	82.28	139.59
Dover	743,566	116.94	195.10
Dudley	2,615,765	95.78	162.15
Durham	483,688	84.71	143.22
Ealing	2,213,207	223.51	339.32
Easington	930,519	87.21	145.50
East Cambridgeshire	347,154	107.01	178.99
East Devon	575,811	91.41	152.50
East Dorset	347,190	100.71	167.85
East Hampshire	540,673	117.07	195.12
East Hertfordshire	487,407	127.90	214.16
East Lindsey	917,391	87.82	146.68
East Northamptonshire	368,264	98.10	163.86
East Riding of Yorkshire	1,537,756	87.66	150.16
East Staffordshire	584,354	85.52	142.53
Eastbourne	782,435	105.32	175.74
Eastleigh	471,570	117.07	195.12
Eden	212,359	94.42	157.37
Ellesmere Port and Neston	393,506	73.57	126.92
Elmbridge	554,355	133.53	222.53
Enfield	2,216,111	223.51	335.25
Epping Forest	561,327	113.34	189.63
Epsom and Ewell	227,846	117.07	195.12
Erewash	640,373	83.97	140.40
Exeter	655,190	88.54	147.73
Fareham	393,614	110.95	188.84
Fenland	579,651	100.56	167.79
Forest Heath	206,080	99.04	165.24
Forest of Dean	489,034	96.52	161.03
Fylde	347,183	82.51	137.50
Gateshead	2,531,737	87.29	145.65
Gedling	526,101	83.14	139.31
Gloucester	680,261	105.41	175.86
Gosport	381,139	108.81	181.54
Gravesham	595,005	111.04	185.27
Great Yarmouth	820,148	83.55	139.40
Greenwich	2,925,523	223.51	335.25
Guildford	484,861	134.07	223.69
Hackney	4,184,813	223.51	335.73
Halton	1,250,726	86.83	150.07
Hambleton	363,934	83.08	138.68
Hammersmith and Fulham	2,172,197	223.51	335.25
Harborough	322,385	103.09	171.99
Haringey	2,572,130	223.51	335.25
Harlow	558,524	109.42	182.55
Harrogate	632,981	106.57	177.81
Harrow	1,224,145	223.51	368.40
Hart	543,349	117.07	195.12
Hartlepool	950,249	90.16	150.43
Hastings	1,018,078	117.07	195.12
Havant	672,250	117.07	195.12
Havering	1,196,058	223.51	335.25
Herefordshire	1,176,473	89.64	149.56
Hertsmere	503,454	107.01	178.99
High Peak	432,067	96.94	161.73
Hillingdon	1,462,941	223.51	370.42
Hinckley and Bosworth	352,716	93.60	156.17
Horsham	468,751	138.41	230.67
Hounslow	1,967,483	223.51	335.25
Huntingdonshire	634,135	115.92	193.90
Hyndburn	635,113	93.45	155.75
Ipswich	1,258,091	99.72	166.36
Isle of Wight	1,116,039	117.07	195.12
Isles of Scilly	7,951	104.08	173.65
Islington	2,735,790	223.51	347.36
Kennet	360,318	100.71	167.85
Kensington and Chelsea	1,773,991	223.51	382.76
Kerrier	749,580	100.71	167.85
Kettering	356,393	90.21	151.75
Kings Lynn and West Norfolk	899,979	87.62	154.03
Kingston upon Hull	2,830,573	90.63	156.89
Kingston upon Thames	613,265	223.51	360.00
Kirklees	2,764,950	91.86	153.27
Knowsley	1,839,529	102.02	170.21
Lambeth	4,034,387	223.51	335.25
Lancaster	955,100	90.85	151.57
Leeds	5,260,596	83.41	139.51
Leicester	2,381,115	92.52	154.21
Lewes	478,128	113.59	190.82
Lewisham	3,632,286	223.51	335.25
Lichfield	453,812	92.82	154.71
Lincoln	724,971	87.56	146.08
Liverpool	6,163,179	93.12	155.39
Luton	1,306,690	114.55	191.12
Macclesfield	596,421	103.10	186.67
Maidstone	691,984	116.30	194.03
Maldon	315,900	107.01	178.99
Malvern Hills	374,898	92.82	154.71
Manchester	6,262,477	109.17	182.14
Mansfield	748,132	93.71	156.18
Medway	1,494,389	114.85	191.61
Melton	151,840	84.14	144.18
Mendip	593,622	99.23	165.39
Merton	1,051,883	223.51	335.25
Mid Bedfordshire	499,320	106.32	178.03
Mid Devon	370,789	94.27	157.29
Mid Suffolk	320,156	100.56	167.79
Mid Sussex	1,178,236	117.07	195.12
Middlesbrough	1,468,236	98.66	164.61
Milton Keynes	1,123,426	114.35	191.59
Mole Valley	270,219	113.82	189.90
New Forest	712,219	126.10	210.40
Newark and Sherwood	658,457	87.56	146.07
Newcastle under Lyme	742,167	78.70	131.18
Newcastle upon Tyne	3,305,160	85.76	143.08
Newham	3,235,945	223.51	335.25
North Cornwall	843,813	95.06	158.59
North Devon	631,894	109.95	183.25
North Dorset	438,753	100.71	167.85
North East Derbyshire	507,199	79.87	136.67
North East Lincoln	1,411,414	85.81	148.17
North Hertfordshire	657,344	115.06	197.73
North Kesteven	362,269	87.53	146.02
North Lincolnshire	975,458	83.07	139.10
North Norfolk	765,747	92.45	154.44
North Shropshire	290,435	86.90	145.92
North Somerset	1,062,193	115.92	193.40
North Tyneside	1,766,129	80.25	134.62
North Warwickshire	349,725	91.58	155.27
North West Leicestershire	369,574	86.63	144.54
North Wiltshire	621,488	100.71	167.85
Northampton	1,198,260	113.90	190.02
Norwich	1,129,697	90.26	151.11
Nottingham	2,478,683	83.96	140.09
Nuneaton and Bedworth	659,842	88.81	149.68
Oadby and Wigston	167,153	85.39	143.26
Oldham	1,713,618	83.75	147.95
Oswestry	192,670	89.56	149.42
Oxford	855,372	122.71	206.70
Pendle	800,467	87.23	145.54
Penwith	652,228	94.58	157.64
Peterborough	1,045,443	114.08	190.33
Plymouth	1,926,881	92.07	153.60
Poole	919,837	104.52	174.20
Portsmouth	1,336,619	111.09	185.33
Preston	959,615	94.99	158.47
Purbeck	205,924	116.19	193.84
Reading	921,702	135.67	226.35
Redbridge	1,567,763	223.51	340.83
Redcar and Cleveland	1,313,745	94.34	157.39
Redditch	503,162	100.51	167.70
Reigate and Banstead	490,190	131.92	220.09
Restormel	744,490	108.16	180.26
Ribble Valley	155,389	81.96	136.73
Richmond upon Thames	1,003,958	223.51	335.25
Richmondshire	178,111	97.21	162.18
Rochdale	1,861,435	87.10	145.32
Rochford	343,890	103.82	173.20
Rossendale	452,142	88.21	147.02
Rother	734,288	117.07	195.12
Rotherham	1,825,576	73.64	128.04
Rugby	550,857	94.15	158.08
Runnymede	312,490	138.57	231.20
Rushcliffe	386,072	96.48	162.48
Rushmoor	372,251	117.07	195.12
Rutland	99,367	102.90	171.69
Ryedale	953,760	83.08	138.68
Salford	2,339,074	96.36	160.76
Salisbury	452,961	121.97	208.79
Sandwell	2,725,516	103.71	174.53
Scarborough	964,252	98.94	165.07
Sedgefield	820,237	85.26	142.64
Sedgemoor	559,458	106.66	177.95
Sefton	2,331,213	98.01	163.76
Selby	636,370	92.79	154.82
Sevenoaks	816,154	117.07	195.12
Sheffield	4,748,092	83.75	139.85
Shepway	703,176	107.33	179.06
Shrewsbury and Atcham	640,828	95.11	158.69
Slough	857,004	122.26	206.16
Solihull	983,102	99.57	166.13
South Bedfordshire	469,645	119.67	200.83
South Bucks	246,428	117.07	195.12
South Cambridgeshire	437,577	119.89	200.03
South Derbyshire	341,189	94.21	157.17
South Gloucestershire	1,049,575	102.68	174.70
South Hams	467,653	100.71	167.85
South Holland	326,270	89.35	149.09
South Kesteven	517,320	92.28	155.88
South Lakeland	455,204	106.13	182.32
South Norfolk	439,113	97.21	162.18
South Northamptonshire	201,639	106.08	178.38
South Oxfordshire	474,551	117.07	195.12
South Ribble	491,289	94.42	157.37
South Shropshire	225,279	92.82	154.71
South Somerset	791,334	100.71	167.85
South Staffordshire	548,008	92.82	154.71
South Tyneside	1,760,323	78.12	132.05
Southampton	1,705,195	98.03	163.54
Southend on Sea	1,335,631	106.44	177.59
Southwark	4,466,939	223.51	335.25
Spelthorne	413,095	117.07	195.12
St Albans	465,246	118.06	198.41
St Edmundsbury	485,440	106.04	177.57
St Helens	1,659,427	100.64	167.90
Stafford	501,509	92.82	154.71
Staffordshire Moorlands	416,105	90.27	150.45
Stevenage	523,649	116.92	195.06
Stockport	1,637,412	85.47	142.90
Stockton on Tees	1,333,142	89.51	150.70
Stoke on Trent	2,008,836	89.33	149.02
Stratford on Avon	563,261	92.82	154.71
Stroud	591,842	107.03	178.56
Suffolk Coastal	580,086	97.13	162.46
Sunderland	3,256,902	97.04	161.74
Surrey Heath	253,457	117.07	195.12
Sutton	898,165	223.51	335.25
Swale	914,762	117.07	195.12
Swindon	882,002	95.38	160.92
Tameside	2,033,359	99.17	165.27
Tamworth	398,998	97.36	163.57
Tandridge	252,328	116.83	196.56
Taunton Deane	625,620	94.94	158.40
Teesdale	128,860	87.05	145.23
Teignbridge	732,670	112.26	187.30
Telford and Wrekin	1,211,855	92.82	154.71
Tendring	923,430	98.00	163.51
Test Valley	452,592	113.80	189.65
Tewkesbury	386,739	92.87	154.78
Thanet	1,379,246	106.35	177.43
Three Rivers	333,751	120.56	202.68
Thurrock	1,028,711	113.49	189.33
Tonbridge and Malling	556,895	117.07	195.12
Torbay	1,271,105	103.66	172.76
Torridge	418,611	102.57	171.12
Tower Hamlets	3,488,741	223.51	361.72
Trafford	1,545,949	95.94	160.06
Tunbridge Wells	632,906	117.07	195.12
Tynedale	302,703	93.57	155.95
Uttlesford	314,478	117.32	195.81
Vale of White Horse	427,904	117.07	195.12
Vale Royal	771,291	94.94	158.41
Wakefield	2,439,693	83.83	142.12
Walsall	2,603,525	95.48	159.31
Waltham Forest	2,411,652	223.51	355.43
Wandsworth	2,444,360	223.51	377.36
Wansbeck	478,265	74.07	123.58
Warrington	1,215,003	95.33	159.04
Warwick	560,019	101.13	170.98
Watford	454,491	117.41	195.86
Waveney	1,109,866	92.30	153.99
Waverley	401,523	127.22	212.03
Wealden	507,110	99.81	166.51
Wear Valley	617,018	86.22	143.84
Wellingborough	346,326	93.99	156.81
Welwyn Hatfield	530,165	110.25	186.84
West Berkshire	1,000,784	117.07	195.12
West Devon	302,723	100.71	167.85
West Dorset	538,110	100.71	167.85
West Lancashire	719,660	89.13	149.97
West Lindsey	472,611	86.71	144.84
West Oxfordshire	364,844	112.22	187.04
West Somerset	278,278	100.71	167.85
West Wiltshire	664,767	115.04	191.73
Westminster	2,137,041	223.51	414.32
Weymouth and Portland	436,328	104.29	173.81
Wigan	2,045,908	89.41	149.17
Winchester	381,169	117.53	196.09
Windsor and Maidenhead	587,153	117.07	195.12
Wirral	2,901,142	104.37	174.12
Woking	323,437	151.40	252.61
Wokingham	273,335	118.29	202.91
Wolverhampton	2,277,093	86.71	145.57
Worcester	537,239	89.41	150.77
Worthing	607,606	117.07	195.12
Wychavon	543,886	116.85	194.73
Wycombe	571,398	134.52	224.43
Wyre	656,423	94.80	157.99
Wyre Forest	708,179	96.56	160.93
York	817,621	98.23	163.87
WALES
Blaenau Gwent	626,174	91.65	152.89
Bridgend	940,817	93.01	155.19
Caerphilly	1,250,336	98.31	164.02
Cardiff	2,202,898	103.42	173.51
Carmarthenshire	1,241,842	89.75	149.74
Ceredigion	373,007	98.37	164.12
Conwy	725,581	86.52	150.91
Denbighshire	660,945	84.15	141.76
Flintshire	762,005	89.49	149.50
Gwynedd	753,835	89.13	148.69
Isle of Anglesey	435,637	87.88	146.61
Merthyr Tydfil	672,562	89.17	148.77
Monmouthshire	374,274	103.25	173.44
Neath and Port Talbot	1,111,867	90.39	150.81
Newport	1,010,564	97.89	165.39
Pembrokeshire	747,409	87.86	146.57
Powys	725,789	92.14	153.96
Rhondda Cynon Taff	1,733,323	87.70	146.32
Swansea	1,711,178	93.70	156.34
Torfaen	644,177	101.74	171.30
Vale of Glamorgan	628,140	105.59	176.17
Wrexham	780,512	83.92	140.45
SCOTLAND
Aberdeen	1,334,962	79.65	134.32
Aberdeenshire	1,009,627	75.09	128.89
Angus	740,504	70.27	122.47
Argyll and Bute	606,884	85.63	142.88
Clackmannanshire	415,837	75.46	134.53
Comhairle nan Eilean Siar	194,132	88.56	149.63
Dumfries and Galloway	1,452,887	80.33	136.45
Dundee	1,816,625	87.31	147.15
East Ayrshire	1,045,938	76.85	128.33
East Dunbartonshire	398,029	82.14	140.54
East Lothian	1,241,299	73.87	123.25
East Renfrewshire	389,945	78.82	139.70
Edinburgh	5,219,730	100.39	167.49
Falkirk	1,090,122	80.03	142.11
Fife	2,508,878	76.13	131.77
Glasgow	10,822,146	101.72	169.71
Highland	1,362,585	93.42	155.85
Inverclyde	889,077	95.55	164.70
Midlothian	508,811	66.98	111.75
Moray	449,823	67.74	113.00
North Ayrshire	1,347,099	71.99	123.15
North Lanarkshire	2,930,234	83.85	141.65
Orkney	94,955	78.51	130.98
Perth and Kinross	776,586	71.28	118.92
Renfrewshire	1,727,655	87.13	153.52
Scottish Borders	835,858	75.83	126.50
Shetland	82,241	102.20	170.50
South Ayrshire	876,165	78.20	130.45
South Lanarkshire	2,609,349	85.82	143.17
Stirling	543,203	80.89	134.93
West Dunbartonshire	1,115,481	80.57	134.44
West Lothian	1,390,984	82.78	163.69”