§
Mr. Kenneth Baker
The total estimated grant underclaim is now about £628 million. This would be distributed to local authorities at first supplementary report as illustrated in the table. Their actual grant entitlements will depend on a number of factors, not least their latest budget decisions.
On this basis I do not expect my guarantee of £500 million to be called upon.
145W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| Hammersmith and Fulham |
0.876 |
1.097 |
| Islington |
1.004 |
1.257 |
| Kensington and Chelsea |
1.969 |
2.467 |
| Lambeth |
1.160 |
1.454 |
| Lewisham |
0.739 |
0.926 |
| Southwark |
1.123 |
1.407 |
| Tower Hamlets |
0.573 |
0.718 |
| Wandsworth |
1.115 |
1.397 |
| Westminster |
— |
— |
| Barking and Dagenham |
1.328 |
1.664 |
| Barnet |
3.119 |
3.907 |
| Bexley |
1.605 |
2.010 |
| Brent |
2.605 |
3.264 |
| Bromley |
2.546 |
3.189 |
| Croydon |
3.687 |
4.620 |
| Ealing |
2.934 |
3.676 |
| Enfield |
2.377 |
2.978 |
| Haringey |
1.630 |
2.042 |
| Harrow |
1.798 |
2.253 |
| Havering |
1.906 |
2.388 |
| Hillingdon |
— |
3.684 |
| Hounslow* |
2.771 |
1.683 |
| Kingston-upon-Thames |
1.463 |
1.832 |
| Merton |
1.541 |
1.931 |
| Newham |
1.837 |
2.302 |
| Redbridge |
1.837 |
2.301 |
| Richmond-upon-Thames |
1.610 |
2.018 |
| Sutton |
1.539 |
1.928 |
| Waltham Forest |
1.430 |
1.791 |
| ILEA |
— |
— |
| London Fire and Civil Defence Authority |
— |
— |
| Metropolitan Police |
9.836 |
12.323 |
| Greater Manchester |
| Bolton |
2.111 |
2.645 |
| Bury |
1.409 |
1.765 |
| Manchester |
5.352 |
6.705 |
| Oldham |
1.747 |
2.189 |
| Rochdale |
1.514 |
1.897 |
| Salford |
2.301 |
2.883 |
| Stockport |
2.897 |
3.629 |
| Tameside |
1.673 |
2.096 |
| Trafford |
2.815 |
3.527 |
| Wigan |
2.318 |
2.905 |
| Greater Manchester Police Authority |
1.454 |
1.821 |
| Greater Manchester Fire and Civil Defence Authority |
0.681 |
0.854 |
| Greater Manchester Transport Authority |
1.292 |
1.619 |
| Merseyside |
| Knowsley |
1.409 |
1.765 |
| Liverpool |
4.693 |
5.879 |
| St. Helens |
1.562 |
1.957 |
| Sefton |
2.441 |
3.058 |
| Wirral |
2.930 |
3.670 |
| Merseyside Police Authority |
0.840 |
1.052 |
| Merseyside Fire and Civil Defence Authority |
0.397 |
0.498 |
| Merseyside Transport Authority |
— |
— |
| South Yorkshire |
| Barnsley |
1.313 |
1.645 |
| Doncaster |
2.004 |
2.510 |
| Rotherham |
1.614 |
2.022 |
| Sheffield |
4.449 |
5.574 |
| South Yorkshire Police Authority |
0.616 |
0.769 |
| South Yorkshire Fire and Civil Defence Authority |
0.277 |
0.347 |
| South Yorkshire Transport Authority |
— |
— |
| Tyne and Wear |
| Gateshead |
1.482 |
1.857 |
146W147W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| Newcastle upon Tyne |
2.894 |
3.626 |
| North Tyneside |
1.466 |
1.837 |
| South Tyneside |
1.050 |
1.315 |
| Sunderland |
2.183 |
2.735 |
| Northumbria Police Authority |
0.719 |
0.900 |
| Tyne and Wear Fire & Civil Defence Authority |
0.267 |
0.335 |
| Tyne and Wear Transport Authority |
0.503 |
0.630 |
| West Midlands |
| Birmingham |
13.506 |
16.921 |
| Coventry |
3.195 |
4.003 |
| Dudley |
3.290 |
4.121 |
| Sandwell |
3.549 |
4.446 |
| Solihull |
2.209 |
2.767 |
| Walsall |
2.788 |
3.492 |
| Wolverhampton |
3.125 |
3.916 |
| West Midlands Police Authority |
1.805 |
2.261 |
| West Midlands Fire & Civil Defence Authority |
0.856 |
1.072 |
| West Midlands Transport Authority |
1.602 |
2.008 |
| West Yorkshire |
| Bradford |
3.623 |
4.538 |
| Calderdale |
1.260 |
1.578 |
| Kirklees |
2.489 |
3.118 |
| Leeds |
6.291 |
7.881 |
| Wakefield |
2.320 |
2.906 |
| West Yorkshire Police Authority |
0.968 |
1.209 |
| West Yorkshire Fire & Civil Defence Authority |
0.433 |
0.543 |
| West Yorkshire Transport Authority |
0.812 |
1.018 |
| Shire Counties |
| Avon |
9.415 |
11.795 |
| Bedfordshire |
5.753 |
7.207 |
| Berkshire |
9.199 |
11.525 |
| Buckinghamshire |
7.403 |
9.275 |
| Cambridgeshire |
6.496 |
8.138 |
| Cheshire |
9.798 |
12.275 |
| Cleveland |
6.307 |
7.901 |
| Cornwall |
3.665 |
4.591 |
| Cumbria |
3.796 |
4.756 |
| Derbyshire |
8.609 |
10.786 |
| Devon |
8.669 |
10.861 |
| Dorset |
6.409 |
8.029 |
| Durham |
4.215 |
5.281 |
| East Sussex |
7.432 |
9.311 |
| Essex |
16.855 |
21.116 |
| Gloucestershire |
4.811 |
6.027 |
| Hampshire |
15.434 |
19.336 |
| Hereford and Worcester |
6.548 |
8.203 |
| Hertfordshire |
11.820 |
14.808 |
| Humberside |
7.035 |
8.814 |
| Isle of Wight |
0.959 |
1.202 |
| Kent |
14.113 |
17.680 |
| Lancashire |
10.703 |
13.409 |
| Leicestershire |
8.569 |
10.735 |
| Lincolnshire |
4.664 |
5.843 |
| Norfolk |
7.221 |
9.046 |
| Northamptonshire |
5.515 |
6.909 |
| Northumberland |
2.383 |
2.986 |
| North Yorkshire |
5.629 |
7.052 |
| Nottinghamshire |
9.648 |
12.088 |
| Oxfordshire |
5.928 |
7.427 |
| Shropshire |
3.475 |
4.354 |
| Somerset |
3.862 |
4.839 |
| Staffordshire |
9.209 |
11.537 |
| Suffolk |
5.816 |
7.287 |
| Surrey |
11.881 |
14.885 |
| Warwickshire |
4.956 |
6.209 |
| West Sussex |
7.656 |
9.591 |
| Wiltshire |
4.668 |
5.848 |
| Avon |
| Bath |
— |
— |
| Bristol |
0.599 |
0.751 |
148W149W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| Kingswood |
0.098 |
0.123 |
| Northavon |
0.171 |
0.214 |
| Wansdyke |
0.116 |
0.145 |
| Woodspring |
0.192 |
0.240 |
| Bedfordshire |
| North Bedfordshire |
0.217 |
0.272 |
| Luton |
0.340 |
0.426 |
| Mid Bedfordshire |
0.137 |
0.171 |
| South Bedfordshire |
0.091 |
0.232 |
| Berkshire |
| Bracknell |
0.190 |
0.238 |
| Newbury |
0.197 |
0.247 |
| Reading |
0.289 |
0.362 |
| Slough |
0.302 |
0.378 |
| Windsor and Maidenhead |
0.267 |
0.335 |
| Wokingham |
0.189 |
0.237 |
| Buckinghamshire |
| Aylesbury Vale |
0.243 |
0.304 |
| South Bucks |
— |
— |
| Chiltern |
— |
— |
| Milton Keynes |
0.245 |
0.307 |
| Wycombe |
0.339 |
0.424 |
| Cambridgeshire |
| Cambridge |
0.291 |
0.365 |
| East Cambridgeshire |
0.079 |
0.099 |
| Fenland |
0.096 |
0.120 |
| Huntingdonshire |
0.171 |
0.214 |
| Peterborough |
0.207 |
0.259 |
| South Cambridgeshire* |
0.208 |
0.000 |
| Cheshire |
| Chester |
0.174 |
0.218 |
| Congleton |
0.103 |
0.130 |
| Crewe and Nantwich |
0.122 |
0.153 |
| Ellesmere Port and Nanton* |
0.069 |
— |
| Halton |
0.179 |
0.224 |
| Macclesfield |
0.222 |
0.279 |
| Vale Royal |
0.147 |
0.184 |
| Warrington |
0.261 |
0.326 |
| Cleveland |
| Hartlepool |
0.119 |
0.149 |
| Langbaurgh |
0.211 |
0.264 |
| Middlesbrough |
0.163 |
0.204 |
| Stockton-on-Tees |
0.273 |
0.342 |
| Cornwall |
| Caradon |
0.068 |
0.085 |
| Carrick |
0.086 |
0.107 |
| Kerrier |
0.093 |
0.116 |
| North Cornwall |
0.070 |
0.088 |
| Penwith |
0.058 |
0.073 |
| Restormel |
0.101 |
0.126 |
| Cumbria |
| Allerdale |
0.084 |
0.106 |
| Barrow in Furness |
0.067 |
0.084 |
| Carlisle |
0.101 |
0.126 |
| Copeland |
0.068 |
0.085 |
| Eden |
0.042 |
0.052 |
| South Lakeland |
0.097 |
0.122 |
| Derbyshire |
| Amber Valley |
0.115 |
0.144 |
| Bolsover |
0.061 |
0.077 |
| Chesterfield |
0.122 |
0.153 |
| Derby |
0.315 |
0.394 |
| Erewash |
0.120 |
0.151 |
| High Peak |
0.089 |
0.111 |
| North East Derbyshire |
0.085 |
0.106 |
150W151W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| South Derbyshire |
0.098 |
0.123 |
| West Derbyshire |
0.067 |
0.085 |
| Devon |
| East Devon |
0.122 |
0.153 |
| Exeter |
0.195 |
0.244 |
| North Devon |
0.074 |
0.093 |
| Plymouth |
0.413 |
0.517 |
| South Hams |
0.065 |
0.082 |
| Teignbridge |
0.099 |
0.124 |
| Mid Devon |
0.052 |
0.066 |
| Torbay |
0.189 |
0.236 |
| Torridge |
0.036 |
0.045 |
| West Devon |
0.039 |
0.049 |
| Dorset |
| Bournemouth |
0.284 |
0.355 |
| Christchurch |
0.062 |
0.078 |
| North Dorset |
0.058 |
0.073 |
| Poole |
0.215 |
0.269 |
| Purbeck |
0.063 |
0.079 |
| West Dorset |
0.099 |
0.124 |
| Weymouth and Portland |
0.075 |
0.094 |
| Wimborne |
0.083 |
0.104 |
| Durham |
| Chester-le-Street |
0.040 |
0.051 |
| Darlington |
0.117 |
0.146 |
| Derwentside |
0.062 |
0.077 |
| Durham |
0.079 |
0.098 |
| Easington |
0.076 |
0.095 |
| Sedgefield |
0.066 |
0.083 |
| Teesdale |
0.021 |
0.026 |
| Wear Valley |
0.045 |
0.056 |
| East Sussex |
| Brighton |
0.255 |
0.319 |
| Eastbourne |
0.150 |
0.188 |
| Hastings |
0.114 |
0.143 |
| Hove |
0.156 |
0.256 |
| Lewes |
0.113 |
0.142 |
| Rother |
0.093 |
0.116 |
| Wealden |
0.127 |
0.159 |
| Essex |
| Basildon |
— |
— |
| Braintree |
0.152 |
0.191 |
| Brentwood |
0.103 |
0.158 |
| Castle Point |
0.117 |
0.146 |
| Chelmsford |
0.303 |
0.380 |
| Colchester |
0.261 |
0.326 |
| Epping Forest |
0.120 |
0.150 |
| Harlow |
— |
— |
| Maldon |
0.081 |
0.101 |
| Rochford |
0.101 |
0.127 |
| Southend-on-Sea |
0.284 |
0.355 |
| Tendring |
0.148 |
0.186 |
| Thurrock |
— |
— |
| Uttlesford |
0.082 |
0.102 |
| Gloucestershire |
| Cheltenham |
0.176 |
0.220 |
| Cotswold |
0.090 |
0.112 |
| Forest of Dean |
0.064 |
0.080 |
| Gloucester |
0.171 |
0.214 |
| Stroud |
0.118 |
0.148 |
| Tewkesbury |
0.123 |
0.154 |
| Hampshire |
| Basingstoke and Deane |
0.209 |
0.261 |
| East Hampshire |
0.109 |
0.137 |
| Eastleigh |
0.146 |
0.183 |
| Fareham |
0.131 |
0.164 |
| Gosport |
0.112 |
0.140 |
152W153W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| Hart |
0.099 |
0.124 |
| Havant |
0.208 |
0.261 |
| New Forest |
0.206 |
0.258 |
| Portsmouth |
0.237 |
0.297 |
| Rushmoor |
0.123 |
0.154 |
| Southampton |
0.342 |
0.428 |
| Test Valley |
0.134 |
0.167 |
| Winchester |
0.126 |
0.158 |
| Hereford and Worcester |
| Bromsgrove |
0.130 |
0.162 |
| Hereford |
0.071 |
0.089 |
| Leominster |
0.035 |
0.043 |
| Malvern Hills |
0.093 |
0.117 |
| Redditch |
0.115 |
0.144 |
| South Herefordshire |
0.054 |
0.068 |
| Worcester |
0.132 |
0.165 |
| Wychavon |
0.137 |
0.171 |
| Wyre Forest |
0.113 |
0.142 |
| Hertfordshire |
| Broxbourne |
0.119 |
0.149 |
| Dacorum |
0.224 |
0.280 |
| East Hertfordshire |
0.167 |
0.209 |
| Hertsmere |
0.055 |
0.170 |
| North Hertfordshire |
0.179 |
0.225 |
| St. Albans |
0.231 |
0.290 |
| Stevenage |
— |
— |
| Three Rivers |
0.125 |
0.157 |
| Watford |
0.167 |
0.209 |
| Welwyn Hatfield |
— |
— |
| Humberside |
| Beverley |
0.119 |
0.149 |
| Boothferry |
0.054 |
0.068 |
| Cleethorpes |
0.087 |
0.109 |
| Glanford |
0.089 |
0.111 |
| Great Grimsby |
0.148 |
0.185 |
| Holderness |
0.053 |
0.066 |
| Kingston upon Hull |
0.377 |
0.472 |
| East Yorkshire |
0.072 |
0.090 |
| Scunthorpe |
0.078 |
0.098 |
| Isle of Wight |
| Medina |
0.086 |
0.108 |
| South Wight |
0.062 |
0.078 |
| Kent |
| Ashford |
0.110 |
0.137 |
| Canterbury |
0.141 |
0.177 |
| Dartford |
0.098 |
0.123 |
| Dover |
0.120 |
0.151 |
| Gillingham |
— |
— |
| Gravesham |
0.121 |
0.152 |
| Maidstone |
0.173 |
0.216 |
| Rochester upon Medway |
0.267 |
0.334 |
| Sevenoaks |
0.131 |
0.165 |
| Shepway |
0.120 |
0.150 |
| Swale |
0.123 |
0.155 |
| Thanet |
0.156 |
0.195 |
| Tonbridge and Malling |
0.132 |
0.166 |
| Tunbridge Wells |
0.118 |
0.147 |
| Lancashire |
| Blackburn |
0.124 |
0.155 |
| Blackpool |
0.227 |
0.284 |
| Burnley |
0.066 |
0.083 |
| Chorley |
0.088 |
0.111 |
| Fylde |
0.086 |
0.108 |
| Hyndburn |
0.067 |
0.084 |
| Lancaster |
0.136 |
0.170 |
| Pendle |
0.061 |
0.076 |
| Preston |
0.157 |
0.197 |
| Ribble Valley |
0.045 |
0.057 |
154W155W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| Rossendale |
0.041 |
0.052 |
| South Ribble |
0.102 |
0.128 |
| West Lancashire |
0.125 |
0.157 |
| Wyre |
0.100 |
0.126 |
| Leicestershire |
| Blaby |
0.098 |
0.123 |
| Charnwood |
0.227 |
0.285 |
| Harborough |
0.075 |
0.094 |
| Hinckley and Bosworth |
0.127 |
0.158 |
| Leicester |
0.431 |
0.540 |
| Melton* |
0.053 |
0.000 |
| North West Leicestershire |
0.101 |
0.126 |
| Oadby and Wigston |
0.087 |
0.109 |
| Rutland* |
0.038 |
0.000 |
| Lincolnshire |
| Boston |
0.063 |
0.079 |
| East Lindsey |
0.122 |
0.153 |
| Lincoln |
0.118 |
0.148 |
| North Kesteven |
0.077 |
0.097 |
| South Holland |
0.063 |
0.079 |
| South Kesteven* |
0.131 |
0.000 |
| West Lindsey |
0.075 |
0.094 |
| Norfolk |
| Breckland |
0.118 |
0.147 |
| Broadland |
0.105 |
0.132 |
| Great Yarmouth |
0.116 |
0.145 |
| North Norfolk |
0.107 |
0.134 |
| Norwich |
0.216 |
0.271 |
| South Norfolk |
0.106 |
0.133 |
| King's Lynn and West Norfolk |
0.153 |
0.192 |
| Northamptonshire |
| Corby |
0.083 |
0.104 |
| Daventry |
0.089 |
0.111 |
| East Northamptonshire |
0.092 |
0.116 |
| Kettering |
0.080 |
0.100 |
| Northampton |
0.375 |
0.469 |
| South Northamptonshire |
0.089 |
0.112 |
| Wellingborough |
0.083 |
0.104 |
| Northumberland |
| Alnwick |
0.030 |
0.037 |
| Berwick-upon-Tweed |
0.029 |
0.036 |
| Blyth Valley |
0.065 |
0.081 |
| Castle Morpeth |
0.061 |
0.076 |
| Tynedale |
0.054 |
0.068 |
| Wansbeck |
0.065 |
0.082 |
| North Yorkshire |
| Craven |
0.044 |
0.055 |
| Hambleton |
0.079 |
0.099 |
| Harrogate |
0.145 |
0.182 |
| Richmondshire |
0.042 |
0.052 |
| Ryedale |
0.076 |
0.096 |
| Scarborough |
0.101 |
0.126 |
| Selby* |
0.092 |
— |
| York |
0.155 |
0.194 |
| Nottinghamshire |
| Ashfield |
0.107 |
0.134 |
| Bassetlaw |
— |
— |
| Broxtowe |
0.122 |
0.153 |
| Gedling |
0.116 |
0.145 |
| Mansfield |
0.076 |
0.096 |
| Newark and Sherwood |
0.113 |
0.142 |
| Nottingham |
0.556 |
0.697 |
| Rushcliffe |
0.130 |
0.163 |
| Oxfordshire |
| Cherwell |
0.230 |
0.288 |
| Oxford |
0.279 |
0.350 |
156W157W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| South Oxfordshire |
0.219 |
0.275 |
| Vale of White Horse |
0.243 |
0.305 |
| West Oxfordshire |
0.106 |
0.132 |
| Shropshire |
| Bridgnorth |
0.062 |
0.078 |
| North Shropshire |
0.050 |
0.063 |
| Oswestry |
0.031 |
0.038 |
| Shrewsbury and Atcham |
0.118 |
0.148 |
| South Shropshire |
0.030 |
0.038 |
| The Wrekin |
0.153 |
0.191 |
| Somerset |
| Mendip |
0.113 |
0.141 |
| Sedgemoor |
0.101 |
0.127 |
| Taunton Deane |
0.111 |
0.139 |
| West Somerset |
0.065 |
0.082 |
| South Somerset |
0.177 |
0.222 |
| Staffordshire |
| Cannock Chase |
0.112 |
0.141 |
| East Staffordshire |
0.136 |
0.170 |
| Lichfield |
0.129 |
0.162 |
| Newcastle-under-Lyme |
0.135 |
0.169 |
| South Staffordshire |
0.130 |
0.163 |
| Stafford |
0.170 |
0.214 |
| Staffordshire Moorlands |
0.097 |
0.122 |
| Stoke-on-Trent |
0.327 |
0.410 |
| Tamworth |
0.083 |
0.104 |
| Suffolk |
| Babergh |
0.090 |
0.113 |
| Forest Heath |
0.056 |
0.070 |
| Ipswich |
0.219 |
0.274 |
| Mid Suffolk |
0.076 |
0.095 |
| St. Edmundsbury |
0.131 |
0.165 |
| Suffolk Coastal |
0.134 |
0.168 |
| Waveney |
0.119 |
0.149 |
| Surrey |
| Elmbridge |
— |
— |
| Epsom and Ewell |
— |
0.065 |
| Guildford |
0.253 |
0.316 |
| Mole Valley |
0.127 |
0.159 |
| Reigate and Banstead |
— |
— |
| Runnymede |
0.131 |
0.165 |
| Spelthorne* |
0.021 |
0.000 |
| Surrey Heath |
0.112 |
0.173 |
| Tandridge |
0.115 |
0.144 |
| Waverley |
0.177 |
0.222 |
| Woking |
0.151 |
0.190 |
| Warwickshire |
| North Warwickshire* |
0.079 |
— |
| Nuneaton and Bedworth |
0.117 |
0.147 |
| Rugby |
0.121 |
0.151 |
| Stratford on Avon |
0.149 |
0.187 |
| Warwick |
0.193 |
0.241 |
| West Sussex |
| Adur |
0.080 |
0.100 |
| Arun |
0.162 |
0.203 |
| Chichester |
0.133 |
0.167 |
| Crawley |
— |
— |
| Horsham |
0.134 |
0.168 |
| Mid Sussex |
0.161 |
0.201 |
| Worthing |
0.154 |
0.193 |
| Wiltshire |
| Kennet |
0.068 |
0.085 |
| North Wiltshire |
0.103 |
0.130 |
| Salisbury |
0.138 |
0.173 |
| Thamesdown |
0.169 |
0.211 |
158W159W
|
Guaranteed extra grant from recycling of £500 million |
Estimated extra grant from recycling of £628 million |
|
(£ million) |
(£ million) |
| West Wiltshire |
0.122 |
0.153 |
| Isles of Scilly |
0.030 |
0.038 |
| NB The grant recycling pool of £628 million is calculated from budgeted expenditure as returned on BG12 returns. |
| *These authorities are in receipt of either no or 100 per cent, block grant at their budgeted expenditure level. In neither case are they covered by the grant guarantee. |