Agenda Item 4a - Appendix B

Total Allocation -£75 Change % of Total Allocation FSMever6 Secondary budget total LAESTAB School Name Phase Submitted (pre Change £ and £10.41 added to allocation (pre- MFG) Primary AWPU MFG)

9286905 Northampton SECONDARY £6,659,504.23 £6,620,429.23 -£39,075.00 -0.59% 9284000 SECONDARY £6,223,119.90 £6,192,831.40 -£30,288.50 -0.49% 9286910 SECONDARY £5,716,341.27 £5,687,837.49 -£28,503.78 -0.50% 9284013 KINGSWOOD SECONDARY ACADEMY SECONDARY £5,401,429.72 £5,375,006.83 -£26,422.90 -0.49% 9284007 Abbeyfield School SECONDARY £5,900,506.19 £5,875,630.22 -£24,875.97 -0.42% 9284014 SECONDARY £5,293,832.41 £5,272,105.84 -£21,726.56 -0.41% 9284076 Northampton School for Girls SECONDARY £6,689,604.90 £6,668,732.84 -£20,872.05 -0.31% 9285409 Sir Christopher Hatton Academy SECONDARY £5,010,781.04 £4,990,805.91 -£19,975.13 -0.40% 9284071 SECONDARY £5,312,287.41 £5,292,702.32 -£19,585.08 -0.37% 9284012 SECONDARY £3,971,630.59 £3,952,782.96 -£18,847.63 -0.47% 9284009 SECONDARY £4,151,638.31 £4,133,033.39 -£18,604.92 -0.45% 9286906 SECONDARY £4,715,627.94 £4,697,762.08 -£17,865.86 -0.38% 9284015 SECONDARY £4,557,611.02 £4,541,894.49 -£15,716.53 -0.34% 9284008 RUSHDEN COMMUNITY COLLEGE SECONDARY £4,047,839.75 £4,033,090.11 -£14,749.64 -0.36% 9284017 SECONDARY £3,733,495.72 £3,718,756.80 -£14,738.92 -0.39% 9284051 Campion School SECONDARY £5,431,144.76 £5,416,612.69 -£14,532.06 -0.27% 9284703 Thomas Becket Catholic School SECONDARY £3,476,192.03 £3,462,156.25 -£14,035.79 -0.40% 9284022 Moulton School and Science College SECONDARY £5,347,648.58 £5,334,104.56 -£13,544.02 -0.25% 9284038 SECONDARY £5,501,942.95 £5,489,557.66 -£12,385.29 -0.23% 9284055 The SECONDARY £4,444,798.15 £4,432,491.14 -£12,307.01 -0.28% 9284001 The Parker E-ACT Academy SECONDARY £3,277,665.24 £3,265,477.56 -£12,187.68 -0.37% 9284094 SECONDARY £4,031,322.83 £4,019,174.47 -£12,148.36 -0.30% 9286907 SECONDARY £4,347,618.63 £4,336,155.44 -£11,463.19 -0.26% 9285404 Northampton School For Boys SECONDARY £5,115,538.72 £5,104,573.93 -£10,964.79 -0.21% 9284041 Elizabeth Woodville School SECONDARY £4,464,120.02 £4,454,219.19 -£9,900.82 -0.22% 9284042 Guilsborough School SECONDARY £5,208,679.34 £5,199,652.47 -£9,026.87 -0.17% 9285400 SOUTHFIELD SCHOOL FOR GIRLS SECONDARY £3,804,151.94 £3,795,394.72 -£8,757.22 -0.23% 9285406 Manor School SECONDARY £3,020,423.58 £3,011,882.08 -£8,541.50 -0.28% 9284004 SECONDARY £4,675,988.92 £4,667,989.68 -£7,999.23 -0.17% 9284052 SECONDARY £4,537,725.54 £4,530,120.38 -£7,605.16 -0.17% 9284089 SECONDARY £3,891,760.69 £3,885,259.54 -£6,501.15 -0.17% 9284550 Magdalen College School SECONDARY £4,355,832.99 £4,349,874.83 -£5,958.16 -0.14% 9284003 SECONDARY £1,372,731.39 £1,367,900.14 -£4,831.25 -0.35% 9284601 Kettering Bishop Stopford SECONDARY £4,547,580.27 £4,543,155.27 -£4,425.00 -0.10% 9284066 The School ALLTHROUGH £6,352,219.71 £6,328,613.84 -£23,605.87 -0.37% 9286908 Kettering Buccleuch Academy ALLTHROUGH £6,294,143.05 £6,273,316.08 -£20,826.97 -0.33% 9286909 Kettering Science Academy ALLTHROUGH £6,655,646.59 £6,636,905.23 -£18,741.36 -0.28% 9282022 DSLV - an E-ACT Academy ALLTHROUGH £5,666,962.69 £5,649,833.91 -£17,128.78 -0.30% 9284005 ALLTHROUGH £6,764,820.47 £6,762,523.97 -£2,296.50 -0.03% 9284011 Silverstone UTC UTC £1,353,980.51 £1,349,957.79 -£4,022.73 -0.30% 9284010 Daventry UTC UTC £917,086.28 £913,936.28 -£3,150.00 -0.34% 9285208 Woodnewton PRIMARY £2,488,937.09 £2,496,914.05 £7,976.96 0.32% 9282209 Ecton Brook Primary School PRIMARY £2,308,252.70 £2,314,191.90 £5,939.20 0.26% 9282188 BOOTHVILLE PRIMARY SCHOOL PRIMARY £1,923,584.68 £1,929,104.04 £5,519.36 0.29% 9282163 Oakway Academy PRIMARY £2,061,647.63 £2,066,992.91 £5,345.28 0.26% 9282014 Delapre Primary School PRIMARY £1,806,941.14 £1,812,153.30 £5,212.16 0.29% 9282010 Bridgewater Primary School PRIMARY £1,686,029.46 £1,691,231.38 £5,201.92 0.31% 9285209 THRAPSTON PRIMARY SCHOOL PRIMARY £1,565,846.69 £1,570,831.86 £4,985.17 0.32% 9282215 Redwell Primary School PRIMARY £1,544,282.41 £1,549,218.09 £4,935.68 0.32% 9285207 Millbrook Junior School PRIMARY £1,546,225.54 £1,551,038.34 £4,812.80 0.31% 9282071 Exeter - A Learning Community Academy PRIMARY £1,787,853.95 £1,792,646.27 £4,792.32 0.27% 9282030 Beanfield Primary School PRIMARY £1,739,915.02 £1,744,686.86 £4,771.84 0.27% 9283012 Brixworth CEVC Primary PRIMARY £1,520,632.65 £1,525,363.53 £4,730.88 0.31% 9282151 Castle Academy PRIMARY £1,718,405.43 £1,723,039.03 £4,633.60 0.27% 9282214 Nicholas Hawksmoor School PRIMARY £1,353,222.65 £1,357,769.21 £4,546.56 0.34% 9282217 Barton Seagrave County Primary PRIMARY £1,433,458.77 £1,437,995.09 £4,536.32 0.32% 9282219 East Hunsbury Primary School PRIMARY £1,435,644.33 £1,440,170.41 £4,526.08 0.32% 9282053 Irthlingborough Junior School PRIMARY £1,580,487.32 £1,584,941.72 £4,454.40 0.28% 9285200 Moulton Primary School PRIMARY £1,401,927.86 £1,406,361.78 £4,433.92 0.32% 9282137 The Grange School PRIMARY £1,569,623.64 £1,574,026.84 £4,403.20 0.28% 9282210 Duston Eldean Primary School PRIMARY £1,438,361.79 £1,442,744.51 £4,382.72 0.30% 9282020 Studfall Junior School PRIMARY £1,593,162.05 £1,597,534.53 £4,372.48 0.27% 9282228 Woodland View Primary School PRIMARY £1,290,120.79 £1,294,472.79 £4,352.00 0.34% 9282158 Cedar Road Primary School PRIMARY £1,414,174.23 £1,418,495.51 £4,321.28 0.31% 9282223 Preston Hedges Primary School PRIMARY £1,285,762.34 £1,290,063.14 £4,300.80 0.33% 9283513 Oakley Vale Primary School PRIMARY £1,376,811.88 £1,381,102.44 £4,290.56 0.31% 9282106 WOOTTON PRIMARY SCHOOL PRIMARY £1,335,573.76 £1,339,854.08 £4,280.32 0.32% 9282182 Parklands Primary School PRIMARY £1,378,441.27 £1,382,711.35 £4,270.08 0.31% 9282183 Whitehills Primary School PRIMARY £1,339,102.55 £1,343,341.91 £4,239.36 0.32% 9282063 Woodvale Primary Academy PRIMARY £1,723,038.81 £1,727,267.93 £4,229.12 0.25%

1of5 Agenda Item 4a - Appendix B

Total Allocation -£75 Change % of Total Allocation FSMever6 Secondary budget total LAESTAB School Name Phase Submitted (pre Change £ and £10.41 added to allocation (pre- MFG) Primary AWPU MFG)

9282197 Barry Primary School PRIMARY £1,383,668.24 £1,387,887.12 £4,218.88 0.30% 9282208 KINGSTHORPE GROVE PRIMARY SCHOOL PRIMARY £1,590,063.63 £1,594,272.27 £4,208.64 0.26% 9283348 St James CEVA Primary School PRIMARY £1,622,412.54 £1,626,590.46 £4,177.92 0.26% 9282001 All Saints C of E School PRIMARY £1,382,686.47 £1,386,864.39 £4,177.92 0.30% 9282157 Stimpson Avenue Academy PRIMARY £1,410,705.41 £1,414,873.09 £4,167.68 0.30% 9283501 Our Lady's Catholic Primary School PRIMARY £1,484,160.83 £1,488,308.03 £4,147.20 0.28% 9283091 Weston Favell C.E.Primary School PRIMARY £1,350,944.44 £1,355,091.64 £4,147.20 0.31% 9282016 Millway Primary School PRIMARY £1,327,098.03 £1,331,245.23 £4,147.20 0.31% 9282231 Croyland Primary School PRIMARY £1,582,526.27 £1,586,663.23 £4,136.96 0.26% 9282225 Ashby Fields Primary School PRIMARY £1,395,381.52 £1,399,518.48 £4,136.96 0.30% 9282213 Bracken Leas PRIMARY £1,279,472.52 £1,283,609.48 £4,136.96 0.32% 9282206 Denfield Park Primary School PRIMARY £1,452,918.51 £1,457,045.23 £4,126.72 0.28% 9283354 St Gregory's Catholic Primary PRIMARY £1,437,825.54 £1,441,942.02 £4,116.48 0.29% 9283090 ST LUKE'S CEVA PRIMARY SCHOOL PRIMARY £1,311,351.51 £1,315,447.51 £4,096.00 0.31% 9282184 HOPPING HILL PRIMARY SCHOOL PRIMARY £1,552,964.03 £1,557,060.03 £4,096.00 0.26% 9282220 NORTHAMPTON SIMON DE SENLIS PRIMARY £1,363,763.89 £1,367,849.65 £4,085.76 0.30% 9282049 Blackthorn Primary School PRIMARY £1,773,060.25 £1,777,115.29 £4,055.04 0.23% 9282144 Meadowside Primary School PRIMARY £1,346,373.66 £1,350,408.22 £4,034.56 0.30% 9282162 Headlands Primary School PRIMARY £1,392,123.39 £1,396,106.75 £3,983.36 0.29% 9282025 DEANSHANGER PRIMARY SCHOOL PRIMARY £1,287,673.38 £1,291,646.50 £3,973.12 0.31% 9283355 The Good Shepherd Catholic Primary PRIMARY £1,354,368.43 £1,358,310.83 £3,942.40 0.29% 9282222 Brambleside Primary School PRIMARY £1,270,971.77 £1,274,914.17 £3,942.40 0.31% 9283508 Upton Meadows Primary School PRIMARY £1,471,877.00 £1,475,768.20 £3,891.20 0.26% 9282029 Mawsley CP School PRIMARY £1,257,449.93 £1,261,330.89 £3,880.96 0.31% 9282093 Olympic Primary School PRIMARY £1,558,209.14 £1,562,059.38 £3,850.24 0.25% 9282080 ROTHWELL JUNIOR SCHOOL PRIMARY £1,377,297.36 £1,381,106.64 £3,809.28 0.28% 9282070 Middleton Cheney Primary Academy PRIMARY £1,194,968.10 £1,198,777.38 £3,809.28 0.32% 9285202 Corby Danesholme Junior School PRIMARY £1,373,037.69 £1,376,775.29 £3,737.60 0.27% 9282192 STANDENS BARN PRIMARY SCHOOL PRIMARY £1,439,748.23 £1,443,465.35 £3,717.12 0.26% 9282052 The Arbours Primary Academy PRIMARY £1,516,919.70 £1,520,626.58 £3,706.88 0.24% 9282048 HIGHAM FERRERS JUNIOR SCHOOL PRIMARY £1,265,728.44 £1,269,394.36 £3,665.92 0.29% 9282130 South End Junior School PRIMARY £1,214,603.83 £1,218,259.51 £3,655.68 0.30% 9285206 Millbrook Infant School PRIMARY £1,175,290.57 £1,178,936.01 £3,645.44 0.31% 9282169 The Abbey Primary School PRIMARY £1,348,485.93 £1,352,121.13 £3,635.20 0.27% 9282232 Community Primary School PRIMARY £1,234,764.86 £1,238,369.34 £3,604.48 0.29% 9282153 Kings Heath Primary Academy PRIMARY £1,496,808.10 £1,500,381.86 £3,573.76 0.24% 9282142 VICTORIA PRIMARY ACADEMY PRIMARY £1,303,722.05 £1,307,285.57 £3,563.52 0.27% 9282054 Irthlingborough Nursery & Infant School PRIMARY £1,247,511.14 £1,251,074.66 £3,563.52 0.29% 9282033 Spring Lane Primary School PRIMARY £1,462,585.33 £1,466,097.65 £3,512.32 0.24% 9282027 Havelock Junior School PRIMARY £1,296,547.08 £1,300,049.16 £3,502.08 0.27% 9282037 Warwick Primary School PRIMARY £1,382,257.14 £1,385,738.74 £3,481.60 0.25% 9283048 OUNDLE C.E. PRIMARY PRIMARY £1,124,417.50 £1,127,849.64 £3,432.14 0.31% 9282061 Kettering Park Junior PRIMARY £1,239,341.56 £1,242,771.96 £3,430.40 0.28% 9282039 BRIAR HILL PRIMARY SCHOOL PRIMARY £1,389,620.51 £1,393,015.07 £3,394.56 0.24% 9282177 Abington Vale Primary School PRIMARY £1,178,426.30 £1,181,764.54 £3,338.24 0.28% 9282021 Studfall Infant School PRIMARY £1,142,536.45 £1,145,874.69 £3,338.24 0.29% 9283509 Our Lady of Walsingham Primary PRIMARY £1,189,292.08 £1,192,599.60 £3,307.52 0.28% 9282226 Risdene Academy PRIMARY £1,245,165.66 £1,248,462.94 £3,297.28 0.26% 9282057 Hawthorn Community Primary Sch PRIMARY £1,075,654.09 £1,078,859.21 £3,205.12 0.30% 9282104 Wollaston Community Primary S PRIMARY £1,037,399.73 £1,040,553.65 £3,153.92 0.30% 9283405 St Brendan's Catholic Primary School PRIMARY £1,009,594.98 £1,012,718.18 £3,123.20 0.31% 9282160 EARL SPENCER PRIMARY SCHOOL PRIMARY £1,296,316.65 £1,299,337.45 £3,020.80 0.23% 9282166 Kingsley Primary School PRIMARY £1,194,879.45 £1,197,890.01 £3,010.56 0.25% 9282081 Rothwell Victoria Infant Sch PRIMARY £1,097,391.48 £1,100,391.80 £3,000.32 0.27% 9282032 Junior School PRIMARY £979,231.97 £982,058.21 £2,826.24 0.29% 9282008 Bugbrooke C P School PRIMARY £957,853.53 £960,649.05 £2,795.52 0.29% 9283304 St. Andrew's CEVA Primary PRIMARY £1,011,899.97 £1,014,675.01 £2,775.04 0.27% 9282139 Greenfields Primary School PRIMARY £1,135,156.38 £1,137,910.94 £2,754.56 0.24% 9282086 South End Infant School PRIMARY £931,952.79 £934,707.35 £2,754.56 0.30% 9282181 Chiltern Primary School PRIMARY £1,020,315.02 £1,023,049.10 £2,734.08 0.27% 9282150 Brackley Southfield School PRIMARY £928,737.59 £931,461.43 £2,723.84 0.29% 9282028 Havelock Infant School PRIMARY £974,150.37 £976,874.21 £2,723.84 0.28% 9282109 Rockingham Primary School PRIMARY £1,103,923.63 £1,106,637.23 £2,713.60 0.25% 9282062 Park Infant School PRIMARY £944,279.15 £946,992.75 £2,713.60 0.29% 9282140 HIGHAM FERRERS NUR/INF SCHOOL PRIMARY £899,605.40 £902,298.52 £2,693.12 0.30% 9282105 Queen Eleanor Primary Academy PRIMARY £1,069,341.43 £1,072,003.83 £2,662.40 0.25% 9282146 Danesholme Infant School PRIMARY £925,191.13 £927,822.81 £2,631.68 0.28% 9282159 St Andrews CE Primary PRIMARY £1,027,895.46 £1,030,516.90 £2,621.44 0.26% 9283322 St Mary's Church of VA Primary Academy PRIMARY £984,368.94 £986,980.14 £2,611.20 0.27% 9283515 Towcester Church of England Primary School PRIMARY £948,171.38 £950,772.34 £2,600.96 0.27%

2of5 Agenda Item 4a - Appendix B

Total Allocation -£75 Change % of Total Allocation FSMever6 Secondary budget total LAESTAB School Name Phase Submitted (pre Change £ and £10.41 added to allocation (pre- MFG) Primary AWPU MFG)

9282218 Hunsbury Park Primary School PRIMARY £1,089,748.90 £1,092,349.86 £2,600.96 0.24% 9282128 Ruskin Infant School PRIMARY £1,034,704.16 £1,037,233.44 £2,529.28 0.24% 9282099 Park Junior School PRIMARY £923,608.97 £926,076.81 £2,467.84 0.27% 9282098 Windmill Primary School PRIMARY £894,631.62 £897,099.46 £2,467.84 0.28% 9283205 Kingsthorpe Village Primary PRIMARY £836,018.26 £838,465.62 £2,447.36 0.29% 9283073 Freeman's Endowed CE Junior Academy PRIMARY £876,693.54 £879,140.90 £2,447.36 0.28% 9282230 Henry Chichele PRIMARY £839,123.43 £841,560.55 £2,437.12 0.29% 9282147 WHITEFRIARS JUNIOR SCHOOL PRIMARY £862,498.34 £864,935.46 £2,437.12 0.28% 9282064 SUNNYSIDE PRIMARY ACADEMY PRIMARY £909,190.16 £911,627.28 £2,437.12 0.27% 9282036 RUSKIN JUNIOR PRIMARY £1,043,817.59 £1,046,223.99 £2,406.40 0.23% 9282156 Loatlands Primary School PRIMARY £835,226.55 £837,591.99 £2,365.44 0.28% 9283204 St Mary's C of E Burton Latimer PRIMARY £866,717.65 £869,062.61 £2,344.96 0.27% 9283408 St Edward's Catholic Primary PRIMARY £785,096.47 £787,308.31 £2,211.84 0.28% 9282094 Weedon Bec Primary PRIMARY £801,399.81 £803,611.65 £2,211.84 0.28% 9283086 Woodford Halse CE Primary Academy PRIMARY £826,911.65 £829,113.25 £2,201.60 0.27% 9282227 Hall Meadow Primary School PRIMARY £735,237.26 £737,438.86 £2,201.60 0.30% 9283406 St Patrick's Catholic Primary PRIMARY £857,641.65 £859,822.77 £2,181.12 0.25% 9282145 EARLS BARTON INFANT SCHOOL PRIMARY £750,061.62 £752,232.50 £2,170.88 0.29% 9282176 Lyncrest Primary School PRIMARY £835,057.70 £837,218.34 £2,160.64 0.26% 9283070 All Saints VA Primary School and Nursery PRIMARY £806,109.60 £808,260.00 £2,150.40 0.27% 9282078 Stanwick Primary School PRIMARY £757,981.17 £760,121.33 £2,140.16 0.28% 9282066 PRIMARY PRIMARY £753,057.83 £755,197.99 £2,140.16 0.28% 9282221 Hazel Leys Primary School PRIMARY £947,270.11 £949,400.03 £2,129.92 0.22% 9282161 FALCONER'S HILL ACADEMY PRIMARY £875,179.91 £877,309.83 £2,129.92 0.24% 9282002 Blisworth Primary PRIMARY £750,590.23 £752,709.91 £2,119.68 0.28% 9282111 Corby Primary Academy PRIMARY £695,892.40 £698,011.23 £2,118.83 0.30% 9283502 St Thomas More Catholic Primary PRIMARY £714,141.17 £716,250.61 £2,109.44 0.30% 9283068 WELDON C.E. PRIMARY SCHOOL PRIMARY £734,336.53 £736,445.97 £2,109.44 0.29% 9282198 RECTORY FARM PRIMARY SCHOOL PRIMARY £931,696.02 £933,795.22 £2,099.20 0.23% 9283008 Brackley CE Junior PRIMARY £742,349.20 £744,438.16 £2,088.96 0.28% 9282089 Kingswood Primary Academy PRIMARY £931,607.16 £933,696.12 £2,088.96 0.22% 9282034 Lumbertubs Primary School PRIMARY £924,263.94 £926,342.66 £2,078.72 0.22% 9283034 Harpole Primary School PRIMARY £706,638.01 £708,706.49 £2,068.48 0.29% 9282190 Lings Primary School PRIMARY £955,877.69 £957,946.17 £2,068.48 0.22% 9282131 Old Stratford County Primary PRIMARY £708,976.56 £711,024.56 £2,048.00 0.29% 9283511 Hackleton C of E Primary School PRIMARY £694,532.91 £696,570.67 £2,037.76 0.29% 9283350 St.Mary's Catholic Primary PRIMARY £809,104.03 £811,141.79 £2,037.76 0.25% 9282174 Vernon Terrace Primary School PRIMARY £825,651.94 £827,689.70 £2,037.76 0.25% 9282092 Thorplands Primary School PRIMARY £935,760.83 £937,798.59 £2,037.76 0.22% 9282015 Cogenhoe Primary School PRIMARY £718,783.63 £720,821.39 £2,037.76 0.28% 9282007 Broughton Primary PRIMARY £734,813.77 £736,841.29 £2,027.52 0.28% 9282031 Eastfield Academy PRIMARY £866,683.53 £868,700.81 £2,017.28 0.23% 9282103 Grange Community School PRIMARY £942,475.95 £944,482.99 £2,007.04 0.21% 9283077 West Haddon Endowed C of E Primary PRIMARY £680,253.68 £682,250.48 £1,996.80 0.29% 9283011 Braunston CE Primary PRIMARY £709,306.45 £711,303.25 £1,996.80 0.28% 9282152 Hardingstone Academy PRIMARY £717,283.58 £719,280.38 £1,996.80 0.28% 9283030 Geddington C of E Primary PRIMARY £698,780.99 £700,767.55 £1,986.56 0.28% 9282082 Alfred Street Junior School PRIMARY £831,244.17 £833,230.73 £1,986.56 0.24% 9283035 Hartwell Primary School PRIMARY £679,682.04 £681,658.36 £1,976.32 0.29% 9282126 The Abbey Church of England Academy PRIMARY £771,717.44 £773,683.52 £1,966.08 0.25% 9282143 Green Oaks Primary Academy PRIMARY £809,749.75 £811,705.59 £1,955.84 0.24% 9283500 The Bliss Charity School PRIMARY £686,501.89 £688,416.77 £1,914.88 0.28% 9285205 Collingtree CE Primary School PRIMARY £711,278.60 £713,183.24 £1,904.64 0.27% 9282079 Roade Primary School PRIMARY £674,301.40 £676,185.56 £1,884.16 0.28% 9282100 The Avenue Infant School PRIMARY £705,005.57 £706,859.01 £1,853.44 0.26% 9282155 Whitefriars Infant School PRIMARY £709,994.68 £711,827.64 £1,832.96 0.26% 9282168 ST BARNABAS C.E. SCHOOL PRIMARY £667,277.93 £669,100.65 £1,822.72 0.27% 9282125 Falconer's Hill Infant School PRIMARY £741,548.12 £743,329.88 £1,781.76 0.24% 9282118 Daventry St James Infant PRIMARY £674,025.74 £675,807.50 £1,781.76 0.26% 9282120 St Peters CE Academy PRIMARY £711,677.14 £713,448.66 £1,771.52 0.25% 9283318 GUILSBOROUGH CEVA PRIMARY PRIMARY £624,437.11 £626,188.15 £1,751.04 0.28% 9282019 Corby Old Village Primary School PRIMARY £682,269.53 £684,020.57 £1,751.04 0.26% 9282065 Kings Sutton Primary PRIMARY £598,401.33 £600,090.93 £1,689.60 0.28% 9282024 Crick Primary School PRIMARY £614,708.98 £616,367.86 £1,658.88 0.27% 9282117 Brackley Waynflete Infant PRIMARY £581,281.50 £582,919.90 £1,638.40 0.28% 9283514 Little Stanion PRIMARY £637,836.35 £639,423.55 £1,587.20 0.25% 9283049 Pattishall C E Primary PRIMARY £565,039.81 £566,606.53 £1,566.72 0.28% 9283346 MULSO CE JUNIOR SCHOOL PRIMARY £615,272.55 £616,777.83 £1,505.28 0.24% 9282087 Tennyson Road Infant School PRIMARY £642,302.18 £643,807.46 £1,505.28 0.23% 9282077 Raunds Park Infant School PRIMARY £579,387.01 £580,892.29 £1,505.28 0.26%

3of5 Agenda Item 4a - Appendix B

Total Allocation -£75 Change % of Total Allocation FSMever6 Secondary budget total LAESTAB School Name Phase Submitted (pre Change £ and £10.41 added to allocation (pre- MFG) Primary AWPU MFG)

9283040 Kislingbury Primary School PRIMARY £538,748.81 £540,233.61 £1,484.80 0.28% 9282090 WALGRAVE PRIMARY SCHOOL PRIMARY £558,861.71 £560,336.27 £1,474.56 0.26% 9282003 Boughton Primary School PRIMARY £519,061.25 £520,525.57 £1,464.32 0.28% 9282067 Long Buckby Junior PRIMARY £557,407.18 £558,861.26 £1,454.08 0.26% 9282041 Primary School PRIMARY £537,664.83 £539,098.43 £1,433.60 0.27% 9283076 WELTON CE ACADEMY PRIMARY £518,201.79 £519,625.15 £1,423.36 0.27% 9283312 CULWORTH ENDOWED C.E PRIMARY PRIMARY £502,123.97 £503,526.85 £1,402.88 0.28% 9282076 JOHN HELLINS PRIMARY SCHOOL PRIMARY £528,258.78 £529,641.18 £1,382.40 0.26% 9282000 Badby School PRIMARY £527,788.93 £529,171.33 £1,382.40 0.26% 9282043 Gretton Primary PRIMARY £504,299.63 £505,651.31 £1,351.68 0.27% 9282004 Community Primary School PRIMARY £522,563.48 £523,884.44 £1,320.96 0.25% 9283201 KINGS CLIFFE ENDOWED SCHOOL PRIMARY £500,108.75 £501,428.00 £1,319.25 0.26% 9283032 Greens Norton CE Primary PRIMARY £475,262.57 £476,563.05 £1,300.48 0.27% 9282097 Finedon Infant School PRIMARY £549,879.83 £551,180.31 £1,300.48 0.24% 9283082 WILBARSTON C.E. PRIMARY SCHOOL PRIMARY £481,382.91 £482,673.15 £1,290.24 0.27% 9282068 Long Buckby Infant School PRIMARY £497,254.32 £498,534.32 £1,280.00 0.26% 9283000 TRINITY LOWER PRIMARY £479,400.74 £480,663.64 £1,262.90 0.26% 9283050 PAULERSPURY PRIMARY SCHOOL PRIMARY £476,193.02 £477,411.58 £1,218.56 0.26% 9283017 COTTINGHAM C.E. PRIMARY SCHOOL PRIMARY £476,267.54 £477,455.38 £1,187.84 0.25% 9282047 Helmdon Primary School PRIMARY £440,676.78 £441,833.90 £1,157.12 0.26% 9282026 Denton Primary PRIMARY £460,507.73 £461,654.61 £1,146.88 0.25% 9283202 Clipston Primary School PRIMARY £442,875.25 £443,991.41 £1,116.16 0.25% 9283033 Grendon CE Primary PRIMARY £429,897.01 £431,002.93 £1,105.92 0.26% 9283333 Pytchley Endowed CE Primary PRIMARY £474,133.58 £475,229.26 £1,095.68 0.23% 9283057 Silverstone C E Junior School PRIMARY £437,082.44 £438,178.12 £1,095.68 0.25% 9283028 Flore CE Primary PRIMARY £447,126.53 £448,222.21 £1,095.68 0.25% 9282107 Yardley Hasting Primary School PRIMARY £428,323.31 £429,418.99 £1,095.68 0.26% 9283320 CEVA Primary PRIMARY £412,781.83 £413,857.03 £1,075.20 0.26% 9282074 Overstone Primary School PRIMARY £452,170.09 £453,245.29 £1,075.20 0.24% 9283339 CEVA Primary School PRIMARY £422,393.41 £423,458.37 £1,064.96 0.25% 9283045 Milton Parochial Primary PRIMARY £435,539.84 £436,604.80 £1,064.96 0.24% 9283331 Newbottle & Charlton Primary PRIMARY £412,907.14 £413,961.86 £1,054.72 0.26% 9283316 Great Addington Church of England Primary School PRIMARY £421,411.34 £422,466.06 £1,054.72 0.25% 9283088 Yardley Gobion CE Primary PRIMARY £419,158.44 £420,213.16 £1,054.72 0.25% 9285210 Stanion CE Primary School PRIMARY £419,100.27 £420,144.75 £1,044.48 0.25% 9283004 BARBY C.E. PRIMARY SCHOOL PRIMARY £450,544.35 £451,588.83 £1,044.48 0.23% 9283200 Brigstock Latham's CE Primary PRIMARY £427,416.12 £428,450.36 £1,034.24 0.24% 9282073 Newnham Primary School PRIMARY £425,259.35 £426,293.59 £1,034.24 0.24% 9283053 Ringstead C E Primary School PRIMARY £461,413.75 £462,437.75 £1,024.00 0.22% 9283042 Loddington CEVA Primary School PRIMARY £444,774.09 £445,777.61 £1,003.52 0.23% 9283344 St Loys Primary Academy PRIMARY £390,054.32 £391,037.36 £983.04 0.25% 9283336 STAVERTON C.E. PRIMARY SCHOOL PRIMARY £388,264.26 £389,247.30 £983.04 0.25% 9282108 YELVERTOFT PRIMARY SCHOOL PRIMARY £416,110.39 £417,093.43 £983.04 0.24% 9285212 Welford S & S Endowed School PRIMARY £392,051.66 £393,014.22 £962.56 0.25% 9283307 Chacombe C.E. Primary School PRIMARY £392,157.60 £393,120.16 £962.56 0.25% 9283203 Rothersthorpe CE Primary PRIMARY £393,430.73 £394,393.29 £962.56 0.24% 9283400 ST MARY'S R.C. PRIMARY SCHOOL PRIMARY £379,830.82 £380,783.14 £952.32 0.25% 9283326 Little Houghton CE Primary PRIMARY £378,392.67 £379,344.99 £952.32 0.25% 9282121 Silverstone Infant School PRIMARY £385,590.91 £386,532.99 £942.08 0.24% 9283018 CRANFORD C.E. PRIMARY SCHOOL PRIMARY £397,121.34 £398,053.18 £931.84 0.23% 9283345 Wilby CE (VA) Primary School PRIMARY £385,644.03 £386,565.63 £921.60 0.24% 9283026 East Haddon CE Primary PRIMARY £384,803.85 £385,725.45 £921.60 0.24% 9283329 Primary PRIMARY £385,337.80 £386,218.44 £880.64 0.23% 9282164 Malcolm Arnold Prep School PRIMARY £446,838.88 £447,719.52 £880.64 0.20% 9282088 Rushton Primary School PRIMARY £374,437.43 £375,318.07 £880.64 0.24% 9282011 Byfield Primary PRIMARY £389,061.38 £389,942.02 £880.64 0.23% 9283019 CROUGHTON ALL SAINTS PRIMARY PRIMARY £364,263.74 £365,113.66 £849.92 0.23% 9283039 Kilsby CE Primary School PRIMARY £370,798.64 £371,607.60 £808.96 0.22% 9282013 CHIPPING WARDEN PRIMARY ACADEMY PRIMARY £348,961.31 £349,770.27 £808.96 0.23% 9282012 The Bramptons Primary School PRIMARY £365,072.20 £365,881.16 £808.96 0.22% 9282072 Nassington School PRIMARY £358,144.99 £358,923.23 £778.24 0.22% 9283062 SYRESHAM ST.JAMES C.E. PRIMARY PRIMARY £343,538.55 £344,296.31 £757.76 0.22% 9282035 Ecton Village Primary School PRIMARY £373,089.61 £373,837.13 £747.52 0.20% 9282042 Greatworth Primary School PRIMARY £325,256.84 £325,973.64 £716.80 0.22% 9280003 Goulsbra Road, Rushden primary PRIMARY £264,872.99 £265,589.79 £716.80 0.27% 9282069 Maidwell County Primary PRIMARY £319,448.40 £320,144.72 £696.32 0.22% 9283046 Naseby C of E Primary School PRIMARY £311,995.25 £312,681.33 £686.08 0.22% 9283084 Woodford CE Primary PRIMARY £355,302.00 £355,977.84 £675.84 0.19% 9283066 TITCHMARSH C of E PRIMARY PRIMARY £311,830.26 £312,475.38 £645.12 0.21% 9283006 Blakesley C.E. Primary School PRIMARY £320,140.27 £320,785.39 £645.12 0.20%

4of5 Agenda Item 4a - Appendix B

Total Allocation -£75 Change % of Total Allocation FSMever6 Secondary budget total LAESTAB School Name Phase Submitted (pre Change £ and £10.41 added to allocation (pre- MFG) Primary AWPU MFG)

9283031 GLAPTHORN C.E. LOWER SCHOOL PRIMARY £304,360.11 £304,994.99 £634.88 0.21% 9283080 Whittlebury CE Primary School PRIMARY £304,284.01 £304,898.41 £614.40 0.20% 9283058 Spratton C of E Primary School PRIMARY £313,084.33 £313,698.73 £614.40 0.20% 9283007 Boddington CE Primary PRIMARY £283,014.53 £283,598.21 £583.68 0.21% 9282075 Pitsford Primary School PRIMARY £299,961.71 £300,545.39 £583.68 0.19% 9282023 Cosgrove Village Primary School PRIMARY £286,075.63 £286,659.31 £583.68 0.20% 9282040 Great Creaton Primary School PRIMARY £274,095.77 £274,638.49 £542.72 0.20% 9283029 Gayton C E Primary PRIMARY £268,038.51 £268,570.99 £532.48 0.20% 9282006 Brington Primary School PRIMARY £273,639.03 £274,151.03 £512.00 0.19% 9283051 POLEBROOK C.E. PRIMARY SCHOOL PRIMARY £267,201.88 £267,693.40 £491.52 0.18% 9283002 Ashton CE Primary PRIMARY £268,758.75 £269,250.27 £491.52 0.18% 9282046 Harlestone Primary School PRIMARY £262,912.92 £263,383.96 £471.04 0.18% 9282091 Warmington School PRIMARY £256,969.88 £257,430.68 £460.80 0.18% 9282038 FARTHINGHOE COMMUNITY PRIMARY PRIMARY £261,507.49 £261,968.29 £460.80 0.18% 9283060 Stoke Bruerne CE Primary PRIMARY £258,013.56 £258,464.12 £450.56 0.17% 9283313 EASTON GARFORD ENDOWED Cof E SCHOOL PRIMARY £257,790.78 £258,190.14 £399.36 0.15% 9280002 Kettering East Primary school, PRIMARY £170,894.83 £171,253.23 £358.40 0.21% 9283340 Tiffield C.E. Primary School PRIMARY £207,821.15 £208,138.59 £317.44 0.15%

5of5