sign in sign up
<<
Home , Aylesbury High School, Aylesbury Vale Academy, Beaconsfield High School, Chiltern Hills Academy, Royal Latin School, Turnfurlong

Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth The Disraeli School # 2,607,402 2,738,877 2,738,877 0 0 0 623 605 Oak Green School * 2,334,223 2,493,342 2,493,342 0 0 0 564 564 Park C of E School 1,658,274 1,768,087 1,768,087 0 0 0 412 412 Cedar Park School 796,649 885,622 885,622 0 0 0 206 206 Millbrook Combined School * 2,307,138 2,463,226 2,463,226 0 0 0 550 550 Mary Towerton School # 381,544 371,767 371,767 0 0 0 69 60 Bledlow Ridge School 672,815 726,241 726,241 0 0 0 170 170 The Downley School 1,610,641 1,789,584 1,789,584 0 0 0 414 414 Chalfont Valley E-ACT Primary 674,724 720,781 720,781 0 0 0 145 145 Princes Risborough Primary Academy 1,029,394 1,107,612 1,107,612 0 0 0 261 261 Denham Green E-ACT Primary Academy 835,351 887,532 898,886 0 9,643 20,996 188 188 Lace Hill Academy 716,114 768,937 768,937 0 0 0 169 169 Chalfont St Giles Infant School 653,496 700,981 700,981 0 0 0 152 152 George Grenville Academy 778,841 846,994 846,994 0 0 0 180 180 Ivingswood Academy 827,552 878,746 878,746 0 0 0 163 163 Combined School 835,262 907,875 907,875 0 0 0 212 212 Chenies School 481,552 515,253 515,253 0 0 0 101 101 Newtown Infant School 802,146 857,192 857,192 0 0 0 178 178 School * 279,533 298,409 301,045 0 3,333 5,970 43 43 Denham Village Infant School * 328,402 348,105 348,105 0 0 0 56 56 Dorney Academy 736,267 792,489 792,489 0 0 0 183 183 Village School 271,179 289,977 292,457 0 3,326 5,807 44 44 Dropmore Infant School 326,641 348,017 349,539 0 0 1,522 61 61 School # 430,001 445,122 445,122 0 0 0 88 79 School 818,673 881,699 881,699 0 0 0 205 205 Fulmer Infant School 360,050 384,203 384,203 0 0 0 74 74 Roundwood 758,230 788,015 797,823 34,516 11,966 21,773 175 175 Haddenham Community Infant School 407,973 435,836 435,836 0 0 0 88 88 Marsh First School 785,976 836,390 836,390 0 0 0 171 171 West Wycombe Combined School 595,867 638,416 638,416 0 0 0 130 130 Hyde Heath Infant School 347,766 372,870 372,870 0 0 0 68 68 Combined School 529,418 570,225 570,225 0 0 0 127 127 Iver Village Junior School 926,890 993,038 993,038 0 0 0 219 219 Jordans School 339,934 362,488 362,488 0 0 0 65 65 Ley Hill School 851,291 915,308 915,308 0 0 0 210 210 Little Kingshill Combined School 824,351 909,289 909,289 0 0 0 212 212 Prestwood Infant School 706,272 761,519 761,519 0 0 0 171 171 School 735,987 790,563 790,563 0 0 0 178 178 Combined School 845,529 908,498 908,498 0 0 0 210 210 Thornborough Infant School 196,790 215,216 216,583 0 8,894 10,262 22 22 Tylers Green First School 695,071 744,541 744,541 0 0 0 171 171 Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth The Meadows Combined School 671,596 718,790 718,790 0 0 0 143 143 Booker Hill School 919,724 1,007,648 1,007,648 0 0 0 206 206 Ash Hill Primary School 997,360 1,060,159 1,060,159 0 0 0 209 209 Junior School 949,513 1,022,407 1,022,407 0 0 0 236 236 Woodside Junior School 974,435 1,049,070 1,049,070 0 0 0 242 242 First School 713,159 765,962 765,962 0 0 0 175 175 Chalfont St Peter Infant School 707,116 759,773 759,773 0 0 0 174 174 Broughton Junior School 957,690 1,028,196 1,028,196 0 0 0 241 241 Little Chalfont Primary School 850,390 937,135 937,135 0 0 0 219 219 Carrington Junior School 1,012,671 1,072,488 1,074,993 0 0 2,506 243 243 Haydon Abbey Combined School 1,869,102 2,004,414 2,004,902 0 0 488 452 452 Combined School 755,346 811,060 811,060 0 0 0 187 187 Iver Heath Junior School 958,042 1,029,499 1,029,499 0 0 0 228 228 Junior School 1,812,450 2,020,176 2,020,176 0 0 0 483 483 Bedgrove Infant School 1,356,800 1,511,708 1,511,708 0 0 0 360 360 Carrington Infant School 784,277 830,716 830,716 0 0 0 182 182 Broughton Infant School 752,357 806,192 806,192 0 0 0 181 181 Elmhurst School 1,738,368 1,867,142 1,867,142 0 0 0 408 408 Chalfont St. Giles Junior School 925,337 998,165 998,165 0 0 0 234 234 Oakridge School 1,752,306 1,887,031 1,887,031 0 0 0 392 392 Butlers Court Combined School 1,580,157 1,758,245 1,758,245 0 0 0 413 413 The John Hampden School 1,040,482 1,157,776 1,157,776 0 0 0 272 272 Chestnut Lane Infant School 741,577 797,612 797,612 0 0 0 180 180 Manor Farm Infant School 875,590 939,083 939,083 0 0 0 217 217 Combined School 849,668 913,405 913,405 0 0 0 209 209 Juniper Hill School 1,589,071 1,768,412 1,768,412 0 0 0 416 416 Holmer Green Junior School 987,648 1,061,242 1,061,242 0 0 0 247 247 Tylers Green Middle School 985,061 1,095,168 1,095,168 0 0 0 255 255 Prestwood Junior School 952,146 1,024,403 1,024,403 0 0 0 235 235 Thomas Harding Junior School 1,003,858 1,082,188 1,082,188 0 0 0 239 239 Elmtree School 835,983 897,003 897,003 0 0 0 179 179 Thomas Hickman School 1,789,355 1,902,005 1,902,005 0 0 0 410 410 Burford School 1,597,462 1,779,409 1,779,409 0 0 0 418 418 Bearbrook Combined School 1,806,661 1,923,831 1,923,831 0 0 0 451 451 Lent Rise Combined School 1,680,484 1,879,850 1,879,850 0 0 0 448 448 Lane End Primary School 765,452 834,843 834,843 0 0 0 164 164 Chepping View Primary Academy 1,746,982 1,877,793 1,877,793 0 0 0 430 430 Hannah Ball Infant School 816,761 880,957 880,957 0 0 0 172 172 Claytons Primary School 1,172,588 1,303,455 1,303,455 0 0 0 303 303 Hughenden Primary School * 862,247 923,935 923,935 0 0 0 204 204 Buckingham Primary School 1,532,643 1,703,309 1,703,309 0 0 0 395 395 Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth School 1,522,896 1,693,777 1,693,777 0 0 0 396 396 Whitchurch Combined School 827,947 887,534 887,534 0 0 0 208 208 Widmer End Combined School 862,024 924,782 924,782 0 0 0 212 212 Spinfield School 817,254 890,573 890,573 0 0 0 207 207 Waterside Combined School 698,788 750,220 750,220 0 0 0 143 143 School 800,272 889,674 889,674 0 0 0 207 207 Manor Farm Community Junior 939,664 1,007,009 1,007,009 0 0 0 235 235 Stokenchurch Primary School 1,684,057 1,872,316 1,872,316 0 0 0 436 436 Iver Heath Infant School 763,268 818,493 818,493 0 0 0 176 176 Farnham Common Infant School 701,612 752,422 752,422 0 0 0 164 164 Haddenham Junior School # 1,319,819 1,394,136 1,394,136 0 0 0 342 324 Junior School 1,363,195 1,515,888 1,515,888 0 0 0 361 361 Elangeni School 923,504 1,026,706 1,026,706 0 0 0 239 239 Ashmead Combined School 2,442,949 2,646,756 2,646,756 0 0 0 631 631 William Harding Combined School * 2,871,362 3,194,611 3,194,611 0 0 0 750 750 Turnfurlong Infant School 1,075,284 1,153,172 1,153,172 0 0 0 269 269 Robertswood School 1,367,472 1,520,327 1,520,327 0 0 0 354 354 Iver Village Infant School 722,666 773,176 773,176 0 0 0 168 168 Village Primary School 862,579 943,054 943,054 0 0 0 221 221 Halton Community Combined School 822,385 884,727 884,727 0 0 0 206 206 Naphill and Walters Ash School 1,426,926 1,587,393 1,587,393 0 0 0 372 372 The Bourton Meadow Academy 2,233,929 2,489,012 2,489,012 0 0 0 593 593 Holtspur School 966,918 1,042,595 1,042,595 0 0 0 223 223 Highworth Combined School 1,766,248 1,876,019 1,882,804 0 0 6,785 417 417 The Stoke Poges School 1,668,298 1,825,730 1,825,730 0 0 0 427 427 Foxes Piece School 837,293 903,762 903,762 0 0 0 192 192 St James & St John C of E Primary School 686,761 712,359 721,070 37,261 15,186 23,897 157 157 C of E School 645,575 693,394 693,394 0 0 0 163 163 C of E School 442,839 472,685 472,685 0 0 0 98 98 Cof E School 460,802 479,798 485,135 28,512 17,088 22,425 99 99 St Michaels C of E Combined School 776,834 844,109 844,109 0 0 0 201 201 Whaddon First School 256,251 274,362 276,635 0 4,836 7,109 39 39 St Mary's C of E School 1,694,197 1,887,898 1,887,898 0 0 0 450 450 C of E Combined School 1,088,630 1,286,127 1,286,127 0 0 0 289 307 Brill C E School 741,556 800,955 800,955 0 0 0 191 191 High Ash C of E School 1,120,734 1,245,362 1,245,362 0 0 0 297 297 Stone C of E Combined School 824,805 885,178 885,178 0 0 0 208 208 C of E Junior School 1,457,915 1,622,867 1,622,867 0 0 0 386 386 C of E School 833,638 894,771 894,771 0 0 0 207 207 C of E Combined School 795,563 852,815 852,815 0 0 0 198 198 St George's C of E Infant School 742,083 796,932 796,932 0 0 0 175 175 Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth Bois C of E Combined School 826,516 905,776 905,776 0 0 0 216 216 Coleshill C of E Infant School 293,272 310,675 311,628 0 0 953 49 49 Great Missenden C of E Combined School 1,611,956 1,794,054 1,794,054 0 0 0 427 427 Lee Common C of E School 288,697 305,676 307,032 0 0 1,355 47 47 Curzon C of E Combined School 647,280 695,054 695,054 0 0 0 151 151 Great Kimble C of E School * 353,798 376,983 376,983 0 0 0 72 72 Great Kingshill C of E Combined School 1,518,614 1,691,971 1,691,971 0 0 0 403 403 Longwick C of E Combined School 702,990 752,101 752,101 0 0 0 176 176 Marlow C of E Infant School 700,862 761,573 761,573 0 0 0 178 178 Monks Risborough C of E Primary School 841,353 887,476 887,476 0 0 0 206 206 St. Mary's Farnham Royal Church of Primary School 1,178,569 1,260,578 1,260,578 0 0 0 279 279 Twyford C of E School 444,524 475,436 475,436 0 0 0 97 97 C of E School 266,674 318,417 321,353 0 5,028 7,965 43 52 C of E Primary School 824,168 882,525 882,525 0 0 0 207 207 C of E Combined School 406,355 447,478 447,478 0 0 0 73 73 Westcott C of E School 412,544 440,189 440,189 0 0 0 89 89 C of E School 273,571 291,607 294,134 0 2,888 5,415 44 44 Hawridge & School 832,345 886,438 886,438 0 0 0 199 199 Haddenham St Marys C of E School 684,872 747,925 747,925 0 0 0 178 178 C of E Combined 734,047 784,007 784,007 0 0 0 168 168 Oakley C of E Combined School 402,734 430,072 430,072 0 0 0 85 85 Winslow C of E Combined School 1,269,681 1,391,965 1,391,965 0 0 0 331 331 St Peter's C of E Combined School 871,888 951,623 951,623 0 0 0 211 211 C of E School 589,545 613,250 620,569 81,359 69,404 76,723 120 120 Cuddington & Dinton C of E School 702,403 750,169 750,169 4,772 0 0 174 174 C of E Infant School 219,903 238,482 240,222 0 7,504 9,245 26 26 St Mary's C of E Primary School 1,252,164 1,395,038 1,395,038 0 0 0 332 332 Chalfont St Peter Church of England Academy 1,312,725 1,468,665 1,468,665 0 0 0 350 350 Little Missenden C of E Infant School 267,813 286,660 289,084 0 3,664 6,088 42 42 Seer Green C E School 832,820 908,207 908,207 0 0 0 212 212 St Mary & All Saints C of E Primary School 1,566,541 1,745,525 1,745,525 0 0 0 416 416 Cadmore End C of E Combined School 356,775 380,641 380,641 0 0 0 64 64 Frieth C of E Combined School 524,561 566,942 566,942 0 0 0 122 122 Hazlemere C of E Combined School 829,565 888,817 888,817 0 0 0 210 210 High Wycombe C of E Combined School 821,476 885,475 885,475 0 0 0 198 198 Ibstone C of E Infant School 341,221 381,625 381,625 0 0 0 58 58 St John's C of E Combined School 878,424 978,299 978,299 0 0 0 233 233 Little Marlow C of E School 389,000 417,456 417,456 0 0 0 80 80 Radnage C of E Primary School 382,803 408,749 408,749 0 0 0 82 82 Speen C of E School 182,987 201,069 202,254 0 9,796 10,981 18 18 St Paul's C of E Combined School 844,225 916,197 916,197 0 0 0 218 218 Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth St Nicolas C of E Combined School Taplow 855,097 924,360 924,360 0 0 0 215 215 Holy Trinity C of E School 1,328,422 1,480,286 1,480,286 0 0 0 353 353 St Peter's Catholic Primary School 675,639 726,752 726,752 0 0 0 159 159 St Edward's Catholic Junior School 1,011,637 1,083,481 1,083,481 0 0 0 257 257 St. Joseph's Catholic Primary School 1,359,419 1,496,623 1,496,623 0 0 0 356 356 St Joseph's Catholic Infant School 767,362 815,969 815,969 0 0 0 175 175 Our Lady's Catholic Primary School 872,057 940,949 940,949 0 0 0 218 218 St Louis Catholic Primary School * 1,444,262 1,598,756 1,598,756 0 0 0 380 380 King's Wood School 1,764,264 1,887,692 1,887,692 0 0 0 415 415 * 4,696,490 5,046,253 5,046,253 0 0 0 865 865 The * 4,768,701 5,118,870 5,118,870 0 0 0 845 845 UTC 578,945 582,758 585,078 0 0 2,319 70 70 The * 5,035,552 5,467,810 5,467,810 0 0 0 957 957 Sir Thomas Fremantle 2,279,791 2,462,262 2,462,262 0 0 0 431 431 Khalsa Secondary Academy 2,508,965 2,680,758 2,682,071 0 0 1,313 452 452 3,874,550 4,169,946 4,169,946 0 0 0 705 705 John Hampden 4,148,841 4,490,693 4,490,693 0 0 0 823 823 The Grange School 6,083,209 6,564,667 6,564,667 0 0 0 1,169 1,169 Princes Risborough School 4,211,624 4,540,765 4,540,765 0 0 0 796 796 The 4,569,432 4,950,059 4,950,059 0 0 0 891 891 4,762,885 5,156,143 5,156,143 0 0 0 947 947 4,281,423 4,634,828 4,634,828 0 0 0 851 851 High School 4,596,819 4,975,633 4,975,633 0 0 0 912 912 Dr. Challoner's High School 4,587,216 4,965,574 4,965,574 0 0 0 911 911 Sir Henry Floyd Grammar School 4,610,000 4,991,040 4,991,040 0 0 0 916 916 Mandeville School * 5,099,273 5,494,943 5,494,943 0 0 0 927 927 Holmer Green Senior School * 4,558,744 4,930,667 4,930,667 0 0 0 874 874 4,202,862 4,537,643 4,537,643 0 0 0 749 749 4,630,321 5,007,831 5,007,831 0 0 0 909 909 The School 3,890,097 4,204,815 4,204,815 0 0 0 733 733 Sir William Ramsay School 5,035,904 5,438,709 5,438,709 0 0 0 937 937 * 4,189,945 4,540,564 4,540,564 0 0 0 811 811 4,673,714 5,058,770 5,058,770 0 0 0 927 927 The 4,405,211 4,767,501 4,767,501 0 0 0 872 872 4,778,299 5,172,436 5,172,436 0 0 0 949 949 Dr Challoner's Grammar School 4,650,026 5,032,776 5,032,776 0 0 0 922 922 Sir William Borlase's Grammar 3,357,216 3,633,484 3,633,484 0 0 0 665 665 Saint Michael's Catholic School * 6,988,773 7,565,978 7,565,978 0 0 0 1,498 1,498 Brookmead School 1,287,172 1,434,306 1,434,306 0 0 0 342 342 Overstone Combined School 772,497 835,350 835,350 0 0 0 198 198 Hamilton Academy 2,396,911 2,603,463 2,603,463 0 0 0 608 608 Pupil No.s Pupil No.s 2021/22 2021/22 2021/22 2021/22 Final October October Indicative Indicative MFG Indicative Indicative Illustrative School Level Funding - School Name Budget 2019 + 2019 + Model 1 Model 2 2020/21 Model 1 Model 2 2020/21 Sept 20 Sept 21 (0.5% MFG) (2.0% MFG) (0.5% MFG) (2.0% MFG) Growth Growth Beechview School 935,825 996,945 996,945 0 0 0 205 205 Castlefield School 2,166,509 2,299,269 2,299,269 0 0 0 490 490 Brushwood Junior School 1,157,141 1,233,240 1,233,240 0 0 0 287 287 Loudwater Combined School 853,824 912,661 912,661 0 0 0 209 209 Danesfield School 1,604,560 1,787,852 1,787,852 0 0 0 426 426 The C.E. School 1,575,106 1,761,986 1,761,986 0 0 0 420 420 4,490,862 4,861,323 4,861,323 0 0 0 892 892 Chalfonts Community College 6,528,236 7,063,566 7,063,566 0 0 0 1,262 1,262 Royal Grammar School 5,040,000 5,456,730 5,456,730 0 0 0 1,002 1,002 The 4,853,955 5,250,975 5,250,975 0 0 0 951 951 Waddesdon Church of England School 3,630,158 3,908,594 3,908,594 0 0 0 717 717 5,795,348 6,342,140 6,342,140 0 0 0 1,149 1,149 The Academy # 7,871,110 8,304,658 8,304,658 0 0 0 1,549 1,532 Green Ridge Academy # 1,188,413 1,335,942 1,335,942 0 0 0 277 295 Abbey View Academy * 390,979 426,078 426,078 0 0 0 76 76 Kingsbrook Primary Academy (Openning Sept 21) # 0 319,602 319,602 0 0 0 0 70 INFANT SCHOOLS 26,384,542 28,365,667 28,394,405 28,512 66,360 95,098 5,892 5,883 JUNIOR SCHOOL 19,720,275 21,350,536 21,360,362 81,359 69,404 79,229 4,960 4,942 COMBINED SCHOOLS 95,442,007 103,786,358 103,812,150 76,549 27,152 52,944 23,656 23,656 PRIMARY ACADEMIES 36,170,449 39,783,873 39,795,227 0 9,643 20,996 8,924 9,012 PRIMARY TOTAL 177,717,275 193,286,435 193,362,143 186,421 172,558 248,267 43,432 43,493 UPPER SCHOOLS 32,263,623 34,882,015 34,882,015 0 0 0 6,250 6,250 ACADEMIES 132,000,874 142,490,145 142,493,778 0 0 3,633 25,584 25,566 SECONDARY SCHOOLS 164,264,497 177,372,160 177,375,793 0 0 3,633 31,834 31,816 ALL SCHOOLS 341,981,771 370,658,595 370,737,937 186,421 172,558 251,900 75,266 75,309

MFG Protection 186,421 172,558 251,900 Gains Cap 0 0 0

No. of Schools Protected 5 14 22 No. of Schools Capped 0 0 0

Growth Funding As in the previous year growth funding is now included in the formula for those schools where growth has been agreed - please note growth in September 2020 is not included in the 2021/22 models above * These schools are currently in receipt of growth funding and are proposed to continue in September 21 at the same level # These schools maybe currently in receipt of growth funding but the level is proposed to change in September 21

Funding in 2021/22 now includes the previous teachers pay and teachers pensions grants