1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 37 38 39 40 41 42 Low to High

Schools block formula for FY2021 Per Pupil Funding Deprivation Attainment EAL Sparsity Mobility Lump Sum Total Minimum Rates Exceptional PFI Allocation Protection Allocation Dedelegation Allocation KS 1 & 2 KS3 KS4 FSM Ever 6 IDACI F/1 IDACI E/2 IDACI D/3 IDACI C/4 IDACI B/5 IDACI A/6 57 pupil funding Prior to MFG Final FSM ESG Total Final 22 20 21 27 28 30 31 32 33 34 35 41 39 56 driven per pupil 4647 51 50 MFG FY2021 FY2021 less de- 24 allocations delegation 4002 SSCH Academy Charlton School 0 2,724,215 2,044,726 64,536 185,381 32,853 23,201 88,712 8,158 11,933 5,908 393,508 49,517 0 0 114,400 5,747,048 0 43,770 0 0 5,790,818 0 5,790,818 0 0 0 5,790,818 5402 SSEW Academy Ercall Wood Academy 0 2,111,669 1,587,293 61,377 206,342 27,442 27,286 147,929 8,745 5,656 9,288 378,114 28,994 0 0 114,400 4,714,535 0 29,639 0 0 4,744,173 0 4,744,173 0 0 0 4,744,173 6906 SSAD Academy Haberdashers Abraham Darby 0 2,236,596 1,523,252 94,773 296,787 27,441 8,145 25,819 36,145 76,661 238,101 292,369 13,002 0 0 114,400 4,983,492 0 50,156 0 0 5,033,648 0 5,033,648 0 0 0 5,033,648 5400 SSAG Academy Haberdashers' Adams 0 1,422,556 1,102,414 5,867 24,648 8,769 4,492 8,631 7,016 3,151 4,234 2,196 28,894 0 0 114,400 2,737,266 232,734 35,072 0 0 3,005,072 0 3,005,072 0 0 0 3,005,072 4439 SSHL Academy Hadley Learning Community - Secondary Phase 0 2,677,911 1,691,359 78,030 265,512 106,255 41,853 92,513 7,948 49,423 7,084 402,009 16,653 0 0 114,400 5,550,949 0 38,948 0 1,316,934 6,906,831 0 6,906,831 0 0 0 6,906,831 4000 SSHT School Holy Trinity School 0 1,990,772 1,277,793 42,055 143,123 36,093 35,252 57,485 35,513 4,029 15,340 262,931 13,927 0 3,599 114,400 4,032,313 0 31,518 0 0 4,063,831 0 4,063,831 792 20,285 21,077 4,042,754 6905 SSMC Academy Madeley Academy 0 2,450,181 1,623,887 105,153 365,255 36,744 15,863 30,623 23,874 48,953 328,045 305,812 4,435 0 0 114,400 5,453,226 0 52,118 0 0 5,505,344 0 5,505,344 0 0 0 5,505,344 4364 SSNG Academy Newport Girls' High School Academy 0 1,059,865 763,913 3,159 10,950 8,123 3,657 2,147 3,490 1,254 0 948 8,709 0 0 114,400 1,980,615 169,385 17,101 0 0 2,167,101 0 2,167,101 0 0 0 2,167,101 4405 SSBB School The Burton Borough School 0 2,876,021 1,923,094 41,997 141,729 23,468 30,025 4,407 11,343 643 2,594 287,923 9,119 0 0 114,400 5,466,762 203,638 175,449 0 0 5,845,849 0 5,845,849 791 29,747 30,538 5,815,311 4408 SSTL Academy The Telford Langley School 0 2,294,708 1,285,753 131,599 353,629 11,501 9,491 75,791 130,936 13,980 154,747 339,622 57,114 0 0 114,400 4,973,269 0 57,344 0 0 5,030,613 0 5,030,613 0 0 0 5,030,613 4425 SSTP Academy The Telford Park School 0 1,418,526 809,656 79,429 218,788 9,966 13,459 63,031 77,073 7,552 109,931 246,041 52,606 0 20,384 114,400 3,240,843 0 30,923 207,031 0 3,478,797 0 3,478,797 0 0 0 3,478,797 4001 SSTC Academy The Telford Priory School 0 2,111,669 1,802,286 107,410 311,324 41,219 97,109 101,434 71,546 2,508 21,061 384,833 53,806 0 0 114,400 5,220,604 0 36,502 350,737 0 5,607,843 0 5,607,843 0 0 0 5,607,843

2190 SPAW School Apley Wood Primary School 1,200,604 0 0 25,724 40,340 24,759 6,046 16,255 0 3,946 605 124,045 14,381 0 0 114,400 1,571,106 144 6,963 0 0 1,578,213 0 1,578,213 485 10,990 11,475 1,566,738 2175 SPAD School Aqueduct Primary School 722,082 0 0 28,432 44,055 4,150 16,121 1,170 6,320 905 26,209 90,977 3,008 0 6,916 114,400 1,064,746 0 21,707 0 0 1,086,452 0 1,086,452 536 6,610 7,145 1,079,307 2174 SPCW School Captain Webb Primary School 985,699 0 0 37,007 56,457 9,136 4,806 12,145 46,727 2,201 9,712 125,713 8,161 0 17,869 114,400 1,430,034 0 32,000 0 0 1,462,034 0 1,462,034 697 9,023 9,720 1,452,314 2033 SPCA School Church Aston Infant School 131,809 0 0 2,257 2,808 842 501 376 0 0 0 7,560 3,530 0 0 114,400 264,083 0 2,645 4,756 0 271,483 16,418 287,901 43 1,207 1,249 286,652 3315 SPCI School Coalbrookdale and Ironbridge CofE Primary School 610,331 0 0 9,929 12,356 3,580 0 2,257 2,438 5,237 7,823 62,167 0 0 193 114,400 830,710 0 2,714 0 0 833,424 0 833,424 187 5,587 5,774 827,650 2038 SPCC School Crudgington Primary School 406,887 0 0 3,610 10,043 2,949 1,504 4,515 0 0 602 40,790 0 5,207 7,443 114,400 597,949 0 1,536 0 0 599,485 0 599,485 68 3,725 3,793 595,692 2002 SPDA Academy Dawley Church of England Primary Academy 590,273 0 0 31,591 52,641 1,264 0 14,297 34,943 873 6,017 72,488 4,974 0 6,791 114,400 930,551 0 2,816 0 0 933,367 0 933,367 0 0 0 933,367 3035 SPDW School Donnington Wood CofE Voluntary Controlled Junior School 650,447 0 0 37,458 60,267 1,481 22,665 20,028 20,406 0 2,418 111,346 11,281 0 4,722 114,400 1,056,917 0 12,101 0 0 1,069,018 0 1,069,018 706 5,954 6,660 1,062,358 2041 SIDW School Donnington Wood Infant School and Nursery Centre 449,868 0 0 24,822 31,916 213 13,714 16,387 15,228 442 609 90,306 22,735 0 0 114,400 780,640 0 14,222 0 0 794,861 0 794,861 468 4,118 4,586 790,275 3368 SPDH School Dothill Primary School 1,005,757 0 0 23,016 28,643 7,456 4,058 19,409 0 441 3,043 119,694 11,161 0 3,458 114,400 1,340,536 0 5,094 0 0 1,345,631 0 1,345,631 433 9,207 9,640 1,335,990 3369 SPGP Academy Grange Park Primary School 1,263,643 0 0 51,900 95,653 6,739 2,758 22,574 86,951 1,309 39,714 168,819 32,048 0 4,862 114,400 1,891,372 0 5,837 0 0 1,897,208 0 1,897,208 0 0 0 1,897,208 2034 SSHL Academy Hadley Learning Community - Primary Phase 1,607,004 0 0 41,638 74,906 68,809 15,914 14,484 2,114 34,510 1,252 205,638 72,814 0 0 114,400 2,253,483 0 0 0 430,437 2,683,919 0 2,683,919 0 0 0 2,683,919 2051 SPHE School High Ercall Primary School 421,214 0 0 3,159 6,581 1,264 251 1,881 0 0 602 34,470 1,880 1,869 158 114,400 587,728 0 2,022 0 0 589,751 0 589,751 60 3,856 3,915 585,835 2200 SPHW School Hollinswood Primary School 1,151,892 0 0 43,776 70,696 2,317 29,585 69,978 11,783 436 15,043 142,671 48,199 0 12,182 114,400 1,712,959 0 32,512 0 0 1,745,471 0 1,745,471 824 10,544 11,369 1,734,102 2153 SPHL School Holmer Lake Primary School 713,485 0 0 38,812 59,393 7,190 503 20,020 6,527 438 72,499 60,982 11,605 0 11,462 114,400 1,117,318 0 16,841 0 0 1,134,159 0 1,134,159 731 6,531 7,262 1,126,897 3152 SPJF School John Fletcher of Madeley Primary School 968,506 0 0 40,617 56,795 15,164 1,003 1,129 2,844 10,474 75,217 117,196 4,074 0 12,919 114,400 1,420,337 0 27,136 0 0 1,447,473 0 1,447,473 765 8,866 9,631 1,437,843 2176 SPJR School John Randall Primary School 584,542 0 0 40,617 57,841 5,291 0 1,512 1,225 35,961 48,981 112,760 3,736 0 667 114,400 1,007,533 0 16,218 0 0 1,023,751 0 1,023,751 765 5,351 6,116 1,017,635 2168 SPLG School Ladygrove Primary School 1,037,276 0 0 23,003 28,626 3,724 1,565 37,571 12,680 908 12,519 111,681 4,727 0 0 114,400 1,388,680 0 21,956 0 0 1,410,636 0 1,410,636 433 9,495 9,929 1,400,708 2061 SPLA School Lawley Primary School 1,203,469 0 0 12,636 20,731 1,905 756 21,170 817 0 1,814 98,704 5,042 0 0 114,400 1,481,442 93,558 37,632 0 0 1,612,632 0 1,612,632 238 11,017 11,255 1,601,377 2000 SPLV Academy Lawley Village Academy 538,696 0 0 5,867 11,042 1,053 251 35,742 406 0 0 40,690 4,474 0 0 114,400 752,621 0 4,173 0 0 756,793 0 756,793 0 0 0 756,793 3367 SPLM School Lightmoor Village Primary School 613,196 0 0 11,734 17,742 212 252 1,134 2,449 0 3,627 69,574 1,250 0 0 114,400 835,569 0 18,434 0 0 854,004 17,593 871,596 221 5,613 5,834 865,762 2062 SPLL School Lilleshall Primary School 601,735 0 0 8,575 12,558 2,317 5,516 752 406 0 602 58,300 0 0 1,229 114,400 806,389 0 13,598 0 0 819,987 0 819,987 162 5,508 5,670 814,317 3362 SPMD School Meadows Primary School and Nursery 1,166,219 0 0 38,361 55,254 30,900 2,268 23,441 1,633 1,316 0 118,573 16,771 0 509 114,400 1,569,645 0 38,656 0 0 1,608,301 0 1,608,301 723 10,676 11,398 1,596,903 3361 SPMB School Millbrook Primary School 1,043,007 0 0 66,341 91,747 15,374 18,052 39,880 406 33,603 2,407 124,982 43,935 0 1,896 114,400 1,596,030 0 28,672 0 0 1,624,702 0 1,624,702 1,250 9,548 10,797 1,613,905 5203 SPMO School Moorfield Primary School 799,448 0 0 6,318 12,825 5,495 755 1,133 1,223 0 0 69,541 3,010 0 0 114,400 1,014,148 32,102 4,275 0 0 1,050,525 0 1,050,525 119 7,318 7,437 1,043,088 2195 SPMU School Muxton Primary School 1,163,354 0 0 15,344 27,472 3,167 20,610 4,903 7,739 0 0 115,738 3,666 0 0 114,400 1,476,392 46,108 34,560 0 0 1,557,060 0 1,557,060 289 10,649 10,938 1,546,122 2203 SPND School Newdale Primary School & Nursery 1,192,008 0 0 30,688 47,396 5,954 1,266 65,339 2,872 0 4,253 129,663 15,693 0 0 114,400 1,609,533 0 52,736 0 0 1,662,269 0 1,662,269 578 10,912 11,490 1,650,780 3082 SPNE School Newport Church of England Voluntary Controlled Junior School 982,833 0 0 23,468 42,808 7,436 759 0 820 0 607 99,117 3,223 0 4,757 114,400 1,280,228 6,022 19,960 0 0 1,306,210 0 1,306,210 442 8,997 9,439 1,296,771 2074 SINE School Newport Infant School 596,004 0 0 12,636 17,700 5,265 501 0 1,219 436 1,203 62,396 4,440 0 0 114,400 816,201 0 16,841 0 0 833,042 0 833,042 238 5,456 5,694 827,348 3366 SPOP School Old Park Primary School 1,573,106 0 0 75,367 128,049 1,694 1,008 13,997 95,191 439 94,991 208,981 34,479 0 0 114,400 2,341,705 0 89,878 0 0 2,431,583 0 2,431,583 1,420 14,400 15,820 2,415,763 2181 SPPR Academy Priorslee Academy 1,200,604 0 0 5,416 10,878 5,515 7,071 10,989 6,957 879 3,636 105,465 16,166 0 0 114,400 1,487,978 83,272 5,120 0 0 1,576,370 0 1,576,370 0 0 0 1,576,370 2128 SPQU School Queenswood Primary School and Nursery 300,867 0 0 18,955 28,592 1,503 0 25,697 414 445 1,227 38,238 3,099 0 614 114,400 534,050 0 2,560 0 0 536,610 0 536,610 357 2,754 3,111 533,499 2172 SPRA School Randlay Primary School 968,506 0 0 28,883 42,626 3,580 1,755 50,791 21,535 1,309 12,636 110,794 8,826 0 0 114,400 1,365,643 0 20,459 0 0 1,386,102 0 1,386,102 544 8,866 9,410 1,376,692 2201 SPRH Academy Redhill Primary Academy 1,197,739 0 0 7,672 21,393 5,502 5,039 12,097 2,858 0 3,023 110,361 25,645 0 0 114,400 1,505,728 61,772 6,451 0 0 1,573,951 0 1,573,951 0 0 0 1,573,951 3364 SPSW School Short Wood Primary School 1,392,586 0 0 44,228 61,778 23,377 5,516 105,720 1,625 0 602 221,737 52,090 0 0 114,400 2,023,659 0 12,390 90,000 0 2,126,049 0 2,126,049 833 12,748 13,581 2,112,469 2202 SPAF School Sir Alexander Fleming Primary School 1,051,603 0 0 90,712 137,409 8,047 756 1,891 1,226 12,286 169,409 142,440 14,974 0 23,680 114,400 1,768,833 0 40,960 0 0 1,809,793 0 1,809,793 1,709 9,626 11,335 1,798,458 3154 SPSG School St George's Church of England Primary School 1,519,380 0 0 42,847 60,939 28,132 7,358 12,944 50,162 442 6,698 202,937 8,247 0 0 114,400 2,054,485 0 47,104 0 0 2,101,589 0 2,101,589 807 13,908 14,715 2,086,874 3091 SPSL School St Lawrence Church of England Voluntary Controlled Primary School 252,155 0 0 4,062 5,055 1,474 6,770 5,267 1,219 436 0 19,316 0 0 5,020 114,400 415,174 0 5,988 0 0 421,162 0 421,162 76 2,308 2,385 418,777 3359 SPLK School St Luke's Catholic Primary School 447,003 0 0 10,380 21,187 10,667 6,857 12,196 3,293 0 0 49,993 12,324 0 0 114,400 688,300 0 2,560 0 0 690,860 0 690,860 195 4,092 4,287 686,573 3357 SPMR School St Mary's Catholic Primary School 570,215 0 0 27,078 41,414 9,949 2,772 3,025 3,267 12,281 42,334 72,653 10,690 0 7,074 114,400 917,152 0 3,430 0 0 920,583 0 920,583 510 5,220 5,730 914,853 3358 SPSM School St Matthew's Church of England Aided Primary School and Nursery Centre 799,448 0 0 41,971 60,093 842 37,107 4,891 30,880 0 0 97,675 10,616 0 0 114,400 1,197,923 0 4,838 0 0 1,202,762 0 1,202,762 790 7,318 8,109 1,194,653 3356 SPSP School St Patrick's Catholic Primary School 670,504 0 0 9,026 15,294 2,106 7,772 18,059 406 873 602 58,585 29,578 0 0 114,400 927,206 0 3,661 0 0 930,867 0 930,867 170 6,138 6,308 924,559 3352 SPPP School St Peter and St Paul Catholic Primary School 544,427 0 0 7,672 14,679 4,023 0 0 408 0 0 52,042 1,867 0 7,548 114,400 747,066 0 5,120 0 0 752,186 0 752,186 145 4,984 5,128 747,058 3039 SPEP School St Peter's Church of England Controlled Primary School 567,350 0 0 4,062 6,573 3,791 1,755 0 406 0 1,203 22,527 1,877 0 0 114,400 723,945 18,555 20,085 0 0 762,585 0 762,585 77 5,194 5,270 757,315 3157 SPPE School St Peter's Church of England Controlled Primary School, Bratton 1,169,085 0 0 4,513 13,646 2,533 2,011 6,412 0 437 0 108,017 3,725 0 0 114,400 1,424,779 105,221 32,000 0 0 1,562,000 0 1,562,000 85 10,702 10,787 1,551,213 2191 SPTB School Teagues Bridge Primary School 707,755 0 0 13,990 37,177 19,797 16,297 16,178 813 0 1,203 68,946 15,501 0 2,791 114,400 1,014,848 0 26,880 0 0 1,041,728 0 1,041,728 264 6,479 6,742 1,034,985 3109 SPTI School Tibberton Church of England Primary School 415,483 0 0 1,805 4,258 645 1,280 1,537 0 0 0 18,223 623 3,204 3,774 114,400 565,233 0 7,485 0 0 572,718 0 572,718 34 3,803 3,837 568,880 2158 SPWR School William Reynolds Primary School 1,200,604 0 0 104,702 139,294 2,345 0 762 411 41,959 177,829 135,711 12,540 0 7,776 114,400 1,938,332 0 22,507 0 0 1,960,838 0 1,960,838 1,972 10,990 12,962 1,947,876 2004 SPWM Academy Windmill Primary School 1,094,584 0 0 72,208 117,511 15,455 756 10,590 2,859 1,316 150,621 150,609 15,974 0 22,123 114,400 1,769,007 0 7,373 0 0 1,776,379 0 1,776,379 0 0 0 1,776,379 2112 SPWB School Wombridge Primary School 690,562 0 0 29,786 48,616 7,221 3,287 33,006 1,229 880 1,820 108,465 12,156 0 3,985 114,400 1,055,412 0 19,711 0 0 1,075,123 0 1,075,123 561 6,321 6,882 1,068,240 3363 SPWL School Woodlands Primary School 1,151,892 0 0 67,244 116,422 6,123 1,005 2,263 1,629 23,187 156,238 111,145 15,251 0 11,304 114,400 1,778,104 0 56,423 0 0 1,834,527 0 1,834,527 1,267 10,544 11,811 1,822,716 2204 SPWK Academy Wrekin View Primary School 1,143,296 0 0 42,422 70,707 6,318 18,052 51,167 1,219 1,746 0 155,108 40,969 0 14,973 114,400 1,660,376 0 29,696 0 0 1,690,072 0 1,690,072 0 0 0 1,690,072 3129 SPWW School Wrockwardine Wood Church of England Junior School 790,851 0 0 21,211 38,610 16,182 12,167 22,822 8,626 882 0 93,045 8,058 0 0 114,400 1,126,855 0 20,709 0 0 1,147,563 0 1,147,563 400 7,239 7,639 1,139,924 2116 SIWW School Wrockwardine Wood Infant School and Nursery 527,234 0 0 14,893 21,920 10,800 7,815 18,914 1,634 0 0 47,173 8,629 0 0 114,400 773,412 0 13,224 0 0 786,636 0 786,636 281 4,826 5,107 781,529

Totals Secondary 0 25,374,689 17,435,425 815,386 2,523,469 369,874 309,832 698,522 421,787 225,742 896,331 3,296,305 336,775 0 23,982 1,372,800 54,100,920 605,758 598,541 557,768 1,316,934 57,179,920 0 57,179,920 1,583 50,032 51,615 57,128,306 Totals Primary 46,348,129 0 0 1,530,440 2,411,412 443,028 326,184 910,696 508,445 233,234 1,161,452 5,296,767 723,724 10,280 208,696 6,177,600 66,290,089 446,752 1,000,467 94,756 430,437 68,262,500 34,010 68,296,510 23,952 345,220 369,172 67,927,339 Grand Total 46,348,129 25,374,689 17,435,425 2,345,826 4,934,881 812,902 636,016 1,609,219 930,232 458,976 2,057,783 8,593,071 1,060,499 10,280 232,679 7,550,400 120,391,008 1,052,510 1,599,008 652,523 1,747,371 125,442,421 34,010 125,476,431 25,535 395,251 420,787 125,055,644

W:\SCHOOLS\LMS\2020-21\2. Schools Block Formula (Incl APT)\20200107 - Five Year Funding Formula - Schools Block Formula Funding FY2021