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 Buckingham 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 Academy 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 Cheddington 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 Dagnall 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 Drayton Parslow 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 East Claydon School # 430,001 445,122 445,122 0 0 0 88 79 Edlesborough 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 Primary School 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 Ickford 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 Steeple Claydon School 735,987 790,563 790,563 0 0 0 178 178 Stoke Mandeville 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 Farnham Common 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 Holmer Green 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 Grendon Underwood 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 Bedgrove 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 Chartridge 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 Aston Clinton 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 Long Crendon 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 Turnfurlong 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 Waddesdon 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 Marsh Gibbon C of E School 645,575 693,394 693,394 0 0 0 163 163 North Marston C of E School 442,839 472,685 472,685 0 0 0 98 98 Padbury 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 Bierton 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 Wendover C of E Junior School 1,457,915 1,622,867 1,622,867 0 0 0 386 386 Weston Turville C of E School 833,638 894,771 894,771 0 0 0 207 207 Wingrave 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 Chesham 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.