124
North Yorkshire Local Authority Number 2012-13 i) 339,145,497.42 ii) - iii) - iv) - A 339,145,497.42 v) 28,633,670.00 vi) - vii) - B 28,633,670.00 C 367,779,167.42 2011-12 viii) 341,135,417.00 ix) 28,834,663.00 x) - xi) - D 369,970,080.00 E 369,970,080.00 xii) 30,279,153.00 xiii) - xiv) - F 30,279,153.00 G 400,249,233.00 xv) -5.43 xvi) -8.11 xvii) YES xviii) xix) 07/03/2012 Where a breach is shown, has this been agreed with the Schools Forum Date and Minute of meeting Percentage Increase in Schools Budget (C-I)/G Has the Central Expenditure Limit been breached? TOTAL ADJUSTED SCHOOLS BUDGET Percentage Increase in central expenditure (B-G)/F Centrally retained budgets (excluding those specified above) Local Authority Contribution (as part of the centrally retained budget) DSG carry forward (not delegated to schools) (may be positive or negative) Total central expenditure - sum of xii) xiii) and xiv) Sum of viii) ix) x) and xi) Total expenditure treated as delegated (D) Post 16 funding from the EFA delegated to schools Local Authority Contribution (delegated to schools) DSG carry forward (delegated to schools) (may be positive or negative) Individual School Budget (pre 16) DSG carry forward (not delegated to schools) (may be positive or negative) Total central expenditure TOTAL PROPOSED SCHOOLS BUDGET Total delegated funding Centrally retained budgets (excluding those specified above) Local Authority Contribution (as part of the centrally retained budget) Post 16 funding from the EFA delegated to schools Local Authority Contribution (delegated to schools) DSG carry forward (delegated to schools) (may be positive or negative) Central Expenditure Limit = (B-G)/G must be less than or equal to (C-I)/I Schools Budget = DSG + Individual Schools Budget (pre 16) CENTRAL EXPENDITURE LIMIT TABLE FUNDING PERIOD 2012-13 Department for Education Section 251 Financial Data Collection Local Authority Name 815

CENTRAL EXPENDITURE LIMIT TABLE FUNDING PERIOD 2012-13 · North Yorkshire Local Authority Number 2012-13 i) 339,145,497.42 ii) - iii) - iv) -

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

  • North Yorkshire Local Authority Number

    2012-13i) 339,145,497.42 ii) - iii) - iv) -

    A 339,145,497.42

    v) 28,633,670.00 vi) - vii) -

    B 28,633,670.00

    C 367,779,167.42

    2011-12

    viii) 341,135,417.00 ix) 28,834,663.00 x) - xi) -

    D 369,970,080.00

    E 369,970,080.00

    xii) 30,279,153.00 xiii) - xiv) -

    F 30,279,153.00

    G 400,249,233.00

    xv) -5.43 xvi) -8.11

    xvii) YES

    xviii)xix) 07/03/2012

    Where a breach is shown, has this been agreed with the Schools ForumDate and Minute of meeting

    Percentage Increase in Schools Budget (C-I)/G

    Has the Central Expenditure Limit been breached?

    TOTAL ADJUSTED SCHOOLS BUDGET

    Percentage Increase in central expenditure (B-G)/F

    Centrally retained budgets (excluding those specified above)Local Authority Contribution (as part of the centrally retained budget)DSG carry forward (not delegated to schools) (may be positive or negative)Total central expenditure - sum of xii) xiii) and xiv)

    Sum of viii) ix) x) and xi)

    Total expenditure treated as delegated (D)

    Post 16 funding from the EFA delegated to schoolsLocal Authority Contribution (delegated to schools)DSG carry forward (delegated to schools) (may be positive or negative)

    Individual School Budget (pre 16)

    DSG carry forward (not delegated to schools) (may be positive or negative)Total central expenditure

    TOTAL PROPOSED SCHOOLS BUDGET

    Total delegated funding

    Centrally retained budgets (excluding those specified above)Local Authority Contribution (as part of the centrally retained budget)

    Post 16 funding from the EFA delegated to schoolsLocal Authority Contribution (delegated to schools)DSG carry forward (delegated to schools) (may be positive or negative)

    Central Expenditure Limit = (B-G)/G must be less than or equal to (C-I)/I Schools Budget = DSG +

    Individual Schools Budget (pre 16)

    CENTRAL EXPENDITURE LIMIT TABLE FUNDING PERIOD 2012-13Department for Education Section 251 Financial Data Collection

    Local Authority Name

    815

  • Fed or Through School

    School Name

    DfE number MFG Variation Applied

    Total Budget Share

    Open/Close Indicator

    Open/Close Date

    Base Rate 1 Base Rate 2 Base Rate 3 Base Rate 4 Base Rate 5 Base Rate 6 Base Rate 7 Early Years Total age-weighted funding

    Total Hours Total EY FTE Additional Rate 1

    Additional Rate 2

    Additional Rate 3

    Additional Rate 4

    Unit Value 5 4 3 4 4 3 5 Early Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    PVI Providers Total

    12,097,277.60 - - - 137,583 1,471,329 1,221,042 33,812 10,324,758 2,863,766 3,014 - - - -

    Childhaven Community Nursery School

    1001 School Forum 318,371.89 53,745 - - - - - - 292,910 53,745 57 - - - -

    Brougham Street Nursery School

    1002 School Forum 176,891.30 31,794 - - - - - - 173,277 31,794 33 - - - -

    Otley Street Community Nursery School

    1003 School Forum 227,334.20 41,016 - - - - - - 223,537 41,016 43 - - - -

    S251 Budget 2012-13 Nursery Report

    LEA: 815 North Yorkshire

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Total Additional Funding Provided above the FE in maintained providers

    Total estimated additional hours used in budgets

    Reception Reception Reception Reception Key Stage 1 -Year 1

    Key Stage 1 -Year 2

    Key Stage 2 -Year 3

    Key Stage 2 -Year 4

    Key Stage 2 -Year 5

    Key Stage 2 -Year 6

    Key Stage 3 -Year 7

    Key Stage 3 -Year 8

    Key Stage 3 -Year 9

    Key Stage 4 -Year 10

    Key Stage 4 -Year 11

    Retakes (Year 12+)

    Primary Total age-weighted funding

    Total Primary FTE

    2,435 2,352 2,255

    - - - -

    - - - -

    - - - -

    - - - -

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Reception Reception Reception Reception Key Stage 1 -Year 1

    Key Stage 1 -Year 2

    Key Stage 2 -Year 3

    Key Stage 2 -Year 4

    Key Stage 2 -Year 5

    Key Stage 2 -Year 6

    Key Stage 3 -Year 7

    Key Stage 3 -Year 8

    Key Stage 3 -Year 9

    Key Stage 4 -Year 10

    Key Stage 4 -Year 11

    Retakes (Year 12+)

    Secondary Total age-weighted funding

    Total Secondary FTE

    Places 1 Places 2

    2,255 2,880 2,880 2,880 3,443 3,443 4,560 2,435

    - -

    - -

    - -

    - -

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Places 3 Places 4 Places 5 Places 6 Places 7 Total Special Place-led funding

    Total Special FTE

    Deprivation Premises Factors

    Quality Flexibility Rates Insurance Individually Assigned Resources

    Funding for Designated Special Classes and Units

    Sparsity Transition Funding

    In Year Early Years Adjustments

    Total Early Years Specific Factors

    KS1 Alternative Funding Routes Class Based

    KS1 Alternative Funding Ghost-Funding

    2,352 2,255 2,880 3,443 3,918 0 0 0 0

    - - - - - - 328,998 - - - - - 17,420 - 67,315 1,358,787 1,772,520

    - - 17,318 - - - - - 8,144 - - - 25,462

    - - 3,614 - - - - - - - - - 3,614

    - - 3,797 - - - - - - - - - 3,797

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Difference in Funding For Pupils educated additionally at FE colleges, WBLP or Providers of more practical learning options

    EFA Funding-of pupils from local authority funds

    Total Additional Funding

    EFA Grant Allocation Funding Sixth Form Pupils

    HNLI Total Sixth form funding

    EAL EMA Total AEN Learning needs associated with EAL

    HNLI Total individually assigned resources

    UID Weighted Funding

    UID Targeted Funding

    Turnover Service Factor

    LNHI SEN Personalised Learning

    Disability Descriptors

    Disability Descriptors

    0 0 0 0 0 0 0 0 0

    0 0 0 0 0 0 0 0 0

    0 0

    - - - - - - - - - - - - - - -

    - - - -

    - - - -

    - - - -

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Disability Descriptors

    Disability Descriptors

    Universal Deprivation

    Total AEN - Including other learning and social needs

    Insurance Rates Rents Floor Area PFI Struct R & M Day to Day Premises

    Fuel & Water

    Total Premises factors - general

    School Size Lump Sum

    FSM OSM 14-19 Funding

    LSC Boarding Funding

    Meals Day

    0 0 0 0 0 0 0 0

    0 0 0 0 0 0 0 0 0

    0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

    - - - - - - - - - - - - - - - - - - - -

    - -

    - -

    - -

  • Fed orThrougSchoo

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    S251 Budg

    LEA: 815 North Yo

    Meals Residential

    Mini Bus Total School-specific factors - general

    Mainstreamin of Grants

    Total Historical grants factors

    Transitional provision

    Trans Provision

    Abatement of Secondary Funding

    Closing Schools AWPU Adjustment

    Trans relating to Closing Schools

    Total budget adjustments

    Minimum Funding Guarantee

    Sixth form pupil numbers (Jan 2012)

    Threshold and Performance Pay

    Support for Schools in Financial Difficulty

    Notional SEN Budget

    Pupil Premium Allocated to Schools

    0 0 0

    0 0 0 0

    0 0 0 0 0

    - - - - - - - - - - - - - -

    - - - - - - -

    - - - - - - -

    - - - - - - -

  • Fed or Through School

    School Name DfE number MFG Variation Applied

    Total Budget Share

    Open/Close Indicator

    Open/Close Date

    Base Rate 1 Base Rate 2 Base Rate 3 Base Rate 4 Base Rate 5 Base Rate 6 Base Rate 7 Early Years Total age-weighted funding

    Total Hours Total EY FTE Additional Rate 1

    Additional Rate 2

    Additional Rate 3

    Additional Rate 4

    Total Additional Funding Provided above the FE in maintained providers

    Total estimated additional hours used in budgets

    Reception Reception Reception Reception

    Unit Value 5 4 3 4 4 3 5 2,435 Early Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    Scarborough, Northstead Community Primary School

    2120 School Forum 2,243,306 - - - - - - - - - - - - - - - - - - - 87

    Glusburn Community Primary School 2393 School Forum 915,708 - 25,492 - - - - - 101,968 25,492 27 - - - - - - - - - 34

    Kirby Hill Church of England Primary School

    3062 School Forum 538,517 - 9,777 - - - - - 39,108 9,777 10 - - - - - - - - - 15

    Forest of Galtres Anglican/Methodist Primary School

    3288 School Forum 630,155 - - - - - - - - - - - - - - - - - - - 27

    St John Fisher Catholic High School 4609 School Forum 6,128,878 - - - - - - - - - - - - - - - -

    PVI Providers Total 12,097,278 - - - 137,583 1,471,329 1,221,042 33,812 10,324,758 2,863,766 3,014 - - - - - - Childhaven Community Nursery School

    1001 School Forum 318,372 53,745 - - - - - - 292,910 53,745 57 - - - - - -

    Brougham Street Nursery School 1002 School Forum 176,891 31,794 - - - - - - 173,277 31,794 33 - - - - - - Otley Street Community Nursery School

    1003 School Forum 227,334 41,016 - - - - - - 223,537 41,016 43 - - - - - -

    Leeming and Londonderry Community Primary School

    2040 School Forum 201,610 - - - - - - - - - - - - - - - - - - - 5

    Glaisdale Primary School 2041 School Forum 226,442 - - - - - - - - - - - - - - - - - - - 5 Lealholm Primary School 2042 School Forum 224,448 - - - - - - - - - - - - - - - - - - - 6 Goathland Primary School 2043 School Forum 159,133 - - - - - - - - - - - - - - - - - - - 2 Hawes Community Primary School 2056 School Forum 384,185 - 7,542 - - - - - 30,168 7,542 8 - - - - - - - - - 16 Oakridge Community Primary School 2060 School Forum 246,103 - 1,407 - - - - - 5,628 1,407 1 - - - - - - - - - 1

    Staithes, Seton Community Primary School

    2061 School Forum 397,691 - 5,934 - - - - - 23,736 5,934 6 - - - - - - - - - 8

    Linton-on-Ouse Primary School 2171 School Forum 379,081 - - - - - - - - - - - - - - - - - - - 18 Stakesby Community Primary School 2217 School Forum 927,678 - 18,588 - - - - - 74,350 18,588 20 - - - - - - - - - 38

    Hunton and Arrathorne Community Primary School

    2063 School Forum 214,518 - - - - - - - - - - - - - - - - - - - 5

    Kirkbymoorside Community Primary School

    2064 School Forum 766,011 - 15,163 - - - - - 60,650 15,163 16 - - - - - - - - - 29

    Leyburn Community Primary School 2065 School Forum 658,418 - 9,972 - - - - - 39,888 9,972 11 - - - - - - - - - 22

    Malton Community Primary School 2074 School Forum 910,912 - 17,533 - - - - - 70,132 17,533 18 - - - - - - - - - 38 Nawton Community Primary School 2075 School Forum 336,784 - 2,202 - - - - - 8,808 2,202 2 - - - - - - - - - 11

    Newby and Scalby Primary School 2076 School Forum 1,427,020 - - - - - - - - - - - - - - - - - - - 60 Applegarth Primary School 2080 School Forum 821,530 - - - - - - - - - - - - - - - - - - - 40 North and South Cowton Community Primary School

    2081 School Forum 202,158 - - - - - - - - - - - - - - - - - - - 3

    Osmotherley Primary School 2083 School Forum 230,007 - - - - - - - - - - - - - - - - - - - 6 F Reeth Community Primary School 2096 School Forum 312,786 - 6,256 - - - - - 25,024 6,256 7 - - - - - - - - - 5

    Romanby Primary School 2097 School Forum 890,617 - - - - - - - - - - - - - - - - - - - 37 Rosedale Abbey Community Primary School

    2098 School Forum 158,070 - - - - - - - - - - - - - - - - - - - -

    F Barrowcliff School 2108 School Forum 798,543 - 30,150 - - - - - 120,600 30,150 32 - - - - - - - - - 44 F Barrowcliff Community Junior School 2109 School Forum 793,868 - - - - - - - - - - - - - - - - - - - -

    Scarborough, Braeburn Infant and Nursery School

    2112 School Forum 892,366 - 40,020 - - - - - 160,080 40,020 42 - - - - - - - - - 51

    Friarage Community Primary School 2114 School Forum 1,403,838 - 22,650 - - - - - 90,600 22,650 24 - - - - - - - - - 49

    Gladstone Road Junior School 2116 School Forum 1,688,722 - - - - - - - - - - - - - - - - - - - - Gladstone Road Infant School 2117 School Forum 1,298,354 - - - - - - - - - - - - - - - - - - - 118 Hinderwell Community Primary School

    2118 School Forum 924,356 - 17,358 - - - - - 69,432 17,358 18 - - - - - - - - - 29

    Slingsby Community Primary School 2132 School Forum 253,024 - - - - - - - - - - - - - - - - - - - 5

    F Snape Community Primary School 2133 School Forum 180,524 - - - - - - - - - - - - - - - - - - - 1 Stillington Primary School 2138 School Forum 250,707 - - - - - - - - - - - - - - - - - - - 4 Stokesley Community Primary School 2139 School Forum 1,382,422 - 22,942 - - - - - 91,768 22,942 24 - - - - - - - - - 53

    Alanbrooke School 2150 School Forum 334,883 - - - - - - - - - - - - - - - - - - - 14 Willow Tree Community Primary School

    2364 School Forum 1,665,907 - 40,011 - - - - - 160,044 40,011 42 - - - - - - - - - 58

    Skipton, Greatwood Community Primary School

    2365 School Forum 962,952 - 22,484 - - - - - 89,936 22,484 24 - - - - - - - - - 28

    Moorside Infant School 2366 School Forum 532,305 - 21,613 - - - - - 86,450 21,613 23 - - - - - - - - - 38 Moorside Junior School 2367 School Forum 478,496 - - - - - - - - - - - - - - - - - - - - Hookstone Chase Community Primary School

    2368 School Forum 795,482 - - - - - - - - - - - - - - - - - - - 27

    Pannal Primary School 2372 School Forum 1,051,107 - - - - - - - - - - - - - - - - - - - 43 Oatlands Community Junior School 2376 School Forum 901,478 - - - - - - - - - - - - - - - - - - - - Knaresborough, Aspin Park Community Primary School

    2377 School Forum 1,269,329 - - - - - - - - - - - - - - - - - - - 60

    Brayton Community Junior School 2379 School Forum 666,872 - - - - - - - - - - - - - - - - - - - - Sherburn Hungate Community Primary School

    2380 School Forum 741,419 - 12,054 - - - - - 48,216 12,054 13 - - - - - - - - - 29

    Thorpe Willoughby Community Primary School

    2381 School Forum 879,926 - - - - - - - - - - - - - - - - - - - 43

    Rossett Acre Primary School 2382 School Forum 1,278,118 - - - - - - - - - - - - - - - - - - - 61 Harrogate, Coppice Valley Community Primary School

    2383 School Forum 570,745 - - - - - - - - - - - - - - - - - - - 20

    Camblesforth Community Primary School

    2387 School Forum 391,065 - - - - - - - - - - - - - - - - - - - 15

    Ripon, Greystone Community Primary School

    2388 School Forum 676,459 - 12,180 - - - - - 48,720 12,180 13 - - - - - - - - - 26

    Knaresborough, Meadowside Community Primary School

    2389 School Forum 681,517 - - - - - - - - - - - - - - - - - - - 26

    Barwic Parade Community Primary School, Selby

    2390 School Forum 1,091,560 - 25,617 - - - - - 102,468 25,617 27 - - - - - - - - - 37

    Ingleton Primary School 2391 School Forum 427,819 - 8,538 - - - - - 34,152 8,538 9 - - - - - - - - - 18 Tadcaster East Community Primary School

    2392 School Forum 514,292 - 7,998 - - - - - 31,990 7,998 8 - - - - - - - - - 14

    Barlby Bridge Community Primary School

    2400 School Forum 700,199 - 23,862 - - - - - 95,448 23,862 25 - - - - - - - - - 23

    Barlby Community Primary School 2401 School Forum 1,231,958 - 21,570 - - - - - 86,280 21,570 23 - - - - - - - - - 55

    S251 Budget 2012-13 Table 3 All Phases ReportLEA: 815 North Yorkshire

  • Fed or Through School

    School

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    ScarboroPrimary Glusburn

    Kirby HilSchoolForest ofPrimary St John

    PVI ProvChildhavSchoolBroughaOtley StrSchoolLeemingCommunGlaisdaleLealholmGoathlanHawes COakridge

    Staithes,SchoolLinton-oStakesby

    Hunton aPrimary KirkbymoSchoolLeyburn

    Malton CNawton

    Newby aApplegarNorth anPrimary Osmothe

    F Reeth CoRomanbRosedaleSchool

    F BarrowcF Barrowc

    ScarboroNursery Friarage

    GladstonGladstonHinderwSchoolSlingsby

    F Snape CStillingtoStokesle

    AlanbrooWillow TSchoolSkipton, Primary MoorsideMoorsideHookstoPrimary Pannal POatlandsKnaresboCommunBrayton SherburnPrimary Thorpe WPrimary Rossett AHarrogatCommunCamblesSchoolRipon, GPrimary KnaresboCommunBarwic PSchool, SIngletonTadcasteSchoolBarlby BSchoolBarlby C

    S251 Budget 20LEA: 815 North Yorkshire

    Key Stage 1 -Year 1

    Key Stage 1 -Year 2

    Key Stage 2 -Year 3

    Key Stage 2 -Year 4

    Key Stage 2 -Year 5

    Key Stage 2 -Year 6

    Key Stage 3 -Year 7

    Key Stage 3 -Year 8

    Key Stage 3 -Year 9

    Key Stage 4 -Year 10

    Key Stage 4 -Year 11

    Retakes (Year 12+)

    Primary Total age-weighted funding

    Total Primary FTE

    Reception Reception Reception Reception Key Stage 1 -Year 1

    Key Stage 1 -Year 2

    Key Stage 2 -Year 3

    Key Stage 2 -Year 4

    Key Stage 2 -Year 5

    Key Stage 2 -Year 6

    Key Stage 3 -Year 7

    Key Stage 3 -Year 8

    Key Stage 3 -Year 9

    2,352 2,255 2,255 2,880 2,880 2,880

    175 327 - - - - - - - - - - 1,360,599 589

    76 125 - - - - - - - - - - 543,324 235

    41 67 - - - - - - - - - - 283,993 123

    49 112 - - - - - - - - - - 433,480 188

    - - - - - - - - - - - - 196 202 202

    - - - -

    - - - -

    10 16 - - - - - - - - - - 71,763 31

    9 17 - - - - - - - - - - 71,666 31 8 28 - - - - - - - - - - 96,550 42 4 10 - - - - - - - - - - 36,822 16 27 41 - - - - - - - - - - 194,886 84 9 19 - - - - - - - - - - 66,436 29

    26 39 - - - - - - - - - - 168,548 73

    21 51 - - - - - - - - - - 208,192 90 67 123 - - - - - - - - - - 527,390 228

    8 24 - - - - - - - - - - 85,097 37

    54 115 - - - - - - - - - - 456,871 198

    41 117 - - - - - - - - - - 413,767 180

    65 126 - - - - - - - - - - 529,450 229 26 42 - - - - - - - - - - 182,616 79

    121 252 - - - - - - - - - - 998,782 433 76 129 - - - - - - - - - - 566,951 245 10 20 - - - - - - - - - - 75,912 33

    11 24 - - - - - - - - - - 94,586 41 12 37 - - - - - - - - - - 123,813 54 69 171 - - - - - - - - - - 637,880 277 6 9 - - - - - - - - - - 34,401 15

    92 - - - - - - - - - - - 323,467 136 - 163 - - - - - - - - - - 367,504 163

    89 - - - - - - - - - - - 333,455 140

    88 136 - - - - - - - - - - 632,863 273

    - 447 - - - - - - - - - - 1,007,818 447 231 - - - - - - - - - - - 830,497 349 54 102 - - - - - - - - - - 427,560 185

    12 26 - - - - - - - - - - 99,012 43

    8 15 - - - - - - - - - - 55,066 24 14 25 - - - - - - - - - - 99,026 43 102 225 - - - - - - - - - - 876,186 380

    18 20 - - - - - - - - - - 121,506 52 111 245 - - - - - - - - - - 954,615 414

    58 110 - - - - - - - - - - 452,569 196

    72 - - - - - - - - - - - 261,828 110 - 123 - - - - - - - - - - 277,319 123 57 136 - - - - - - - - - - 506,403 220

    90 193 - - - - - - - - - - 751,472 326 - 296 - - - - - - - - - - 667,370 296 122 244 - - - - - - - - - - 983,097 426

    - 212 - - - - - - - - - - 477,981 212 54 114 - - - - - - - - - - 454,616 197

    71 151 - - - - - - - - - - 612,099 265

    117 244 - - - - - - - - - - 973,774 422 54 81 - - - - - - - - - - 358,301 155

    35 41 - - - - - - - - - - 211,264 91

    53 90 - - - - - - - - - - 390,849 169

    60 117 - - - - - - - - - - 468,185 203

    84 109 - - - - - - - - - - 533,366 230

    31 53 - - - - - - - - - - 236,217 102 32 79 - - - - - - - - - - 287,450 125

    36 83 - - - - - - - - - - 327,787 142

    78 176 - - - - - - - - - - 714,141 309

  • Fed or Through School

    School

    Unit ValueEarly Years Unit ValuePrimary Unit ValueSecondary Unit ValueSpecial Unit ValueDeprivation

    ScarboroPrimary Glusburn

    Kirby HilSchoolForest ofPrimary St John

    PVI ProvChildhavSchoolBroughaOtley StrSchoolLeemingCommunGlaisdaleLealholmGoathlanHawes COakridge

    Staithes,SchoolLinton-oStakesby

    Hunton aPrimary KirkbymoSchoolLeyburn

    Malton CNawton

    Newby aApplegarNorth anPrimary Osmothe

    F Reeth CoRomanbRosedaleSchool

    F BarrowcF Barrowc

    ScarboroNursery Friarage

    GladstonGladstonHinderwSchoolSlingsby

    F Snape CStillingtoStokesle

    AlanbrooWillow TSchoolSkipton, Primary MoorsideMoorsideHookstoPrimary Pannal POatlandsKnaresboCommunBrayton SherburnPrimary Thorpe WPrimary Rossett AHarrogatCommunCamblesSchoolRipon, GPrimary KnaresboCommunBarwic PSchool, SIngletonTadcasteSchoolBarlby BSchoolBarlby C

    S251 Budget 20LEA: 815 North Yorkshire

    Key Stage 4 -Year 10

    Key Stage 4 -Year 11

    Retakes (Year 12+)

    Secondary Total age-weighted funding

    Total Secondary FTE

    Places 1 Places 2 Places 3 Places 4 Places 5 Places 6 Places 7 Total Special Place-led funding

    Total Special FTE

    Deprivation Premises Factors

    Quality Flexibility Rates Insurance Individually Assigned Resources

    Funding for Designated Special Classes and Units

    Sparsity Transition Funding

    In Year Early Years Adjustments

    Total Early Years Specific Factors

    KS1 Alternative Funding Routes Class Based

    KS1 Alternative Funding Ghost-Funding

    3,443 3,443 4,560 2,435 2,352 2,255 2,880 3,443 3,918 0 0 0 0

    - - - - - - - - - - - - - - - - - - - - -

    - - - - 2,443 - - - - - - - - - 2,443 - -

    - - - - 523 - - - - - - - - - 523 - -

    - - - - - - - - - - - - - - - - -

    206 205 - 3,143,076 1,011 - - - - - - - - - - - - - - -

    - - - - 328,998 - - - - - 17,420 - 67,315 1,358,787 1,772,520 - - - - 17,318 - - - - - 8,144 - - - 25,462

    - - - - 3,614 - - - - - - - - - 3,614 - - - - 3,797 - - - - - - - - - 3,797

    - - - - - - - - - - - - - - - - -

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 720 - - - - - - - - - 720 - - - - - - 364 - - - - - - - - - 364 - -

    - - - - 1,507 - - - - - - - - - 1,507 - -

    - - - - - - - - - - - - - - - - - - - - - 4,371 - - - - - - - - - 4,371 - -

    - - - - - - - - - - - - - - - - -

    - - - - 1,428 - - - - - - - - - 1,428 - -

    - - - - 716 - - - - - - - - - 716 - -

    - - - - 2,086 - - - - - - - - - 2,086 - - - - - - 229 - - - - - - - - - 229 - -

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

    - - - - - - - - - - - - - - - - - - - - - 695 - - - - - - - 15,361 - 16,056 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

    - - - - 19,333 - - - - - - - - - 19,333 - - - - - - - - - - - - - - - - - - -

    - - - - 30,416 - - - - - - - - - 30,416 - -

    - - - - 16,277 - - - - - - - - - 16,277 - -

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 7,617 - - - - - - - - - 7,617 - -

    - - - - - - - - - - - - - - - - -

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 2,381 - - - - - - - - - 2,381 - -

    - - - - - - - - - - - - - - - - - - - - - 4,663 - - - - - - - - - 4,663 - -

    - - - - 5,649 - - - - - - - - - 5,649 - -

    - - - - 2,467 - - - - - - - - - 2,467 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

    - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -