|
Wiluna Remote Community School (5478)
|
Student-Centred Funding
|
| Student-Centred Funding - 2022 |
|
| Per Student Funding |
$ |
540,323.00 |
| Student and School Characteristics |
$ |
999,862.92 |
| Disability Adjustments |
$ |
0.00 |
| Targeted Initiatives |
$ |
213,374.74 |
| Operational Response Allocation |
$ |
15,338.75 |
| Regional Allocation |
$ |
0.00 |
| Total 2022 |
$ |
1,768,899.41 |
| Transition Adjustment |
$ |
0.00 |
| Total After Transition Adjustment |
$ |
1,768,899.41 |
|
Per Student Funding - At Census
| |
Funded Student FTE |
Amount |
| Per Student |
Below Threshold |
Above Threshold |
|
| Kindergarten |
2 |
0 |
$9,984.00 |
| Pre-primary |
1 |
0 |
$8,673.00 |
| Year 1 |
4 |
0 |
$34,692.00 |
| Year 2 |
5 |
0 |
$43,365.00 |
| Year 3 |
6 |
0 |
$52,038.00 |
| Year 4 |
4 |
0 |
$28,988.00 |
| Year 5 |
8 |
0 |
$57,976.00 |
| Year 6 |
5 |
0 |
$36,235.00 |
| Year 7 |
5 |
0 |
$47,415.00 |
| Year 8 |
10 |
0 |
$94,830.00 |
| Year 9 |
4 |
0 |
$37,932.00 |
| Year 10 |
5 |
0 |
$47,415.00 |
| Year 11 |
3 |
0 |
$30,585.00 |
| Year 12 |
1 |
0 |
$10,195.00 |
| Total |
63 |
0 |
$540,323.00 |
|
|
Student and School Characteristics Funding - At Census
| |
Funded Student FTE |
Amount |
| |
| Student Characteristics |
| Aboriginality |
60.00 |
$158,039.81 |
| Disability |
53.08 |
$130,819.72 |
| English as an Additional Language or Dialect |
9.00 |
$28,528.11 |
| Social Disadvantage |
60.64 |
$88,722.35 |
| Sub Total |
|
$406,109.99 |
| |
| School Characteristics |
| Enrolment-Linked Base |
$403,837.44 |
| Locality |
$189,915.49 |
| Sub Total |
|
$593,752.93 |
| |
| Total |
$999,862.92 |
| |
|
Targeted Initiatives (Detail)
| |
Amount |
| Targeted Initiative: Additional Aboriginal and Islander Education Officer (AIEO) FTE |
$107,546.25 |
| Targeted Initiative: KindiLink Project |
$56,611.50 |
| Targeted Initiative: Local Access |
$33,548.99 |
| Targeted Initiative: Preschool Reform Agreement |
$1,996.00 |
| Targeted Initiative: Two-way Science Initiative |
$8,000.00 |
| Targeted Initiative: VET delivered to secondary students |
$5,672.00 |
| Total |
$213,374.74 |
Operational Response Allocation (Detail)
| |
Amount |
| Operational Response: Additional Cleaning Time Coronavirus (COVID-19) |
$5,338.75 |
| Operational Response: Covid-19 Support to Schools |
$10,000.00 |
| Total |
$15,338.75 |
| Note |
|---|
| The 2022 financial details are as at 22nd March 2022
|
|
|
