|
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
|
|
|