|
Cable Beach Primary School (5705)
|
Student-Centred Funding
|
| Student-Centred Funding - 2026 |
|
| Per Student Funding |
$ |
2,716,036.00 |
| Student and School Characteristics |
$ |
3,374,579.78 |
| Disability Adjustments |
$ |
32,972.84 |
| Targeted Initiatives |
$ |
488,361.05 |
| Operational Response Allocation |
$ |
270,120.50 |
| Regional Allocation |
$ |
6,500.00 |
| Total 2026 |
$ |
6,888,570.17 |
|
Per Student Funding - At Census
| |
Funded Student FTE |
Amount |
| Per Student |
Below Threshold |
Above Threshold |
|
| Kindergarten |
22 |
0 |
$132,836.00 |
| Pre-primary |
35 |
0 |
$367,150.00 |
| Year 1 |
49 |
0 |
$514,010.00 |
| Year 2 |
28 |
0 |
$293,720.00 |
| Year 3 |
39 |
0 |
$409,110.00 |
| Year 4 |
40 |
0 |
$350,600.00 |
| Year 5 |
44 |
0 |
$385,660.00 |
| Year 6 |
30 |
0 |
$262,950.00 |
| Total |
287 |
0 |
$2,716,036.00 |
|
|
Student and School Characteristics Funding - At Census
| |
Funded Student FTE |
Amount |
| |
| Student Characteristics |
| Aboriginality |
195.00 |
$575,783.57 |
| Disability |
143.08 |
$1,513,830.73 |
| English as an Additional Language or Dialect |
60.00 |
$203,505.55 |
| Social Disadvantage |
152.15 |
$197,491.96 |
| Sub Total |
|
$2,490,611.81 |
| |
| School Characteristics |
| Enrolment-Linked Base |
$437,028.21 |
| Locality |
$446,939.76 |
| Sub Total |
|
$883,967.97 |
| |
| Total |
$3,374,579.78 |
| |
|
Targeted Initiatives (Detail)
| |
Amount |
| Targeted Initiative: Additional Education Assistant FTE |
$217,911.54 |
| Targeted Initiative: Additional support for delivery of mental health programs |
$14,153.33 |
| Targeted Initiative: Chaplaincy and Student Wellbeing Program |
$33,112.16 |
| Targeted Initiative: Expansion of Complex Behaviour Coordinators (BFSA) |
$42,456.97 |
| Targeted Initiative: KindiLink Project |
$69,030.22 |
| Targeted Initiative: Level 3 Classroom Teachers Additional Teacher Time |
$14,152.32 |
| Targeted Initiative: Positive Parenting Program (Triple P) |
$3,000.00 |
| Targeted Initiative: Preschool Reform Agreement |
$26,554.00 |
| Targeted Initiative: Principal Wellbeing Services |
$3,400.00 |
| Targeted Initiative: School Breakfast Program Supervision Funding |
$6,472.62 |
| Targeted Initiative: Schools With Low Proportion of Level 3 Classroom Teachers |
$14,152.32 |
| Targeted Initiative: Small Group Tuition (BFSA) |
$33,965.57 |
| Targeted Initiative: Sporting Schools Programme |
$10,000.00 |
| Total |
$488,361.05 |
Operational Response Allocation (Detail)
| |
Amount |
| Operational Response: Base for Schools with Department Endorsed Education Support Program |
$269,770.50 |
| Operational Response: Host School Psychologists |
$350.00 |
| Total |
$270,120.50 |
Regional Allocation (Detail)
| |
Amount |
| Regional Allocation: Kimberley PEAC Regional Allocation |
$6,500.00 |
| Total |
$6,500.00 |
| Note |
|---|
| The 2026 financial details are as at 24 March 2026
|
|
|
