Harmony Primary School (5785)

Student-Centred Funding


2021 Results   
Student-Centred Funding - 2021
Per Student Funding $ 4,032,384.00
Student and School Characteristics $ 701,109.68
Disability Adjustments $ 8,728.53
Targeted Initiatives $ 194,011.49
Operational Response Allocation $ 25,788.58
Regional Allocation $ 0.00
Total 2021 $ 4,962,022.28
Transition Adjustment $ 0.00
Total After Transition Adjustment $ 4,962,022.28



Per Student Funding - At Census
  Funded Student FTE Amount
Per Student Below Threshold Above Threshold
Kindergarten 57 0 $280,098.00  
Pre-primary 57 0 $486,666.00  
Year 1 80 0 $683,040.00  
Year 2 62 0 $529,356.00  
Year 3 60 0 $512,280.00  
Year 4 70 0 $499,380.00  
Year 5 69 0 $492,246.00  
Year 6 77 0 $549,318.00  
Total 532 0 $4,032,384.00  
 
Student and School Characteristics Funding - At Census
  Funded Student FTE Amount
 
Student Characteristics
Aboriginality 9.00 $18,477.00  
Disability 50.09 $430,988.16  
English as an Additional Language or Dialect 41.00 $96,727.03  
Social Disadvantage 65.10 $48,938.78  
Sub Total $595,130.97  
 
School Characteristics
Enrolment-Linked Base $105,978.71  
Locality $0.00  
Sub Total $105,978.71  
 
Total $701,109.68  
 


Targeted Initiatives (Detail)
  Amount
Targeted Initiative: Additional support for delivery of mental health programs $11,479.50  
Targeted Initiative: Graduate Teacher Induction Program and Graduate Curriculum Materials $1,142.24  
Targeted Initiative: In School State Funded Chaplaincy Program $22,132.67  
Targeted Initiative: Level 3 Classroom Teachers Additional Teacher Time $11,479.51  
Targeted Initiative: National Partnership on Universal Access to Early Childhood Education $56,031.00  
Targeted Initiative: School Psychologists - IPS Flexibility $36,267.06  
Targeted Initiative: Schools With Low Proportion of Level 3 Classroom Teachers $11,479.51  
Targeted Initiative: Teacher Development Schools $44,000.00  
Total $194,011.49  


Operational Response Allocation (Detail)
  Amount
Operational Response: Additional Cleaning Time Coronavirus (COVID-19) $20,149.58  
Operational Response: Dental Therapy Clinics $5,614.00  
Operational Response: Host School Psychologists $25.00  
Total $25,788.58  



Note
The 2021 financial details are as at 24th March, 2021.