OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

Ysgol Feithrin Pontrobert Accounts for the Year Ended 31st March

Income £ Expenditure
Ti a Fi
- Salaries
3 Year Old Education Fund 28,497.19 Rent and Heating costs
Ceredigion Funding
10,760.25 Mudiad Meithrin Fees
Childrens Fees
5,665.86 Equipment, Materials and
Fundraising
974.20 Food and Drink costs
Donations and Sundries
20.00 PAYE/People costs
Easy Fundraising
229.73 Trips and Fundraising Even
Mudiad Funding
- Other
Interest Received
108.55
Other
46,255.78
Bank Balances at 01/04/20 27,123.49 Current Account
Fees Issued not paid
Income for the year
46,255.78 Salaries/costs not paid
Expenditure for the year
39,038.75 Business Reserve Account
Bank balances at 31/03/20 34,340.52

Signed By 1/31/2024 Dated

h 2023

£

30,151.71 750.00 125.00 3,789.12 20.66 2,160.24 1,242.72 799.30

39,038.75

11,652.40 - - 11,652.40 22,688.12

34,340.52

Ysgol Feithrin Pontrobert Accounts for the Year Ended 31st M

Balances Income put brought in as forward Negative

Description Chq/paying
in number
Date Identifer Amount
LOWRI LEWIS ,SUPPLIES, 4/6/2022 EXP04 28.79
BETHAN POO LE,VOUCHE R
4/6/2022
EXP08 50.00
SIAN E PREEC E,THANK YO
4/6/2022
EXP08 25.00
JONES HA,A LED MOORE F
4/7/2022
INC04 (147.00)
POWYS CC C REDITORS,PO
4/11/2022
INC02 (729.00)
CEREDIGION C EXP,0045 4/12/2022 INC03 (2517.75)
GRIFFITHS LO ,EFAN,FP 4/13/2022 INC04 (174.00)
SIAN E PREEC E,APRONS, 4/26/2022 EXP04 22.50
TASH ROWE, CYLCH REFU 4/27/2022 EXP08 197.25
DIANE LOMA S,CHARLIES E
4/27/2022
EXP04 26.59
DIANE LOMA S,SUPPLIES R
4/27/2022
EXP04 49.66
EDWARDS B & E,DOUGI E
4/28/2022
INC04 (174.00)
JARMAN BE& BV,BETHJAR 4/28/2022 INC05 (7.00)
SIAN PREECE ,BABYSALE, 4/28/2022 INC05 (7.00)
DIANE LOMA S,DEN KIT EE
4/29/2022
EXP04 88.98
POWYS CC C REDITORS,PO
4/29/2022
INC02 (8084.85)
EVANS R&C, ELAIN M EVA 4/29/2022 INC05 (7.00)
LOWRI LEWIS ,APRIL 22, 5/3/2022 EXP01 1399.07
DIANE LOMA S,APRIL 2022
5/3/2022
EXP01 932.77
MRS CAROLJ ONES,APRIL
5/3/2022
EXP01 413.13
S ALLEN,ERI N ALLEN,F 5/3/2022 INC04 (119.75)
PLOWMAN&P LOWMAN,BA
5/3/2022
INC05 (7.00)
DAVIES CERI ,NURSERY SA
5/6/2022
INC05 (7.00)
SEAN WILSO N,CYLCH PO N
5/9/2022
EXP04 169.00
CEREDIGION C EXP,0045 5/13/2022 INC03 (515.00)
LOWRI LEWIS ,APRIL 22, 5/17/2022 EXP04 46.80
JOANNE MJO NES,APRIL 2 0
5/18/2022
EXP01 23.51
N.I.C C/NAUL D 4TH,120P 5/18/2022 EXP06 62.75
N.I.C C/NAUL D 4TH,120P 5/18/2022 EXP06 480.47
MRSJDJONE S,PAYSLIPS 5/18/2022 EXP04 12.00
MRSJDJONE S,PAYSLIPS 5/18/2022 EXP04 12.00
TO A/C 22616 926,VIA ONL
5/18/2022
12564.75
100319 EGG HUNT 5/20/2022 INC05 (174.00)
100318 BABY SALE 5/20/2022 INC05 (113.00)
100317 BING O 5/20/2022 INC05 (277.90)
NEST,IT000 006699502, 5/23/2022 EXP06 800.46
SEAN WILSO N,CYLCH PO N
5/23/2022
EXP04 30.00
DIANE LOMA S,AMAZON &
5/23/2022
EXP04 61.37
HOWARD R & A,ORLA FR A
5/24/2022
INC04 (21.00)
S BUMFORD, ISLA HUGHE S
5/24/2022
INC04 (35.00)
LEWISJESSIC A,HAF GWY N
5/24/2022
INC04 (120.50)
ROBERT G W ILLIAMS,CAS
5/25/2022
INC04 (42.00)
PLOWMAN&P LOWMAN,CA
5/25/2022
INC04 (35.00)
GWALCHMAI A,RHYS GW A
5/25/2022
INC04 (63.00)
S ALLEN,ERI N ALLEN,F 5/25/2022 INC04 (85.50)
MRS CAROLJ ONES,MAY 2
5/27/2022
EXP01 283.81
LOWRI LEWIS ,MAY 22,VI
5/27/2022
EXP01 1130.30
DIANE LOMA S,MAY 22,V 5/27/2022 EXP01 962.37
JESS LEWIS, CYLCH PONTR
5/27/2022
EXP01 17.18
NATIONAL SA VINGS A,CJO 5/27/2022 INC04 (15.75)
GALES EL,G EORGIA THOM
5/30/2022
INC04 (15.75)
SIAN PREECE ,GRIFF PREE 6/1/2022 INC04 (35.00)
POWYS CC C REDITORS,PO
6/6/2022
INC02 (279.60)
EASY FUNDR AISING,1610 6/7/2022 INC07 (22.29)
MOORE HA, ALED MOORE
6/7/2022
INC04 (98.00)
DIANE LOMA S,DERWEN E
6/10/2022
EXP04 56.06
LOWRI LEWIS ,TICEDI DOT
6/10/2022
EXP04 50.00
DIANE LOMA S,SUPPLIES, 6/10/2022 EXP04 49.01
WATKINS HM ,MANON WA
6/10/2022
INC04 (35.00)
CEREDIGION C EXP,0045 6/14/2022 INC03 (1030.00)
NATIONAL SA VINGS A,AJA R
6/14/2022
INC04 (21.00)
DIANE LOMA S,SUPPLIES, 6/24/2022 EXP04 15.16
SIAN E PREEC E,BIG BLOC 6/24/2022 EXP04 359.99
GRIFFITHS LO ,EFAN,FP 6/24/2022 INC04 (120.50)
DIANE LOMA S, JUNE 22,V
6/27/2022
EXP01 962.37
LOWRI LEWIS , JUNE 22,V
6/27/2022
EXP01 1130.30
MRS CAROLJ ONES, JUNE 2
6/27/2022
EXP01 283.81
LOWRI LEWIS ,GENERAL S
6/27/2022
EXP04 49.26
EDWARDS B & E,DOUGI E
6/27/2022
INC04 (98.00)
HOWARD R & A,ORLA FR A
6/30/2022
INC04 (63.00)
GWALCHMAI A,RHYS GW A
6/30/2022
INC04 (126.00)
LEWISJESSIC A,HAF GWY N
6/30/2022
INC04 (133.75)
POWYS CC C REDITORS,PO
7/1/2022
INC02 (455.00)
NATIONAL SA VINGS A,GPR
7/4/2022
INC04 (70.00)
S ALLEN,ERI N ALLEN,F 7/4/2022 INC04 (105.75)
NATIONAL SA VINGS A,AJA R
7/4/2022
INC04 (35.00)
PLOWMAN&P LOWMAN,CA
7/6/2022
INC04 (85.75)
WATKINS GR M,MANON W
7/7/2022
INC04 (126.00)
ICO,ZA3690 34 7/11/2022 EXP08 35.00
CEREDIGION C EXP,0045 7/12/2022 INC03 (1030.00)
EDWARDS B &J ,DOUGI E D
7/12/2022
INC04 (134.75)
S BUMFORD, ISLA HUGHE S
7/12/2022
INC04 (42.00)
LLANFAIR RA ILWAY,CYLC H
7/13/2022
EXP07 460.00
SIWANJONES ,CYLCH - CA
7/13/2022
EXP07 55.00
MOORE HA, ALED MOORE
7/20/2022
INC04 (101.50)
BETHAN POO LE,BLODE D 7/21/2022 EXP08 30.00
GRIFFITHS LO ,EFAN,FP 7/21/2022 INC04 (161.75)
GALES EL,G EORGIA THOM
7/27/2022
INC04 (26.25)
POWYS CC C REDITORS,PO
7/28/2022
INC02 (848.16)
HANA WATKI NS,WHEELB A
7/29/2022
EXP04 35.45
DIANE LOMA S, JULY 22,V
7/29/2022
EXP01 917.20
JOANNE MJO NES,APRIL 2 0
7/29/2022
EXP01 71.31
LOWRI LEWIS , JULY 22,V 7/29/2022 EXP01 1087.51
MRS CAROLJ ONES, JULY 2
7/29/2022
EXP01 260.06
N.I.C C/NAUL D 4TH,120P 8/3/2022 EXP06 241.73
EASY FUNDR AISING,1610 8/23/2022 INC07 (15.46)
JOANNE MJO NES,APRIL 2 0
8/30/2022
EXP01 23.77
DIANE LOMA S,AUGUST 2 2
8/30/2022
EXP01 929.03
MRS CAROLJ ONES,AUGU S
8/30/2022
EXP01 260.06
LOWRI LEWIS ,AUGUST 22
8/30/2022
EXP01 1103.64
HARDINGS S HEDS,CYLCH
8/30/2022
EXP04 699.00
1&1 INTERNE T LTD.,V88 9/7/2022 EXP04 15.60
DAVIES CERI ,NURSERY SA
9/20/2022
INC05 (100.80)
POWYS CC C REDITORS,PO
9/23/2022
INC02 (6187.88)
TOM LEWIS, CYLCH SHED
9/29/2022
EXP04 447.88
VANESSA LE WIS,CYLCH D
9/29/2022
EXP04 425.99
SIAN E PREEC E,WIX WEB
9/29/2022
EXP04 56.60
GWALCHMAI A,RHYS GW A
9/29/2022
INC04 (271.25)
MRS CAROLJ ONES,SEPTE
9/30/2022
EXP01 260.06
LOWRI LEWIS ,PAINT SUPP
9/30/2022
EXP04 52.22
DIANE LOMA S,MILK AND A
9/30/2022
EXP05 9.81
LOWRI LEWIS ,SEPTEMBE R
9/30/2022
EXP01 1153.01
DIANE LOMA S,SEPTEMBE R
9/30/2022
EXP01 996.23
JOANNE MJO NES,SEPTEM
9/30/2022
EXP01 23.77
SELINAJLOC KETT,CYLCH 10/3/2022 EXP07 100.00
CERI DAVIES ,CYLCH PON T
10/3/2022
EXP08 100.80
JONES HJ ,C ONNIEJULY I 10/3/2022 INC04 (26.25)
NATIONAL SA VINGS A,GPR
10/5/2022
INC04 (105.00)
GALES EL,G EORGIA THOM
10/7/2022
INC04 (36.75)
NATASHA RO WE,GEORGE 10/10/2022 INC04 (127.75)
CEREDIGION C EXP,0045 10/11/2022 INC03 (515.00)
EDWARDS B & E,DOUGI E 10/11/2022 INC04 (183.75)
S BUMFORD, ISLA HUGHE S 10/17/2022 INC04 (56.00)
V LEWIS,PH OTOSHOOT, F 10/20/2022 INC05 (15.00)
SIAN PREECE ,GRIFF PREE 10/20/2022 INC05 (15.00)
GJONES,ET HAN AND MYA 10/20/2022 INC05 (15.00)
LEWISJM,L LUNIAU -JAN 10/20/2022 INC05 (15.00)
MOORE HA, HAF MOORE P 10/21/2022 INC05 (15.00)
JONES SW,P HOTOSHOOT
10/21/2022
INC05 (15.00)
WATKINS HM ,HANA.W PH
10/24/2022
INC05 (15.00)
GWALCHMAI A,RHYS GW A 10/24/2022 INC05 (15.00)
JARMAN BE& BV,BETHJAR 10/24/2022 INC05 (15.00)
GALES EL,X MAS PHOTO S 10/25/2022 INC05 (15.00)
JOANNE MJO NES,SEPTEM 10/28/2022 EXP01 23.77
MRS CAROLJ ONES,OCTO B 10/28/2022 EXP01 260.06
N.I.C C/NAUL D 4TH,120P 10/28/2022 EXP06 66.83
LOWRI LEWIS ,OCTOBER 2 10/28/2022 EXP01 1131.88
DIANE LOMA S,OCTOBER2 10/28/2022 EXP01 901.03
GRIFFITHS LO ,PHOTOS D O 10/28/2022 INC05 (15.00)
ZARA GETHIN ,ZARA PHO T
11/7/2022
INC05 (15.00)
GRIFFITHS LO ,EFAN,FP 11/8/2022 INC04 (219.75)
ROBERT G W ILLIAMS,CAS
11/9/2022
INC04 (134.75)
LANGFORD E C,PHOTOS-
11/10/2022
INC05 (15.00)
CEREDIGION C EXP,0045 11/11/2022 INC03 (2140.00)
VANESSA LE WIS, QUIZ NIG 11/14/2022 EXP07 246.80
SIAN E PREEC E, QUIZ NIG 11/14/2022 EXP07 60.07
LEWIS R,EIR I LEWIS PHO 11/14/2022 INC05 (15.00)
PAVO,1693 ,VIA ONLINE 11/16/2022 EXP06 75.00
MUDIAD MEIT HRIN,AELOD 11/16/2022 EXP03 125.00
SIAN PREECE ,BOOZE SAL 11/17/2022 INC05 (17.50)
LOWRI LEWIS ,PHONE CRE 11/21/2022 EXP08 10.00
SELINAJLOC KETT,CYLCH 11/21/2022 EXP07 200.00
LOWRI LEWIS ,SUPPLIES, 11/21/2022 EXP04 19.00
LEWISJESSIC A,PHOTOS H 11/21/2022 INC05 (15.00)
GRIFFITHS LO ,BOOZE,F 11/21/2022 INC05 (10.00)
EASY FUNDR AISING,1610 11/22/2022 INC07 (30.88)
LOWRI LEWIS ,TESCO TEA 11/23/2022 EXP05 10.85
HANA WATKI NS, QUIZ NIG
11/23/2022
EXP07 13.35
DIANE LOMA S,XMAS CRA F 11/23/2022 EXP04 38.50
LOWRI LEWIS ,PETHE POW 11/23/2022 EXP04 9.95
PONTROBERT HALL,CYLC 11/23/2022 EXP02 750.00
LOWRI LEWIS ,COED Y DIN 11/23/2022 EXP04 27.98
LOWRI LEWIS ,NOVEMBER 11/28/2022 EXP01 1115.95
DIANE LOMA S,NOVEMBER 11/28/2022 EXP01 924.23
MRS CAROLJ ONES,NOVE M 11/28/2022 EXP01 355.06
JARMAN BE& BV,ALEXJIN 12/5/2022 INC04 (5.25)
GALES EL,G EORGIA THOM
12/6/2022
INC04 (31.50)
NATIONAL SA VINGS A,GPR
12/9/2022
INC04 (84.00)
S BUMFORD, ISLA HUGHE S 12/12/2022 INC04 (98.00)
LOWRI LEWIS ,XMAS GIFT S 12/13/2022 EXP04 93.87
DIANE LOMA S,FIRST AID& 12/13/2022 EXP04 34.65
PONTROBERT HALL,CYLC 12/19/2022 EXP07 107.50
LOWRI LEWIS ,XMAS PART 12/19/2022 EXP04 153.86
BETHJARMAN ,SPUD HUT
12/21/2022
EXP08 80.00
GRIFFITHS LO ,EFAN,FP 12/21/2022 INC04 (183.75)
LOWRI LEWIS ,DECEMBER 12/30/2022 EXP01 1105.17
DIANE LOMA S,DECEMBER 12/30/2022 EXP01 929.03
MRS CAROLJ ONES,DECE M 12/30/2022 EXP01 295.69
ANGHRAD G WALCHMAI,R
12/30/2022
EXP08 271.25
FROM A/C 22 616926,VIA O 12/30/2022 (5000.00)
EDWARDS B & E,DOUGI E
1/6/2023
INC04 (147.00)
JARMAN BE& BV,ALEXJIN 1/10/2023 INC04 (5.25)
BREESEJL,G EORGE BREE 1/12/2023 INC04 (117.25)
HOWARD R & A,ORLA FR A
1/12/2023
INC04 (5.25)
PLOWMAN&P LOWMAN,CA
1/12/2023
INC04 (17.50)
PETHE POWY S,RHO 195 -
1/13/2023
EXP04 124.90
ROBERT G W ILLIAMS,CAS
1/25/2023
INC04 (103.25)
PAVO,1790 ,VIA ONLINE 1/26/2023 EXP06 75.00
LOWRI LEWIS , JANUARY 2 0
1/27/2023
EXP01 1547.03
DIANE LOMA S, JANUARY 2
1/27/2023
EXP01 1291.75
MRS CAROLJ ONES, JANUA 1/27/2023 EXP01 399.14
POWYS CC C REDITORS,PO
1/27/2023
INC02 (4640.91)
POWYS CC C REDITORS,PO
1/30/2023
INC02 (1731.36)
POWYS CC C REDITORS,PO
1/31/2023
INC02 (250.00)
HOWARD R & A,ORLA FR A
2/13/2023
INC04 (140.00)
JARMAN BE& BV,ALEXJIN 2/13/2023 INC04 (12.25)
EASY FUNDR AISING,1610 2/14/2023 INC07 (21.10)
NATIONAL SA VINGS A,GPR
2/15/2023
INC04 (84.00)
PAVO,1578 ,VIA ONLINE 2/16/2023 EXP06 50.00
LOWRI LEWIS ,PHONE CRE
2/16/2023
EXP04 10.00
LOWRI LEWIS ,SUPPLIES, 2/16/2023 EXP04 43.35
S BUMFORD, ISLA HUGHE S
2/16/2023
INC04 (100.50)
PLOWMAN&P LOWMAN,CA
2/16/2023
INC04 (110.25)
POWYS CC C REDITORS,PO
2/20/2023
INC02 (1150.00)
JONES HJ ,H AYLEY STALL 2/20/2023 INC05 (7.00)
LEWISJESSIC A,PHOTOS H
2/20/2023
INC04 (42.00)
DIANE LOMA S,FEBRUARY
2/24/2023
EXP01 1080.73
MRS CAROLJ ONES,FEBRU
2/27/2023
EXP01 295.98
LOWRI LEWIS ,FEBRUARY 2/27/2023 EXP01 1241.36
OLWEN ROBE RTS,CYLCH
2/27/2023
EXP06 242.00
EDWARDS B & E,DOUGI E
2/27/2023
INC04 (147.00)
NATIONAL SA VINGS A,RJO 3/6/2023 INC04 (10.56)
CEREDIGION C EXP,0045 3/10/2023 INC03 (3012.50)
GRIFFITHS LO ,EFAN,FP 3/14/2023 INC04 (174.00)
GALES EL,G EORGIA THOM
3/14/2023
INC04 (31.50)
LEWISJESSIC A,PHOTOS H
3/15/2023
INC04 (35.00)
NATASHA RO WE,GEORGE
3/15/2023
INC04 (73.50)
NATIONAL SA VINGS A,RJO 3/15/2023 INC04 (8.80)
NATIONAL SA VINGS A,GPR
3/17/2023
INC04 (70.00)
SIAN E PREEC E,TTS ORDE
3/20/2023
EXP04 373.15
SIAN PREECE ,BABY SALE
3/24/2023
INC05 (7.00)
GJONES,TA BLETOP SALE
3/27/2023
INC05 (7.00)
POWYS CC C REDITORS,PO
3/30/2023
INC02 (4140.43)
WELSH GOVE RNMENT,CY
3/30/2023
INC07 (140.00)
MRS CAROLJ ONES,MARC 3/31/2023 EXP01 295.98
JESS LEWIS, CYLCH PONTR
3/31/2023
EXP01 55.33
JESS LEWIS, 1ST AID&SAF 3/31/2023 EXP06 66.00
LOWRI LEWIS ,MARCH 202
3/31/2023
EXP01 1209.36
DIANE LOMA S,MARCH 20 2
3/31/2023
EXP01 1068.91
LANSDOW DA G,GWENLL 3/31/2023 INC06 (20.00)
SAVINGS INT EREST 3/31/2023 INC06 (108.55)

Balances carried forward

March 2023

£ 12,108.67

£ 15,014.82

Current Account Current Account Current Account Business Reserve A Business Reserve A
Balance Income Expenditure Balance Income
12,079.88 - 28.79 15,014.82
12,029.88 - 50.00 15,014.82
12,004.88 - 25.00 15,014.82
12,151.88 147.00 - 15,014.82
12,880.88 729.00 - 15,014.82
15,398.63 2,517.75 - 15,014.82
15,572.63 174.00 - 15,014.82
15,550.13 - 22.50 15,014.82
15,352.88 - 197.25 15,014.82
15,326.29 - 26.59 15,014.82
15,276.63 - 49.66 15,014.82
15,450.63 174.00 - 15,014.82
15,457.63 7.00 - 15,014.82
15,464.63 7.00 - 15,014.82
15,375.65 - 88.98 15,014.82
23,460.50 8,084.85 - 15,014.82
23,467.50 7.00 - 15,014.82
22,068.43 - 1,399.07 15,014.82
21,135.66 - 932.77 15,014.82
20,722.53 - 413.13 15,014.82
20,842.28 119.75 - 15,014.82
20,849.28 7.00 - 15,014.82
20,856.28 7.00 - 15,014.82
20,687.28 - 169.00 15,014.82
21,202.28 515.00 - 15,014.82
21,155.48 - 46.80 15,014.82
21,131.97 - 23.51 15,014.82
21,069.22 - 62.75 15,014.82
20,588.75 - 480.47 15,014.82
20,576.75 - 12.00 15,014.82
20,564.75 - 12.00 15,014.82
8,000.00 - 12,564.75 27,579.57 12,564.75
8,174.00 174.00 - 27,579.57
8,287.00 113.00 - 27,579.57
8,564.90 277.90 - 27,579.57
7,764.44 - 800.46 27,579.57
7,734.44 - 30.00 27,579.57
7,673.07 - 61.37 27,579.57
7,694.07 21.00 - 27,579.57
7,729.07 35.00 - 27,579.57
7,849.57 120.50 - 27,579.57
7,891.57 42.00 - 27,579.57
7,926.57 35.00 - 27,579.57
7,989.57 63.00 - 27,579.57
8,075.07 85.50 - 27,579.57
7,791.26 - 283.81 27,579.57
6,660.96 - 1,130.30 27,579.57
5,698.59 - 962.37 27,579.57
5,681.41 - 17.18 27,579.57
5,697.16 15.75 - 27,579.57
5,712.91 15.75 - 27,579.57
5,747.91 35.00 - 27,579.57
6,027.51 279.60 - 27,579.57
6,049.80 22.29 - 27,579.57
6,147.80 98.00 - 27,579.57
6,091.74 - 56.06 27,579.57
6,041.74 - 50.00 27,579.57
5,992.73 - 49.01 27,579.57
6,027.73 35.00 - 27,579.57
7,057.73 1,030.00 - 27,579.57
7,078.73 21.00 - 27,579.57
7,063.57 - 15.16 27,579.57
6,703.58 - 359.99 27,579.57
6,824.08 120.50 - 27,579.57
5,861.71 - 962.37 27,579.57
4,731.41 - 1,130.30 27,579.57
4,447.60 - 283.81 27,579.57
4,398.34 - 49.26 27,579.57
4,496.34 98.00 - 27,579.57
4,559.34 63.00 - 27,579.57
4,685.34 126.00 - 27,579.57
4,819.09 133.75 - 27,579.57
5,274.09 455.00 - 27,579.57
5,344.09 70.00 - 27,579.57
5,449.84 105.75 - 27,579.57
5,484.84 35.00 - 27,579.57
5,570.59 85.75 - 27,579.57
5,696.59 126.00 - 27,579.57
5,661.59 - 35.00 27,579.57
6,691.59 1,030.00 - 27,579.57
6,826.34 134.75 - 27,579.57
6,868.34 42.00 - 27,579.57
6,408.34 - 460.00 27,579.57
6,353.34 - 55.00 27,579.57
6,454.84 101.50 - 27,579.57
6,424.84 - 30.00 27,579.57
6,586.59 161.75 - 27,579.57
6,612.84 26.25 - 27,579.57
7,461.00 848.16 - 27,579.57
7,425.55 - 35.45 27,579.57
6,508.35 - 917.20 27,579.57
6,437.04 - 71.31 27,579.57
5,349.53 - 1,087.51 27,579.57
5,089.47 - 260.06 27,579.57
4,847.74 - 241.73 27,579.57
4,863.20 15.46 - 27,579.57
4,839.43 - 23.77 27,579.57
3,910.40 - 929.03 27,579.57
3,650.34 - 260.06 27,579.57
2,546.70 - 1,103.64 27,579.57
1,847.70 - 699.00 27,579.57
1,832.10 - 15.60 27,579.57
1,932.90 100.80 - 27,579.57
8,120.78 6,187.88 - 27,579.57
7,672.90 - 447.88 27,579.57
7,246.91 - 425.99 27,579.57
7,190.31 - 56.60 27,579.57
7,461.56 271.25 - 27,579.57
7,201.50 - 260.06 27,579.57
7,149.28 - 52.22 27,579.57
7,139.47 - 9.81 27,579.57
5,986.46 - 1,153.01 27,579.57
4,990.23 - 996.23 27,579.57
4,966.46 - 23.77 27,579.57
4,866.46 - 100.00 27,579.57
4,765.66 - 100.80 27,579.57
4,791.91 26.25 - 27,579.57
4,896.91 105.00 - 27,579.57
4,933.66 36.75 - 27,579.57
5,061.41 127.75 - 27,579.57
5,576.41 515.00 - 27,579.57
5,760.16 183.75 - 27,579.57
5,816.16 56.00 - 27,579.57
5,831.16 15.00 - 27,579.57
5,846.16 15.00 - 27,579.57
5,861.16 15.00 - 27,579.57
5,876.16 15.00 - 27,579.57
5,891.16 15.00 - 27,579.57
5,906.16 15.00 - 27,579.57
5,921.16 15.00 - 27,579.57
5,936.16 15.00 - 27,579.57
5,951.16 15.00 - 27,579.57
5,966.16 15.00 - 27,579.57
5,942.39 - 23.77 27,579.57
5,682.33 - 260.06 27,579.57
5,615.50 - 66.83 27,579.57
4,483.62 - 1,131.88 27,579.57
3,582.59 - 901.03 27,579.57
3,597.59 15.00 - 27,579.57
3,612.59 15.00 - 27,579.57
3,832.34 219.75 - 27,579.57
3,967.09 134.75 - 27,579.57
3,982.09 15.00 - 27,579.57
6,122.09 2,140.00 - 27,579.57
5,875.29 - 246.80 27,579.57
5,815.22 - 60.07 27,579.57
5,830.22 15.00 - 27,579.57
5,755.22 - 75.00 27,579.57
5,630.22 - 125.00 27,579.57
5,647.72 17.50 - 27,579.57
5,637.72 - 10.00 27,579.57
5,437.72 - 200.00 27,579.57
5,418.72 - 19.00 27,579.57
5,433.72 15.00 - 27,579.57
5,443.72 10.00 - 27,579.57
5,474.60 30.88 - 27,579.57
5,463.75 - 10.85 27,579.57
5,450.40 - 13.35 27,579.57
5,411.90 - 38.50 27,579.57
5,401.95 - 9.95 27,579.57
4,651.95 - 750.00 27,579.57
4,623.97 - 27.98 27,579.57
3,508.02 - 1,115.95 27,579.57
2,583.79 - 924.23 27,579.57
2,228.73 - 355.06 27,579.57
2,233.98 5.25 - 27,579.57
2,265.48 31.50 - 27,579.57
2,349.48 84.00 - 27,579.57
2,447.48 98.00 - 27,579.57
2,353.61 - 93.87 27,579.57
2,318.96 - 34.65 27,579.57
2,211.46 - 107.50 27,579.57
2,057.60 - 153.86 27,579.57
1,977.60 - 80.00 27,579.57
2,161.35 183.75 - 27,579.57
1,056.18 - 1,105.17 27,579.57
127.15 - 929.03 27,579.57
(168.54) - 295.69 27,579.57
(439.79) - 271.25 27,579.57
4,560.21 5,000.00 - 22,579.57
4,707.21 147.00 - 22,579.57
4,712.46 5.25 - 22,579.57
4,829.71 117.25 - 22,579.57
4,834.96 5.25 - 22,579.57
4,852.46 17.50 - 22,579.57
4,727.56 - 124.90 22,579.57
4,830.81 103.25 - 22,579.57
4,755.81 - 75.00 22,579.57
3,208.78 - 1,547.03 22,579.57
1,917.03 - 1,291.75 22,579.57
1,517.89 - 399.14 22,579.57
6,158.80 4,640.91 - 22,579.57
7,890.16 1,731.36 - 22,579.57
8,140.16 250.00 - 22,579.57
8,280.16 140.00 - 22,579.57
8,292.41 12.25 - 22,579.57
8,313.51 21.10 - 22,579.57
8,397.51 84.00 - 22,579.57
8,347.51 - 50.00 22,579.57
8,337.51 - 10.00 22,579.57
8,294.16 - 43.35 22,579.57
8,394.66 100.50 - 22,579.57
8,504.91 110.25 - 22,579.57
9,654.91 1,150.00 - 22,579.57
9,661.91 7.00 - 22,579.57
9,703.91 42.00 - 22,579.57
8,623.18 - 1,080.73 22,579.57
8,327.20 - 295.98 22,579.57
7,085.84 - 1,241.36 22,579.57
6,843.84 - 242.00 22,579.57
6,990.84 147.00 - 22,579.57
7,001.40 10.56 - 22,579.57
10,013.90 3,012.50 - 22,579.57
10,187.90 174.00 - 22,579.57
10,219.40 31.50 - 22,579.57
10,254.40 35.00 - 22,579.57
10,327.90 73.50 - 22,579.57
10,336.70 8.80 - 22,579.57
10,406.70 70.00 - 22,579.57
10,033.55 - 373.15 22,579.57
10,040.55 7.00 - 22,579.57
10,047.55 7.00 - 22,579.57
14,187.98 4,140.43 - 22,579.57
14,327.98 140.00 - 22,579.57
14,032.00 - 295.98 22,579.57
13,976.67 - 55.33 22,579.57
13,910.67 - 66.00 22,579.57
12,701.31 - 1,209.36 22,579.57
11,632.40 - 1,068.91 22,579.57
11,652.40 20.00 - 22,579.57
11,652.40 - - 22,688.12 108.55
51,147.23 51,603.50
12,673.30
£
11,652.40 11652.4 -

£ 22,688.12 22,688.12

£

27,123.49

ccount TOTAL
INC01 INC02
Ependiture Ti a Fi 3 Year Old E
27,094.70 - -
27,044.70 - -
27,019.70 - -
27,166.70 - -
27,895.70 - 729.00
30,413.45 - -
30,587.45 - -
30,564.95 - -
30,367.70 - -
30,341.11 - -
30,291.45 - -
30,465.45 - -
30,472.45 - -
30,479.45 - -
30,390.47 - -
38,475.32 - 8,084.85
38,482.32 - -
37,083.25 - -
36,150.48 - -
35,737.35 - -
35,857.10 - -
35,864.10 - -
35,871.10 - -
35,702.10 - -
36,217.10 - -
36,170.30 - -
36,146.79 - -
36,084.04 - -
35,603.57 - -
35,591.57 - -
35,579.57 - -
35,579.57 - -
35,753.57 - -
35,866.57 - -
36,144.47 - -
35,344.01 - -
35,314.01 - -
35,252.64 - -
35,273.64 - -
35,308.64 - -
35,429.14 - -
35,471.14 - -
35,506.14 - -
35,569.14 - -
35,654.64 - -
35,370.83 - -
34,240.53 - -
33,278.16 - -
33,260.98 - -
33,276.73 - -
33,292.48 - -
33,327.48 - -
33,607.08 - 279.60
33,629.37 - -
33,727.37 - -
33,671.31 - -
33,621.31 - -
33,572.30 - -
33,607.30 - -
34,637.30 - -
34,658.30 - -
34,643.14 - -
34,283.15 - -
34,403.65 - -
33,441.28 - -
32,310.98 - -
32,027.17 - -
31,977.91 - -
32,075.91 - -
32,138.91 - -
32,264.91 - -
32,398.66 - -
32,853.66 - 455.00
32,923.66 - -
33,029.41 - -
33,064.41 - -
33,150.16 - -
33,276.16 - -
33,241.16 - -
34,271.16 - -
34,405.91 - -
34,447.91 - -
33,987.91 - -
33,932.91 - -
34,034.41 - -
34,004.41 - -
34,166.16 - -
34,192.41 - -
35,040.57 - 848.16
35,005.12 - -
34,087.92 - -
34,016.61 - -
32,929.10 - -
32,669.04 - -
32,427.31 - -
32,442.77 - -
32,419.00 - -
31,489.97 - -
31,229.91 - -
30,126.27 - -
29,427.27 - -
29,411.67 - -
29,512.47 - -
35,700.35 - 6,187.88
35,252.47 - -
34,826.48 - -
34,769.88 - -
35,041.13 - -
34,781.07 - -
34,728.85 - -
34,719.04 - -
33,566.03 - -
32,569.80 - -
32,546.03 - -
32,446.03 - -
32,345.23 - -
32,371.48 - -
32,476.48 - -
32,513.23 - -
32,640.98 - -
33,155.98 - -
33,339.73 - -
33,395.73 - -
33,410.73 - -
33,425.73 - -
33,440.73 - -
33,455.73 - -
33,470.73 - -
33,485.73 - -
33,500.73 - -
33,515.73 - -
33,530.73 - -
33,545.73 - -
33,521.96 - -
33,261.90 - -
33,195.07 - -
32,063.19 - -
31,162.16 - -
31,177.16 - -
31,192.16 - -
31,411.91 - -
31,546.66 - -
31,561.66 - -
33,701.66 - -
33,454.86 - -
33,394.79 - -
33,409.79 - -
33,334.79 - -
33,209.79 - -
33,227.29 - -
33,217.29 - -
33,017.29 - -
32,998.29 - -
33,013.29 - -
33,023.29 - -
33,054.17 - -
33,043.32 - -
33,029.97 - -
32,991.47 - -
32,981.52 - -
32,231.52 - -
32,203.54 - -
31,087.59 - -
30,163.36 - -
29,808.30 - -
29,813.55 - -
29,845.05 - -
29,929.05 - -
30,027.05 - -
29,933.18 - -
29,898.53 - -
29,791.03 - -
29,637.17 - -
29,557.17 - -
29,740.92 - -
28,635.75 - -
27,706.72 - -
27,411.03 - -
27,139.78 - -
5,000.00 27,139.78 - -
27,286.78 - -
27,292.03 - -
27,409.28 - -
27,414.53 - -
27,432.03 - -
27,307.13 - -
27,410.38 - -
27,335.38 - -
25,788.35 - -
24,496.60 - -
24,097.46 - -
28,738.37 - 4,640.91
30,469.73 - 1,731.36
30,719.73 - 250.00
30,859.73 - -
30,871.98 - -
30,893.08 - -
30,977.08 - -
30,927.08 - -
30,917.08 - -
30,873.73 - -
30,974.23 - -
31,084.48 - -
32,234.48 - 1,150.00
32,241.48 - -
32,283.48 - -
31,202.75 - -
30,906.77 - -
29,665.41 - -
29,423.41 - -
29,570.41 - -
29,580.97 - -
32,593.47 - -
32,767.47 - -
32,798.97 - -
32,833.97 - -
32,907.47 - -
32,916.27 - -
32,986.27 - -
32,613.12 - -
32,620.12 - -
32,627.12 - -
36,767.55 - 4,140.43
36,907.55 - -
36,611.57 - -
- 36,556.24 - -
- 36,490.24 - -
- 35,280.88 - -
- 34,211.97 - -
- 34,231.97 - -
- 34,340.52 - -

5,000.00 - 34,340.52 - - 28,497.19

£ - 34,340.52

Income Income Income Income
INC03 INC04 INC05 INC06 INC07 INC08
Ceredigion F Childrens Fe **Fundraising ** Donations an Easy Fundrai Mudiad Fund
- - - - - -
- - - - - -
- - - - - -
- 147.00 - - - -
- - - - - -
2,517.75 - - - - -
- 174.00 - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- 174.00 - - - -
- - 7.00 - - -
- - 7.00 - - -
- - - - - -
- - - - - -
- - 7.00 - - -
- - - - - -
- - - - - -
- - - - - -
- 119.75 - - - -
- - 7.00 - - -
- - 7.00 - - -
- - - - - -
515.00 - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 174.00 - - -
- - 113.00 - - -
- - 277.90 - - -

10,760.25 5,665.86 974.20 128.55 229.73 -


Income
Total
INC09 EXP01 EXP02 EXP03
Tfr from savi Salaries Rent and He aMudiad Meit
- - - - -
- - - - -
- - - - -
- 147.00 - - -
- 729.00 - - -
- 2,517.75 - - -
- 174.00 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 174.00 - - -
- 7.00 - - -
- 7.00 - - -
- - - - -
- 8,084.85 - - -
- 7.00 - - -
- - 1,399.07 - -
- - 932.77 - -
- - 413.13 - -
- 119.75 - - -
- 7.00 - - -
- 7.00 - - -
- - - - -
- 515.00 - - -
- - - - -
- - 23.51 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 174.00 - - -
- 113.00 - - -
- 277.90 - - -
- - - - -
- - - - -
- - - - -
- 21.00 - - -
- 35.00 - - -
- 120.50 - - -
- 42.00 - - -
- 35.00 - - -
- 63.00 - - -
- 85.50 - - -
- - 283.81 - -
- - 1,130.30 - -
- - 962.37 - -
- - 17.18 - -
- 15.75 - - -
- 15.75 - - -
- 35.00 - - -
- 279.60 - - -
- 22.29 - - -
- 98.00 - - -
- - - - -
- - - - -
- - - - -
- 35.00 - - -
- 1,030.00 - - -
- 21.00 - - -
- - - - -
- - - - -
- 120.50 - - -
- - 962.37 - -
- - 1,130.30 - -
- - 283.81 - -
- - - - -
- 98.00 - - -
- 63.00 - - -
- 126.00 - - -
- 133.75 - - -
- 455.00 - - -
- 70.00 - - -
- 105.75 - - -
- 35.00 - - -
- 85.75 - - -
- 126.00 - - -
- - - - -
- 1,030.00 - - -
- 134.75 - - -
- 42.00 - - -
- - - - -
- - - - -
- 101.50 - - -
- - - - -
- 161.75 - - -
- 26.25 - - -
- 848.16 - - -
- - - - -
- - 917.20 - -
- - 71.31 - -
- - 1,087.51 - -
- - 260.06 - -
- - - - -
- 15.46 - - -
- - 23.77 - -
- - 929.03 - -
- - 260.06 - -
- - 1,103.64 - -
- - - - -
- - - - -
- 100.80 - - -
- 6,187.88 - - -
- - - - -
- - - - -
- - - - -
- 271.25 - - -
- - 260.06 - -
- - - - -
- - - - -
- - 1,153.01 - -
- - 996.23 - -
- - 23.77 - -
- - - - -
- - - - -
- 26.25 - - -
- 105.00 - - -
- 36.75 - - -
- 127.75 - - -
- 515.00 - - -
- 183.75 - - -
- 56.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- 15.00 - - -
- - 23.77 - -
- - 260.06 - -
- - - - -
- - 1,131.88 - -
- - 901.03 - -
- 15.00 - - -
- 15.00 - - -
- 219.75 - - -
- 134.75 - - -
- 15.00 - - -
- 2,140.00 - - -
- - - - -
- - - - -
- 15.00 - - -
- - - - -
- - - - 125.00
- 17.50 - - -
- - - - -
- - - - -
- - - - -
- 15.00 - - -
- 10.00 - - -
- 30.88 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - 750.00 -
- - - - -
- - 1,115.95 - -
- - 924.23 - -
- - 355.06 - -
- 5.25 - - -
- 31.50 - - -
- 84.00 - - -
- 98.00 - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 183.75 - - -
- - 1,105.17 - -
- - 929.03 - -
- - 295.69 - -
- - - - -
- - - - -
- 147.00 - - -
- 5.25 - - -
- 117.25 - - -
- 5.25 - - -
- 17.50 - - -
- - - - -
- 103.25 - - -
- - - - -
- - 1,547.03 - -
- - 1,291.75 - -
- - 399.14 - -
- 4,640.91 - - -
- 1,731.36 - - -
- 250.00 - - -
- 140.00 - - -
- 12.25 - - -
- 21.10 - - -
- 84.00 - - -
- - - - -
- - - - -
- - - - -
- 100.50 - - -
- 110.25 - - -
- 1,150.00 - - -
- 7.00 - - -
- 42.00 - - -
- - 1,080.73 - -
- - 295.98 - -
- - 1,241.36 - -
- - - - -
- 147.00 - - -
- 10.56 - - -
- 3,012.50 - - -
- 174.00 - - -
- 31.50 - - -
- 35.00 - - -
- 73.50 - - -
- 8.80 - - -
- 70.00 - - -
- - - - -
- 7.00 - - -
- 7.00 - - -
- 4,140.43 - - -
- 140.00 - - -
- - 295.98 - -
- - 55.33 - -
- - - - -
- - 1,209.36 - -
- - 1,068.91 - -
- 20.00 - - -
- 108.55 - - -
- 46,255.78 - 30,151.71 750.00 125.00
- 17,564.75
Diference
Savings tfr ou 12564.75
Savings tfr in 5000
-
Expenditure Expenditure Expenditure Expenditure Expenditure Total
Expenditure
EXP04 EXP05 EXP06 EXP07 EXP08
Equipment, MFood and Dri PAYE/People Trips and Fu nOther
28.79 - - - 28.79
- - - - 50.00 50.00
- - - - 25.00 25.00
- - - - -
- - - - -
- - - - -
- - - - -
22.50 - - - 22.50
- - - - 197.25 197.25
26.59 - - - 26.59
49.66 - - - 49.66
- - - - -
- - - - -
- - - - -
88.98 - - - 88.98
- - - - -
- - - - -
- - - - 1,399.07
- - - - 932.77
- - - - 413.13
- - - - -
- - - - -
- - - - -
169.00 - - - 169.00
- - - - -
46.80 - - - 46.80
- - - - 23.51
- - 62.75 - 62.75
- - 480.47 - 480.47
12.00 - - - 12.00
12.00 - - - 12.00
- - - - -
- - - - -
- - - - -
- - - - -
- - 800.46 - - 800.46
30.00 - - - 30.00
61.37 - - - 61.37
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 283.81
- - - - 1,130.30
- - - - 962.37
- - - - 17.18
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
56.06 - - - 56.06
50.00 - - - 50.00
49.01 - - - 49.01
- - - - -
- - - - -
- - - - -
15.16 - - - 15.16
359.99 - - - 359.99
- - - - -
- - - - 962.37
- - - - 1,130.30
- - - - 283.81
49.26 - - - 49.26
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 35.00 35.00
- - - - -
- - - - -
- - - - -
- - - 460.00 - 460.00
- - - 55.00 - 55.00
- - - - -
- - - - 30.00 30.00
- - - - -
- - - - -
- - - - -
35.45 - - - 35.45
- - - - 917.20
- - - - 71.31
- - - - 1,087.51
- - - - 260.06
- - 241.73 - 241.73
- - - - -
- - - - 23.77
- - - - 929.03
- - - - 260.06
- - - - 1,103.64
699.00 - - - - 699.00
15.60 - - - 15.60
- - - - -
- - - - -
447.88 - - - - 447.88
425.99 - - - 425.99
56.60 - - - 56.60
- - - - -
- - - - 260.06
52.22 - - - 52.22
- 9.81 - - 9.81
- - - - 1,153.01
- - - - 996.23
- - - - 23.77
- - - 100.00 - 100.00
- - - - 100.80 100.80
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 23.77
- - - - 260.06
- - 66.83 - 66.83
- - - - 1,131.88
- - - - 901.03
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - 246.80 - 246.80
- - - 60.07 - 60.07
- - - - -
- - 75.00 - - 75.00
- - - - 125.00
- - - - -
- - - - 10.00 10.00
- - - 200.00 - 200.00
19.00 - - - 19.00
- - - - -
- - - - -
- - - - -
- 10.85 - - 10.85
- - - 13.35 - 13.35
38.50 - - - 38.50
9.95 - - - 9.95
- - - - 750.00
27.98 - - - 27.98
- - - - 1,115.95
- - - - 924.23
- - - - 355.06
- - - - -
- - - - -
- - - - -
- - - - -
93.87 - - - 93.87
34.65 - - - 34.65
- - - 107.50 - 107.50
153.86 - - - - 153.86
- - - - 80.00 80.00
- - - - -
- - - - 1,105.17
- - - - 929.03
- - - - 295.69
- - - - 271.25 271.25
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
124.90 - - - - 124.90
- - - - -
- - 75.00 - - 75.00
- - - - 1,547.03
- - - - 1,291.75
- - - - 399.14
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 50.00 - - 50.00
10.00 - - - 10.00
43.35 - - - 43.35
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,080.73
- - - - 295.98
- - - - 1,241.36
- - 242.00 - - 242.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
373.15 - - - 373.15
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 295.98
- - - - 55.33
- - 66.00 - - 66.00
- - - - 1,209.36
- - - - 1,068.91
- - - - -
- - - - -
3,789.12 20.66 2,160.24 1,242.72 799.30 39,038.75
- 17,564.75
Diference
Savings tfr ou
12564.75
Savings tfr in
5000
0.00