OpenCharities

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

2025-03-31-accounts

Annual budget tra

Plan and track your monthly spending for the entire year.

How to use this template

1. Get started by entering your starting balance in Row 13 below.

2. Then, fill out the 'Expenses' and 'Income' tabs.

3. Feel free to rename or delete categories in these tabs. Your changes will automatically be reflected on the 'Summary' tab, which shows an overview of your projected/actual spending.

Configure

Starting balan£1,247.29

Expense **s Apr ** May Jun Jul Aug Sep Oct
Home Monthly totals: £0.00 £0.00 £0.00
£0.00
£0.00
£0.00
£0.00
Insurance Monthly totals: £0.00 £0.00 £0.00
£0.00
£0.00
£0.00
£0.00
Home
Other
Utilities Monthly totals: £0.00 £0.00 £0.00 £378.68 £463.94 £223.44 £203.87
Phone
TV
£169.50
Internet
Electricity
£69.93
Water
£53.94
£53.94
£53.94
Waste
£220.00
£410.00
£80.00
MPLC
£158.68
Other Monthly totals: £0.00 £0.00 £0.00
£0.00
£0.00
£0.00
£0.00
[Category 1]
[Category 2]
Nov Dec Jan Feb Mar Total Average
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£648.15 £53.94 £133.94 £133.94 £893.35
###
###
£0.00
£0.00
£169.50
£169.50
£0.00
£0.00
£839.41
£69.93
£69.93
£568.15
£53.94
£53.94
£53.94
£53.94
£783.91
£156.78
£80.00
£80.00
£80.00
£790.00
£197.50
£158.68
£158.68
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
Income Apr May Jun Jul Aug Sep Oct
Rental Monthly totals:
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00 £84.73
Opera Group
Bonfre Soc
£75.00
Bonus
Commission
Other
£9.73
Other Monthly totals:
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
Transfer from savings
Interest income
Dividends
Gifts
Refunds
Other
Nov Dec Jan Feb Mar Total Average Savings Balance
£0.00 £640.00 £90.00
£0.00
-£320.00
£494.73 £41.23
£640.00
-£320.00
£320.00
£160.00
£75.00
£75.00
£0.00
£0.00
£0.00
£0.00
£90.00
£99.73
£49.87
£0.00
£0.00
£0.00
£0.00 £1,000.00 £1,000.00 £83.33
£1,000.00
£1,000.00
###
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00

6,104.11

Newick Sports Pavilion Budget 2024/25

NOTE

Please don't edit this sheet.

It contains formulas and will update automat

----- Start of picture text -----
Ending balance Income Expenses
£1,400.00
£1,200.00
£1,000.00
£800.00
£600.00
£400.00
£200.00
£0.00
Apr May Jun Jul Aug Sep Oct Nov Dec
----- End of picture text -----

Summa ry

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb
Income
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£84.73
£0.00
£640.00
£90.00
£0.00
Expenses
£0.00
£0.00
£0.00
£378.68
£463.94
£223.44
£203.87
£648.15
£53.94
£133.94
£133.94

Newick Sports Pavilion Budget 2024/25

Net savings
£0.00
£0.00 £0.00 -£378.68 -£463.94 -£223.44 -£119.14 -£648.15 £586.06 -£43.94 -£133.94
Ending balan£1,247.29 £1,247.29 £1,247.29 £868.61 £404.67 £181.23 £62.09 -£586.06 £0.00 -£43.94 -£177.88
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Income
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Oct
Rental £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £84.73 £0.00 £640.00 £90.00 £0.00
Other £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Expenses
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb
Home
Insurance
Utilities
Other
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£0.00
£378.68
£0.00
£0.00
£0.00
£463.94
£0.00
£0.00
£0.00
£223.44
£0.00
£0.00
£0.00
£203.87
£0.00
£0.00
£0.00
£648.15
£0.00
£0.00
£0.00
£53.94
£0.00
£0.00
£0.00
£133.94
£0.00
£0.00
£0.00
£133.94
£0.00

Newick Sports Pavilion Budget 2024/25

----- Start of picture text -----
Average $ spent per category
£250.00
£200.00
£1 50.00
£1 00.00
£50.00
£0.00
Ho me Insurance Utilities Other
----- End of picture text -----

Newick Sports Pavilion Budget 2024/25

tically.

----- Start of picture text -----
Jan Feb Mar
----- End of picture text -----

Mar Total Average £680.00 £1,494.73 £373.68 £893.35 £3,133.25 £348.14

Newick Sports Pavilion Budget 2024/25

-£213.35 -£1,638.52 £586.06 -£391.23 £751.21

Mar Total Average Total Average Total Average
-£320.00 £494.73 £41.23
£1,000.00 £1,000.00 £83.33
Mar
£0.00
£0.00
£893.35
£0.00
£0.00 £0.00
£0.00
£219.11
£0.00
£0.00
£3,133.25
£0.00

Newick Sports Pavilion Budget 2024125