CAEREINION MISSION AREA CHARITY NUMBER 1193432
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 2025
ADMINISTRATIVE INFORMATION
Caereinion Mission Area (registered charity number 11934321 is a Mission Aiea of the Church
in Wales silualed in the Archdeaconry of Montgomery within the Diocese of St Asaph.
The Mission Area serves the communities and churches of Llanlair Caereinion 1st Maryl,.
Meifod ISS Tysilio and Maryl,. Llangyniew ISI Cyniewl-, Llanllugan 1st Maryl- Pontroberl ISI
John fhe Evangelisll,. Dolanog ISI John the Evangelisll; Llangadfan 1st Codfanl: Llanerfyl (St
Erlyll,- Garlhbeibio 1st Tydechol,.
The Mission Area can be contacted by:
Post: Waterstone Barn, Dolanog, Welshpool, Powys SY21 OLE
Telephone: 07508 023055
e-mail:
caereinion.maauaichurchinwales.or
MISSION AREA OFFICERS..
Mission Area Leader
Rev'd Stephen Hayes
Mission Area Wardens
Sue Whitehouse
Sarah Evans Ilo May 20261
Mission Area Treasurer
Som Allin
Chair of MAC
Rev'd Slephen Hayes
Mission Area Administrator
Ms Jennifer Morsden
Mission Area Secretary
Vaconl
Mission Area Safeguarding Officer
Sarah Evons
Aims and Purposes
The purpose of our Mission Area as defined in the UK Register of Charities is..
The Promotion of the whole mission of the church, pastoral, evangelistic, social ond
ecumenical in the parish
PugL' I

Mission Area activity
Year ending 31 st December 2025
Worship and discipleshSp
The churches in the MA host regular services of Christian worship. As in Ihe previous year,
community-focing services and events have been notably well attended, with numbers al
carol and crib services, concerts and St Mary's Christmas Tree Festival particularly high.
Attendance at services, life events (funerals. weddings and baplismsl and o wide range of
other activities is recorded on the Church in Wales attendance app.
Mid-week services of Eucharist and Morning Prayer were held alternately in Llanfair
Coereinion and Meifod. Providing opportunify for the deepening of discipleship is important
for the spiritual nourishment of individuals and the altracliveness and health of our life as a
family of God, and my hope is that we may establish a regular prayer/sludy group wilhin
the MA in 2026.
The anticipated move of St Michael. Manafon from this Mission Area to Cedewain MA was
compleled in June 2025.
During the year, the Trusfees Voted to support the application by St Cadfan'5. Llangadfan,
to become a Pilgrim Church.
Shared Ministry Team
Throughout the Mission Area, churches depend upon clergy, wardens. our Shared Minislry
Team and a wide range of volunfeers to maintain regular and varied worship. The whole
people of God seek to make our worship welcoming and prayerful, ond l am particularly
glad that il has been possible fo increase the use of Welsh in liturgy where oppropriale.
During most of 2025 the clergy leam comprised Rev'd Jo Mackriell10.5FTEI and Rev'd Hele
Dawson, supported by Rev'd Stephen Hayes INSMI as MA Leoder, togelher with Rev'd Glyn
Jones and Rev'd Ryk Parkinson (retired priests with Permission to Olficialel. Rev'd Jo left in
August to take up a new post irn Chester diocese, and in December we were delighted lo
welcome Rev'd Nicholas Bee as full-time priest in charge. I do want to thank Rev'd Helen
for so graciously and aclively acting as priest in charge for the better parl of a year before
Nick's arrival, and it was particularly pleasing that she was finally able to move into her
substantive role as Pioneer Missioner in December.
However, Rev'd Jo's post as pries1 in charge of Meifod, Dolanog and Pontrobert remoins
unfilled, and this is a serious concern. With the goodwill of the churches involved il has been
possible to mainlain regular services on a slightly amended basis, but major festivals, and
any clergy absences, highlight the precariousness of Ihe situation.
During 2025 Rev'd Mike Hoslam, fhe diocese's Director of Transforming Ministry, was based
in Caereinion MA, and with our orchdeacon. the Ven Gerwyn Capon, our wardens and
Worship Leaders, played a key part in enabling worship to be maintained on a regulor basis
in all the churches of the MA. Their conlribution is gratefully acknowledged, as is that of our
orgonists, flower arrangers, those who prepare and clean our churches. communion
assisfants. lesson readers, leaders of intercessions and all who give their time and energy to
enhance our shared worship.
Pcigc 2

The clergy team meets regularly together with colleagues from Tanal-vyrnwy Mission Area
for prayer. Support. and planning, with the wider SMT gathering approximately every two
months.
MA Trustees
Trustee meetings have been held by a mixture of Zoom and meeting in person. Where
necessary, and wilh appropriate safeguards, email voting has been used to avoid delayed
decisions. The Irustees continue to ensure the local churches are supported so they can
carry out their mission and minislry lo the best of their abilily. During the year the trustees
agreed 10 seek Charitable Incorporated Organisation gtatus, and l am particularly graleful
to Sam Allin for her experli5e and tenacily in pursuing this. The new CIO has been set up
and assets Iransferred. However, we still await the Charity Commission's formal recognition
of the transfer of oll MA aclivilies lo the CIO.
I do want to acknowledge the work and service of our MA Trustees, who have approached
their role which corries real responsibility - with mature care and goodwill. Decisions are
not always easy, bul how we make Ihem, and how if need be we 'disagree well,, reflects
credil on a51 our trustees.
MA Executive
The Mission Area Executive comprises the MA Leader, MA wardens (Sue Whitehouse and
Sarah Evans), MA Treasurer (Sam Allinl and a representative of the Shared Ministry Team
(Rev'd Helen Dawson). The Exec meels before each trustee meeting lo review the MAC
agenda, and as necessary through the year lo consider policy and administrative matters
and discuss the challenges and opportunities laced by the charity. Decisions commonly
comprise recommendations which are ratified as necessary at the next ensuing MAC
meeting.
Sarah Evans has expressed her intention of standing down as Trustee and Mission Area
Worden al the 2026 AVM, and I want to thank her for her steadfast help and supporl in the
MA Warden role.
Safeguarding
Safeguarding is overseen al Mission Area level, and the MA hos adopted ond is required to
comply wilh Church in Wales safeguarding policy. Clergy and licensed lay ministers as well
a5 MA officers and Iruslees, Worship Leaders, Pastoral Assislants, and anyone woiking with
children or vulnerable adulls are required to hold a DBS certificate and attend Church in
Wales safeguarding training at the appropriate level. Safeguarding training is provided
bolh online and in person by the Church in Wales, in graded modules, and needs to be
renewed every three years.
I thank Saroh Evans for herwork as MAC safeguarding Officer. DBS and training compliance
is monitored via the 'My Church People, Church in Wales app.
Buildings and Property
Caring for church buildings remains a challenge for us all and a heavy burden. financially
and in lerms of responsibility, for local congregations. During 2025 we came more to terms
wilh Ihe need lo obtain faculty permission lor building works. but the process, though
necessary, is not always easy and can be frustratingly slow. Establishing a Buildings and
Properly Commitfee remains a priority, but for the moment seems difficult to implement for
lack of personnel.
Pugc, 3

Schools, Famllies, and Children's work
Contact has been maintained with our local church school Ysgol Cwm Bonwy (Church in
Wales Voluntary Aidedl, and Ihe arrival of Rev'd Nick Bee gives an opportunity for the
relationship lo be further slrengthened.
Trustees are involved in recommending to the bishop suitable people to act as Foundation
Governors. Email voting has enabled us to deal wilh applications in a timely manner.
However. it is increasingly difficult to find potential governors who have the necessary
commitmenl lo upholding the Chrislian foundafion and ethos of our church schools, or
have any involvement in the Mission Area. This is on issue which I have raised with the
Diocesan Director of Education and al Standing Committee.
Diocese of St Asaph
In the course of the year the MA received significont practical and financial support from
the diocesan staff and Board of Finance. This has greatly assisted us lo meet our Diocesan
Share obligations. which, however, do remain o challenge for many churches.
The MA Leader benefited from regular meetings with other MALS in Ihe orchdeaconry and
the diocese, and with the Archdeacon of Montgomery.
The Archdeacon held a Visilalion in 2025, and the diocese has stated thal annual Visitations
will be the norm henceforth, buf no date has been given for 2026.
In December. we welcomed Bishop Gregory as he licensed Rev'd Nick at a splendid service
amid Ihe decorated Christmas trees in St Mary's, Llonfair.
Sarah Evans was our lay representatives on the Diocesan Conference, and also on Standing
Committee. Sarah is also a member of the Governing Body of the Church in Wales.
Rev'd Stephen is a member of the Diocesan Board of Finance.
Conclusion
Coereinion Mission Area remains fragile in many respects but has met all ils legol obligations
and continue5 to fulfil its mission to promote the whole life of the church in the communilies
which it serves. With the support and active involvemen* of ils officers, Trustees, Shared
Minislry Team, the diocesan office and a wide range of volunteers who continue fo be
wonderfully generous with both time and talents, it has provided opportunities for worship
and the sharing of Ihe Christian gospel and maintained a strong Chrislion presence
throughout its area of aclivity.

FINANCIAL REVIEW
The receipls and payments for Ihe year. and the ossets and liabililies ot the year end ore shown in
the slotements of account which accompany this report. Further detoil of the results for Ihe year
and the financial position are included in the prior annual report section.
RESERVES POLICY
The MAC has approved o reserves policy as follows..
Definition of Reserves
Our Reserves are that part of our unrestricted funds thal are freely available to spend on
any of the Mission Area's purposes. To calculate the reserves available we have excluded
restricted funds and endowment funds. as well as tangible fixed assets held for operational
purposes and any amount deemed to be designaled by the Trustee Board IMACI.
The MAC has a legal duty to spend income within a reasonable time of receipt. However,
a5 MAC trustees we may make decisions and lake actions Ihal allow the Mission Area to
function properly on a sound financial basis. This means the MAC has to assess and
conclude whether the MAC does need reserves and whether holding such reserves are in
the Mission Area's best interesls.
Setting the Reserves Policy
In selling this reserves policy, the hAAC has considered the following possible reasons lo hold
reserves-
Unexpecled expenditure that hasn't been budgeted for, creating a need for funds
that hadrn'l been anticipated
Expenses fluctuating for reasons out of the MAC'S control e.g. long term sickness
cover. legislation changes to pensions.
Income streams fluctualing or limescales being extended e.g. grant reductions or
legacy issues.
The MAC may need to invest in assets. the recovery of cost only being seen in later
years.
There may be a need to match-fund new projects from reserves.
Funds may be paid in arrears and therefore the MAC requires reserves for cash flow
funding.
The MAC has considered whether such events may occur and the need for a pot of funds
as free reserves.
The MAC has adopted a sensible approach lo the calculations, and can show that o robusl
and thorough process has been undertaken, taking inlo consideration..
the income streams received by the Mission Area, considering whether Ihey are
restricted or unrestricted funds, received in advance or arrears and the factors will
cause them to fluctuate - considering both internal ond external is5ue5.
The risks and uncertainties the MAC face in the future as de*ined in the risk register
which allow Ihe MAC to consider the likely need for funds.
PugFe )

The strategic plans the MAC have in place and whether these plans require an
amount to be spent to cash flow an initiative.
The costs the MAC has that are committed and for how long
Whether redundancy costs are inherent within the leam and how would Ihe5e be
funded
Policy Revlew and Process
The MAC will keep the policy and also the level of reserves held under review.
Fluctuations of reserves will be discussed to assess whelher it is a short term or longer term
issue. Changes in income streams and risks will olso be monitored, with the MAC
considering the changes these impacts have on reserves.
If Ihe MAC has calculated how much is needed in reserves, and finds it has an excess then
it will consider whether that excess should form part of a slrategic planned spend or
investment for the future.
Where the MAC is confident that the reserves policy is robust ond realistic, bul there are
insufficient funds to maintain that level of reserves, the MAC should sfill report their reserves
policy and fhe level they would ideally like lo have. Plans for achieving this level, and the
activities that will allow them to ochieve it should be documented in Ihe Trustees Annual
Report.
ADVISORS N/A
APPROVED by the Mission Area Conference on
and signed on its behalf by
{SignatureJ -
(Name)
Pci&Fe 6

INDEPENDENT EXAMINER'S REPORT TO
Caereinion MISSION AREA CIO CONFERENCE
I report on the accounts for the year ended 31st December 2025
Respective responsibilities of trustees and examiner The Mission Area Conference (MACI are
responsible for the preparation of the accounts.
The MAC considersthat an audit is not required forthis yearunder section 144121 of the Ch8ritiesAct
2011 (the 2011 Act) and that an independentexamination is needed.
It is my responsibility to..
cxamine the clccoiint5 iiiidLr %L'ctioi) 14) ol-tlie ?0 I l Act)
ti) fi)Ilc)ii' tl)e pi'()cecliii'e5 Idid doivii iii tlie Geiier<il Dire¢tioiis gFjN'cn b), tlic Cl)grir)' Comm issioiier5 (under
Scction 145(i){hl i)f tliL ?0 I l Acrl: aiid
to state ivlieili¥r P¢irticul1￿ I. iiialter5 liaK'¢ ¢0111e to iii)y attention.
Basis of independent examiner's report
My examination was carried out in accordance with the general Directions given by the Charity
Commission. An examination includes a review ofthe accounting records kept by the charity and a
comparison of the accounts presented with those records. It also includes consideration of any
unusual items ordisclosures in the accounts, and seekingexplanations fromyou as trustees
concerning any such matters. The procedures undertaken do not provide all the evidence that would
be required in an audit and Gonsequently no opinion is given as to whetherthe accounts present a
true and fair view, and the report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no matter has come to my attention..
ii.hiLI) gTii cs Ine reasiinÉible Cl£ iise to beliei'c tliat iii ali!. ii)8teri<il respect the reqiiircineiits
i} to keci) accoiiiitiii<F I'ecords iii aLL(Tri'(liinLc ii'iili sectioii 130 01 tlie ?0 I I ALt: aiid
b) ID pi-IP¢ll-e acci)Iiiils iNhicli accoi'd ii'ith tlic a¢¢oiii)tinft I'ecords 1( lid coiiiply M-itl) tlie ac¢oiintliig? reqiiiremeiits
of thc 10 I l Act ha￿e iiot beeii Iiiet: oi.
2) to ii.liiclTr. iii iii)- ()piiiion. atteiitioii slioiild be dr1£ 11,1) in order to enable a pi'oper iiiidLrstiindiiigy of tlie ccounts to be
I'eaclied.
Kevin Ogilvie
(D8teJ 15" May2026
Charity 8ookkeeping& Examination Services
73 Evelyns Close,
Uxbridge UB8 3LR
PusyL 7

Sofa Separate Designated
Unrestricted Designated Restricted Endowment
funds
fund5
funds
fund5
Total Prior year
funds tot8l lunds
Receipts
Donations and legacies
43,708.90
5,581.00
49.289.90 60,194.43
Income from charitable activitie$
8,335.00
1,749.00
10.084 00
9,805.00
Other trading activities
24.672.77
8,212.59
32.885.36 20,642.29
Investment5
3.566.34
4,704.00
426.06
8,696.40
4.453.97
Other income
30,200.00
Total income
80,283.01
4,704.00 15.968.65
100,9SS.66 125,295.69
Payments
Raising funds
855.00
855.00
Expenditure on charitable activities
102.889. 10
13.803.51
116,692.61 109,288.87
Other expenditure
30.200.00
Total expenditure
103,744.10
13,803.51
117,547.61 139,508.87
Net income I lexpenditurèl resources before
transfer
123,461.091
4,704.00
2,165.14
116,S91.9S1 114,213.181
Transfèr5
Gloss transfers between funds - in
6,394.39
60.759.93
13.958.40
81,112.72 194,849.57
Gross tiansfers between funds out
166,547.081 17,617.251 16,948.391
181,112.7211194,849.571
Other recogni5ed gains I lossts
GainsAosses on investment assets
44,382.19
22.466.01
66.848.20 32,552 81
Gains on ievalualion. fixed assets. charity's own
use
445.46
445.46 192.491.44
Net movement In fund
139,231.591 57,846.68 32.086.62
$0,701.71 210.831.07
Reconclliation of funds
Total funds brought forward
717,957.84
7,563.25 215,287.35
940,808.44 729,977.37
Totsl fund¥ carried fornard
678,726.25 65,409.93 247.373.97
991,510.15 940,808.44
P￿A￿e 8

Balance Sheet detailed
Asat
3111212025
Asat
Clas5 and cod$
Description
3111212024
Fixed a55ets
6431
Llanlair C8ereinioll COIF Fabric Fund
53.275.01
55.586.40
6432
Llanfair Caeieinion COIF Chancel Repair
1.741.62
1.722.27
6432
CQIF Ysgoldy Capital Shares
112.314.06
103,994.34
6433
COIF Ysgoldy Incorne Sh8res
2￿.274.03
211.791.83
6430
Tangible fixed asset
6,013.67
5,588.21
6431
CIF School Sale
224.368.92
204,489.43
6431
CCLA DetwasDIVynn Investment
9.970.10
6434
CCLA Investment
772.88
Total Fixed assets
644,730.29
583,152.48
Current a85ets
6501
Llanfair Gaereinion Current Account
2.051.44
1,581.87
6502
Llanfair Caerelnion Memorial Account
6.874.06
3.993.07
6501
Llanllugan Current Account Stewardship
7.141.64
5,155.29
6501
St Cynyw Church HSBC Current Account
5,437.88
6.557.50
6505
St Cynyw Church HSBC Reserve Account
79,192.82
84.881.41
e501
St John's Pontrobert HSBC Current Alc
948.52
1.648.60
6503
CLOSED Mèilod Church Yard General Income and Ex
9.713.05
6504
Melod HSBG Communitylchaiitable Account
12.264.64
4.215.78
6506
Meifod HSBC Deposit Business Manager
51.750.35
51,840.90
6501
Llanerfyl Church HSBC Current Account
1.451.93
1,524.80
6502
Llanerfyl Church HSBC Churchyard Current
3.559.97
4,683.61
6505
Llanerfyl Church HSBC Reserve
25,900.74
30,443 22
6502
Llanllugan Business Guiient AGcount
3.109.21
4,756.08
6590
Cash in hand
95.00
95.00
6506
St Cynyw Church HSBC Churchyard Account
20,824.59
21,721.08
6505
St Johns Ponlrobert HSBC Bus Savings account
9,369.30
6,765.92
6501
Llangadtsn Current Account
1,196.43
3.710.11
6505
Llangadfan Deposit Account
14,196.77
13.218.48
6501
Garthbeibio CurrentAccount
22,079.24
26.969.91
6505
Meilod Cardiff Holding Funds- School Sale
62,909.93
S8.205.93
6505
Dolanog Barclays Deposit Account
9,333.14
10.587.34
6590
Dolanog Cash in hand
45.00
55.00

6501
Caereinion MA CIO Co-operative Bank Account
2,854.
6502
CaeTeinion MA Cooperative Current Acctsunl
1,840.83
3,923.03
6502
Dolanog Barclays Current Account
1,751.87
1,429.48
6505
Caereinion MA CIO Co-operative Savings Account
600 (M)
Total CUT￿nt assets
346,779.86
357,676.46
Liabilities
6699
Agency collections
20.50
Total Liabilities
20.50
Net Asset surplus Id&flcitl
991.510.15
940,808.44
Reserves
Excesslldeficiti to date
116.591.951
57,600.79
Z01
Starting balances
940,808.44
658,16340
Z02
Other gainslllossesl
66,848.20
32.552 81
Z03
Gainslllossesl on reval of fixed assets
445.46
192.491.44
Total Reserves
991,510.15
940.808.44
Reprèsented by Funds
General Iunrestiictedl
678.726.25
717,957.84
Designated
65,409.93
7,563.25
Re5tiicted
247.373.97
215,287.35
Endowment
Total
991,510.15
940,808.44
PUAFL, JIJ

Statement of Assets and Liabilities (by fund}
Previous
balance
Balance
Invèstmènts
6431.. Llanfair Caereinion COIF Fabric Fund (St Mary Llanfair Caereinionl
Llanlair Fabr￿ Fund
Restricted
53,275.01 55,586.40
53.275.01 55.586.40
6431: CIF School Salè (St Cynyw Church Llangynywl
Gener81 fund
Unrestricted
224.368.92 204.489.43
224.368.92 204.489.43
6431.. CCLA De￿asI￿Ynn Invèstment 1st Mary & St Tysilio Church Meifodl
Restricted
CCLA DERWAS Wynn Investment
9.970 10
9,970.10
6432= COIF Ysgoldy Capital Shares (Paiish of Garthbèibiol
Garthbeibio RBCW CIF PT3346 Capital
ReslriGted
112.314 06 103.994.34
112.314.06 103.994.34
6432.. Llanfair Caereinion COIF Chancel Repair (St Mary Llanfair Cae￿InIon)
Llanlair Chancel Repaii Fund
Restricted
1,741.62 1.722.27
1.741.62 1,722.27
6433.. COIF Ysgoldy Income Sharès IParlsh of Garthbeibiol
General fund
Unrestricted
236,274.03 211,791.83
236,274.03 211,791.83
6434.. CCLA Investment IPari8h of Garthbelblol
Garthbeibio CCLA
Restricted
772.88
772.88
Investsnents
638.716.62 577,584.27
Tangible Assets
6430: Tangible fixed asset (Parish of Garthbeibio, St Cadfan's Chureh Llangadfanl
Mis GM humpreys Fund 2177
Restricted
6.013.67 5,568.21
6.013.67 5,568.21
Tangible Assets
6.013.67 5.568.21
cash At Bank And In Hand
6501.. St Cynyw Church HSBC Current Account 1st Cynyw Church Llangynywl
General fund
Unrestricted
5,087.48 6,543.10
Llangyniew Churchyard Fund
Restricted
12.

Community Meeting Fund
Reslricled
338.40
2.40
5,437.88 6,557.50
6501: Garthbeib40 Current Account IParish of Garthbeibiol
G8rthbeibio Churchyard
Restricted
398.00
398.00
General fund
Unreslricled
21,681.24 26,571.91
22,079.24 26,969.91
6501.. Llanfair cae￿IniOn Current Account (St Mary Llanfair CaÈreinionl
General fund
Unrestricted
1,783.80 3.402.89
Llanfair ChLJreh Yard Fund
Reslricled
473.84
353.84
Llanlair Clock Mainlen8nce Fund
Restricted
562.35
688.45
Llanlair Fabric Fund
Restricted
1768 551 12.863.311
2,051.44 1.581.87
6501.. Llangadfan Current Account (St Cadfan's Church Llangadfanl
Llangadlan Churchyard Maintenance Fund
Restricted
721.98
681.98
General fund
Unrestricted
474 45 3.028.13
1,196.43 3.710.11
6501.. Caereinion MA CIO co.operative Bank Account Icaereinion Misslon Areal
General fund
Uniestricted
3,605.04
Clergy Expenses
Restricted
11.000.481
Llanfair Sl Marys Bequest
Restricted
250.00
2.854.56
6501.. St John's Pontrobert HSBC Current AIC (St John's Church Pontrobertl
Pontrobert Churchyard Fund
Restricted
396.02
886 02
General fund
Unrestricted
552.50
762.58
948.52 1,648 60
6501.. Llanetfyl Church HSBC Current Account (St Erfyl Llanerfyl Ch￿￿h)
Gèngral fund
Unreslricled
1.451.93 1.524.80
1,451.93 1.524.80
6501.. Llanllugan Current Account Stewardship ISI Mary, Llanlluganl
General fund
Unrestricted
7,141.64 5,155.29
7.141.64 5,155.29
6502.. CLOSED Meifod Santsnder Current Account General 1st Mary & St Tysilio Chureh Meifodl
General fund
Unrestricted
120 501
Agency wlleclion
Restricted
20.50
6502.. Uanfair Caereinlon Memorial Aecount 1st Mary Llanfalr Caereinionl
PcigL) 12

General fund
Unrestricted
5.874 06 2,493.07
Llanfair Church Yard Fund
Restncted
500.00
Llanfair Clock Maintenance Fund
Restricted
1.000 00 1,000.00
6.874 06 3,993.07
6502.. Dolanog Barclays Current Account 1st John the Evangelist Dolanogl
Restricted
Dolanog Church Yard
564.50
337.50
Fabric Fund Church Heating
Designated
12.500 001
General fund
Unreslricled
1.187.37 3.591.98
1,751.87 1.429.48
6502.. Caerelnlon MA Cooperative Current Account ICaèr•inlon Mlssion Areal
General fund
Unrestricted
3,209.83 1,968.51
Parish Shar&
Restr1Cted
11,423 001
Funds Re￿iVed For ChuiGhés
Restricted
54.00
MAAdmin Wages Fund
Restricted
1.454.52
Powys Volunteering
Reslrided
500.00
1,840.83 3.923 03
6502.. Llanerfyl Church HSBC churchyard Current 1st Erfyl Llanerfyl Church
Llanèrfyl Churchyard Fun
Re5tiicled
3.968.21 4.683.61
General fund
Unrestricted
1408.241
3,559.97 4.683.61
6502-. Llanllugan 8uslness Current Account 1st Mary, Llanlluganl
General fund
Unrestricted
3,109.21 1,641.08
Windows Fund (Granll
Restricted
3.115.00
3.109.21 4.756.08
6503.. CLOSED Meifod Church Yard General Income 2nd Ex 1st Mary & St Tysilio Church Meifodl
Church Yard Meifod
Designated
7.563 25
General fund
Unrestricted
2.149.80
9.713.05
6S04.. Melod HSBC Communitylcharltable Account 1st Mary & St Tysilio Church Mèifodl
Church Yard Meifod
Restricted
10,741.84
General fund
Uniestricted
1,522.80 4,215.78
12,264.64 4,215.78
6505: St Cynyw ChLsrch HSBC Reserve Ac¢ount 1st Cynyw Church Llangynywl
General fund
Unrestricted
79.192.82 84,881.41
79.192.82 84.881.41
6505.. Dolanog Barclays Deposit Account 1st John the Evangelist Dolanogl
PiigL) ]5

Dolanog Church Yard
Restr5Cted
2.500.00
Fabric Fund Church Heating
Designated
2,500.00 2.5(x) 00
Gèneral fund
Unrestricted
4,333.14 8,087.34
9,333.14 10.587.34
6505= Llangadfan Deposit Account 1st Cadfan's Church Llangadfanl
Llangadfan Church Organ Maintenance Fund
Resliicled
216.13
218.13
Llangadfan Churchyard Maintenance Fund
Restricted
12,986.91 12,228.91
General fund
Unrestricted
993.73
773.44
14,196.77 13,218.48
6505= Meifod Cardiff Holding Funds - School Sale 1st Mary & St Ty$ilio Church Meifodl
Building Fund
Designated
62,909.93
General fund
Unrestricted
58.205.93
62,909.93 58,205 93
6505.. Caereinion MA CIO Co-operative Savings Aeeount Icaereinion Mission Areal
General fund
Unrestricted
600.00
600.(K)
6505.. Llantrfyl Church HSBC Reserve 1st Erfyl Llanerfyl Church)
General fund
Unrestricted
25.900.74 30,443.22
25.900.74 30,443.22
6505= St Johns Pontrobert HSBC Bus Savlngs account (St John's Church Pontrobertl
Ponlrobert Churchyard Fund
Restricted
2,500.00 2,500.00
General fund
Unreslri¢led
6,869.30 4,265.92
9.369.30 6,765.92
6506.. Meifod HSBC Deposit Business Manager ISI Mary & St Tysllio chU￿b Meifodl
Derwas Charity Account Funds
Restricted
7,967 89
General fund
Unrestricted
43.782.46 51.840 90
51.750.35 51,840.90
6506.. St Cynyw Church HSBC Churchyard Account 1st Cynyw Church Llangynywl
General ILsnd
Unrestrictèd
12.001
Llangyniew Churchyard Fund
Reslricled
20,826.59 21.721.08
20.824 59 21,721.08
6590.. Dolanog Cash in hand 1st John the Evangelist Dolanogl
General fund
Unrestricted
45.00
45.00
55.00
6590.. Cash in hand 1st Mary Llanfair Caereinion, St Cynyw Church Llangynyw. St E￿1 Llanerfyl Ch￿￿h, St
John's Church Pontrobert, St Mary & St Tysilio Church Meifod, Caereinion Mission Areal

General fund
Unrestiicted
50.00
50.00
General fund
Unre511i¢led
45.00
45.00
95.00
95.00
Cash At Bank And In Hand
346,779.86 357.676.46
Agency Accounts
6699.. Agency collections (St Mary Llanfair Caereinion, St John'$ Church Ponlrobert, Parlsh of Garthbeiblo, St
Mary & St Tysilio Church Meifodl
Agency collection
Restricted
2050
2050
Agency Accounts
20.50
Grand Total
991.510.15 940,808.44
PusTrL' J j

Fund movement summary
Fund
Opening Incoming
Outgoing
Transfers
GainslLosses
Journa15
Closlng
BF
Designated
4.704.00
58,205 93
62.g09 93
Sub-totsls
4,704.00
58,205.93
62,909.93
CCLA DW
Restricted
9,970.10
9.970.10
Sub-totals
9,970.10
9,970.10
DCF
Restiicled
8.040.44
172.551
7.967.89
Sub-totals
8,040.44
172.551
7,967.89
Dolanog Churchyard
Reslricled
337.50
227.00
2.500.00
3,064.50
Sub-totals
337.50
227.00
2,SOO.00
3,064.50
FabFund Church Heatlng
Designated
2,500.00
2.500 00
Sub-totals
2,500.00
2,500.00
Garthbeibio Capital
Restricted
103.994.34
8,319.72
112.314.06
Sub-totals 103,994.34
8.319.72
112,314.06
Garthbeibio CCLA
Reslricled
772 88
772 88
Sub-totals
772.88
772.88
Garthbeibio Yard
Restricted
398.00
398.00
Sub-totals
398.00
398.00
General
P(Igc' 16

Uniestricted
717,957.84
80.283.01
103,744.10 160,152.691
44.361.69
20.50 678.726.25
Sub-totals 717,957.84
80,283.01 103,744.10 160,152.691
44,361.69
20.50 678,726.25
Llanerfyl Churchyard
Resliicled
4.683.61
1.716.00
1,431.40
11.000.001
3.968.21
Sub-totals
4,683.61
1,716.00
1,431.40
11,000.001
3.968.21
Llanfair Chancel
Restricted
1,722.27
19.35
1.741.62
sub.totals
1,722.27
19.35
1,741.62
Llanfair Chyard
Restiicled
853.84
380.00
473.84
Sub-totals
8S3.84
380.00
473.84
Llanfair Clock
Reslricled
1,688.45
244.70
370 80
1.562.35
Sub-totals
1,688.45
244.70
370.80
1,562.3S
Llanfair Fabric
Restricted
52.723.09
3.600.59
3.383.96
52.506.46
Sub-totals
52,723.09
3,600.59
3,383.96
52,506.46
Llangadfan Churcorgan
Re51ricled
216.13
218.13
Sub-totals
216.13
216.13
Llangadfan Churcymaint
Restricted
12.910 89
800.00
2.00
13,708.89
Slsb-totals
12.910.89
800.00
2.00
13,708.89
Meifod Churchyard
Designated
7.563 25
17.563.251
Restricted
54.00
10.687.84
10,741.84
Sub-totals
7,563.25
54.00
3,124.59
10,741.84
P(4sJL 17

PontCHURCHYARD
Restri¢led
3.386.02
490.00
2.896.02
Sub-totals
3,386.02
490.00
2,896.02
Llangyniew Churchyard
Restricted
21.733.08
1.027.51
1,922.00
20.838.59
Sub-totals
21.733.08
1.027.51
1,922.00
20,838.59
Share
Reslricled
11,423.001
11,423.001
Sub-total$
11,423.001
It,423.001
Window8 Fund
Reslricled
3,115.00
13,115.001
Sub.tolals
3.115.00
13,115.001
Community Meet Fund
Reslricled
2.40
750.00
414.00
338.40
Sub-totals
2.40
750.00
414.00
338.40
Fund for Chur¢hes
Restricted
54.00
54.00
Sub-totals
S4.00
54.00
Clergy Exp
Restricted
21864
1783 841
11.000 481
Sub-totals
216.64
1783.841
11,000.481
RB2177
Reslricled
5.568.21
445.46
6,013.67
Sub-totals
5,568.21
445.46
6,013.67
MAAdmln
Restricted
1,454.52
2,805.00
4,976.08
716.56
Sub.lotals
1,454.52
2,805.00
4,976.08
716.56
PUAYL 18

Llanfair Bequest
Restricted
250.(KJ
250.00
Sub-tota15
250.00
250.00
Powysvol
Reslricled
500.00
1500.001
sub.totals
500.00
1500.001
Totals 940,808.44 100,955.66 117,$47.61
S6,530.18 10,763.48 991,510.15
PugL' J 9