Planned budget share In-year adjustments to planned budget share Other in-year increases/decreases to budget Total LEA resources available to school Reserves brought forward Reserves carried forward Total school expenditure Income (including grants)
Wales2,237,191 58,562 529,791 2,825,544 304,414 208,249 2,921,710 606,532
Wales Isle of Anglesey48,927 1,826 8,765 59,518 7,829 6,719 60,628 11,558
Isle of Anglesey Isle of Anglesey - Nursery. . . . . . . .
Isle of Anglesey - Primary24,184 973 5,660 30,817 4,942 3,697 32,062 5,660
Isle of Anglesey - Secondary22,312 751 2,864 25,927 2,789 2,761 25,955 5,657
Isle of Anglesey - Middle. . . . . . . .
Isle of Anglesey - Special2,431 102 241 2,774 98 261 2,611 241
Gwynedd85,499 1,907 20,505 107,910 16,695 11,917 112,688 23,221
Gwynedd Gwynedd - Nursery. . . . . . . .
Gwynedd - Primary37,770 677 12,156 50,603 9,123 6,574 53,152 11,165
Gwynedd - Secondary37,434 876 6,410 44,720 6,066 3,981 46,806 10,107
Gwynedd - Middle5,830 327 1,617 7,774 844 821 7,797 1,673
Gwynedd - Special4,465 26 322 4,813 662 542 4,933 276
Conwy79,464 1,530 21,514 102,508 10,704 10,294 102,917 26,621
Conwy Conwy - Nursery. . . . . . . .
Conwy - Primary35,216 989 12,160 48,365 7,151 6,447 49,070 12,164
Conwy - Secondary38,413 369 7,797 46,579 2,782 2,917 46,445 12,925
Conwy - Middle. . . . . . . .
Conwy - Special5,835 171 1,557 7,564 770 931 7,403 1,533
Denbighshire86,104 0 12,739 98,843 12,448 8,939 102,353 17,847
Denbighshire Denbighshire - Nursery. . . . . . . .
Denbighshire - Primary35,281 0 6,027 41,308 6,873 4,576 43,605 7,867
Denbighshire - Secondary37,755 0 5,116 42,870 4,589 3,676 43,784 8,010
Denbighshire - Middle7,057 0 1,066 8,124 105 -20 8,248 1,440
Denbighshire - Special6,011 0 530 6,542 882 707 6,716 530
Flintshire106,329 6,249 23,425 136,003 12,555 7,243 141,315 25,626
Flintshire Flintshire - Nursery. . . . . . . .
Flintshire - Primary53,203 3,269 15,764 72,236 8,446 5,019 75,663 14,618
Flintshire - Secondary48,829 2,729 7,120 58,678 3,489 1,852 60,315 10,567
Flintshire - Middle. . . . . . . .
Flintshire - Special4,298 252 540 5,090 620 373 5,337 441
Wrexham95,072 0 22,094 117,166 14,723 10,517 121,372 19,943
Wrexham Wrexham - Nursery348 0 70 418 135 178 375 47
Wrexham - Primary51,747 0 14,775 66,522 9,258 7,013 68,768 12,451
Wrexham - Secondary37,571 0 6,531 44,102 5,015 3,270 45,847 6,933
Wrexham - Middle. . . . . . . .
Wrexham - Special5,405 0 718 6,124 316 56 6,383 512
Powys84,355 1,569 16,659 102,584 8,933 6,616 104,901 23,761
Powys Powys - Nursery. . . . . . . .
Powys - Primary37,456 924 8,086 46,466 7,910 6,647 47,729 10,348
Powys - Secondary31,776 460 6,098 38,333 -847 -1,908 39,395 9,592
Powys - Middle9,052 165 1,689 10,906 864 830 10,940 3,019
Powys - Special6,072 21 787 6,879 1,006 1,047 6,838 801
Ceredigion47,532 672 10,099 58,303 8,312 5,072 61,543 13,585
Ceredigion Ceredigion - Nursery. . . . . . . .
Ceredigion - Primary18,398 369 4,455 23,223 4,230 2,581 24,872 4,455
Ceredigion - Secondary16,910 28 2,671 19,608 2,401 1,450 20,559 5,035
Ceredigion - Middle12,224 275 2,973 15,473 1,681 1,041 16,112 4,094
Ceredigion - Special. . . . . . . .
Pembrokeshire83,970 2,622 20,192 106,784 11,368 5,875 112,277 21,894
Pembrokeshire Pembrokeshire - Nursery. . . . . . . .
Pembrokeshire - Primary40,347 1,053 11,130 52,530 6,248 4,438 54,341 11,733
Pembrokeshire - Secondary29,130 983 6,387 36,499 3,951 1,151 39,300 7,580
Pembrokeshire - Middle10,628 465 2,103 13,195 852 163 13,884 2,023
Pembrokeshire - Special3,865 121 573 4,559 317 123 4,753 558
Carmarthenshire134,327 2,621 25,317 162,266 15,205 11,307 166,163 32,649
Carmarthenshire Carmarthenshire - Nursery378 -2 104 480 85 30 535 104
Carmarthenshire - Primary66,724 1,232 14,720 82,675 7,490 4,786 85,379 14,720
Carmarthenshire - Secondary63,797 1,439 10,266 75,501 8,255 7,040 76,717 17,598
Carmarthenshire - Middle. . . . . . . .
Carmarthenshire - Special3,429 -48 228 3,609 -625 -549 3,533 228
Swansea171,107 0 45,342 216,449 28,391 20,155 224,685 51,220
Swansea Swansea - Nursery. . . . . . . .
Swansea - Primary85,517 0 30,633 116,150 15,555 11,237 120,467 30,633
Swansea - Secondary79,503 0 14,210 93,712 12,353 8,379 97,686 20,087
Swansea - Middle. . . . . . . .
Swansea - Special6,087 0 500 6,587 483 538 6,532 500
Neath Port Talbot97,949 -1,776 22,293 118,467 12,621 6,556 124,532 22,293
Neath Port Talbot Neath Port Talbot - Nursery. . . . . . . .
Neath Port Talbot - Primary45,654 0 11,757 57,411 6,889 3,248 61,051 11,757
Neath Port Talbot - Secondary24,053 -899 5,332 28,487 3,525 2,383 29,629 5,332
Neath Port Talbot - Middle21,654 -877 4,580 25,356 1,472 99 26,729 4,580
Neath Port Talbot - Special6,589 0 624 7,213 735 826 7,122 624
Bridgend112,208 5,399 23,765 141,372 14,230 6,898 148,704 30,778
Bridgend Bridgend - Nursery. . . . . . . .
Bridgend - Primary50,263 2,565 13,997 66,825 6,995 2,875 70,945 13,997
Bridgend - Secondary51,481 1,774 8,210 61,465 6,525 3,735 64,255 15,223
Bridgend - Middle. . . . . . . .
Bridgend - Special10,464 1,060 1,558 13,082 710 288 13,504 1,558
Vale of Glamorgan111,754 1,500 24,609 137,863 12,773 6,678 143,958 30,992
Vale of Glamorgan Vale of Glamorgan - Nursery603 -488 49 164 176 0 340 47
Vale of Glamorgan - Primary48,490 1,225 14,404 64,119 6,227 2,675 67,671 14,068
Vale of Glamorgan - Secondary42,886 482 8,073 51,441 4,971 2,962 53,450 13,966
Vale of Glamorgan - Middle6,478 67 1,226 7,771 620 466 7,925 2,059
Vale of Glamorgan - Special13,297 214 857 14,368 779 575 14,572 852
Rhondda Cynon Taf173,616 865 48,020 222,501 20,561 15,251 227,810 49,387
Rhondda Cynon Taf Rhondda Cynon Taf - Nursery. . . . . . . .
Rhondda Cynon Taf - Primary75,046 240 26,910 102,196 10,461 6,897 105,760 21,660
Rhondda Cynon Taf - Secondary61,095 -111 14,043 75,027 6,530 5,703 75,854 18,457
Rhondda Cynon Taf - Middle27,033 183 5,400 32,616 2,308 1,842 33,082 7,980
Rhondda Cynon Taf - Special10,442 553 1,667 12,661 1,262 809 13,114 1,290
Merthyr Tydfil44,516 3,614 11,008 59,138 7,091 4,225 62,004 10,788
Merthyr Tydfil Merthyr Tydfil - Nursery. . . . . . . .
Merthyr Tydfil - Primary25,445 745 7,056 33,246 3,747 2,304 34,689 6,877
Merthyr Tydfil - Secondary15,538 -609 2,785 17,714 2,211 900 19,026 2,759
Merthyr Tydfil - Middle0 3,266 802 4,068 752 793 4,027 790
Merthyr Tydfil - Special3,533 212 365 4,110 381 228 4,263 361
Caerphilly122,872 3,948 33,667 160,487 17,261 11,316 166,432 37,257
Caerphilly Caerphilly - Nursery. . . . . . . .
Caerphilly - Primary60,103 2,007 22,416 84,526 11,237 8,335 87,428 22,416
Caerphilly - Secondary52,917 1,632 8,724 63,273 4,857 1,918 66,212 12,130
Caerphilly - Middle4,583 146 1,207 5,936 251 250 5,937 1,391
Caerphilly - Special5,269 163 1,320 6,752 916 813 6,855 1,320
Blaenau Gwent49,715 695 11,162 61,572 6,228 4,821 62,979 11,235
Blaenau Gwent Blaenau Gwent - Nursery. . . . . . . .
Blaenau Gwent - Primary21,819 160 5,542 27,521 3,971 2,993 28,499 5,516
Blaenau Gwent - Secondary7,784 -12 1,082 8,854 965 675 9,143 1,206
Blaenau Gwent - Middle16,099 228 2,585 18,912 852 664 19,101 2,565
Blaenau Gwent - Special4,013 320 1,953 6,285 440 489 6,236 1,948
Torfaen68,228 917 15,436 84,581 11,847 8,969 87,459 15,711
Torfaen Torfaen - Nursery. . . . . . . .
Torfaen - Primary33,231 364 10,492 44,087 6,617 4,343 46,362 10,224
Torfaen - Secondary31,711 394 4,524 36,629 4,593 3,843 37,379 5,069
Torfaen - Middle. . . . . . . .
Torfaen - Special3,286 159 420 3,865 637 783 3,719 418
Monmouthshire51,929 0 17,746 69,675 6,876 4,288 72,263 20,334
Monmouthshire Monmouthshire - Nursery. . . . . . . .
Monmouthshire - Primary26,574 0 11,333 37,907 4,624 3,029 39,502 12,928
Monmouthshire - Secondary25,355 0 6,413 31,768 2,252 1,259 32,761 7,406
Monmouthshire - Middle. . . . . . . .
Monmouthshire - Special. . . . . . . .
Newport118,037 3,911 34,652 156,600 15,737 14,426 157,911 34,331
Newport Newport - Nursery273 18 162 453 127 123 457 160
Newport - Primary61,334 2,081 17,782 81,197 10,524 8,083 83,638 17,589
Newport - Secondary50,250 1,445 16,027 67,721 4,561 5,692 66,591 15,915
Newport - Middle. . . . . . . .
Newport - Special6,180 368 681 7,230 525 528 7,226 667
Cardiff263,680 20,492 60,781 344,954 32,026 20,165 356,815 75,500
Cardiff Cardiff - Nursery1,561 613 2,620 4,793 486 1,143 4,136 2,620
Cardiff - Primary124,131 11,730 35,134 170,994 16,372 8,749 178,617 35,251
Cardiff - Secondary121,552 7,410 21,591 150,553 13,126 9,202 154,477 36,186
Cardiff - Middle. . . . . . . .
Cardiff - Special16,437 740 1,437 18,614 2,041 1,071 19,584 1,443
Loading…