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)
Wales1,843,044 15,798 296,843 2,155,685 59,285 63,588 2,151,382 390,521
Wales Isle of Anglesey41,287 -89 5,967 47,165 1,518 2,438 46,245 8,017
Isle of Anglesey Isle of Anglesey - Nursery. . . . . . . .
Isle of Anglesey - Primary21,557 -99 3,765 25,223 1,204 1,711 24,716 3,679
Isle of Anglesey - Secondary18,297 0 2,074 20,371 309 629 20,051 4,220
Isle of Anglesey - Special1,433 10 128 1,571 5 98 1,478 118
Gwynedd70,607 822 14,863 86,292 3,777 3,496 86,573 15,136
Gwynedd Gwynedd - Nursery. . . . . . . .
Gwynedd - Primary35,507 216 9,710 45,433 2,567 2,614 45,386 8,212
Gwynedd - Secondary32,943 559 5,081 38,583 1,140 820 38,903 6,844
Gwynedd - Special2,157 48 71 2,276 70 62 2,283 81
Conwy70,725 223 10,354 81,302 3,438 3,733 81,007 15,361
Conwy Conwy - Nursery. . . . . . . .
Conwy - Primary33,000 60 5,995 39,055 1,970 2,097 38,928 6,053
Conwy - Secondary34,246 160 3,975 38,381 1,376 1,468 38,289 8,931
Conwy - Special3,479 3 384 3,866 92 168 3,790 377
Denbighshire69,168 0 5,440 74,607 3,892 3,538 74,962 12,387
Denbighshire Denbighshire - Nursery. . . . . . . .
Denbighshire - Primary30,248 0 2,499 32,747 1,890 1,174 33,463 5,170
Denbighshire - Secondary31,885 0 2,240 34,125 765 1,358 33,531 6,026
Denbighshire - Middle2,090 0 252 2,342 138 28 2,452 508
Denbighshire - Special4,944 0 449 5,393 1,099 977 5,515 682
Flintshire84,544 43 24,561 109,148 2,158 2,293 109,013 19,666
Flintshire Flintshire - Nursery50 0 83 133 0 0 133 0
Flintshire - Primary41,100 43 15,589 56,732 1,737 2,150 56,320 8,977
Flintshire - Secondary39,962 0 8,159 48,121 115 -115 48,352 10,416
Flintshire - Special3,431 0 730 4,161 305 258 4,209 274
Wrexham76,111 0 13,016 89,128 1,841 2,560 88,409 14,010
Wrexham Wrexham - Nursery251 0 18 269 12 28 253 7
Wrexham - Primary42,179 0 8,703 50,882 1,493 1,957 50,418 8,431
Wrexham - Secondary29,975 0 3,854 33,829 336 621 33,544 5,309
Wrexham - Special3,707 0 442 4,149 1 -45 4,194 263
Powys74,647 4,472 6,932 86,051 2,799 3,129 85,721 14,745
Powys Powys - Nursery. . . . . . . .
Powys - Primary35,988 2,360 3,162 41,511 2,356 2,814 41,053 5,976
Powys - Secondary32,102 1,901 3,442 37,444 68 287 37,226 8,441
Powys - Middle1,496 70 45 1,611 0 15 1,596 45
Powys - Special5,060 141 284 5,484 375 13 5,847 284
Ceredigion41,341 337 5,941 47,620 1,508 1,044 48,084 9,197
Ceredigion Ceredigion - Nursery. . . . . . . .
Ceredigion - Primary17,672 -303 3,009 20,379 1,363 1,234 20,508 2,839
Ceredigion - Secondary18,615 -717 1,982 19,880 78 -142 20,100 4,903
Ceredigion - Middle5,054 1,356 949 7,360 67 -48 7,476 1,455
Ceredigion - Special. . . . . . . .
Pembrokeshire77,490 636 6,016 84,142 2,311 2,183 84,270 14,524
Pembrokeshire Pembrokeshire - Nursery. . . . . . . .
Pembrokeshire - Primary41,993 235 3,342 45,570 2,058 2,104 45,524 7,002
Pembrokeshire - Secondary32,826 325 2,378 35,529 158 -14 35,701 7,227
Pembrokeshire - Special2,671 76 296 3,043 95 93 3,045 295
Carmarthenshire115,852 554 14,958 131,364 4,185 3,941 131,609 21,364
Carmarthenshire Carmarthenshire - Nursery294 23 59 377 10 29 358 59
Carmarthenshire - Primary56,878 158 10,278 67,314 2,433 2,457 67,289 10,250
Carmarthenshire - Secondary55,479 386 4,505 60,370 1,413 1,289 60,493 10,940
Carmarthenshire - Special3,202 -13 116 3,304 330 166 3,468 115
Swansea132,993 299 21,511 154,803 7,274 9,752 152,325 27,167
Swansea Swansea - Nursery. . . . . . . .
Swansea - Primary67,943 299 16,020 84,262 5,052 6,720 82,594 16,020
Swansea - Secondary61,842 1 5,257 67,100 2,157 2,799 66,457 10,914
Swansea - Special3,208 0 234 3,442 65 233 3,274 234
Neath Port Talbot78,734 0 5,008 83,742 2,973 2,765 83,950 5,945
Neath Port Talbot Neath Port Talbot - Nursery. . . . . . . .
Neath Port Talbot - Primary39,909 0 1,410 41,319 1,952 2,125 41,146 1,206
Neath Port Talbot - Secondary34,726 0 3,180 37,906 836 520 38,222 4,347
Neath Port Talbot - Special4,099 0 418 4,517 185 120 4,582 392
Bridgend90,822 -155 16,653 107,320 2,467 2,410 107,377 22,546
Bridgend Bridgend - Nursery88 0 12 100 0 0 100 12
Bridgend - Primary42,515 -128 10,559 52,946 1,145 1,571 52,520 10,365
Bridgend - Secondary41,458 -50 5,128 46,536 829 401 46,964 11,233
Bridgend - Special6,761 23 954 7,738 493 438 7,793 936
Vale of Glamorgan85,346 664 10,921 96,931 3,067 2,708 97,290 17,703
Vale of Glamorgan Vale of Glamorgan - Nursery814 0 161 975 124 55 1,044 160
Vale of Glamorgan - Primary40,014 0 6,772 46,786 1,930 1,901 46,815 6,773
Vale of Glamorgan - Secondary38,572 664 3,677 42,913 772 686 42,999 10,459
Vale of Glamorgan - Special5,946 0 311 6,257 241 66 6,432 311
Rhondda Cynon Taf151,638 2,223 35,458 189,319 3,952 3,711 189,560 44,180
Rhondda Cynon Taf Rhondda Cynon Taf - Nursery217 31 646 893 0 -11 905 530
Rhondda Cynon Taf - Primary72,855 2,119 20,168 95,142 4,084 4,326 94,900 18,365
Rhondda Cynon Taf - Secondary68,580 0 12,858 81,438 -1,070 -1,550 81,918 23,389
Rhondda Cynon Taf - Middle2,810 9 538 3,357 409 482 3,285 518
Rhondda Cynon Taf - Special7,175 64 1,248 8,488 528 463 8,552 1,378
Merthyr Tydfil36,081 314 7,664 44,059 358 206 44,211 7,547
Merthyr Tydfil Merthyr Tydfil - Nursery346 0 77 423 -19 -8 412 72
Merthyr Tydfil - Primary19,478 221 4,652 24,351 206 260 24,297 4,328
Merthyr Tydfil - Secondary13,816 93 2,654 16,563 53 -65 16,681 2,913
Merthyr Tydfil - Special2,441 0 282 2,723 118 19 2,822 234
Caerphilly100,318 0 24,503 124,821 2,746 3,057 124,510 29,810
Caerphilly Caerphilly - Nursery. . . . . . . .
Caerphilly - Primary49,407 0 15,606 65,013 1,232 1,677 64,568 15,606
Caerphilly - Secondary47,987 0 8,598 56,585 1,066 808 56,842 13,905
Caerphilly - Special2,924 0 299 3,223 449 572 3,099 299
Blaenau Gwent40,801 847 7,113 48,761 1,528 1,652 48,637 6,260
Blaenau Gwent Blaenau Gwent - Nursery. . . . . . . .
Blaenau Gwent - Primary21,941 604 4,553 27,098 1,111 1,118 27,091 4,225
Blaenau Gwent - Secondary9,994 127 1,653 11,774 -104 248 11,422 1,283
Blaenau Gwent - Middle6,659 94 808 7,561 220 148 7,633 681
Blaenau Gwent - Special2,207 22 99 2,328 301 138 2,491 71
Torfaen58,205 1,031 10,633 69,869 2,390 2,215 70,044 15,067
Torfaen Torfaen - Nursery272 19 49 340 67 29 378 47
Torfaen - Primary26,241 737 6,088 33,066 1,370 1,320 33,116 5,954
Torfaen - Secondary29,779 124 4,314 34,217 939 816 34,340 8,425
Torfaen - Special1,912 151 182 2,245 14 50 2,209 641
Monmouthshire46,339 0 6,170 52,509 952 1,110 52,351 9,671
Monmouthshire Monmouthshire - Nursery. . . . . . . .
Monmouthshire - Primary22,914 0 4,609 27,523 842 1,290 27,075 4,609
Monmouthshire - Secondary21,610 0 1,469 23,079 92 -155 23,325 4,969
Monmouthshire - Special1,815 0 92 1,907 18 -26 1,952 92
Newport91,865 678 11,383 103,925 3,815 4,361 103,379 19,065
Newport Newport - Nursery485 0 104 590 45 33 602 104
Newport - Primary43,883 463 7,977 52,323 2,403 2,639 52,087 7,977
Newport - Secondary44,683 -10 3,198 47,871 1,211 1,619 47,463 10,880
Newport - Special2,813 225 104 3,142 155 70 3,227 104
Cardiff208,131 2,899 31,778 242,808 334 1,287 241,855 41,153
Cardiff Cardiff - Nursery1,147 45 707 1,899 96 43 1,952 452
Cardiff - Primary104,193 1,221 20,505 125,920 2,358 2,962 125,315 19,566
Cardiff - Secondary91,922 1,610 9,965 103,496 -2,671 -2,263 103,088 20,626
Cardiff - Special10,868 23 602 11,493 552 545 11,500 509
Loading…