This wiki has had no edits or log actions made within the last 45 days and has been automatically marked as inactive. If you would like to prevent this wiki from being closed, please start showing signs of activity here. If there are no signs of this wiki being used within the next 15 days, this wiki will be closed in accordance to the More actions
Staffing and associated overheads, and non-pooled expenses not covered here.
Virements between budget headings means that some original budget headings have been zero'ed out.
UPDATED 27/08/2018
| Description | Budget | Sum of Spent | Sum of Committed | Sum of Remaining budget | % Spent |
| Webinar Hosting | 4200 | 1784 | 2494 | -78 | 102% |
| Website Hosting | 1500 | 740 | 740 | 20 | 99% |
| Digital Platform Development | 8300 | 3953 | 4233 | 114 | 99% |
| Evaluation Costs | 10000 | 11 | 9680 | 309 | 97% |
| Appointment Expenses | 1400 | 1322 | 78 | 94% | |
| Conference Running Costs | 6000 | 5174 | 826 | 86% | |
| Equality Conference Costs | 4000 | 3140 | 860 | 78% | |
| Staff Equalities Training | 700 | 510 | 190 | 73% | |
| Welsh Consultants - equalities | 16050 | 8690 | 3310 | 4050 | 73% |
| International Travel and subsistence | 15000 | 10162 | 4838 | 67% | |
| Facilitator costs | 5900 | 3800 | 2100 | 64% | |
| Meetings - Venue Costs | 12000 | 3360 | 3000 | 5640 | 53% |
| UK travel and subsistence | 21600 | 9968 | 11632 | 46% | |
| Equality Facilitator costs | 14250 | 700 | 5325 | 8225 | 42% |
| Meeting - Equalities | 9000 | 3158 | 5842 | 35% | |
| Staff Training - Project | 4500 | 995 | 252 | 3253 | 28% |
| Marketing Costs | 800 | 193 | 607 | 24% | |
| Specialist Printing (design, printing and banners) | 1400 | 210 | 1190 | 15% | |
| Social Media Promotion | 800 | 111 | 690 | 14% | |
| Translation Service (Wales) | 10000 | 618 | 9382 | 6% | |
| Equalities Marketing costs | 0 | 0 | |||
| Equalities Platform Dev | 3000 | 3000 | |||
| Equalities Printing | 1000 | 1000 | |||
| Equalities Webinar Equalities Hosting | 0 | 0 | |||
| Equalities Website Hosting | 300 | 300 | |||
| 151700 | 58599 | 29034 | 64068 |