Environmental Health and Building Regulation

Environmental Health & Building Regulation	April 2025 YTD Actual ($'000)	April 2025 YTD Q2 Budget ($'000)	Variance Better/Worse ($'000)	Variance Better/Worse (%)	Q2 Budget ($000)	Q1 Budget ($000)	Adopted Budget ($000)
Income from Continuing Operations
General Revenue	-	-	-	n/a	-	-	-
User Charges & Fees	1,092	1,054	39	3.7%	1,272	1,224	1,224
Other Income	607	535	72	13.4%	642	492	492
Profit or (Loss) on Disposal	-	-	-	n/a	-	-	-
Total Income	1,699	1,589	110	7.0%	1,914	1,716	1,716
Expenses from Continuing Operations
Employee Costs	3,582	3,868	286	7.4%	4,667	4,641	4,640
Borrowing Costs	-	-	-	n/a	-	-	-
Materials & Services	83	48	(36)	(75.1)%	57	57	57
Other Expenses	388	215	(172)	(80.1)%	223	223	44
Depreciation & Amortisation	-	-	-	n/a	-	-	20
Total Expense	4,053	4,131	78	1.9%	4,947	4,921	4,761
Total Surplus/(Deficit) before Funding	(2,354)	(2,542)	188	7.4%	(3,032)	(3,205)	(3,046)
Operating Grants & Contributions
Operating Grants	-	-	-	n/a	-	-	-
Total Surplus/(Deficit) after Operating Grants	(2,354)	(2,542)	188	7.4%	(3,032)	(3,205)	(3,046)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions	-	-	-	n/a	-	-	-
Overhead Allocation	(1,706)	(1,743)	37	2.1%	(2,091)	(2,096)	(2,096)
Funding from/(to) Restricted Funds	-	-	-	n/a	-	-	-
Funding from/(to) General Funds	4,060	4,285	(225)	(5.3)%	5,124	5,301	5,142
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding	-	-	-	n/a	-	-	-

Rate this page