Urban Forest

Urban Forest	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)	Commentary
Income from Continuing Operations
General Revenue	-	-	-	n/a	-	-	-
User Charges & Fees	4	21	(17)	(80.9)%	25	25	25
Other Income	-	-	-	n/a	-	-	-
Profit or (Loss) on Disposal	-	-	-	n/a	-	-	-
Total Income	4	21	(17)	(80.9)%	25	25	25
Expenses from Continuing Operations
Employee Costs	801	902	101	11.2%	1,095	1,095	1,087
Borrowing Costs	-	-	-	n/a	-	-	-
Materials & Services	2,787	3,401	614	18.1%	4,618	3,618	3,618	Timing of invoices
Other Expenses	-	-	-	n/a	-	-	-
Depreciation & Amortisation	-	-	-	n/a	-	-	-
Total Expense	3,588	4,303	715	16.6%	5,713	4,713	4,705
Total Surplus/(Deficit) before Funding	(3,584)	(4,283)	699	16.3%	(5,688)	(4,688)	(4,680)
Operating Grants & Contributions
Operating Grants	-	-	-	n/a	-	-	-
Total Surplus/(Deficit) after Operating Grants	(3,584)	(4,283)	699	16.3%	(5,688)	(4,688)	(4,680)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions	-	-	-	n/a	-	-	-
Overhead Allocation	(496)	(606)	110	18.1%	(727)	(734)	(720)
Funding from/(to) Restricted Funds	-	-	-	n/a	-	-	-
Funding from/(to) General Funds	4,080	4,888	(808)	(16.5)%	6,415	5,423	5,400
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding	-	-	-	n/a	-	-	-

Rate this page