Development Assessment

Development Assessment	January 2026 YTD Actual ($'000)	January 2026 YTD Q1 Budget ($000)	Variance Better/Worse ($'000)	Variance Better/Worse (%)	2025/26 QBRS Q1 Budget ($000)	2025/26 Adopted Budget ($000)	Commentary
Income from Continuing Operations
General Revenue	-	-	-	n/a	-	-
User Charges & Fees	2,597	2,516	81	3.2%	4,314	4,314
Other Income	25	24	1	3.0%	42	42
Profit or (Loss) on Disposal	-	-	-	n/a	-	-
Total Income	2,622	2,540	82	3.2%	4,356	4,356
Expenses from Continuing Operations
Employee Costs	3,982	4,243	260	6.1%	7,336	8,093	Open positions being filled.
Borrowing Costs	0	-	(0)	n/a	-	-
Materials & Services	171	224	53	23.7%	562	562
Other Expenses	-	-	-	n/a	-	-
Depreciation & Amortisation	2	-	(2)	n/a	-	-
Total Expense	4,155	4,467	311	7.0%	7,898	8,655
Total Surplus/(Deficit) before Funding	(1,533)	(1,926)	393	20.4%	(3,542)	(4,299)
Operating Grants & Contributions
Operating Grants	-	-	-	n/a	-	-
Total Surplus/(Deficit) after Operating Grants	(1,533)	(1,926)	393	20.4%	(3,542)	(4,299)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions	-	-	-	n/a	-	-
Overhead Allocation	(1,767)	(90)	(1,676)	<-100%	(154)	(209)
Funding from/(to) Restricted Funds	-	-	-	n/a	-	-
Funding from/(to) General Funds	3,300	2,016	1,284	63.7%	3,696	4,508
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding	-	-	-	n/a	-	-

Rate this page