Parks and Streetscapes Operations

Parks and Streetscapes Operations	November 2025 YTD Actual ($'000)	November 2025 YTD Q1 Budget ($'000)	Variance Better/Worse ($'000)	Variance Better/Worse (%)	2025/26 QBRS Q1 Budget ($000)	2025/26 Adopted Budget ($000)
Income from Continuing Operations
General Revenue	-	-	-	n/a	-	-
User Charges & Fees	-	-	-	n/a	-	-
Other Income	5	-	5	n/a	-	-
Profit or (Loss) on Disposal	-	-	-	n/a	-	-
Total Income	5	-	5	n/a	-	-
Expenses from Continuing Operations
Employee Costs	5,487	6,543	1,056	16.1%	15,494	15,325
Borrowing Costs	-	-	-	n/a	-	-
Materials & Services	1,897	907	(990)	<-100%	3,200	3,365
Other Expenses	-	-	-	n/a	-	-
Depreciation & Amortisation	2,515	2,440	(74)	(3.1)%	5,857	5,857
Total Expense	9,898	9,890	(8)	(0.1)%	24,550	24,547
Total Surplus/(Deficit) before Funding	(9,893)	(9,890)	(3)	(0.0)%	(24,550)	(24,547)
Operating Grants & Contributions
Operating Grants	-	-	-	n/a	-	-
Total Surplus/(Deficit) after Operating Grants	(9,893)	(9,890)	(3)	(0.0)%	(24,550)	(24,547)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions	-	-	-	n/a	-	-
Overhead Allocation	(4,455)	(3,990)	(465)	(11.7)%	(9,578)	(9,688)
Funding from/(to) Restricted Funds	(2,515)	-	(2,515)	n/a	-	-
Funding from/(to) General Funds	16,863	13,880	2,983	21.5%	34,129	34,235
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding	-	-	-	n/a	-	-

Rate this page