Income from Continuing Operations |
|
|
|
|
|
|
|
|
General Revenue |
- |
- |
- |
n/a |
- |
- |
- |
|
User Charges & Fees |
- |
- |
- |
n/a |
- |
- |
- |
|
Other Income |
- |
- |
- |
n/a |
- |
- |
- |
|
Profit or (Loss) on Disposal |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Income |
- |
- |
- |
n/a |
- |
- |
- |
|
Expenses from Continuing Operations |
|
|
|
|
|
|
|
|
Employee Costs |
229 |
337 |
108 |
32.1% |
447 |
441 |
438 |
|
Borrowing Costs |
- |
- |
- |
n/a |
- |
- |
- |
|
Materials & Services |
360 |
525 |
165 |
31.4% |
798 |
1,130 |
831 |
Timing of project delivered |
Other Expenses |
125 |
125 |
- |
n/a |
125 |
- |
125 |
|
Depreciation & Amortisation |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Expense |
714 |
987 |
273 |
27.7% |
1,370 |
1,571 |
1,394 |
|
Total Surplus/(Deficit) before Funding |
(714) |
(987) |
273 |
27.7% |
(1,370) |
(1,571) |
(1,394) |
|
Operating Grants & Contributions |
|
|
|
|
|
|
|
|
Operating Grants |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Surplus/(Deficit) after Operating Grants |
(714) |
(987) |
273 |
27.7% |
(1,370) |
(1,571) |
(1,394) |
|
Funding Contributions & Overhead Allocations |
|
|
|
|
|
|
|
|
Capital Grants & Contributions |
- |
- |
- |
n/a |
- |
- |
- |
|
Overhead Allocation |
- |
- |
- |
n/a |
- |
- |
- |
|
Funding from/(to) Restricted Funds |
- |
- |
- |
n/a |
- |
- |
- |
|
Funding from/(to) General Funds |
714 |
987 |
(273) |
(27.7)% |
1,370 |
1,571 |
1,394 |
|
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding |
- |
- |
- |
n/a |
- |
- |
- |
|