Community Events

Events March 2025 YTD Actual ($'000) March 2025 YTD Q2 Budget ($'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 43 49 (6) (13.1)% 49 49 49
Other Income 22 22 (0) (0.9)% 22 22 22
Profit or (Loss) on Disposal - - - n/a - - -
Total Income 65 71 (7) (9.3)% 71 71 71
Expenses from Continuing Operations
Employee Costs 639 852 214 25.1% 1,147 1,220 737 Offset with Living Arts - Team alignment
Borrowing Costs - - - n/a - - -
Materials & Services 1,023 1,286 263 20.5% 1,449 1,442 1,258 Timing of projects delivered & Timing of invoices
Other Expenses 201 222 22 9.9% 230 230 30
Depreciation & Amortisation - - - n/a - - -
Total Expense 1,862 2,361 499 21.1% 2,826 2,892 2,025
Total Surplus/(Deficit) before Funding (1,797) (2,290) 492 21.5% (2,754) (2,821) (1,953)
Operating Grants & Contributions
Operating Grants 14 12 3 23.9% 12 12 12
Total Surplus/(Deficit) after Operating Grants (1,783) (2,278) 495 21.7% (2,743) (2,809) (1,942)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions - - - n/a - - -
Overhead Allocation (602) (524) (78) (14.8)% (699) (700) (700)
Funding from/(to) Restricted Funds 153 184 (31) (16.9)% 184 184 -
Funding from/(to) General Funds 2,232 2,618 (387) (14.8)% 3,258 3,325 2,642
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding - - - n/a - - -

Rate this page

  • Rate as The content was useful0% The content was useful votes
  • Rate as The content was not useful100.00% The content was not useful votes

Thanks for your feedback. We will use this data to improve the content of this page.

Page last updated: 11 Apr 2025