Living Arts

Living Arts	February 2025 YTD Actual ($'000)	February 2025 YTD Q2 Budget ($'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	-	-	-	n/a	-	-	-
Other Income	2	4	(1)	(33.9)%	6	6	6
Profit or (Loss) on Disposal	-	-	-	n/a	-	-	-
Total Income	2	4	(1)	(33.9)%	6	6	6
Expenses from Continuing Operations
Employee Costs	865	519	(346)	(66.7)%	814	674	915	Offset with Events - Team alignment
Borrowing Costs	-	-	-	n/a	-	-	-
Materials & Services	191	421	231	54.8%	866	866	866	Timing of projects delivered
Other Expenses	35	31	(3)	(10.0)%	31	31	31
Depreciation & Amortisation	18	18	0	0.2%	27	27	27
Total Expense	1,108	990	(118)	(12.0)%	1,739	1,599	1,839
Total Surplus/(Deficit) before Funding	(1,106)	(986)	(120)	(12.1)%	(1,733)	(1,594)	(1,834)
Operating Grants & Contributions


Operating Grants	-	-	-	n/a	-	-	-
Total Surplus/(Deficit) after Operating Grants	(1,106)	(986)	(120)	(12.1)%	(1,733)	(1,594)	(1,834)
Funding Contributions & Overhead Allocations


Capital Grants & Contributions	-	-	-	n/a	-	-	-
Overhead Allocation	(297)	(308)	11	3.6%	(463)	(463)	(463)
Funding from/(to) Restricted Funds	0	-	0	n/a	94	94	-
Funding from/(to) General Funds	1,402	1,294	108	8.3%	2,102	1,962	2,296
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding	-	-	-	n/a	-	-	-

Rate this page