Urban Forest

Urban Forest 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 4 19 (15) (78.8)% 25 25 25
Other Income - - - n/a - - -
Profit or (Loss) on Disposal - - - n/a - - -
Total Income 4 19 (15) (78.8)% 25 25 25
Expenses from Continuing Operations
Employee Costs 738 819 81 9.9% 1,095 1,095 1,087
Borrowing Costs - - - n/a - - -
Materials & Services 2,397 2,918 522 17.9% 4,618 3,618 3,618 Timing of invoices
Other Expenses - - - n/a - - -
Depreciation & Amortisation - - - n/a - - -
Total Expense 3,135 3,737 603 16.1% 5,713 4,713 4,705
Total Surplus/(Deficit) before Funding (3,131) (3,719) 588 15.8% (5,688) (4,688) (4,680)
Operating Grants & Contributions
Operating Grants - - - n/a - - -
Total Surplus/(Deficit) after Operating Grants (3,131) (3,719) 588 15.8% (5,688) (4,688) (4,680)
Funding Contributions & Overhead Allocations
Capital Grants & Contributions - - - n/a - - -
Overhead Allocation (446) (545) 99 18.2% (727) (734) (720)
Funding from/(to) Restricted Funds - - - n/a - - -
Funding from/(to) General Funds 3,577 4,264 (687) (16.1)% 6,415 5,423 5,400
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