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 |
1,061 |
1,079 |
19 |
1.7% |
1,648 |
1,642 |
1,632 |
|
Borrowing Costs |
- |
- |
- |
n/a |
- |
- |
- |
|
Materials & Services |
218 |
231 |
13 |
5.5% |
453 |
453 |
453 |
|
Other Expenses |
59 |
30 |
(29) |
(98.2)% |
60 |
60 |
60 |
|
Depreciation & Amortisation |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Expense |
1,338 |
1,340 |
2 |
0.1% |
2,160 |
2,154 |
2,144 |
|
Total Surplus/(Deficit) before Funding |
(1,338) |
(1,340) |
2 |
0.1% |
(2,160) |
(2,154) |
(2,144) |
|
Operating Grants & Contributions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Grants |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Surplus/(Deficit) after Operating Grants |
(1,338) |
(1,340) |
2 |
0.1% |
(2,160) |
(2,154) |
(2,144) |
|
Funding Contributions & Overhead Allocations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Grants & Contributions |
- |
- |
- |
n/a |
- |
- |
- |
|
Overhead Allocation |
(1,149) |
(951) |
(198) |
(20.9)% |
(1,426) |
(1,426) |
(1,426) |
|
Funding from/(to) Restricted Funds |
- |
- |
- |
n/a |
- |
- |
- |
|
Funding from/(to) General Funds |
2,488 |
2,291 |
196 |
8.6% |
3,587 |
3,580 |
3,570 |
|
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding |
- |
- |
- |
n/a |
- |
- |
- |
|