{"help": "https://discover.data.vic.gov.au/en_AU/api/3/action/help_show?name=datastore_search", "success": true, "result": {"include_total": true, "limit": 100, "records_format": "objects", "resource_id": "7f0df1a4-14cd-5833-ab25-3e658fb613e4", "total_estimation_threshold": null, "records": [{"_id":1,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Rates","ytd_budget":"336865.0","ytd_actual":"336165.0","ytd_variance":"-699.0","ytd_trend":"0.0","ref":null,"annual_budget":"337765.0","annual_forecast":"338565.0","annual_variance":"800.0","annual_trend":"0.0","term":null,"definition":null},{"_id":2,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Grants operating","ytd_budget":"14736.0","ytd_actual":"14459.0","ytd_variance":"-277.0","ytd_trend":"-2.0","ref":null,"annual_budget":"74719.0","annual_forecast":"76747.0","annual_variance":"2029.0","annual_trend":"3.0","term":null,"definition":null},{"_id":3,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Contributions - monetary","ytd_budget":"11459.0","ytd_actual":"12345.0","ytd_variance":"886.0","ytd_trend":"8.0","ref":null,"annual_budget":"87433.0","annual_forecast":"81833.0","annual_variance":"-5600.0","annual_trend":"-6.0","term":null,"definition":null},{"_id":4,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Other Income","ytd_budget":"5179.0","ytd_actual":"4960.0","ytd_variance":"-219.0","ytd_trend":"-4.0","ref":null,"annual_budget":"21064.0","annual_forecast":"21082.0","annual_variance":"18.0","annual_trend":"0.0","term":null,"definition":null},{"_id":5,"year":"2025/26","quarter":"First","category":"Other","subcategory":"Items that will be classified to surplus or deficit in future periods","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":"0.0","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":"0.0","term":null,"definition":null},{"_id":6,"year":"2025/26","quarter":"First","category":"Income","subcategory":"User fees","ytd_budget":"4956.0","ytd_actual":"6140.0","ytd_variance":"1184.0","ytd_trend":"24.0","ref":"2.0","annual_budget":"19969.0","annual_forecast":"21576.0","annual_variance":"1607.0","annual_trend":"8.0","term":"Revenue from Operating Activities – User Fees","definition":"The favourable variance is due to income from leisure contracts that related to prior financial year."},{"_id":7,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Grants capital","ytd_budget":"480.0","ytd_actual":"5316.0","ytd_variance":"4836.0","ytd_trend":"1007.0","ref":"3.0","annual_budget":"32113.0","annual_forecast":"32168.0","annual_variance":"55.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Grants Capital","definition":"The favourable variance is due to  due to receipt of grants earlier than budgeted for."},{"_id":8,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Employee costs","ytd_budget":"39928.0","ytd_actual":"41888.0","ytd_variance":"-1960.0","ytd_trend":"-5.0","ref":"5.0","annual_budget":"159026.0","annual_forecast":"158236.0","annual_variance":"790.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Employee costs","definition":"The unfavourable variance is due to some expenditure incorrectly appearing as employee costs which will be rectified in October. Other variances include the appointment of unfunded roles and lower than expected recharges to capital."},{"_id":9,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"External Contracts","ytd_budget":"31870.0","ytd_actual":"27518.0","ytd_variance":"4352.0","ytd_trend":"14.000000000000002","ref":"7.0","annual_budget":"134164.0","annual_forecast":"133497.0","annual_variance":"667.0","annual_trend":"0.0","term":"Expenses from Operating Activities – External Contracts","definition":"The favourable variance is due to the timing of reactive and scheduled contract maintenance in Infrastructure and Open Space."},{"_id":10,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Utilities","ytd_budget":"3393.0","ytd_actual":"3005.0","ytd_variance":"388.0","ytd_trend":"11.0","ref":"8.0","annual_budget":"13709.0","annual_forecast":"13709.0","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Utilities","definition":"The favourable variance is primarily in electricity which is due to the timing of invoices received."},{"_id":11,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Borrowing costs","ytd_budget":"109.0","ytd_actual":"137.0","ytd_variance":"-28.0","ytd_trend":"-25.0","ref":"9.0","annual_budget":"438.0","annual_forecast":"438.0","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Borrowing costs","definition":"The favourable variance is due to the decrease in the RBA interest rate for loans."},{"_id":12,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Finance costs - Leases","ytd_budget":"271.64159","ytd_actual":"281.41481","ytd_variance":"-9.77321999999998","ytd_trend":"-3.597836399058031","ref":null,"annual_budget":"523.37","annual_forecast":"523.37","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":13,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Grants capital","ytd_budget":"10395.18","ytd_actual":"18272.04238","ytd_variance":"7876.862379999999","ytd_trend":"75.77417976408294","ref":"4.0","annual_budget":"32113.516000000003","annual_forecast":"34599.50037","annual_variance":"2485.9843699999983","annual_trend":"7.7412400747398635","term":"Revenue from Operating Activities – Grants Capital","definition":"The favourable variance is due to due to receipt of grants earlier than budgeted for."},{"_id":14,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Employee costs","ytd_budget":"78223.25212","ytd_actual":"79651.29162999999","ytd_variance":"-1428.0395099999878","ytd_trend":"-1.825594655421989","ref":"8.0","annual_budget":"159026.46431","annual_forecast":"158685.04683","annual_variance":"341.4174800000037","annual_trend":"0.21469224099358564","term":"Expenses from Operating Activities – Employee costs","definition":"Employee Costs unfavourable to budget due new positions established during the financial year and the engagement of additional project resources to support City Design & Construction."},{"_id":15,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"External Contracts","ytd_budget":"66226.78672999999","ytd_actual":"63892.28671","ytd_variance":"2334.500019999992","ytd_trend":"3.5250087393149783","ref":"9.0","annual_budget":"134164.28127","annual_forecast":"129850.04763","annual_variance":"4314.233640000006","annual_trend":"3.215635040236821","term":"Expenses from Operating Activities – External Contracts","definition":"The favourable variance is due to contract delays in scheduled handovers from Developers"},{"_id":16,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Borrowing costs","ytd_budget":"218.8305","ytd_actual":"252.92073000000002","ytd_variance":"-34.09023000000002","ytd_trend":"-15.578372301850072","ref":"10.0","annual_budget":"437.661","annual_forecast":"437.661","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Borrowing costs","definition":"The favourable variance is due to the decrease in the RBA interest rate for loans."},{"_id":17,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Statutory fees & fines","ytd_budget":"7202.30108","ytd_actual":"7486.58665","ytd_variance":"284.28557","ytd_trend":"3.9471492074863384","ref":null,"annual_budget":"14773.113599999999","annual_forecast":"15393.2114","annual_variance":"620.0978000000014","annual_trend":"4.197475337900342","term":null,"definition":null},{"_id":18,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Interest","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"0.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":19,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Share of net profits/(losses) of associates and joint ventures","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":"0.0","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":20,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Utilities","ytd_budget":"6786.817400000001","ytd_actual":"6704.73834","ytd_variance":"82.07906000000094","ytd_trend":"1.20938954391201","ref":null,"annual_budget":"13708.365029999999","annual_forecast":"13858.36505","annual_variance":"-150.0000200000013","annual_trend":"-1.094222539826847","term":null,"definition":null},{"_id":21,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Rates","ytd_budget":"337164.6","ytd_actual":"338900.65773000004","ytd_variance":"1736.0577300000587","ytd_trend":"0.514899170909419","ref":"1.0","annual_budget":"337764.6","annual_forecast":"338564.6","annual_variance":"800.0","annual_trend":"0.2368513455821007","term":"Revenue from Operating Activities – Rates and Charges","definition":"The favourable variance is due to timing differences and higher interest on rates."},{"_id":22,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"User fees","ytd_budget":"9955.56243","ytd_actual":"11587.70325","ytd_variance":"1632.1408200000005","ytd_trend":"16.394260309007983","ref":"2.0","annual_budget":"19969.447050000002","annual_forecast":"22064.660350000002","annual_variance":"2095.2132999999994","annual_trend":"10.492094722272238","term":"Revenue from Operating Activities – User Fees","definition":"The favourable variance is due to income from Partnership share return to council"},{"_id":23,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Contributions - monetary","ytd_budget":"36158.96726","ytd_actual":"32929.71192","ytd_variance":"-3229.255339999996","ytd_trend":"-8.930717840418755","ref":"5.0","annual_budget":"87433.79266","annual_forecast":"78927.62737","annual_variance":"-8506.165290000004","annual_trend":"-9.72869302728015","term":"Revenue from Operating Activities – Contributions - monetary","definition":"The favourable variance is due to due to lower contributions relating to public open space."},{"_id":24,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Bad Debts","ytd_budget":"33.49998","ytd_actual":"0.0","ytd_variance":"33.49998","ytd_trend":"100.0","ref":"12.0","annual_budget":"117.0","annual_forecast":"117.0","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Bad Debts","definition":"The favourable variance is due to timing as the bad debts are assessed at the end of the year rather than during the financial year."},{"_id":25,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Other expenditure","ytd_budget":"3701.59854","ytd_actual":"14567.03724","ytd_variance":"-10865.438699999999","ytd_trend":"-293.5336877456192","ref":"13.0","annual_budget":"7817.93222","annual_forecast":"18522.61648","annual_variance":"-10706.684260000002","annual_trend":"-136.92475144022166","term":"Expenses from Operating Activities – Other Expenditure","definition":"The unfavourable variance is largely due to expenditure on non-council assets (related to VicRoads) that cannot be capitalised, relating to the Hardy Road project."},{"_id":26,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Statutory fees & fines","ytd_budget":"14773.0","ytd_actual":"16247.0","ytd_variance":"1473.0","ytd_trend":"9.9709","ref":"2.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Statutory fees and fines","definition":"Variance to budget due to Higher than anticipated statutory fees, including engineering permits, business registrations, and document lodgements. This result was partially offset by lower pet registration fees. Additional Variance variance due to fines and infringements, mainly related to compulsory voting enforcement for the 2024/25 Council election, parking and local laws infringement activity."},{"_id":27,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Other Income","ytd_budget":"21062.0","ytd_actual":"22020.0","ytd_variance":"958.0","ytd_trend":"4.5485","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":28,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"External Contracts","ytd_budget":"134164.0","ytd_actual":"126987.0","ytd_variance":"-7177.0","ytd_trend":"-5.3494","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":29,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Utilities","ytd_budget":"13285.0","ytd_actual":"12312.0","ytd_variance":"-973.0","ytd_trend":"-7.324","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":30,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Borrowing costs","ytd_budget":"438.0","ytd_actual":"406.0","ytd_variance":"-32.0","ytd_trend":"-7.3059","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":31,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Depreciation","ytd_budget":"80501.0","ytd_actual":"91596.0","ytd_variance":"11095.0","ytd_trend":"13.7824","ref":"10.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Expenses from Operating Activities – Depreciation","definition":"Variance to budget due to higher than anticipated assets created and commissioned during the financial year together with the carry forward and completion of projects deferred from the previous year, resulting in increased depreciation expense."},{"_id":32,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Bad Debts","ytd_budget":"117.0","ytd_actual":"681.0","ytd_variance":"564.0","ytd_trend":"482.0513","ref":"11.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Expenses from Operating Activities – Bad Debts","definition":"Variance to budget due to higher provision for unpaid infringements."},{"_id":33,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Other expenditure","ytd_budget":"8241.0","ytd_actual":"30086.0","ytd_variance":"21844.0","ytd_trend":"265.0649","ref":"12.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Expenses from Operating Activities – Other Expenditure","definition":"Variance to budget due to expenditure on non-council assets (related to VicRoads) that cannot be capitalised, for the Hardy Road & Ballarto Road projects."},{"_id":34,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Depreciation","ytd_budget":"26458.0","ytd_actual":"26959.0","ytd_variance":"-501.0","ytd_trend":"2.0","ref":null,"annual_budget":"80501.0","annual_forecast":"80501.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":35,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Net gain/(loss) on disposal of prop,infra & plant.","ytd_budget":"-137.0","ytd_actual":"0.0","ytd_variance":"137.0","ytd_trend":"-100.0","ref":"4.0","annual_budget":"548.0","annual_forecast":"548.0","annual_variance":"0.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Net Gain / (Loss) on Disposal of Prop, Infrastructure and Plant","definition":"The favourable variance is due to no disposals having taken place as yet for this year."},{"_id":36,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Statutory fees & fines","ytd_budget":"7202.30108","ytd_actual":"7486.58665","ytd_variance":"284.28557","ytd_trend":"3.9471492074863384","ref":null,"annual_budget":"14773.113599999999","annual_forecast":"15393.2114","annual_variance":"620.0978000000014","annual_trend":"4.197475337900342","term":null,"definition":null},{"_id":37,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Interest","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"0.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":38,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Share of net profits/(losses) of associates and joint ventures","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":"0.0","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":39,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Materials and Consumables","ytd_budget":"66981.4271","ytd_actual":"67823.36358","ytd_variance":"-841.9364800000039","ytd_trend":"-1.2569700534194859","ref":null,"annual_budget":"142080.93691","annual_forecast":"105749.541","annual_variance":"36331.39590999999","annual_trend":"25.57091521223133","term":null,"definition":null},{"_id":40,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Utilities","ytd_budget":"6786.817400000001","ytd_actual":"6704.73834","ytd_variance":"82.07906000000094","ytd_trend":"1.20938954391201","ref":null,"annual_budget":"13708.365029999999","annual_forecast":"13858.36505","annual_variance":"-150.0000200000013","annual_trend":"-1.094222539826847","term":null,"definition":null},{"_id":41,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Amortisation","ytd_budget":"934.6495600000001","ytd_actual":"954.8647","ytd_variance":"-20.215139999999906","ytd_trend":"-2.162857702516856","ref":null,"annual_budget":"1860.529","annual_forecast":"1860.529","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":42,"year":"2025/26","quarter":"Second","category":"Other","subcategory":"Share of other Comprehensive income of associates and joint ventures accounted for by equity method","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"10000.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"10000.0","term":null,"definition":null},{"_id":43,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"User fees","ytd_budget":"9955.56243","ytd_actual":"11587.70325","ytd_variance":"1632.1408200000005","ytd_trend":"16.394260309007983","ref":"2.0","annual_budget":"19969.447050000002","annual_forecast":"22064.660350000002","annual_variance":"2095.2132999999994","annual_trend":"10.492094722272238","term":"Revenue from Operating Activities – User Fees","definition":"The favourable variance is due to income from Partnership share return to council"},{"_id":44,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Contributions - monetary","ytd_budget":"36158.96726","ytd_actual":"32929.71192","ytd_variance":"-3229.255339999996","ytd_trend":"-8.930717840418755","ref":"5.0","annual_budget":"87433.79266","annual_forecast":"78927.62737","annual_variance":"-8506.165290000004","annual_trend":"-9.72869302728015","term":"Revenue from Operating Activities – Contributions - monetary","definition":"The favourable variance is due to due to lower contributions relating to public open space."},{"_id":45,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Net gain/(loss) on disposal of prop,infra & plant.","ytd_budget":"91.48979999999999","ytd_actual":"243.54131000000004","ytd_variance":"152.05151000000006","ytd_trend":"166.19504032143485","ref":"7.0","annual_budget":"547.616","annual_forecast":"547.616","annual_variance":"0.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Net Gain / (Loss) on Disposal of Prop, Infrastructure and Plant","definition":"The favourable variance is due to no disposals having taken place yet for this year."},{"_id":46,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Depreciation","ytd_budget":"42185.50867","ytd_actual":"40970.56274","ytd_variance":"1214.9459300000017","ytd_trend":"-2.8800077759024485","ref":"11.0","annual_budget":"80501.01753","annual_forecast":"80501.01756000001","annual_variance":"-3.0000010156072676e-05","annual_trend":"3.726662230684562e-08","term":"Expenses from Operating Activities – Depreciation","definition":"The favourable variance is due to delay in capitalising infrastructure assets."},{"_id":47,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Grants operating","ytd_budget":"34556.252759999996","ytd_actual":"36464.606589999996","ytd_variance":"1908.35383","ytd_trend":"5.522455930780152","ref":"3.0","annual_budget":"74718.57454999999","annual_forecast":"79303.10199000001","annual_variance":"4584.52744000002","annual_trend":"6.135726581523791","term":"Revenue from Operating Activities – Grants Operating","definition":"The favourable variance is due to due to higher-than-budgeted grants for kinder programs driven by additional kinder hours, increased enrolments, and a prior-year funding adjustment."},{"_id":48,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Grants capital","ytd_budget":"10395.18","ytd_actual":"18272.04238","ytd_variance":"7876.862379999999","ytd_trend":"75.77417976408294","ref":"4.0","annual_budget":"32113.516000000003","annual_forecast":"34599.50037","annual_variance":"2485.9843699999983","annual_trend":"7.7412400747398635","term":"Revenue from Operating Activities – Grants Capital","definition":"The favourable variance is due to due to receipt of grants earlier than budgeted for."},{"_id":49,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Net gain/(loss) on disposal of prop,infra & plant.","ytd_budget":"91.48979999999999","ytd_actual":"243.54131000000004","ytd_variance":"152.05151000000006","ytd_trend":"166.19504032143485","ref":"7.0","annual_budget":"547.616","annual_forecast":"547.616","annual_variance":"0.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Net Gain / (Loss) on Disposal of Prop, Infrastructure and Plant","definition":"The favourable variance is due to no disposals having taken place yet for this year."},{"_id":50,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Employee costs","ytd_budget":"78223.25212","ytd_actual":"79651.29162999999","ytd_variance":"-1428.0395099999878","ytd_trend":"-1.825594655421989","ref":"8.0","annual_budget":"159026.46431","annual_forecast":"158685.04683","annual_variance":"341.4174800000037","annual_trend":"0.21469224099358564","term":"Expenses from Operating Activities – Employee costs","definition":"Employee Costs unfavourable to budget due new positions established during the financial year and the engagement of additional project resources to support City Design & Construction."},{"_id":51,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Rates","ytd_budget":"337765.0","ytd_actual":"341608.0","ytd_variance":"3843.0","ytd_trend":"1.1378","ref":"1.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Rates and Charges","definition":"Variance to budget due to additional supplementary assessments issued during the year, as well as higher than  anticipated interest."},{"_id":52,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Grants operating","ytd_budget":"74719.0","ytd_actual":"84261.0","ytd_variance":"9542.0","ytd_trend":"12.770500000000002","ref":"4.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Grants Operating","definition":"Variance to budget due to early receipt of the 2026/27 VGC general purpose grant in 2025/26 as well as higher than anticipated grants for kinder programs driven by additional kinder hours and increased enrolments."},{"_id":53,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Net gain/(loss) on disposal of prop,infra & plant.","ytd_budget":"548.0","ytd_actual":"-29273.0","ytd_variance":"-29821.0","ytd_trend":"-5441.7883","ref":"8.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Net Gain / (Loss) on Disposal of Prop, Infrastructure and Plant","definition":"Variance to budget due to higher than anticipated levels of infrastructure asset disposals and write-offs."},{"_id":54,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Finance costs - Leases","ytd_budget":"523.0","ytd_actual":"530.0","ytd_variance":"7.0","ytd_trend":"1.3384","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":55,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Materials and Consumables","ytd_budget":"142081.0","ytd_actual":"97081.0","ytd_variance":"-45000.0","ytd_trend":"-31.672099999999997","ref":"9.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Expenses from Operating Activities – Materials & Services","definition":"Variance to budget due to the change in accounting treatment for the Ballarto Road Local Sports Reserve land acquisition, which was reclassified to the Capital Works Program and delayed delivery of Strategic enterprise projects which will continue into 2026/27"},{"_id":56,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Contributions - non monetary","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"0.0","ref":null,"annual_budget":"132192.0","annual_forecast":"132192.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":57,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Interest","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"0.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":58,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Finance costs - Leases","ytd_budget":"138.0","ytd_actual":"145.0","ytd_variance":"-6.0","ytd_trend":"-5.0","ref":null,"annual_budget":"523.0","annual_forecast":"523.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":59,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Amortisation","ytd_budget":"467.0","ytd_actual":"477.0","ytd_variance":"-11.0","ytd_trend":"-2.0","ref":null,"annual_budget":"1861.0","annual_forecast":"1861.0","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":60,"year":"2025/26","quarter":"First","category":"Other","subcategory":"Share of other Comprehensive income of associates and joint ventures accounted for by equity method","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"100.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"100.0","term":null,"definition":null},{"_id":61,"year":"2025/26","quarter":"First","category":"Income","subcategory":"Statutory fees & fines","ytd_budget":"2957.0","ytd_actual":"3314.0","ytd_variance":"357.0","ytd_trend":"12.0","ref":"1.0","annual_budget":"14773.0","annual_forecast":"15314.0","annual_variance":"540.0","annual_trend":"4.0","term":"Revenue from Operating Activities – Statutory Fees & Fines","definition":"The favourable variance is due to higher income from engineering and application fees and timing of pet registration fees."},{"_id":62,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Materials and Consumables","ytd_budget":"31852.0","ytd_actual":"28959.0","ytd_variance":"2893.0","ytd_trend":"9.0","ref":"6.0","annual_budget":"142081.0","annual_forecast":"116259.0","annual_variance":"25821.0","annual_trend":"18.0","term":"Expenses from Operating Activities – Materials & Consumables","definition":"The favourable variance is due to delayed payments for Innovation EPMO one-off projects and programs, as well as events and exclusions largely within the Community Life department. This favourable variance is partially offset by higher agency staff costs across the council and increased maintenance expenses within the City Planning division."},{"_id":63,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Bad Debts","ytd_budget":"17.0","ytd_actual":"0.0","ytd_variance":"17.0","ytd_trend":"100.0","ref":"10.0","annual_budget":"117.0","annual_forecast":"117.0","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Bad Debts","definition":"The favourable variance is due to timing as the bad debts are assessed at the end of the year rather than during the financial year."},{"_id":64,"year":"2025/26","quarter":"First","category":"Expense","subcategory":"Other expenditure","ytd_budget":"1339.0","ytd_actual":"1798.0","ytd_variance":"-459.0","ytd_trend":"-34.0","ref":"11.0","annual_budget":"7818.0","annual_forecast":"7400.0","annual_variance":"416.0","annual_trend":"5.0","term":"Expenses from Operating Activities – Other Expenditure","definition":"The unfavourable variance is largely due to the additional grant contributions for outreach services, which does offset with contract expenses due to reclassification of expenditure."},{"_id":65,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Other Income","ytd_budget":"10418.57252","ytd_actual":"10085.87792","ytd_variance":"-332.6945999999989","ytd_trend":"-3.1932839106445927","ref":null,"annual_budget":"21062.258","annual_forecast":"21080.365","annual_variance":"18.10699999999997","annual_trend":"0.08596894027221567","term":null,"definition":null},{"_id":66,"year":"2025/26","quarter":"Second","category":"Other","subcategory":"Items that will be classified to surplus or deficit in future periods","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":null,"ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":67,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Rates","ytd_budget":"337164.6","ytd_actual":"338900.65773000004","ytd_variance":"1736.0577300000587","ytd_trend":"0.514899170909419","ref":"1.0","annual_budget":"337764.6","annual_forecast":"338564.6","annual_variance":"800.0","annual_trend":"0.2368513455821007","term":"Revenue from Operating Activities – Rates and Charges","definition":"The favourable variance is due to timing differences and higher interest on rates."},{"_id":68,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Grants operating","ytd_budget":"34556.252759999996","ytd_actual":"36464.606589999996","ytd_variance":"1908.35383","ytd_trend":"5.522455930780152","ref":"3.0","annual_budget":"74718.57454999999","annual_forecast":"79303.10199000001","annual_variance":"4584.52744000002","annual_trend":"6.135726581523791","term":"Revenue from Operating Activities – Grants Operating","definition":"The favourable variance is due to due to higher-than-budgeted grants for kinder programs driven by additional kinder hours, increased enrolments, and a prior-year funding adjustment."},{"_id":69,"year":"2025/26","quarter":"Second","category":"Income","subcategory":"Contributions - non monetary","ytd_budget":"79496.0","ytd_actual":"78073.04868","ytd_variance":"-1422.9513199999928","ytd_trend":"-1.789965935392967","ref":"6.0","annual_budget":"132192.0","annual_forecast":"132192.0","annual_variance":"0.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Contributions - Non monetary","definition":"The favourable variance is due to due to lower than budgeted asset transfers from new estates/sub-divisions."},{"_id":70,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Bad Debts","ytd_budget":"33.49998","ytd_actual":"0.0","ytd_variance":"33.49998","ytd_trend":"100.0","ref":"12.0","annual_budget":"117.0","annual_forecast":"117.0","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Bad Debts","definition":"The favourable variance is due to timing as the bad debts are assessed at the end of the year rather than during the financial year."},{"_id":71,"year":"2025/26","quarter":"Second","category":"Expense","subcategory":"Other expenditure","ytd_budget":"3701.59854","ytd_actual":"14567.03724","ytd_variance":"-10865.438699999999","ytd_trend":"-293.5336877456192","ref":"13.0","annual_budget":"7817.93222","annual_forecast":"18522.61648","annual_variance":"-10706.684260000002","annual_trend":"-136.92475144022166","term":"Expenses from Operating Activities – Other Expenditure","definition":"The unfavourable variance is largely due to expenditure on non-council assets (related to VicRoads) that cannot be capitalised, relating to the Hardy Road project."},{"_id":72,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Materials and Consumables","ytd_budget":"66981.4271","ytd_actual":"67823.36358","ytd_variance":"-841.9364800000039","ytd_trend":"-1.2569700534194859","ref":null,"annual_budget":"142080.93691","annual_forecast":"105749.541","annual_variance":"36331.39590999999","annual_trend":"25.57091521223133","term":null,"definition":null},{"_id":73,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Finance costs - Leases","ytd_budget":"271.64159","ytd_actual":"281.41481","ytd_variance":"-9.77321999999998","ytd_trend":"-3.597836399058031","ref":null,"annual_budget":"523.37","annual_forecast":"523.37","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":74,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Amortisation","ytd_budget":"934.6495600000001","ytd_actual":"954.8647","ytd_variance":"-20.215139999999906","ytd_trend":"-2.162857702516856","ref":null,"annual_budget":"1860.529","annual_forecast":"1860.529","annual_variance":"0.0","annual_trend":"0.0","term":null,"definition":null},{"_id":75,"year":"2025/26","quarter":"Third","category":"Other","subcategory":"Share of other Comprehensive income of associates and joint ventures accounted for by equity method","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":"10000.0","ref":null,"annual_budget":"0.0","annual_forecast":"0.0","annual_variance":"0.0","annual_trend":"10000.0","term":null,"definition":null},{"_id":76,"year":"2025/26","quarter":"Third","category":"Income","subcategory":"Contributions - non monetary","ytd_budget":"79496.0","ytd_actual":"78073.04868","ytd_variance":"-1422.9513199999928","ytd_trend":"-1.789965935392967","ref":"6.0","annual_budget":"132192.0","annual_forecast":"132192.0","annual_variance":"0.0","annual_trend":"0.0","term":"Revenue from Operating Activities – Contributions - Non monetary","definition":"The favourable variance is due to due to lower than budgeted asset transfers from new estates/sub-divisions."},{"_id":77,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"External Contracts","ytd_budget":"66226.78672999999","ytd_actual":"63892.28671","ytd_variance":"2334.500019999992","ytd_trend":"3.5250087393149783","ref":"9.0","annual_budget":"134164.28127","annual_forecast":"129850.04763","annual_variance":"4314.233640000006","annual_trend":"3.215635040236821","term":"Expenses from Operating Activities – External Contracts","definition":"The favourable variance is due to contract delays in scheduled handovers from Developers"},{"_id":78,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Borrowing costs","ytd_budget":"218.8305","ytd_actual":"252.92073000000002","ytd_variance":"-34.09023000000002","ytd_trend":"-15.578372301850072","ref":"10.0","annual_budget":"437.661","annual_forecast":"437.661","annual_variance":"0.0","annual_trend":"0.0","term":"Expenses from Operating Activities – Borrowing costs","definition":"The favourable variance is due to the decrease in the RBA interest rate for loans."},{"_id":79,"year":"2025/26","quarter":"Third","category":"Expense","subcategory":"Depreciation","ytd_budget":"42185.50867","ytd_actual":"40970.56274","ytd_variance":"1214.9459300000017","ytd_trend":"-2.8800077759024485","ref":"11.0","annual_budget":"80501.01753","annual_forecast":"80501.01756000001","annual_variance":"-3.0000010156072676e-05","annual_trend":"3.726662230684562e-08","term":"Expenses from Operating Activities – Depreciation","definition":"The favourable variance is due to delay in capitalising infrastructure assets."},{"_id":80,"year":"2025/26","quarter":"Third","category":"Other","subcategory":"Items that will be classified to surplus or deficit in future periods","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":null,"ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":81,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"User fees","ytd_budget":"19969.0","ytd_actual":"21456.0","ytd_variance":"1487.0","ytd_trend":"7.4465","ref":"3.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – User Fees","definition":"Variance to budget due to operational partnership return from leisure contracts within Aligned Leisure, relating to the prior financial year."},{"_id":82,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Grants capital","ytd_budget":"32113.0","ytd_actual":"34649.0","ytd_variance":"2536.0","ytd_trend":"7.8971","ref":"5.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Grants Capital","definition":"Variance to budget due to early receipt of the 2026/27 VGC local roads grant in 2025/26 as well as the timing of project milestones and delivery."},{"_id":83,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Contributions - monetary","ytd_budget":"87434.0","ytd_actual":"97572.0","ytd_variance":"10138.0","ytd_trend":"11.594999999999999","ref":"6.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Contributions - monetary","definition":"Variance to budget due to  higher than anticipated developer contributions"},{"_id":84,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Contributions - non monetary","ytd_budget":"132192.0","ytd_actual":"137344.0","ytd_variance":"5152.0","ytd_trend":"3.8974","ref":"7.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Contributions - Non monetary","definition":"Variance to budget due to higher than anticipated asset transfers from new estates and subdivisions, largely driven by timing in the handover process, which has impacted on the recognition of these assets within the current reporting period."},{"_id":85,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Interest","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":null,"ref":"8.0","annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":"Revenue from Operating Activities – Net Gain / (Loss) on Disposal of Prop, Infrastructure and Plant","definition":"Variance to budget due to higher than anticipated levels of infrastructure asset disposals and write-offs."},{"_id":86,"year":"2025/26","quarter":"Fourth","category":"Income","subcategory":"Share of net profits/(losses) of associates and joint ventures","ytd_budget":null,"ytd_actual":"-850.0","ytd_variance":"-850.0","ytd_trend":null,"ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":87,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Employee costs","ytd_budget":"159026.0","ytd_actual":"158971.0","ytd_variance":"-55.0","ytd_trend":"-0.0346","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":88,"year":"2025/26","quarter":"Fourth","category":"Expense","subcategory":"Amortisation","ytd_budget":"1861.0","ytd_actual":"1894.0","ytd_variance":"33.0","ytd_trend":"1.7732","ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":89,"year":"2025/26","quarter":"Fourth","category":"Other","subcategory":"Items that will be classified to surplus or deficit in future periods","ytd_budget":null,"ytd_actual":null,"ytd_variance":null,"ytd_trend":null,"ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":90,"year":"2025/26","quarter":"Fourth","category":"Other","subcategory":"Share of other Comprehensive income of associates and joint ventures accounted for by equity method","ytd_budget":"0.0","ytd_actual":"0.0","ytd_variance":"0.0","ytd_trend":null,"ref":null,"annual_budget":null,"annual_forecast":null,"annual_variance":null,"annual_trend":null,"term":null,"definition":null},{"_id":91,"year":"2025/27","quarter":"Third","category":"Income","subcategory":"Other Income","ytd_budget":"10418.57252","ytd_actual":"10085.87792","ytd_variance":"-332.6945999999989","ytd_trend":"-3.1932839106445927","ref":null,"annual_budget":"21062.258","annual_forecast":"21080.365","annual_variance":"18.10699999999997","annual_trend":"0.08596894027221567","term":null,"definition":null}], "fields": [{"id": "_id", "type": "int"}, {"id": "year", "type": "text"}, {"id": "quarter", "type": "text"}, {"id": "category", "type": "text"}, {"id": "subcategory", "type": "text"}, {"id": "ytd_budget", "type": "text"}, {"id": "ytd_actual", "type": "text"}, {"id": "ytd_variance", "type": "text"}, {"id": "ytd_trend", "type": "text"}, {"id": "ref", "type": "text"}, {"id": "annual_budget", "type": "text"}, {"id": "annual_forecast", "type": "text"}, {"id": "annual_variance", "type": "text"}, {"id": "annual_trend", "type": "text"}, {"id": "term", "type": "text"}, {"id": "definition", "type": "text"}], "_links": {"start": "/api/3/action/datastore_search?resource_id=7f0df1a4-14cd-5833-ab25-3e658fb613e4", "next": "/api/3/action/datastore_search?resource_id=7f0df1a4-14cd-5833-ab25-3e658fb613e4&offset=100"}, "total": 91, "total_was_estimated": false}}