Top Banner
ATTACHMENT Monthly Budget Review February 2013 6.2.4
24

ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

Aug 12, 2020

Download

Documents

dariahiddleston
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

ATTACHMENT

Monthly Budget Review – February 2013

6.2.4

Page 2: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

Mid

-Wes

tern

Reg

ion

al C

ou

nci

l

Op

era

tio

na

l Pla

n 2

012/1

3

Mo

nth

ly R

ev

iew

Tow

ards

2030

Feb

ruar

y

Page 3: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

Co

mm

un

ity

Pla

n T

hem

eV

aria

tio

n A

mo

un

t

Co

ntr

a V

ari

ati

on

s

Pro

tect

ing

ou

r N

atu

ral

Envi

ron

men

t

Savi

ngs

on

en

viro

nm

enta

l pro

ject

s -

Salin

ity

Mo

nit

ori

ng,

Co

mm

un

ity

Edu

cati

on

, Nat

ion

al T

ree

Day

an

d

Urb

an S

trea

m W

eed

Co

ntr

ol

2,2

00

C

Pro

tect

ing

ou

r N

atu

ral

Envi

ron

men

tIn

crea

se in

mem

ber

ship

exp

ense

s -

Envi

ron

men

t P

roje

cts

and

Init

iati

ves

(2,2

00

)C

Loo

kin

g af

ter

ou

r C

om

mu

nit

y

Co

ntr

ibu

tio

n r

ecei

ved

fro

m R

ylst

on

e K

and

os

Net

bal

l In

c fo

r in

stal

lati

on

of

ligh

ts a

t K

and

os

net

bal

l co

urt

s2

1,3

27

C

Loo

kin

g af

ter

ou

r C

om

mu

nit

yIn

stal

lati

on

of

4 li

ghts

at

Kan

do

s n

etb

all c

ou

rts

- co

ntr

acto

r w

ork

s(2

1,3

27

)C

Loo

kin

g af

ter

ou

r C

om

mu

nit

yTr

avel

rei

mb

urs

emen

t re

ceiv

ed f

rom

Dep

artm

ent

of

Pla

nn

ing

- El

ectr

on

ic H

ou

sin

g C

od

e1

,30

0C

Loo

kin

g af

ter

ou

r C

om

mu

nit

yIn

crea

se t

rave

l exp

end

itu

re c

ost

s -

trav

el t

o E

lect

ron

ic H

ou

sin

g C

od

e m

eeti

ng

(1,3

00

)C

Co

nn

ecti

ng

ou

r R

egio

nTr

ansf

er f

rom

cap

ital

pro

gram

res

erve

s to

mat

ch R

oad

s an

d M

arit

ime

Serv

ices

(R

MS)

fu

nd

ing

6,0

00

C

Co

nn

ecti

ng

ou

r R

egio

nR

MS

gran

t fu

nd

ing

for

stag

e 1

of

Gle

nw

illo

w p

ath

way

pro

ject

65

,00

0C

Co

nn

ecti

ng

ou

r R

egio

nIn

crea

se G

len

will

ow

pat

hw

ay e

xpen

dit

ure

- g

ran

t an

d r

eser

ve f

un

ded

(71

,00

0)

C

Go

od

go

vern

men

tR

edu

ctio

n o

f IT

sp

ecia

l pro

ject

s4

,00

0C

Go

od

go

vern

men

tIn

crea

se in

ser

ver

reco

nfi

gura

tio

n c

ost

s(4

,00

0)

C

Loo

kin

g af

ter

ou

r C

om

mu

nit

yR

edu

ce e

xpen

dit

ure

Cu

dge

gon

g W

ater

s C

arav

an P

ark

toile

ts -

Res

erve

fu

nd

ed8

,00

0C

Loo

kin

g af

ter

ou

r C

om

mu

nit

y

Incr

ease

exp

end

itu

re o

n B

elle

vue

Par

k sh

ade

sail

- P

ole

s re

qu

ire

rep

lace

men

t to

str

engt

hen

str

uct

ure

-

Res

erve

fu

nd

ed(8

,00

0)

C

Loo

kin

g af

ter

ou

r C

om

mu

nit

y

Co

ntr

ibu

tio

n t

o r

ecti

fica

tio

n w

ork

s M

ud

gee

Lib

rary

bu

ildin

g im

pro

vem

ents

- f

rom

co

ntr

acto

r re

ten

tio

n

mo

ney

s1

15

,20

0C

Loo

kin

g af

ter

ou

r C

om

mu

nit

yIn

crea

se e

xpen

dit

ure

Mu

dge

e Li

bra

ry b

uild

ing

imp

rove

men

ts -

rec

tifi

cati

on

wo

rks

(11

5,2

00

)C

Tota

l Co

ntr

a V

ari

ati

on

s0

TOTA

L G

ENER

AL

FUN

D0

Co

de

F -

Favo

ura

ble

U -

Un

favo

ura

ble

C -

Co

ntr

a

Fe

bru

ary

Pro

po

sed

Va

ria

tio

ns

- 2-

Page 4: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Cap

ital

Wo

rks

Pro

gram

- L

oo

kin

g A

fter

Ou

r C

om

mu

nit

yIn

com

e(9

0)

(38

1)

(47

1)

6%

(13

6)

(60

7)

(29

)5

%

Cap

ital

Wo

rks

RU

RA

L FI

RE

SER

VIC

E -

BYL

ON

G S

TATI

ON

UP

GR

AD

E0

97

97

7%

09

77

7%

Nea

rin

g co

mp

leti

on

- r

equ

ires

plu

mb

er t

o

com

ple

te r

ain

wat

er t

anks

an

d p

lum

bin

g.

RU

RA

L FI

RE

SER

VIC

E -

WIN

DEY

ER F

IRE

STA

TIO

N E

XTE

NSI

ON

S0

46

46

88

%0

46

41

88

%C

om

ple

te

RU

RA

L FI

RE

SER

VIC

E -

MU

LLA

MU

DD

Y

FIR

E ST

ATI

ON

EX

TEN

SIO

NS

01

50

15

02

3%

01

50

35

23

%

The

inte

rnal

mee

tin

g ro

om

fit

ou

t is

yet

to

be

com

ple

ted

.

RU

RA

L FI

RE

SER

VIC

E -

MU

DG

EE F

IRE

STA

TIO

N0

66

82

%0

65

82

%C

om

ple

te

RU

RA

L FI

RE

SER

VIC

E -

CA

INB

IL

05

05

04

1%

05

02

04

1%

Tran

spo

rtab

le b

uild

ing

ord

ered

an

d w

ork

s to

be

com

ple

ted

on

am

enit

ies.

REG

ION

AL

PO

UN

D F

AC

ILIT

IES

18

50

18

59

8%

01

85

18

19

8%

Co

nst

ruct

ion

of

new

po

un

d f

acili

ties

com

ple

ted

.

FAM

ILY

DA

Y C

AR

E -

CA

PIT

AL

WO

RK

S

01

01

00

%0

10

00

%

Shad

e sa

ils a

re b

ein

g re

pla

ced

. Qu

ote

s h

ave

bee

n o

bta

ined

. Wai

tin

g fo

r w

ork

s to

be

sch

edu

led

.

HM

&M

VEH

ICLE

PU

RC

HA

SE2

70

27

0%

02

70

0%

On

goin

g ve

hic

le p

urc

has

e p

rogr

am

CO

MM

. TR

AN

SPO

RT-

VEH

ICLE

PU

RC

HA

SE1

26

26

15

21

6%

01

52

24

16

%O

ngo

ing

veh

icle

pu

rch

ase

pro

gram

AG

ED C

AR

E U

NIT

S -

CA

P -

CO

OYA

L/A

ND

ERSO

N S

T G

ULG

ON

G0

10

10

99

%0

10

10

99

%

Co

nst

ruct

ion

of

reta

inin

g w

alls

an

d d

rive

way

com

ple

ted

.

LG H

OU

SIN

G -

CA

P -

DEN

ISO

N S

TREE

T

UN

ITS

04

41

08

%0

44

10

8%

Rep

lace

men

t o

f ca

rpet

an

d v

inyl

co

mp

lete

d.

MU

DG

EE C

EMET

ERY

CA

P IM

PV

05

75

75

5%

05

73

15

5%

Co

nst

ruct

ion

of

the

law

n c

emet

ery

exte

nsi

on

nea

rin

g co

mp

leti

on

. G

ard

ens

to b

e p

lan

ted

ou

t. D

ue

for

com

ple

tio

n b

y en

d M

arch

20

13

.

RYL

STO

NE

CEM

ETER

Y C

AP

IMP

V

15

(5)

11

10

0%

01

11

01

00

%C

on

stru

ctio

n o

f n

ew a

shes

wal

l co

mp

lete

d.

- 3-

Page 5: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

PU

BLI

C T

OIL

ETS

- R

YLST

ON

E D

ISA

BLE

D

TOIL

ETS

60

06

04

%0

60

24

%

New

dis

able

d a

men

itie

s b

uild

ing

for

Ryl

sto

ne

mai

n s

tree

t. A

rch

itec

t p

lan

s co

mp

lete

d a

nd

DA

pla

ns

to b

e lo

dge

d d

uri

ng

Mar

ch.

TAFE

may

ass

ist

wit

h t

he

con

stru

ctio

n o

f th

ese

amen

itie

s as

a jo

int

pro

ject

.

PU

BLI

C T

OIL

ETS

- C

OR

ON

ATI

ON

PA

RK

30

33

1%

03

13

1%

Elec

tric

al w

ork

s co

mp

lete

d.

PU

BLI

C T

OIL

ETS

- G

ULG

ON

G C

EMET

ERY

40

48

9%

04

38

9%

Acc

ess

wo

rks

to p

ub

lic f

acili

ties

co

mp

lete

d.

PU

BLI

C T

OIL

ETS

- R

YLST

ON

E

SHO

WG

RO

UN

D

40

04

00

%0

40

00

%

Mee

tin

g b

ein

g h

eld

wit

h S

ho

wgr

ou

nd

Co

mm

itte

e d

uri

ng

Mar

ch t

o d

eter

min

e sc

op

e

of

wo

rks

for

new

to

ilet

blo

ck o

n n

ort

her

n s

ide

of

sho

wgr

ou

nd

.

PU

BLI

C T

OIL

ETS

- V

ICTO

RIA

PA

RK

10

(10

)0

0%

00

00

%

Def

erre

d t

o 2

01

4, b

ud

get

tran

sfer

red

to

Mu

dge

e To

wn

Hal

l bu

ildin

g im

pro

vem

ents

.

PU

BLI

C T

OIL

ETS

- M

UD

GEE

CEM

ETER

Y

5(5

)0

0%

00

00

%

Def

erre

d t

o 2

01

4, b

ud

get

tran

sfer

red

to

Mu

dge

e To

wn

Hal

l bu

ildin

g im

pro

vem

ents

.

PU

BLI

C T

OIL

ETS

- R

YLST

ON

E C

OU

NC

IL

DEP

OT

4(4

)0

0%

00

00

%

This

pro

ject

was

co

mp

lete

d a

s p

art

of

oth

er

wo

rks

at t

he

Ryl

sto

ne

dep

ot.

Th

e b

ud

get

is r

e-

allo

cate

d t

o M

ud

gee

tow

n h

all b

uild

ing

imp

rove

men

ts.

PU

BLI

C T

OIL

ETS

- C

UD

GEG

ON

G W

ATE

RS

CA

RA

VA

N P

AR

K

15

01

50

%(8

)7

00

%

Min

or

wo

rks

will

be

un

der

take

n a

t th

e to

ilets

to t

he

par

k th

at w

ill n

ot

exp

end

th

is b

ud

get.

The

surp

lus

will

be

retu

rned

to

th

e ca

pit

al

pro

gram

.

LIB

RA

RY

BO

OK

S

11

10

11

16

6%

01

11

73

66

%

On

goin

g p

rogr

am o

f b

oo

k p

urc

has

ing

con

tin

ues

th

rou

gho

ut

the

fin

anci

al y

ear.

Ad

dit

ion

al r

eso

urc

es h

ave

bee

n p

urc

has

ed in

line

wit

h t

he

re-o

pen

ing

of

the

Tow

n H

all.

MU

DG

EE L

IBR

AR

Y B

UIL

DIN

G

IMP

RO

VEM

ENTS

2,4

11

(11

1)

2,3

00

70

%1

15

2,4

15

1,6

02

66

%

Wo

rks

sch

edu

led

to

fin

ish

in la

te M

arch

.

Off

icia

l op

enin

g fo

r th

e M

ud

gee

Tow

n H

all

will

be

on

Ap

ril 1

1th

.

- 4-

Page 6: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

CA

PIT

AL

UP

GR

AD

E -

GU

LGO

NG

MEM

OR

IAL

01

01

00

%0

10

00

%

Fire

do

or

up

grad

es t

o t

he

hal

l. W

ork

s to

be

com

ple

ted

du

rin

g M

arch

. O

ther

pri

ori

ties

hav

e d

elay

ed t

his

pro

ject

.

CA

P U

PG

RD

-CLA

ND

ULL

A F

AC

ILIT

IES

50

50

%0

50

0%

New

pat

h a

nd

imp

rove

d a

cces

s to

to

ilets

.

Wo

rk t

o c

om

men

ce M

arch

20

13

. P

oo

l

amen

itie

s p

roje

cts

are

curr

entl

y th

e p

rio

rity

and

th

is p

roje

ct is

tem

po

rari

ly d

elay

ed.

CA

PIT

AL

UP

GR

AD

E -

WIN

DEY

ER T

OW

N

HA

LL0

33

98

%0

33

98

%

Pu

rch

ase

of

new

ap

plia

nce

s fo

r ki

tch

en

com

ple

ted

.

CA

PIT

AL

UP

GR

AD

E -

GU

LGO

NG

PR

ESC

HO

OL

05

58

5%

05

48

5%

Car

pet

an

d v

inyl

rep

lace

men

t co

mp

lete

d.

CA

PIT

AL

UP

GR

AD

E -

AN

ZAC

PA

RK

RO

TUN

DA

GU

LGO

NG

03

36

0%

03

26

0%

elec

tric

al w

ork

s co

mp

lete

d.

CA

PIT

AL

UP

GR

AD

E -

KA

ND

OS

PR

ESC

HO

OL

02

21

00

%0

22

10

0%

Pai

nti

ng

wo

rks

com

ple

ted

.

CA

PIT

AL

UP

GR

AD

E -

WH

ITE

CR

ES

RO

TUN

DA

KA

ND

OS

01

01

00

%0

10

00

%

Qu

ote

s o

bta

ined

. W

ork

s o

n t

his

pro

ject

will

com

men

ce o

nce

po

ol u

pgr

ade

pro

ject

s ar

e

com

ple

ted

.

CA

PIT

AL

UP

GR

AD

E -

RYL

STO

NE

MEM

OR

IAL

HA

LL0

22

0%

02

00

%

Pai

nti

ng

wo

rks

com

ple

ted

. W

aiti

ng

on

fin

al

invo

ices

.

CA

P U

PG

RD

-CO

MM

UN

ITY

BLD

-BU

DG

ET

ON

LY1

60

(16

0)

00

%0

00

0%

Bu

dge

t o

nly

.

PO

OL

REN

EWA

L

4,2

00

(1,5

99

)2

,60

18

3%

02

,60

12

,16

88

3%

Co

ntr

acto

r h

as s

ub

mit

ted

th

e fi

nal

cla

im f

or

the

filt

rati

on

wo

rks.

Bes

ides

so

me

min

or

def

ects

th

e p

roje

ct is

co

mp

lete

d.

The

def

ects

liab

ility

per

iod

has

co

mm

ence

d f

or

twel

ve

mo

nth

s.

MU

DG

EE P

OO

L A

MEN

ITIE

S

05

58

55

88

8%

05

58

48

88

8%

Wo

rks

are

95

% c

om

ple

te.

Am

enit

ies

will

be

avai

lab

le f

or

pu

blic

use

by

thir

d w

eek

in

Mar

ch.

GU

LGO

NG

PO

OL

AM

ENIT

IES

03

80

38

07

7%

03

80

29

27

7%

Wo

rks

are

90

% c

om

ple

te.

Am

enit

ies

will

be

avai

lab

le f

or

pu

blic

use

by

end

of

Mar

ch.

- 5-

Page 7: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

KA

ND

OS

PO

OL

AM

ENIT

IES

03

88

38

85

9%

03

88

22

95

9%

Wo

rks

to c

on

stru

ct n

ew a

men

itie

s an

d

up

grad

e th

e ca

nte

en h

ave

bee

n c

om

ple

ted

and

han

ded

ove

r to

th

e co

ntr

acto

r w

ho

man

ages

th

e p

oo

l fo

r u

se.

MU

DG

EE S

HO

WG

RO

UN

DS

-

RED

EVEL

OP

MEN

T

60

06

04

6%

06

02

84

6%

Still

neg

oti

atin

g w

ith

th

e liq

uid

ato

r to

rec

ove

r

the

ove

n f

rom

CC

A P

roje

cts.

Th

e re

mai

nin

g

wo

rk w

ill b

e co

mp

lete

d o

nce

th

e o

ven

is in

Co

un

cil's

po

sses

sio

n.

KA

ND

OS

SPO

RTS

OV

AL

01

71

72

5%

01

74

25

%

Car

par

k se

alin

g to

be

inst

alle

d d

uri

ng

Mar

ch

then

pro

ject

co

mp

lete

.

BIL

LY D

UN

N O

VA

L U

PG

RA

DE

03

38

6%

03

38

6%

Pai

nti

ng

wo

rks

com

ple

te.

KA

ND

OS

NET

BA

LL C

OU

RTS

25

02

51

04

%2

14

62

55

6%

Net

bal

l co

urt

s at

th

e K

and

os

Spo

rts

Gro

un

d

hav

e h

ad s

urf

ace

app

lied

. O

rder

s p

lace

d f

or

ligh

tin

g in

stal

lati

on

. W

ork

s b

ein

g la

rgel

y

man

aged

by

Kan

do

s N

etb

all A

sso

ciat

ion

wit

h

con

trib

uti

on

fro

m C

ou

nci

l.

MU

DG

EE S

KA

TE P

AR

K

35

22

57

0%

05

70

0%

Rep

ort

to

Co

un

cil 2

0 M

arch

to

det

erm

ine

wo

rk s

cop

e

AP

EX P

AR

K -

CA

PIT

AL

UP

GR

AD

E0

22

59

%0

21

59

%El

ectr

ical

up

grad

e w

ork

s co

mp

lete

d.

MEM

OR

IAL

PA

RK

CA

PIT

AL

- P

AV

ING

12

51

79

5%

01

71

69

5%

Co

ncr

ete

wo

rks

to r

epla

ce a

gin

g sl

ate

pav

ing

com

ple

ted

.

PLA

YGR

OU

ND

EQ

UIP

MEN

T -

DA

RTO

N

PA

RK

80

(12

)6

89

5%

06

86

59

5%

New

pla

ygro

un

d a

t D

arto

n P

ark

in K

and

os

com

ple

ted

.

PLA

YGR

OU

ND

EQ

UIP

MEN

T -

SHA

DE

SAIL

S

01

41

40

%8

22

00

%

Shad

e sa

ils a

re b

ein

g re

pla

ced

at

Ro

bin

son

Par

k an

d B

elle

vue

Par

k. Q

uo

tes

hav

e b

een

ob

tain

ed a

nd

ord

ers

pla

ced

. W

ork

s to

be

com

ple

ted

du

rin

g M

arch

.

STR

EET

SCA

PE

CA

PIT

AL

IMP

RO

VEM

ENTS

15

01

56

1%

01

59

61

%

Rem

ova

l of

rive

r re

d g

um

fro

m o

pp

osi

te B

ig

W.

Tree

rep

lace

men

t fo

r th

at a

rea

wh

en t

he

wea

ther

co

ols

aro

un

d M

arch

/Ap

ril.

STR

EETS

CA

PE

- B

IN R

EPLA

CEM

ENT

PR

OG

RA

M1

30

13

10

3%

01

31

31

03

%

Rep

lace

men

t o

f st

reet

bin

s in

var

iou

s

loca

tio

ns

com

ple

ted

.

Tota

l Cap

ital

Wo

rks

7,6

18

(25

)7

,59

37

1%

13

67

,72

95

,40

27

0%

- 6-

Page 8: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Net

Res

ult

7,5

29

(40

6)

7,1

22

75

%0

7,1

22

5,3

73

75

%

- 7-

Page 9: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Cap

ital

Wo

rks

Pro

gram

- P

rote

ctin

g O

ur

Nat

ura

l En

viro

nm

en

tIn

com

e0

00

0%

00

00

%

Cap

ital

Wo

rks

RU

RA

L W

AST

E D

EPO

T U

PG

RA

DES

4(4

)0

0%

00

00

%B

ud

get

on

ly.

MU

DG

EE W

AST

E D

EPO

T U

PG

RA

DES

30

53

53

2%

03

51

13

2%

Leac

hat

e sy

stem

wo

rks

and

ro

ad w

ork

s. O

n-

goin

g th

rou

gho

ut

the

year

.

WA

STE

- LA

ND

MA

TTER

S

12

01

23

5%

01

24

35

%

Qu

een

s P

inch

Was

te T

ran

sfer

Sta

tio

n -

DP

regi

ster

ed 1

9/2

/13

, no

w a

wai

tin

g ce

rtif

icat

e

of

titl

e to

co

mp

lete

.

NEW

REC

YCLI

NG

BIN

S0

00

0%

00

20

%B

in r

epla

cem

ent

pro

gram

co

mp

lete

d.

WA

STE

SITE

S R

EHA

BIL

ITA

TIO

N

15

01

51

01

%0

15

15

10

1%

Cle

an u

p o

f G

oo

lma

tran

sfer

sta

tio

n in

pre

par

atio

n o

f re

hab

ilita

tio

n w

ork

s

com

ple

ted

.

REL

OC

ATE

ULA

N W

TS

04

64

68

1%

04

63

78

1%

Co

nst

ruct

ion

of

new

was

te t

ran

sfer

sta

tio

n a

t

Ula

n c

om

ple

ted

.

RW

TS C

OLL

ECTI

ON

FA

CIL

ITIE

S U

PG

RA

DE

20

02

06

%0

20

16

%

Slab

s fo

r re

cycl

ing

cage

s to

be

com

ple

ted

by

end

Ap

ril.

Th

is p

roje

ct h

as b

een

tem

po

rari

ly

del

ayed

du

e to

co

mp

etin

g p

rio

riti

es.

WTS

- L

UE

UP

GR

AD

E

55

10

10

2%

01

01

01

02

%

Cle

an u

p o

f Lu

e tr

ansf

er s

tati

on

in p

rep

arat

ion

of

reh

abili

tati

on

wo

rks

com

ple

ted

.

WTS

- H

AR

GR

AV

ES U

PG

RA

DE

50

51

00

%0

55

10

0%

Cle

an u

p w

ork

s co

mp

lete

d.

WTS

- W

IND

EYER

UP

GR

AD

E

50

50

%0

50

0%

No

t co

mm

ence

d.

Wo

rks

will

invo

lve

som

e

rep

airs

to

fen

cin

g. D

ue

to c

om

men

ce in

Ap

ril.

WTS

- W

OLL

AR

UP

GR

AD

E

31

01

38

3%

01

31

18

3%

Cle

an u

p o

f W

olla

r tr

ansf

er s

tati

on

in

pre

par

atio

n o

f re

hab

ilita

tio

n w

ork

s

com

ple

ted

.

WTS

- B

YLO

NG

UP

GR

AD

E

10

01

01

10

%0

10

11

11

0%

Fen

cin

g an

d lo

ckin

g o

f th

e si

te c

om

ple

ted

.

Res

iden

ts o

f th

e ar

ea h

ave

bee

n is

sued

key

s

to a

cces

s th

e si

te.

- 8-

Page 10: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

WA

STE

SITE

REH

AB

- P

UTT

A B

UC

CA

15

(15

)0

0%

00

00

%

Bu

dge

t re

-allo

cate

d t

o B

irri

wa

and

Was

te

Tran

sfer

Sta

tio

n w

ork

s.

WA

STE

SITE

REH

AB

- G

ULG

ON

G

5(5

)0

0%

00

00

%

Bu

dge

t re

-allo

cate

d t

o B

irri

wa

and

Was

te

Tran

sfer

Sta

tio

n w

ork

s.

WA

STE

SITE

REH

AB

- IL

FOR

D

15

(13

)2

10

0%

02

21

00

%

Bu

dge

t re

-allo

cate

d t

o B

irri

wa

and

Was

te

Tran

sfer

Sta

tio

n w

ork

s.

WA

STE

SITE

REH

AB

- B

IRR

IWA

02

42

47

4%

02

41

87

4%

Co

mp

lete

d w

ork

s to

cle

an a

nd

mak

e ar

eas

of

the

site

inac

cess

ible

to

pre

ven

t w

ide

spre

ad

du

mp

ing

that

s d

iffi

cult

to

man

age.

Fu

rth

er

wo

rks

req

uir

ed n

ext

year

.

DR

AIN

AG

E C

AP

ITA

L IM

PR

OV

EMEN

TS

77

81

68

94

61

3%

09

46

12

11

3%

Des

ign

an

d la

nd

mat

ters

co

mm

ence

d. W

ork

to c

om

men

ce o

n f

inal

isat

ion

of

des

ign

an

d

com

men

cem

ent

of

new

dra

inag

e en

gin

eer.

CU

LVER

T IN

STA

LLA

TIO

NS

71

(6)

65

30

%0

65

20

30

%W

ork

s o

ngo

ing

thro

ugh

ou

t th

e ye

ar

CA

USE

WA

Y IM

PR

OV

EMEN

TS

30

63

61

00

%0

36

36

10

0%

Cau

sew

ay r

epla

cem

ent

on

Tri

amb

le R

d

com

ple

te

CA

USE

WA

Y -

YAR

RA

BIN

RD

30

03

09

7%

03

02

99

7%

Cau

sew

ay r

epla

cem

ent

on

Yar

rab

in R

d

com

ple

te

DR

AIN

AG

E W

OR

KS

- LA

ND

MA

TTER

S

04

40

%0

40

0%

Rig

ht

of

Car

riag

e W

ay a

nd

Eas

emen

t fo

r

Sto

rm w

ater

Dra

in in

Sh

ort

Str

eet

-

Pro

gres

sin

g as

pla

nn

ed.

WA

TER

NEW

CO

NN

ECTI

ON

S

12

40

12

46

1%

01

24

76

61

%

Pro

visi

on

of

new

co

nn

ecti

on

s to

su

bd

ivis

ion

s

and

oth

er n

ew d

evel

op

men

ts a

s re

qu

ired

.

WA

TER

AU

GM

ENTA

TIO

N -

RYL

STO

NE

&

KA

ND

OS

70

97

9-9

%0

79

(7)

-9%

Po

wd

ered

Act

ivat

ed C

arb

on

(P

AC

) d

osi

ng

un

it

to b

e re

pla

ced

, min

or

dam

wal

l wo

rks

and

mo

tori

sed

val

ve r

epla

cem

ent

req

uir

ed. W

ork

s

curr

entl

y sc

hed

ule

d t

o c

om

men

ce in

Mar

ch

20

13

. PA

C d

osi

ng

un

it r

efu

rbis

hed

to

low

er

stan

dar

d t

han

sp

ecif

ied

, th

eref

ore

pro

gres

s

pay

men

ts m

ade

hav

e b

een

ret

urn

ed t

o

Co

un

cil (

leav

ing

a cr

edit

in a

ctu

als)

.

- 9-

Page 11: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

WA

TER

CH

LOR

ING

DO

SIN

G P

LAN

T R

YL &

CH

AR

BO

N

12

01

20

%0

12

00

%

Inst

alla

tio

n o

f ch

lori

nat

ion

pla

nt

at C

har

bo

n

to C

lan

du

lla w

ater

pu

mp

sta

tio

n. E

qu

ipm

ent

has

bee

n o

rder

ed w

ith

exp

ecte

d in

stal

lati

on

pri

or

to e

nd

Mar

ch 2

01

3.

WA

TER

RED

BA

NK

DA

M U

PG

RA

DE

02

00

20

00

%0

20

00

0%

Co

nsu

ltan

t en

gin

eer

curr

entl

y en

gage

d f

or

des

ign

wo

rks.

WA

TER

TEL

EMET

RY

- B

UD

GET

ON

LY

20

02

01

4%

02

03

14

%

Qu

ota

tio

ns

hav

e b

een

rec

eive

d t

o r

epla

ce

anal

ogu

e ra

dio

s an

d a

nte

nn

as w

ith

dig

ital

rad

ios

for

the

Gu

lgo

ng

Wat

er S

up

ply

sys

tem

,

allo

win

g re

mo

val o

f an

alo

gue

rep

eate

r at

Flir

tati

on

Hill

, th

at is

fre

qu

entl

y d

amag

ed

du

rin

g st

orm

eve

nts

. In

stal

lati

on

will

be

un

der

take

n d

uri

ng

Ap

ril-

Jun

e 2

01

3.

WA

TER

TEL

EMET

RY

- R

YLST

ON

E LI

NK

50

(50

)0

0%

00

00

%

Bu

dge

t ad

just

men

t fo

r w

ork

s co

mp

lete

d

ahea

d o

f sc

hed

ule

du

rin

g 2

01

2 f

inan

cial

yea

r.

Wo

rks

com

ple

te.

WA

TER

LO

SS M

AN

AG

EMEN

T W

OR

KS

25

02

54

3%

02

51

14

3%

Inst

alla

tio

n o

f m

eter

ing

at r

eser

voir

's. W

ork

s

to c

on

tin

ue

in A

pri

l (af

ter

Sum

mer

bei

ng

pea

k

wat

er u

se p

erio

d)

WA

TER

RES

ERV

OIR

HIG

H Z

ON

E

00

00

%0

0(1

8)

0%

Fin

al p

aym

ent

to c

on

trac

tor

will

be

forw

ard

ed

up

on

rec

eip

t o

f re

qu

este

d d

ocu

men

tati

on

to

con

firm

co

ncr

ete

pit

has

bee

n c

on

stru

cted

in

acco

rdan

ce w

ith

do

cum

ente

d r

equ

irem

ents

.

WA

TER

MA

INS

- LA

WSO

N S

TREE

T

40

(40

)0

0%

00

00

%

Bu

dge

t re

allo

cate

d t

o a

llow

em

erge

ncy

rep

lace

men

t o

f w

ater

mai

n in

Gla

dst

on

e

Stre

et.

WA

TER

MA

INS

- P

ERR

Y ST

70

07

04

8%

07

03

34

8%

Mai

ns

rep

lace

men

t at

Per

ry &

Gla

dst

on

e St

inte

rsec

tio

n c

om

ple

te. R

emai

nin

g m

ain

s

rep

lace

men

t b

etw

een

Gla

dst

on

e an

d

Mo

rtim

er S

t re

sch

edu

led

to

Ap

ril t

o m

inim

ise

furt

her

dis

rup

tio

ns

to t

raff

ic d

uri

ng

Ch

urc

h S

t

up

grad

e w

ork

s.

- 10-

Page 12: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

WA

TER

MA

INS

- C

HU

RC

H S

T

70

07

07

7%

07

05

47

7%

Mai

ns

rep

lace

men

t co

mm

ence

d in

Jan

uar

y

20

13

in c

on

jun

ctio

n w

ith

ro

ad a

nd

dra

inag

e

up

grad

e w

ork

s. T

he

mai

n w

as la

id in

Jan

uar

y

and

Feb

ruar

y 2

01

3. F

inal

ch

ange

ove

r o

f

pro

per

ty c

on

nec

tio

ns

will

tak

e p

lace

pri

or

to

foo

tpat

h c

on

stru

ctio

n.

WA

TER

MA

INS

- LO

VEJ

OY

ST

30

(30

)0

0%

00

00

%

Bu

dge

t re

allo

cate

d t

o a

llow

em

erge

ncy

rep

lace

men

t o

f w

ater

mai

n in

Gla

dst

on

e

Stre

et.

WA

TER

MA

INS

- D

ENIS

ON

ST

30

(30

)0

0%

00

00

%

Bu

dge

t re

allo

cate

d t

o a

llow

em

erge

ncy

rep

lace

men

t o

f w

ater

mai

n in

Gla

dst

on

e

Stre

et.

WA

TER

MA

INS

- B

RO

AD

HEA

D R

D0

55

99

%0

54

99

%U

pgr

ade

of

wat

er m

ain

. Co

mp

lete

.

WA

TER

MA

INS

- G

LAD

STO

NE

ST

01

70

17

02

6%

01

70

44

26

%

Rep

lace

men

t o

f as

bes

tos

wat

er m

ain

.

Ap

pro

xim

atel

y 5

00

m o

f w

ater

mai

n h

as b

een

laid

du

rin

g Fe

bru

ary.

Th

e p

roje

ct is

sch

edu

led

to b

e co

mp

lete

d b

y en

d o

f M

arch

20

13

.

WA

TER

PU

MP

STA

TIO

N -

MU

DG

EE R

IVER

INTA

KE

60

06

00

%0

60

00

%

Rec

tifi

cati

on

of

sub

sid

ence

an

d r

ealig

nm

ent

of

raw

wat

er r

isin

g m

ain

. In

vest

igat

ion

wo

rks

incl

ud

ing

geo

tech

nic

al a

nal

ysis

hav

e

com

men

ced

, wit

h c

on

stru

ctio

n w

ork

s to

com

men

ce a

fter

su

mm

er p

erio

d, 2

01

3.

- 11-

Page 13: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

WA

TER

RES

ERV

OIR

- F

LIR

TATI

ON

HIL

L

MU

DG

EE

2,5

00

02

,50

00

%0

2,5

00

00

%

Sco

pin

g o

f in

fras

tru

ctu

re r

equ

irem

ents

to

serv

ice

futu

re d

evel

op

men

ts in

sta

ges

curr

entl

y b

ein

g u

nd

erta

ken

. Wo

rks

req

uir

ed

by

Co

un

cil w

ill b

e fi

nal

ised

wit

h t

he

agre

emen

t o

f re

spo

nsi

bili

ties

fo

r th

e C

aerl

eon

site

bet

wee

n C

ou

nci

l an

d D

evel

op

er. T

he

bu

dge

t w

ill n

ot

be

exp

end

ed t

his

fin

anci

al

year

, wit

h a

bu

dge

t va

riat

ion

to

be

pro

cess

ed

in t

he

Mar

ch Q

BR

, an

d h

as b

een

rea

lloca

ted

to 2

01

8/1

9 w

ith

in t

he

30

yea

r ca

pit

al w

ork

s

bu

dge

t ye

t to

be

app

rove

d b

y C

ou

nci

l.

RES

ERV

OIR

S -

KA

ND

OS

50

05

03

8%

05

01

93

8%

Rep

lace

men

t o

f la

dd

er a

cces

s sy

stem

com

ple

ted

. Sec

uri

ty f

enci

ng

of

the

site

sch

edu

led

fo

r co

mp

leti

on

in A

pri

l 20

13

.

RA

W W

ATE

R S

CH

EME

GU

LGO

NG

32

07

43

94

10

2%

03

94

40

01

02

%

Wo

rks

Co

mp

lete

. Rem

ain

ing

bu

dge

t

real

loca

ted

to

allo

w e

mer

gen

cy r

epla

cem

ent

of

wat

er m

ain

in G

lad

sto

ne

Stre

et.

WA

TER

TR

EATM

ENT

WO

RK

S -

MU

DG

EE

15

01

59

0%

01

51

39

0%

Rep

lace

men

t o

f ag

ing

do

sin

g sy

stem

pu

mp

s,

valv

es a

nd

fit

tin

gs a

s re

qu

ired

.

WA

TER

TR

EATM

ENT

PLA

NT

- G

ULG

ON

G

15

01

57

8%

01

51

27

8%

Rep

lace

men

t o

f ag

ing

do

sin

g sy

stem

pu

mp

s,

valv

es a

nd

fit

tin

gs a

s re

qu

ired

.

WA

TER

MET

ERS

- B

ULK

90

09

04

9%

09

04

44

9%

On

goin

g p

rogr

am t

o r

epla

ce w

ater

met

ers

grea

ter

than

15

yea

rs o

ld.

VA

LVE

REP

LAC

EMEN

T P

RO

GR

AM

20

02

05

0%

02

01

05

0%

Rep

lace

men

t o

f d

amag

ed a

nd

agi

ng

valv

es in

the

reti

cula

tio

n s

yste

m.

SEW

ER N

EW C

ON

NEC

TIO

NS

46

04

63

8%

04

61

83

8%

Pro

visi

on

of

new

co

nn

ecti

on

s as

soci

ated

wit

h

new

dev

elo

pm

ent.

SEW

ER A

UG

MEN

TATI

ON

- R

YLST

ON

E &

KA

ND

OS

50

78

12

85

3%

01

28

68

53

%

Fin

al d

ocu

men

tati

on

an

d d

esig

n h

as b

een

del

iver

ed w

ith

exc

epti

on

of

po

wer

su

pp

ly

des

ign

to

be

rece

ived

ear

ly 2

01

3. L

and

Mat

ters

are

bei

ng

pro

gres

sed

th

is f

inan

cial

year

.

- 12-

Page 14: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

SEW

ER A

UG

MEN

TATI

ON

- M

UD

GEE

11

,92

14

92

12

,41

46

1%

01

2,4

14

7,6

17

61

%

Pu

tta

Bu

cca

Pu

mp

Sta

tio

n U

pgr

ade

and

STP

Co

nst

ruct

ion

co

ntr

acts

pro

gres

sin

g. P

ow

er

sup

ply

co

ntr

act

wo

rks

com

ple

ted

du

rin

g

Feb

ruar

y w

ith

fin

al d

ocu

men

tati

on

to

be

com

ple

ted

by

end

Mar

ch 2

01

3. M

ajo

r

mec

han

ical

item

s in

stal

led

at

STP

an

d P

um

p

Stat

ion

wit

h e

lect

rica

l wo

rks

no

w o

ver

50

%

com

ple

te.

SEW

ER T

ELEM

ETR

Y

20

02

01

%0

20

01

%

Qu

ota

tio

ns

hav

e b

een

rec

eive

d t

o r

epla

ce

anal

ogu

e ra

dio

s an

d a

nte

nn

as w

ith

dig

ital

rad

ios

for

the

Gu

lgo

ng

Wat

er S

up

ply

sys

tem

,

allo

win

g re

mo

val o

f an

alo

gue

rep

eate

r at

Flir

tati

on

Hill

, th

at is

fre

qu

entl

y d

amag

ed

du

rin

g st

orm

eve

nts

. In

stal

lati

on

will

be

un

der

take

n d

uri

ng

Ap

ril-

Jun

e 2

01

3.

SEW

ER M

AIN

S -

BU

RR

UN

DU

LLA

AV

E

23

20

43

13

%0

43

61

3%

Sew

er m

ain

rep

lace

men

t w

ork

s re

qu

ired

in

con

jun

ctio

n w

ith

Pri

vate

Wo

rks

req

uir

ed f

or

new

res

iden

tial

dev

elo

pm

ent.

Wo

rks

will

be

resc

hed

ule

d u

po

n D

evel

op

er's

pay

men

t o

f

Pri

vate

Wo

rks

fees

.

SEW

ER M

AIN

S R

ELIN

ING

70

71

14

16

3%

01

41

89

63

%

Wo

rks

app

roxi

mat

ely

80

% c

om

ple

te w

ith

con

trac

tor

sch

edu

led

to

rel

ine

rem

ain

ing

mai

ns

in M

arch

20

13

.

SEW

ER M

AIN

S -

MU

DG

EE IN

DU

STR

IAL

AR

EA1

80

01

80

88

%0

18

01

59

88

%

Wo

rks

app

roxi

mat

ely

90

% c

om

ple

te w

ith

railw

ay u

nd

erb

ori

ng

rem

ain

ing.

SEW

ER M

AIN

S -

BR

OA

D S

T G

ULG

ON

G

35

03

56

%0

35

26

%

Sew

er m

ain

ext

ensi

on

. Wo

rks

are

app

roxi

mat

ely

60

% c

om

ple

te w

ith

all

wo

rks

to b

e co

mp

lete

d b

y m

id M

arch

20

13

.

SEW

ER P

UM

P S

TATI

ON

- C

AP

ITA

L

BU

DG

ET O

NLY

20

(15

)5

0%

05

00

%

Bu

dge

t o

nly

. Bu

dge

t to

be

real

loca

ted

wh

en

wo

rks

req

uir

ed.

- 13-

Page 15: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

SEW

ER P

UM

P S

TATI

ON

- B

OM

BIR

A

01

51

56

8%

01

51

06

8%

Rep

lace

men

t o

f d

iese

l pu

mp

. In

stal

lati

on

of

pu

mp

90

% c

om

ple

te. P

roje

ct w

ill b

e

com

ple

ted

du

rin

g m

id M

arch

20

13

.

SEW

ER P

UM

P S

TATI

ON

- IN

DU

STR

IAL

45

47

92

0%

09

20

0%

Wo

rks

wer

e sc

hed

ule

d t

o c

om

men

ce in

Feb

ruar

y 2

01

3, h

ow

ever

du

e to

co

ntr

acto

r

avai

lab

ility

, wo

rks

will

no

w c

om

men

ce a

nd

be

com

ple

ted

in A

pri

l 20

13

.

SEW

ER P

UM

P S

TATI

ON

- G

ULG

ON

G

HO

SPIT

AL

08

87

9%

08

67

9%

Pu

mp

rep

lace

men

t. W

ork

s co

mp

lete

.

SEW

ER T

REA

TMEN

T W

OR

KS

- M

UD

GEE

45

04

51

0%

04

55

10

%

Res

erve

d f

or

urg

ent

wo

rks

to e

nsu

re

con

tin

ued

op

erat

ion

un

til c

han

ge o

ver

to n

ew

Sew

er T

reat

men

t P

lan

t.

SEW

ER T

REA

TMEN

T W

OR

KS

- G

ULG

ON

G

01

20

12

02

6%

01

20

31

26

%

Insu

ran

ce w

ork

s. R

ecti

fica

tio

n o

f st

orm

dam

age.

Des

ign

wo

rk a

nd

inst

alla

tio

n is

com

ple

te, a

nd

th

e co

ntr

acto

r is

sch

edu

led

to

un

der

take

co

mm

issi

on

ing

in m

id M

arch

20

13

.

Tota

l Cap

ital

Wo

rks

17

,11

91

,36

71

8,4

86

49

%0

18

,48

69

,04

44

9%

Net

Res

ult

17

,11

91

,36

71

8,4

86

49

%0

18

,48

69

,04

44

9%

- 14-

Page 16: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Cap

ital

Wo

rks

Pro

gram

- B

uild

ing

a St

ron

g Lo

cal E

con

om

yIn

com

e0

00

0%

00

00

%

Cap

ital

Wo

rks

RIV

ERSI

DE

CA

RA

VA

N P

AR

K -

PO

WER

PO

LES

01

01

00

%0

10

00

%

Po

les

ord

ered

an

d w

ork

s to

co

mm

ence

wh

en

con

trac

tor

can

org

anis

e d

isru

pti

on

of

serv

ice

to c

arav

an p

arks

.

ENTR

AN

CE

SIG

NA

GE

12

59

13

40

%0

13

40

0%

Des

ign

s re

ceiv

ed a

nd

to

be

incl

ud

ed in

rep

ort

to M

arch

20

mee

tin

g.

KA

ND

OS

TOU

RIS

T B

AY

- B

VW

40

04

05

8%

04

02

35

8%

Pav

emen

t co

nst

ruct

ed, d

rain

age

wo

rks

com

ple

te, s

eal a

nd

lan

dsc

apin

g sc

hed

ule

d f

or

Mar

ch 2

01

3.

GU

LGO

NG

DIR

ECTI

ON

AL

SIG

NA

GE

70

70

%0

70

0%

Sign

s h

ave

bee

n o

rder

ed, a

wai

tin

g d

eliv

ery.

EXTE

RN

AL

TOU

RIS

M S

IGN

AG

E

25

(25

)0

0%

00

00

%

Rea

lloca

ted

to

Fin

anci

al A

ssis

tan

ce a

t N

ov

21

Co

un

cil m

eeti

ng.

SALE

YAR

DS

- D

AY

YAR

D F

ENC

ING

10

(10

)0

0%

00

00

%

This

bu

dge

t h

as b

een

tra

nsf

erre

d f

or

the

rep

lace

men

t o

f th

e ca

ttle

cru

sh, r

equ

ired

urg

entl

y.

SALE

YAR

DS

- C

ATT

LE C

RU

SH0

13

13

0%

01

30

0%

Co

mp

lete

SALE

YAR

DS

- C

AN

TEEN

IMP

RO

VEM

ENTS

10

(3)

89

9%

08

79

9%

Co

mp

lete

PR

OP

ERTY

- M

UD

GEE

AIR

PO

RT

SUB

DIV

ISIO

N2

25

02

25

3%

02

25

63

%

Co

ntr

act

pre

par

ed a

nd

wit

h V

end

or

for

revi

ew/e

xch

ange

.

PR

OP

ERTY

- K

AN

DO

S SU

RP

LUS

LAN

D

BLO

CK

S

08

85

1%

08

45

1%

Fin

alis

ing

inve

stig

atio

ns

and

su

rvey

to

con

sid

er m

arke

tin

g al

lotm

ent

in D

un

n S

tree

t.

PR

OP

ERTY

- E

X S

ALE

YAR

DS

STA

GE

I0

20

20

10

3%

02

02

11

03

%P

relim

inar

y in

vest

igat

ion

s co

mp

lete

.

CO

MM

ERC

IAL

PR

OP

- A

ERO

DR

OM

E

CO

TTA

GE

REN

OV

ATI

ON

S0

44

12

8%

04

51

28

%

Wo

rks

to r

epai

r ro

of

and

gu

tter

ing

com

ple

ted

.

Tota

l Cap

ital

Wo

rks

44

22

54

67

14

%0

46

76

71

4%

Net

Res

ult

44

22

54

67

14

%0

46

76

71

4%

- 15-

Page 17: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Cap

ital

Wo

rks

Pro

gram

- C

on

nec

tin

g O

ur

Reg

ion

Inco

me

00

00

%(6

5)

(65

)0

0%

Cap

ital

Wo

rks

UR

BA

N R

ESEA

LS -

CH

UR

CH

ST

(MO

RTI

MER

TO

DEN

ISO

N)

21

02

10

%0

21

00

%

This

sec

tio

n o

f C

hu

rch

St

has

bee

n

reco

mm

end

ed f

or

reh

bili

tati

on

nex

t ye

ar.

Res

eal h

as b

een

def

erre

d u

nti

l th

is d

ecis

ion

has

bee

n m

ade.

UR

BA

N R

ESEA

LS -

LEW

IS S

T (M

EAR

S TO

RA

ILW

AY)

10

01

00

%0

10

00

%C

om

ple

te

UR

BA

N R

ESEA

LS -

ING

LIS

ST S

EG 7

03

03

0%

03

00

%C

om

ple

te

UR

BA

N R

ESEA

LS -

PIT

TS L

AN

E SE

G 1

01

30

13

0%

01

30

0%

Co

mp

lete

UR

BA

N R

ESEA

LS -

MEL

TON

RD

SEG

20

70

70

%0

70

0%

Res

eal p

lan

ned

fo

r M

arch

20

13

UR

BA

N R

ESEA

LS -

HEN

BU

RY

AV

E (B

VW

TO D

AV

IES)

21

(7)

15

0%

01

50

0%

Co

mp

lete

UR

BA

N R

ESEA

LS -

DA

NG

AR

ST

SEG

20/

301

40

14

0%

01

40

0%

Co

mp

lete

UR

BA

N R

ESEA

LS -

MU

DG

EE S

T SE

G 8

07

07

0%

07

00

%C

om

ple

te

UR

BA

N R

ESEA

LS -

YO

UN

G S

T

(TA

LLA

WA

NG

TO

LYN

N)

14

01

49

%0

14

19

%C

om

ple

te

UR

BA

N R

ESEA

LS -

SA

LEYA

RD

S LN

SEG

20

50

50

%0

50

0%

Co

mp

lete

UR

BA

N R

OA

DS

KER

B &

GU

TTER

CA

PIT

AL

16

42

09

3%

02

01

99

3%

Co

mp

lete

REH

AB

- M

AYN

E ST

REE

T2

90

29

0%

02

90

0%

Co

mp

lete

REH

AB

- C

HU

RC

H S

T (G

LAD

STO

NE

TO

MO

RTI

MER

)

35

06

97

1,0

47

37

%0

1,0

47

38

93

7%

Wo

rks

com

men

ced

ear

ly J

anu

ary.

Th

e tr

ee

rem

ova

l has

bee

n c

om

ple

ted

. Th

e d

rain

age

wo

rks

is c

om

ple

te a

nd

th

e fo

otp

ath

wo

rks

hav

e co

mm

ence

d.

Foo

tpat

h a

nd

ker

b a

nd

gutt

er w

ork

s w

ill c

on

tin

ue

thro

ugh

ou

t M

arch

.

Ro

adw

ork

s ar

e p

lan

ned

to

co

mm

ence

ear

ly

Ap

ril w

ith

th

e p

roje

ct c

om

ple

ted

by

mid

to

late

Ap

ril.

- 16-

Page 18: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

REH

AB

- G

LAD

STO

NE

ST (

DO

UR

O T

O

CO

UR

T)

60

90

15

00

%0

15

00

0%

Wo

rks

hav

e b

een

del

ayed

du

e to

res

ou

rces

.

This

pro

ject

has

bee

n r

epro

gram

med

to

com

men

ce in

Mar

ch a

nd

will

be

com

ple

ted

in

late

Ap

ril.

REH

AB

- G

LAD

STO

NE/

PER

RY

ST

INTE

RSE

CTI

ON

01

20

12

09

4%

01

20

11

39

4%

Wo

rks

com

men

ced

in e

arly

Jan

uar

y w

ith

th

e

maj

ori

ty o

f w

ork

co

mp

lete

d.

Ped

estr

ian

fen

cin

g an

d a

dd

itio

nal

ligh

tin

g st

ill t

o b

e

inst

alle

d. T

he

sco

pe

of

this

pro

ject

was

to

carr

y o

ut

ped

estr

ian

cro

ssin

g sa

fety

imp

rove

men

t w

ork

s o

nly

an

d d

oes

no

t

incl

ud

e p

avem

ent

reh

abili

tati

on

.

RES

HEE

TIN

G -

UR

BA

N R

OA

DS

12

01

24

5%

01

26

45

%W

ork

s co

nti

nu

ing

thro

ugh

ou

t th

e ye

ar.

TRA

FFIC

CA

LMIN

G -

ING

LIS

ST

00

00

%0

01

0%

Wo

rks

pra

ctic

ally

co

mp

lete

d 2

01

1/2

01

2, l

ine

mar

kin

g co

mp

lete

d 2

01

2/2

01

3.

TRA

FFIC

CA

LMIN

G -

RO

BER

TSO

N S

T

01

51

55

6%

01

58

56

%

Sho

uld

er g

rad

ing

and

pre

par

atio

n w

ork

s w

ere

com

ple

ted

in D

ecem

ber

20

12

an

d t

he

traf

fic

calm

ing

dev

ices

wer

e in

stal

led

in la

te

Feb

ruar

y.

UR

BA

N R

OA

DS

LAN

D M

ATT

ERS

CA

PIT

AL

15

(7)

80

%0

80

0%

Lib

rary

Lan

e la

nd

mat

ter

pro

gres

sin

g as

pla

nn

ed -

S8

8B

inst

rum

ent

forw

ard

ed t

o

Inci

tes

and

Ess

enti

al E

ner

gy f

or

app

rova

l. 

Un

form

ed s

ecti

on

of

road

res

erve

in R

ich

ard

s

Stre

et –

pro

gres

sin

g as

pla

nn

ed.

Ro

ad

Clo

sure

ap

plic

atio

n -

Cae

rleo

n (

Bla

xlan

d

Dev

elo

pm

ent)

pro

gres

sin

g.

REH

AB

- L

OU

EE S

T2

00

19

13

91

10

0%

03

91

39

11

00

%C

om

ple

te

RU

RA

L R

ESEA

L -

HEN

RY

LAW

SON

DR

FRO

M D

REW

S LA

NE

54

05

48

2%

05

44

48

2%

Co

mp

lete

RU

RA

L R

ESEA

L -

CR

UD

INE

RO

AD

SEG

30

33

(33

)0

0%

00

00

%

The

det

erio

rati

on

of

the

pav

emen

t co

nd

itio

n

mea

ns

that

a r

esea

l was

no

lon

ger

viab

le f

or

this

pro

ject

. Hea

vy p

atch

ing

will

be

carr

ied

ou

t to

fix

th

e p

avem

ent

failu

res

and

a r

esea

l

pla

nn

ed f

or

nex

t fi

nan

cial

yea

r.

- 17-

Page 19: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

RU

RA

L R

ESEA

L -

YAR

RA

WO

NG

A R

D5

60

56

1%

05

60

1%

Co

mp

lete

RU

RA

L R

ESEA

L -

SPR

ING

CR

EEK

RD

25

73

21

00

%0

32

32

10

0%

Co

mp

lete

RU

RA

L R

ESEA

L -

BU

RR

END

ULL

A R

D S

EG

20/3

06

70

67

62

%0

67

41

62

%C

om

ple

te

RU

RA

L R

ESEA

L -

WIN

DEY

ER R

D S

EG 2

03

0(3

)2

79

4%

02

72

59

4%

Co

mp

lete

RU

RA

L R

ESEA

L -

QU

EEN

S P

INC

H R

D S

EG

30/4

06

20

62

76

%0

62

47

76

%C

om

ple

te

RU

RA

L R

ESEA

L -

RO

CK

Y W

ATE

RH

OLE

RD

SEG

10

27

(8)

19

88

%0

19

16

88

%C

om

ple

te

RU

RA

L R

ESEA

L -

PYR

AM

UL

RD

SEG

10/

206

5(7

)5

89

7%

05

85

69

7%

Co

mp

lete

RU

RA

L R

ESEA

L -

BO

TOB

OLA

R R

D S

EG 1

04

10

41

62

%0

41

25

62

%C

om

ple

te

RU

RA

L R

ESEA

L -

BR

OG

AN

S C

REE

K R

D S

EG

305

10

51

47

%0

51

24

47

%C

om

ple

te

RU

RA

L R

EHA

B -

HEN

RY

LAW

SON

DV

E1

78

25

10

8%

02

52

71

08

%C

om

ple

te

REH

AB

/RES

EAL

- LU

E R

D H

AV

ILA

H

MIS

SIN

G L

INK

29

36

43

92

76

%0

39

22

98

76

%

Wo

rks

com

ple

ted

. La

nd

mat

ters

/ r

oad

clo

sure

s et

c re

qu

ire

fin

alis

atio

n.

RU

RA

L R

EHA

B -

LU

E R

D (

OLI

VE

PR

ESS)

35

0(3

47

)3

94

%0

33

94

%

Pro

ject

def

erre

d.

Co

sts

asso

ciat

ed w

ith

sco

pin

g an

d d

esig

n w

ork

s.

RU

RA

L R

EHA

B -

HEN

RY

LAW

SON

DV

E

30

0(3

00

)0

0%

00

00

%

Bu

dge

t re

allo

cate

d t

o C

oo

per

Dri

ve in

Au

gust

mo

nth

ly r

epo

rt.

RU

RA

L R

EHA

B -

CO

OP

ER D

RV

SH

OU

LDER

WID

ENIN

G0

20

72

07

82

%0

20

71

69

82

%W

ork

s co

mp

lete

.

REA

LIG

NM

ENT

- U

LAN

/WO

LLA

R R

D

03

,10

03

,10

01

8%

03

,10

05

47

18

%

This

pro

ject

is p

rogr

essi

ng

wel

l wit

h

eart

hw

ork

s u

nd

erw

ay.

Pav

emen

t

con

stru

ctio

n c

om

men

ced

late

Jan

uar

y.

Pro

ject

is o

n t

arge

t to

be

com

ple

ted

in la

te

Ap

ril 2

01

3.

- 18-

Page 20: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

LAH

EYS

CK

INTE

RSE

CTI

ON

UP

GR

AD

E

(CO

BB

OR

A)

01

34

13

42

6%

01

34

34

26

%

The

con

cep

t p

lan

has

bee

n a

ccep

ted

by

Co

bb

ora

an

d t

he

des

ign

ph

ase

of

the

pro

ject

is u

nd

erw

ay.

The

sign

age

pro

ject

fo

r La

hey

's C

reek

Ro

ad

and

Sp

rin

g R

idge

Ro

ad is

co

mp

lete

an

d a

ll

new

sig

ns

are

inst

alle

d.

Co

bb

ora

an

d C

ou

nci

l sta

ff a

re n

ow

wo

rkin

g

clo

sely

to

det

erm

ine

the

sco

pe

of

the

full

road

up

grad

e. E

xpre

ssio

ns

of

Inte

rest

hav

e b

een

rece

ived

fo

r o

rgan

isat

ion

s in

tere

sted

in

bec

om

ing

a d

esig

n p

artn

er f

or

the

pro

ject

.

This

will

no

w p

roce

ed t

hro

ugh

ten

der

pro

cess

.

HEA

VY

PA

TCH

ING

- C

RU

DIN

E R

D

03

33

30

%0

33

00

%

Som

e p

relim

inar

y w

ork

s co

mp

lete

d t

o m

ake

the

site

saf

er, f

urt

her

wo

rks

are

pla

nn

ed t

o

for

Ap

ril.

FUTU

RE

YRS

REF

S -

BU

DG

ET O

NLY

50

51

8%

05

11

8%

Min

imal

ext

ern

al c

on

sult

ants

req

uir

ed t

o

dat

e.R

UR

AL

SEA

LED

RO

AD

LA

ND

MA

TTER

S

11

01

18

%0

11

18

%

Hen

ry L

awso

n D

rive

Ho

me

Ru

le r

ealig

nm

ent

& C

ox'

s C

row

n R

d p

rogr

essi

ng

as p

lan

ned

.

MR

598

CO

PE

RO

AD

WID

ENIN

G

04

44

40

%0

44

00

%

Wo

rks

to w

iden

Co

pe

road

as

par

t o

f th

e U

lan

WTS

wo

rks

to b

e co

mp

lete

d d

uri

ng

Mar

ch.

BLA

CK

SPO

T B

YLO

NG

VA

LLEY

WA

Y -

GR

OW

EE G

ULP

H

03

80

38

03

%0

38

01

13

%

The

pro

ject

is p

lan

ned

to

co

mm

ence

in e

arly

Mar

ch f

ollo

win

g ap

pro

vals

of

the

des

ign

by

RM

S R

oad

Saf

ety.

To

un

der

take

th

e fu

ll sc

op

e

of

wo

rks

and

ach

ieve

th

e b

est

ou

tco

me

the

pro

ject

will

co

st $

65

K m

ore

th

an t

he

curr

ent

bu

dge

t. R

MS

hav

e re

qu

este

d t

he

add

itio

nal

fun

din

g fr

om

th

e Fe

der

al B

lack

spo

t

Co

mm

itte

e St

atew

ide

- cu

rren

tly

awai

tin

g

app

rova

l.

REP

AIR

- G

OLL

AN

RD

MR

751

22

00

72

07

10

1%

02

07

20

81

01

%C

om

ple

te

REP

AIR

- U

LAN

RD

MR

214

60

00

60

03

5%

06

00

21

23

5%

Co

mp

lete

- 19-

Page 21: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

BYL

ON

G V

ALL

EY W

AY

HEA

VY

PA

TCH

ING

PR

OG

RA

M1

00

(16

)8

52

0%

08

51

72

0%

Wo

rks

will

res

um

e in

Ap

ril 2

01

3.

REH

AB

- W

OLL

AR

RD

CU

MB

O C

REE

K2

50

02

50

85

%0

25

02

12

85

%C

om

ple

te

REG

RES

EAL

- H

ILL

END

RD

26

(3)

24

86

%0

24

20

86

%C

om

ple

te

REG

RES

EAL

- G

OLL

AN

RD

27

(4)

23

10

0%

02

32

31

00

%C

om

ple

te

REG

RES

EAL

- C

OX

ST

(BV

W)

10

(10

)0

0%

00

00

%

Def

erre

d t

o 2

01

4, b

ud

get

tran

sfer

red

to

Reg

ion

al R

oad

s Li

ne

mar

kin

g.

REG

RES

EAL

- SH

OR

T ST

(U

LAN

RD

)1

1(2

)9

98

%0

99

98

%C

om

ple

te

REG

RES

EAL

- H

ILL

END

RD

29

02

99

9%

02

92

99

9%

Co

mp

lete

REG

RES

EAL

- H

ILL

END

RD

SEG

226

53

70

37

10

2%

03

73

81

02

%C

om

ple

te

REG

RES

EAL

- C

OP

E R

D3

50

35

0%

03

50

0%

Co

mp

lete

REG

RES

EAL

- U

LAN

RD

35

74

21

01

%0

42

42

10

1%

Co

mp

lete

RU

RA

L SE

ALE

D R

EGIO

NA

L R

OA

D L

AN

D

MA

TTER

S C

AP

ITA

L

40

49

8%

04

49

8%

Byl

on

g V

alle

y W

ay R

ylst

on

e –

Mat

ter

Co

mp

lete

Bla

ck s

po

t p

rogr

amm

e U

lan

Ro

ad B

ud

gee

Bu

dge

e –

pla

ns

rece

ived

.

Ula

n-W

olla

r R

oad

Rea

lign

men

t (M

oo

larb

en

Co

al)

- R

oad

Clo

sure

ap

plic

atio

n s

ent

to D

PI

26

/11

- D

PI t

o e

xped

ite.

SEA

L EX

TEN

SIO

N -

ULA

N-W

OLL

AR

RD

60

05

06

50

0%

06

50

20

%W

ork

s p

lan

ned

to

co

mm

ence

mid

Mar

ch.

RES

HEE

TIN

G -

BU

DG

ET O

NLY

1,6

14

01

,61

48

5%

01

,61

41

,36

58

5%

Cu

rren

tly

com

ple

tin

g re

lati

vely

sm

all s

ecti

on

s

of

resh

eeti

ng

UN

SEA

LED

RO

AD

S LA

ND

MA

TTER

S

CA

PIT

AL

27

96

4%

09

66

4%

Bee

chw

ort

h R

oad

rea

lign

men

t p

rogr

essi

ng

as

pla

nn

ed.

Mer

oth

erie

Ro

ad -

Rep

ort

to

Co

un

cil

6/3

/20

13

to

pro

gres

s.

RU

RA

L U

NSE

ALE

D R

EGIO

NA

L R

OA

D

RES

HEE

TIN

G

10

00

10

00

%0

10

00

0%

Cu

rren

tly

on

ho

ld p

end

ing

avai

lab

ility

of

goo

d

wat

er s

up

ply

in t

he

area

of

Wo

llar

Rd

.

SEA

L EX

TEN

SIO

N -

WO

LLA

R R

OA

D2

10

02

10

63

%0

21

01

33

63

%C

om

ple

te

CA

RW

ELL

CR

EEK

BR

IDG

E0

34

34

94

%0

34

32

94

%C

om

ple

te

FOO

TWA

YS -

CA

PIT

AL

BU

DG

ET O

NLY

65

36

81

00

%0

68

68

10

0%

Co

mp

lete

- 20-

Page 22: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

FOO

TWA

YS -

BU

S SH

ELTE

RS

01

01

04

0%

01

04

40

%

Wo

rks

no

t co

mm

ence

d.

Gla

ss t

o b

e re

pla

ced

in b

us

shel

ters

aro

un

d M

ud

gee.

To

be

com

ple

ted

du

rin

g M

ay.

PED

ESTR

IAN

- K

AN

DO

S TO

CLA

ND

ULL

A

60

06

02

%0

60

12

%

Ap

plic

atio

n is

cu

rren

tly

bei

ng

asse

ssed

by

AR

TC. W

ork

s p

lan

ned

fo

r M

arch

/ A

pri

l 20

13

.

PED

ESTR

IAN

- C

HA

RB

ON

PED

ESTR

IAN

BR

IDG

E

10

00

10

00

%0

10

00

0%

Ap

plic

atio

n is

cu

rren

tly

bei

ng

asse

ssed

by

AR

TC. W

ork

s p

lan

ned

fo

r M

arch

/ A

pri

l 20

13

.

CB

D T

AX

I RA

NK

SH

ELTE

R

01

81

80

%0

18

00

%

Gra

nt

fun

din

g h

as b

een

rec

eive

d t

o

wea

ther

pro

of

the

taxi

ran

k. P

lan

s ar

e b

ein

g

dev

elo

ped

wit

h w

ork

s to

co

mm

ence

by

Jun

e.

PED

ESTR

IAN

- G

LEN

WIL

LOW

WA

LKW

AY

50

74

12

41

01

%7

11

95

12

56

4%

Ap

pro

val o

f gr

ant

fun

din

g to

co

nti

nu

e

pla

nn

ed p

ath

way

wo

rks

has

bee

n r

ecei

ved

,

vari

atio

n f

or

gran

t fu

nd

ed e

xpen

dit

ure

wo

rks

reco

mm

end

ed t

his

mo

nth

.

CYC

LEW

AY

BEL

LEV

UE

40

50

90

62

%0

90

56

62

%C

om

ple

te

GU

LGO

NG

WA

LKW

AY

30

03

01

01

%0

30

30

10

1%

Co

mp

lete

BU

S SH

ELTE

R -

BYL

ON

G V

ALL

EY W

AY

02

02

08

2%

02

01

68

2%

Co

mp

lete

AIR

PO

RT

EXTE

ND

TA

XIW

AY

20

02

00

%0

20

00

%

The

new

han

ger

wo

rks

hav

e st

arte

d a

nd

th

e

new

tax

iway

will

co

mm

ence

wh

en t

he

exte

rnal

co

nst

ruct

ion

wo

rks

are

com

ple

ted

wh

ich

is e

xpec

ted

to

be

in M

arch

/Ap

ril.

CA

RP

AR

KIN

G C

AP

ITA

L -

MO

RTI

MER

ST

02

02

05

4%

02

01

15

4%

Wo

rks

com

ple

ted

. Aw

aiti

ng

fin

al in

voic

e fr

om

Tels

tra.

Tota

l Cap

ital

Wo

rks

6,2

72

4,9

47

11

,21

94

5%

71

11

,29

04

,99

34

4%

Net

Res

ult

6,2

72

4,9

47

11

,21

94

5%

61

1,2

25

4,9

93

44

%

- 21-

Page 23: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

Cap

ital

Wo

rks

Pro

gram

- G

oo

d G

ove

rnm

ent

Inco

me

00

00

%0

00

0%

Cap

ital

Wo

rks

CO

RP

OR

ATE

BU

ILD

ING

S U

PG

RA

DE

BU

DG

ET O

NLY

69

(69

)0

0%

00

00

%B

ud

get

on

ly.

RYL

STO

NE

AD

MIN

ISTR

ATI

ON

BU

ILD

ING

UP

GR

AD

E5

2(5

2)

00

%0

00

0%

Bu

dge

t re

-allo

cate

d t

o T

ow

n H

all b

uild

ing

pro

ject

KA

ND

OS

MU

SEU

M0

29

29

66

%0

29

19

66

%A

cqu

itta

l pre

par

ed, w

ork

to

be

com

ple

ted

by

end

of

Mar

ch.

CA

PIT

AL

UP

GR

AD

E -

MW

RC

DEP

OT

29

(23

)6

10

1%

06

61

01

%

Min

or

wo

rks

com

ple

te. S

urp

lus

bu

dge

t re

-

allo

cate

d t

o T

ow

n H

all b

uild

ing

pro

ject

STA

BLE

S C

OM

PLE

X

15

(13

)2

18

%0

20

18

%

Co

mp

lete

, aw

aiti

ng

invo

ices

. Su

rplu

s b

ud

get

re-a

lloca

ted

to

Mu

dge

e to

wn

hal

l bu

ildin

g

imp

rove

men

ts.

CA

PIT

AL

UP

GR

AD

E -

RYL

STO

NE

DEP

OT

01

51

58

1%

01

51

28

1%

Co

mp

lete

CA

PIT

AL

UP

GR

AD

E -

MU

DG

EE A

DM

IN

SHED

S0

33

85

%0

33

85

%P

ain

tin

g w

ork

s co

mp

lete

d.

IT N

ETW

OR

K U

PG

RA

DES

02

32

38

5%

02

32

08

5%

Wo

rks

on

IT N

etw

ork

fo

r To

wn

Hal

l to

be

com

ple

ted

by

end

of

Mar

ch.

IT R

ECO

RD

S M

AN

AG

EMEN

T

IMP

LEM

ENTA

TIO

N

25

00

25

00

%0

25

00

0%

Init

ial s

cop

ing

and

co

nsu

ltat

ion

ses

sio

n

com

ple

ted

in F

ebru

ary.

Exp

ecti

ng

con

trac

t fo

r

wo

rk t

o b

e si

gned

in M

arch

. Maj

ori

ty o

f w

ork

on

new

rec

ord

s m

anag

emen

t sy

stem

to

be

com

ple

ted

pri

or

by

end

of

Jun

e.

SER

VER

REC

ON

FIG

UR

ATI

ON

30

03

01

12

%4

34

34

99

%

This

wo

rk h

as b

een

co

mp

lete

d a

nd

th

e se

rver

envi

ron

men

t h

as b

een

rec

on

figu

red

to

be

a

virt

ual

en

viro

nm

ent

wit

h im

pro

ved

per

form

ance

acr

oss

th

e o

rgan

isat

ion

.

PLA

NT

PU

RC

HA

SES

36

82

,81

23

,18

09

2%

03

,18

02

,92

69

2%

Ten

der

s an

d h

eavy

pla

nt

item

s h

ave

bee

n

ord

ered

wit

h d

eliv

ery

dat

es e

xten

din

g to

Mar

ch 2

01

3.

PLA

NT

PU

RC

HA

SES

- H

EAV

Y P

LAN

T2

,91

3(2

,91

3)

00

%0

00

0%

This

bu

dge

t h

as b

een

tra

nsf

erre

d t

o P

lan

t

Pu

rch

ases

PLA

NT

PU

RC

HA

SES

- M

INO

R P

LAN

T3

6(3

6)

00

%0

00

0%

This

bu

dge

t h

as b

een

tra

nsf

erre

d t

o P

lan

t

Pu

rch

ases

- 22-

Page 24: ATTACHMENT 6.2 · Increase expenditure on Bellevue Park shade sail - Poles require replacement to strengthen structure - Reserve funded (8,000) C Looking after our Community Contribution

$'0

00

Ori

gin

al

An

nu

al

Bu

dg

et

Ap

pro

ve

d

Va

ria

tio

ns

Re

vis

ed

An

nu

al

Bu

dg

et

% R

ev

ise

d

Bu

dg

et

Pro

po

sed

Va

ria

tio

ns

Pro

po

sed

An

nu

al

Bu

dg

et

Act

ua

l

YT

D

%

Pro

po

se

d

An

nu

al

Co

mm

en

t

WO

RK

S D

EPO

T -

OH

S C

AP

ITA

L

IMP

RO

VEM

ENTS

13

41

72

%0

17

02

%

Fin

alis

ing

qu

ote

s fo

r sm

art

met

ers

to b

e

inst

alle

d o

n w

ork

sho

p b

ulk

oil

con

tain

ers

DEP

OT

UN

DER

GR

OU

ND

FU

EL T

AN

KS

01

30

13

00

%0

13

00

0%

Qu

ote

s h

ave

bee

n r

ecei

ved

an

d r

evie

wed

.

Furt

her

inve

stig

atio

ns

are

un

der

way

to

det

erm

ine

the

bes

t o

utc

om

e w

ith

wo

rks

to

com

men

ce in

Ap

ril

CO

MM

UN

ICA

TIO

NS

- M

T M

ISER

Y H

UT

01

01

00

%0

10

00

%

Inst

alla

tio

n o

f n

ew h

ut

to h

ou

se

com

mu

nic

atio

ns

equ

ipm

ent.

Sch

edu

led

fo

r

com

ple

tio

n b

y A

pri

l 20

13

.

Tota

l Cap

ital

Wo

rks

3,7

75

(80

)3

,69

58

2%

43

,69

93

,02

08

2%

Net

Res

ult

3,7

75

(80

)3

,69

58

2%

43

,69

93

,02

08

2%

- 23-