31.12.2014 Views

Attachments - City of Busselton

Attachments - City of Busselton

Attachments - City of Busselton

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

COUNCIL 24/04/2013<br />

ITEM 10.3 ATTACHMENT<br />

<strong>City</strong> <strong>of</strong> <strong>Busselton</strong><br />

Capital Acquisition Report<br />

Property, Plant & Equipment, Infrastructure<br />

For the Period Ending 28 February 2013<br />

Description 2012/2013 2012/2013 2012/2013 2012/2013 2012/2013<br />

Actual YTD Amended Amended Original Budget YTD<br />

Budget YTD Budget Budget Variance<br />

$ $ $ $ %<br />

11500 Operations Services Administration 0 2,000 4,000 4,000 -100.00%<br />

B1027 Emergency Management Caravan 2,950 0 0 0 0.00%<br />

B1451 Depot Building -Dunsborough 0 1,032 1,553 1,553 -100.00%<br />

B9534 Community Resource Centre 3,134 0 0 0 0.00%<br />

>> Infrastructure<br />

Major Project - <strong>Busselton</strong> Foreshore<br />

Total Furniture & Office Equipment 264,470 662,480 949,961 939,961 -60.08%<br />

C3065 Signal Park 352,476 414,784 622,175 622,175 -15.02%<br />

C3066 West Swim Jetty 519,157 390,440 585,663 585,663 32.97%<br />

C3067 Green Space Inc BBQ etc 2,104,161 1,309,264 1,963,891 1,963,891 60.71%<br />

C3068 Foreshore Development - Unallocated 1,267 2,808,384 5,212,580 5,212,580 -99.95%<br />

C3069 Scout Road Jetty 66,269 18,879 18,879 18,879 251.02%<br />

C3070 Recreational Precinct 0 0 0 5,600,000 0.00%<br />

C3071 Foreshore Concept Designs 18,000 12,336 18,500 18,500 45.91%<br />

C3072 Nautical Lady / Site Clearance 2,555,153 1,733,336 2,600,000 2,600,000 47.41%<br />

C3073 Youth / Recreational Precinct 5,459 62,552 93,828 93,828 -91.27%<br />

C3076 Queen-West Foreshore Car-park 121,145 202,000 202,000 202,000 -40.03%<br />

C3093 West St / Gale St Car Park 308,632 258,664 388,000 388,000 19.32%<br />

C3094 <strong>Busselton</strong> Foreshore - Stage 3(Site investigation, design etc) 3,290 200,000 500,000 0 -98.36%<br />

C3095 <strong>Busselton</strong> Foreshore - Beach Access stairs 37,969 0 0 0 0.00%<br />

Major Project - Dunsborough Foreshore<br />

6,092,978 7,410,639 12,205,516 17,305,516 -17.78%<br />

C3090 North side Works 504,403 378,592 567,891 567,891 33.23%<br />

W0070 Geographe Bay Road - Gifford Road to Elmore Road 703,219 701,083 701,083 515,338 0.30%<br />

<strong>Busselton</strong> Jetty<br />

1,207,622 1,079,675 1,268,974 1,083,229 11.85%<br />

C3500 <strong>Busselton</strong> Jetty Refurbishment 87,381 280,305 1,236,144 280,305 -68.83%<br />

Footpaths Construction<br />

87,381 280,305 1,236,144 280,305 -68.83%<br />

F0011 Bussell Highway - MacIntyre to Ray avenue 0 0 75,000 0 0.00%<br />

F0023 Bussell Highway (Queen Elizabeth Ave to West St) 0 0 60,000 0 0.00%<br />

F0027 Gibney Street (Footpath) 8,866 8,866 8,866 0 0.00%<br />

F0031 Bussell Highway - Breeden Street to Earnshaw Road 0 0 115,000 0 0.00%<br />

F0033 Queen Elizabeth Avenue - Grace Court to Recreation Lane 0 0 90,000 0 0.00%<br />

F0034 Bussell Highway - Barnard Road to Hadfield Avenue 3,877 31,216 136,822 46,822 -87.58%<br />

F0035 Dunsborough Lakes Drive to N.C.C. 0 11,060 11,060 11,060 -100.00%<br />

F0037 Ford Rd - Marine Tce to Geographe Bay Rd 24,831 0 61,479 61,479 0.00%<br />

F0039 Fairway Drive (Bignell Drive) Crossing 0 5,600 8,428 8,428 -100.00%<br />

F0040 Glenmeer Ramble Footpath (Connecting Clydebank & College Ave 0 49,336 74,000 74,000 -100.00%<br />

F0041 Recreation Lane Footpath (Connecting to Clydebank Ave) 27,523 37,336 56,000 56,000 -26.28%<br />

F0042 Vasse Footpaths Network 0 0 264,000 0 0.00%<br />

Drainage Construction - Street<br />

65,096 143,414 960,655 257,789 -54.61%<br />

D0009 <strong>Busselton</strong> LIA - Bunbury St Basin(Geocatch Drain Partnership) 0 20,000 30,000 30,000 -100.00%<br />

D0010 Dunsborough / <strong>Busselton</strong> Drainage Upgrades 22,565 113,546 170,319 170,319 -80.13%<br />

22,565 133,546 200,319 200,319 -83.10%<br />

Page 6

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!