Original source · versioned page text
2015-03-03 Planning & Organisation Agenda
Very large file: it may take a few minutes
The original of this document is very large (18.2 MB). Opening the original or downloading it may take a few minutes. Please be patient and don't click again. The page text is quick to read. If you are on mobile data, it is best to wait until you are on Wi-Fi.
Text sections have not been matched to the original PDF pages. Use the original document to check page numbers.
PLANNING & ORGANISATION COMMITTEE MEETING AGENDA 3 MARCH 2015
Page 89 of 147
PLANNING & ORGANISATION COMMITTEE MEETING AGENDA 3 MARCH 2015
Budget Review 3 - Summary of Requests by Department
Capital / Operating Operating
Semel eRe la ET ea feat
Corporate Services Revenue Services $700,000 $1,454,234 $2,154,234
Council Owned Property Offset Revenue $5 $s
Prepaid Rates Reduction following recommendation of Auditors $900,000 $900,000
Noosa Waters Lock & Weir levy Refund accumulated surplus $700,000 $700,000
$554,229 $554,229
Federal Government Financial Assistance Grant below estiamted levels - revised methodology
various -$1,844,783 -$1,844,783
Recognition payments - December 2014 - offsets salary point progression budget so $o
Salary savings due to new structure and reclassifications -$119,000 -$119,000
Salary point progression budget adjustment following review of position descriptions and -$281,473 -$281,473
structure
-$1,444,310 -$1,444,310
Depreciation expense adjustment following revaluation of assets on transfer from SCRC
Boreen Point Campground $10,000 -$40,000 -$30,000
Additional revenue due to increased activity -$40,000 -$40,000
Additional commission paid due to increased activity $10,000 $10,000
North Shore Beach Campground $10,000 -$40,000 -$30,000
Additional revenue due to increased activity -$40,000 -$40,000
Additional commission paid due to increased activity $10,000 $10,000
Customer Service $99,000 $99,000
Increased staffing costs required to maintain Customer Service levels $99,000 $99,000
Elected Members $12,579 $12,579
Councillor superannuation budget revision $12,579 $12,579
Building $0 $o
$0 $0
Employment cost of new electrician to be offset by reduction in contract services budget
Development Assesment -$282,000 -$282,000
MCU revenue higher due to applications lodged exceeding original budget -$282,000 -$282,000
Management Development Services $250,000 $250,000
Increase budget forecast for defence of planning appeals $250,000 $250,000
Parks and Gardens $31,255 $31,255
$31,255 $31,255
Operational responsibiility for Tewantin Splash Park moved to Parks from Buildings
PIP and Infrastructure Charges -$44,160 -$44,160
New Revenue - New Development Condition - vegetation offsets -$44,160 -$44,160
Plumbing Services so $o
Decrease in Form 4 Audit revenue reallocated and offset by increase in plumbing inspection so $o
and design revenue
Revenue Services $4,410 $4,410
Recognise Council Owned Property Offset Plumbing $4,410 $4,410
Waterways Management $25,000 $25,000
OM 20/11/2014 Mayrol Minutes Noosa River Environmental Project Contributions - The Nature $25,000 $25,000
Conservancy and Thomas Foundation
Page 89 of 147See the original
The page text is free to read. Viewing or downloading an original file needs an account.
Log in to see the originalLog in to download the original file
Very large file: the download may take a few minutes. If you are on mobile data, it is best to wait until you are on Wi-Fi.
Searchable page text hides email addresses. Original files are unchanged and may show email addresses.