Appendix
Schedule B – Non-core Projects
September 14, 2021Page 801 section
Tracking sheet for one-time or non-recurring project budgets and actual expenditures.
$455,540 total non-core project budget$50,992 total actual spend YTD
Schedule B – Non-core Projects
| Row Labels | CC Code | Est. Completion | Project budget | Project actual | Project variance | Variance % |
|---|---|---|---|---|---|---|
| General Government Services | ||||||
| Finance | ||||||
| Long-term financial plan and sustainability review | 150-02 | Sep 2022 | $ 49,550 | $ 4,050 | $ 45,500 | 92% budget remaining |
| Information Technology | ||||||
| IT Strategic Plan update | 160-01 | Oct 2021 | 20,000 | 0 | 20,000 | 100% budget remaining |
| Microsoft productivity-business process improvements | 160-04 | Dec 2021 | 15,000 | 306 | 14,694 | 98% budget remaining |
| Public Relations - Archives | ||||||
| Electronic access to archives repository | 125-01 | Dec 2021 | 5,265 | 0 | 5,265 | 100% budget remaining |
| Protective Services | ||||||
| Bylaw Enforcement | ||||||
| Secondary suites online renewal | 220-02 | Oct 2021 | 5,000 | 0 | 5,000 | 100% budget remaining |
| Emergency Program | ||||||
| Emergency Response and Recovery Plan update | 230-04 | Dec 2023 | 20,000 | 0 | 20,000 | 100% budget remaining |
| EOC equipment and supplies | 230-02 | Jun 2021 | 6,500 | 8,180 | (1,680) | 26% over budget |
| Emergency Support Services | ||||||
| ESS equipment and supplies | 230-05 | Nov 2022 | 1,500 | 0 | 1,500 | 100% budget remaining |
| Fire General | ||||||
| Community wildfire protection plan update | 210-03 | Dec 2022 | 33,000 | 0 | 33,000 | 100% budget remaining |
| Fire services volunteer staffing restructure* | 211-02 | Jul 2021 | (6,296) | 0 | (6,296) | 100% budget remaining |
| Full-time firefighter staff increase* | 211-01 | Jul 2021 | 35,725 | 0 | 35,725 | 100% budget remaining |
| Fire Volunteers | ||||||
| Fire services volunteer staffing restructure* | 211-02 | Jul 2021 | 20,296 | 0 | 20,296 | 100% budget remaining |
| Development Services | ||||||
| Economic Development | ||||||
| Commercial precinct plans | 510-15 | Jun 2021 | 55,000 | 38,439 | 16,561 | 30% budget remaining |
| Planning and Development Services | ||||||
| Community Climate Action Plan | 510-27 | May 2022 | 75,000 | 0 | 75,000 | 100% budget remaining |
| OCP review | 510-02 | Jun 2022 | 120,000 | 18 | 119,982 | 100% budget remaining |
| Grand Total | $ 455,540 | $ 50,992 | $ 404,548 | 89% budget remaining |
* Personnel costs are not individually tracked in the financial system; actual costs will be reported as $0 for the purposes of this report.
Page 80
Extracted from: 2021 09 14 Committee of the Whole Agenda - Agenda - Pdf