Skip to the record
For the highest quality transcripts.

Original source · versioned page text

2016-04-19 Services & Organisation Committee Agenda

of 29

Page text shows just the words. Original shows the document exactly as it was published.

Page text read automatically using OCR, there may be inaccuracies

Text sections have not been matched to the original PDF pages. Use the original document to check page numbers.

                         AGENDA


   Services & Organisation
     Committee Meeting


                 Tuesday, 19 April 2016


                   commencing at 1.30pm
           Committee Room, 9 Pelican Street, Tewantin



Committee: Crs Jess Glasgow, Frank Pardon, Tony Wellington, Frank Wilkie




   “Engagement with our community to protect and enhance our lifestyle”
Log in to download the original file

2016-04-19 Services & Organisation Committee Agenda(PDF, 4MB).pdf · 4.3 MB (large file)

Large file: the download may take up to a minute.

Searchable page text hides email addresses. Original files are unchanged and may show email addresses.

Full text of the other 28 sections

Section 2

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA               19 APRIL 2016


TABLE OF CONTENTS


ITEM                                                                  PAGE

ATTENDANCE & APOLOGIES                                                     -

PRESENTATIONS                                                              -

REPORTS FOR CONSIDERATION OF THE COMMITTEE                                3

1      1516T002 PREFERRED SUPPLIER ARRANGEMENT FOR PARKS AND
       NATURAL AREAS TREE GOODS & SERVICES TENDER ACCEPTANCE               3

2      BUSINESS MENTORING NOOSA - FUNDING                                  9

3      COUNCILLOR REPRESENTATION ON VARIOUS BOARDS, EXTERNAL
       ORGANISATIONS AND WORKING GROUPS                                   12

REPORTS FOR NOTING BY THE COMMITTEE                                      16

4      CAPITAL PROGRAMME DELIVERY STATUS AS AT 31 MARCH 2016              16

5      FINANCIAL PERFORMANCE REPORT - MARCH 2016                          24

CLOSED SESSION                                                       -




                                                                Page 2 of 29

Section 3

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                             19 APRIL 2016



REPORTS FOR CONSIDERATION OF THE COMMITTEE


1                        1516T002 PREFERRED SUPPLIER ARRANGEMENT FOR PARKS AND NATURAL
                         AREAS TREE GOODS & SERVICES TENDER ACCEPTANCE
DOCUMENT INFORM AT ION




Author                            Parks and Natural Areas Coordinator, Sara Cooke
                                  Planning and Infrastructure Department

Index                             ECM \ Subject \ Contracting \ Contractors and Consultants
                                  ECM \ Subject \ Procurement \ Purchasing and Supply Matters

Attachments                       1.      Tender Evaluation Matrix – Aboriculture Services
                                  2.      Tender Evaluation Matrix – Consulting Arborist


EXECUTIVE SUMMARY
Not applicable

RECOMMENDATION
That Council note the report by the Parks & Natural Areas Coordinator to the Services &
Organisation Committee Meeting dated 19 April 2016 and appoint the contractors listed in Table
1 within the Report as preferred suppliers for Tree Goods and Services pursuant to Tender
1516T002.


REPORT
Noosa Council has responsibility for maintaining trees on traffic islands, road verges,
roundabouts, parks, gardens and natural areas to retain the environmental and social values
across the Shire. Trees in an urban landscape require significant maintenance as they can be
impacted by age, interference, pests, diseases and environmental degradation. Ongoing tree
maintenance is required to ensure public safety and the retention of environmental and social
values.

1.                       Tender process

Tenders were sought via an open market Invitation to Tender process with four portions to the
tender. Twenty one (21) conforming submissions were evaluated. The tenderers are listed in
the table following:




                                                                                                Page 3 of 29

Section 4

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                     19 APRIL 2016



                                                           Portion   Portion   Portion   Portion
                            Contractor
                                                             1         2         3         4
     Active Tree Services                                                            
     All Aspects Tree Services (Qld)                                                 
     Arbor Australis Consulting                                                      
     Austspray Environmental Weed Control                                            
     Barung Landcare                                                                 
     Boyds Bay Landscape & Environment                                               
     Branch Creek Tree Services                                                      
     Consult Arborist                                                                
     Frenkenscapes                                                                   
     James Dewitt GDE Tree Solutions                                                 
     Jatia Steve’s Tree Cutting                                                      
     Jay’s Tree Worx                                                                 
     Powerclear                                                                      
     River City Garden & Lawn                                                        
     RST Systems                                                                     
     Sunshine Tree Surgery                                                           
     The Landscape Construction Company                                              
     The Palm Guys                                                                     
     Tree Solutions Australia                                                        
     Treesafe Australia                                                              
     Trelville – Aspect Contractors                                                  
                                                                                         
     Tendered                                                                           
     Not Tendered                                                                       

The tenders were evaluated using the following criteria:
   Capability and Resourcing
   Track Record
   Methodology
   Quality
   Safety
   Environment Sustainability
   Contribution to Local Economy


2.   Tender Assessment

Portions 1 and 2 of the tender involve the physical labour associated with tree maintenance
including:
   Ground preparation
   Planting and establishment of new trees
   The ongoing physical maintenance of tree pruning, removal and stump grinding.




                                                                                         Page 4 of 29

Section 5

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                       19 APRIL 2016


Portions 3 and 4 involve technical consulting and aboriculture advice related to trees in the
landscape. Consulting advice is generally required on more complex cases where trees can have
impact related to diverse stakeholders or have multiple risks or benefits.
Of the total conforming tenders:
    Eighteen (18) submissions for portions 1 and 2 were received.
    Eleven (11) submissions for portions 3 and 4 were received.
These submissions were then evaluated against the aforementioned criteria with the contractors
listed in Table 1 evaluated as satisfactory and above in the ability to deliver the requirements of
each portion.
Table 1

Portion 1                          Portion 2                          Portion 3 & Portion 4

Active Tree Services               Active Tree Services               Active Tree Services

All Aspects Tree Services          All Aspects Tree Services          All Aspects Tree Services

Austspray Environmental Weed       Austspray Environmental Weed       Abor Australis Consulting
Control                            Control

Barung Landcare                    Branch Creek Services              Austrspray Environmental Weed
                                                                      Control

Boyds Bay Landscape and            Frenkenscapes                      Consult Arborist Pty Ltd
Environment

Frenkenscapes                      GDE Tree Solutions                 PowerClear Pty Ltd

PowerClear Pty Ltd                 Steve’s Tree Cutting               River City Garden & Lawn

River City Garden & Lawn Pty Ltd   Jays TreeWorx                      RST Systems Pty Ltd

RST Systems Pty Ltd                PowerClear Pty Ltd                 The Palm Guys

The Landscape Construction         River City Garden & Lawn Pty Ltd   Tree Solutions Australia
Company
The Palm Guys                      RST Systems Pty Ltd                Treesafe Australia Pty Ltd

Treesafe Australia Pty Ltd         Sunshine Tree Surgery

Aspect Contractors                 The Landscape Construction
                                   Company
                                   The Palm Guys

                                   Tree Solutions Australia
                                   Treesafe Australia Pty Ltd


The recommended panel arrangement allows Noosa Council to enter into an agreement with the
above suppliers, having met the required criteria and also allow for the ability of suppliers to work
concurrently and hence more efficiently.

The term of the panel arrangement shall be for an initial period of twelve months, with an option
to extend for three further terms of up to twelve months each.




                                                                                           Page 5 of 29

Section 6

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                  19 APRIL 2016


3.       Programme
Once the panel is awarded, contractors will receive work requests to perform either scheduled
work or reactive responses to customer requests. Tasks will be distributed to the contractor with
the most appropriate skill set or plant and equipment on the panel.

4.       Finance & Risk
Provision has been made within the Parks and Natural Areas budget for Tree Maintenance
services to be supplied under this panel arrangement.

5.       Consultation
External Consultation - Community & Stakeholder
Nil


Internal Consultation
Finance, Procurement, Environment, Civil Operations and Asset Planning Schemes.

Departments/Sections Consulted:

      Chief Executive Officer                    Community Services                     Corporate Services
      Executive Officer to the Mayor & CEO       Community Facilities                   Financial Services
      Executive Support                          Community Development                  ICT
                                                 Libraries & Galleries              X   Procurement & Fleet
                                                 Local Laws                             Property & Facilities
                                                 Waste & Environmental Health           Revenue Services

      Executive Office                       X   Planning & Infrastructure
      Community Engagement                       Building & Plumbing Services
      Customer Service                       X   Civil Operations
      Economic Development                       Infrastructure Planning & Design
      Governance                                 Planning & Environment
      Human Resources                            Strategic Land Use Planning
      Sustainability




                                                                                                     Page 6 of 29

Section 7

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016



                                                                   Attachment 1




                                                    Page 7 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                                                                                               19 APRIL 2016

                                                                                                                                                                                                              Final Evaluation
                                                                                                                                                                                                                                                                                                                                                                                                                Attachment 1

                                                             Weighted Attribute Evaluation Spreadsheet

       ce eas
                                          RPQS for the Supply of Parks and Natural Areas Tree Goods
                                                       Arboriculture Services Part 1 & 2

       feats 18)                                          |                             t+++4+++4+4++4+71
                      Servi                                 —                                                                                          topes
             por     Consul
          not tender for Parts 1 &                                                        The ratings
                              Weed Control
                                                                                           0 (zero) = Unacceptable — a fail for that criteria and extreme risk
     leattonyy |                                                                           20 (twenty) = Very Poor — the content of the submission for that criteria 's of a low standard and high risk
              Only)
        (Pa   Only)                                                                        40 (forty) = Poor - the content of the submission for that criteria is unimpressive and pases a moderate risk
        (Part Creel   ty Lid                               [|                              60 (sixty) = Good — the content of the submission for that criteria is mentable and will need to be montored # a
              Only)
        “onsult Arbor
          not tender for Parts 1&                                                          80 (eighty) = Very Good the content of the submission for that criteria is of a high standard and advantageous
                                                                                           100 (one-hundred) Exceptional - the content of the submission for that crferia is flawless / outstanding and most advantageous
                     GD        Sout
        (Par
                                Cutt
        (Part Only)                                                                       Once all the data is entered the resultant scores based on the price and non price elements are automatically calculated for you
    10

    1
             ChyG              ty Ltd
    12
                      ty Lt
    13                                                                                    * EVALUATION FOR ARBORICULTURE SERVICES ONLY
    lPanzony |                                                                              (Part 1) Installation and establishment of street and park trees
    14
    15  (Part             Truc                               |                              (Part 2) Tree pruning and removal
    16

    17

    18
                       —-
    19
       NON-CONFORMING TENDERS                                                                               Number of Tenders Evaluated

                                                                                                                                                                                                                                                  10                 aks               12                 413                 14                 15                  16                  47                  18 19
                                                                 Active Tree      All Aspects Tree      Austspray                            Boyds Bay        Branch Creek                        James Dewitt -     Jatia Pty Ltd -                      PowerClear Pty | River City Garden | RST Systems Pty     Sunshine Tree      The Landscape                           Tree Solutions    Treesafe Australia Treiville - Aspect
       PART A - Non price elements                                Services         Services QLD       Environmental | Barung Landcare | Landscape and         Tree Services     Frenkenscapes        GDE Tree         Steve's Tree     Jays Tree Worx          Ltd          & Lawn Pty Ltd           Ltd              Surgery          Construction       The Palm Guys          Australia               Itd    Contractors
              ee                            msn                                     (Parts 1 & 2)     Weed Control       (Part 1 Only)      Environment       (Part 2 Only)      (Part 1 Only)       Solutions          Cutting          (Part 2 Only)                        (Parts 1 & 2)     (Parts 1 & 2)                            Company           (Parts 1 & 2)                           (Parts 1 & 2)
                                                                (Parts 1 & 2)                          (Parts 1 & 2)                     P| [ee                                                    (Part 2 Only)                                           (Parts 1 & 2)                                           (Part 2 Only)       (Parts 1 & 2)                           (Part 2 Only)                    (Part 1 Only)
                                                                                                                                            (Part 1 Only)                                                             (Part 2 Only)
                                                                                           Resultant          Resultant             tant                                                                    ‘esultant ESE                                          Resultant         Resultant          Resultant Be       Resultant re        Resultant a         Resutant eae        Resultant =a        Resultant a Resultant
                                                                                            score x            score x           scare:                                                                     score x                                                score x            score x            score x            score x             score x             score x             score x            score x score x
                                                                                             ghting              ghting            ghting                                                                                                                            ghting            ghting             ghting           weighting                                                    eight              weighting weighting
       eapabiiy a Resourcing            |      1%
       Contract Experience & Capacity   |        10%      |
       ——— a
       a                                                                 4.25
       Meat asafery |
       Emironment& Sustsinabiity |               5%                      3.25
       Contibutionto Local Economy |             15%                     3.75
       Total Technical Score                      pS                                  4S                   8“                                                     8                                                                            8                                  8                  a “a                                                      8                   89
       Normalised Technical Score (Tn)               PA                                                                                           a                                  8
       Total Fees (Pc)                                                          eee                                                                                                                             Parr
       PART B - Price element              Ss                                                          nvironme                                                                                  ——             |                                                        Eee Aepegl                      | sie
       Average Fees (Pav) S.
       Price Score
       Normalised Price Score (Pn)
       Weighted Price Score (Pw)

       OTHER DETAILS
              Assesment panel member 1    Parks & Natural Areas Coordinator
             Assesment panel member 2 = Arborist - Tree Assessment Officer
              Assesment panel member 3    Human Resources Officer - Workplace Health & Safety
                                                                                          The Contract Administrator confirms the above weightings

 1516T002 - Evaluation Workbook_1and2 Arboriculture Services (2).xisx                                                                                                                                             Page 1                                                                                                                                                                                        11/04/2016

                                                                                                                                                                                    Page 7 of 29

Section 8

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016




                                                                   Attachment 2




                                                    Page 8 of 29

Ha EEE
                                                                3pe
                                                                <q="
                                                                 “i  35
                                                                     oo
                                                                Se   HEE
                                                                 fo
                                                                ose
                                                                exe  3s LEE
                                                                 Ow
                                                                 —E™

                                                                     e-
                                                                 Bm  oo                !
                                                                     HL]
                                                                én   as

                                                                 a   Hee E EEL
                                                                 Bs                    !
                                                                ee
                                                                &§
                                                                34   TeCcON
                                                                e*
                        iy                                       zo                    !
                                                                a    He E le
                                                                 Be  5%                !
                                                                 et  38
                                                                                                               £2
                                                         H    .      Hele                                      a”
                                        so                                                                     7.2
                                        38                2	1	50	0	0	0	1927	2665	83	26	-1	
3	1	50	1	0	0	1927	2665	83	26	-1	
4	1	50	1	1	0	1927	2665	83	26	-1	
5	1	50	1	1	1	1927	2661	36	43	50	&]
5	1	50	1	1	2	1976	2665	34	26	59	8
2	1	51	0	0	0	1345	2709	45	13	-1	
3	1	51	1	0	0	1345	2709	45	13	-1	
4	1	51	1	1	0	1345	2709	45	13	-1	
5	1	51	1	1	1	1345	2709	45	13	78	es
2	1	52	0	0	0	1345	2693	45	16	-1	
3	1	52	1	0	0	1345	2693	45	16	-1	
4	1	52	1	1	0	1345	2693	45	16	-1	
5	1	52	1	1	1	1345	2693	45	16	66	o=
2	1	53	0	0	0	2364	2535	50	199	-1	
3	1	53	1	0	0	2364	2535	50	199	-1	
4	1	53	1	1	0	2364	2535	50	199	-1	
5	1	53	1	1	1	2364	2535	50	199	25	!
2	1	54	0	0	0	1341	2759	49	26	-1	
3	1	54	1	0	0	1341	2759	49	26	-1	
4	1	54	1	1	0	1341	2759	49	26	-1	
5	1	54	1	1	1	1341	2759	49	26	79	Bo
2	1	55	0	0	0	1345	2784	45	22	-1	
3	1	55	1	0	0	1345	2784	45	22	-1	
4	1	55	1	1	0	1345	2784	45	22	-1	
5	1	55	1	1	1	1345	2788	14	12	88	s
5	1	55	1	1	2	1376	2784	14	22	29	2
2	1	56	0	0	0	1890	2790	39	13	-1	
3	1	56	1	0	0	1890	2790	39	13	-1	
4	1	56	1	1	0	1890	2790	39	13	-1	
5	1	56	1	1	1	1890	2790	39	13	38	oy
2	1	57	0	0	0	1964	2753	60	54	-1	
3	1	57	1	0	0	1964	2753	60	54	-1	
4	1	57	1	1	0	1964	2753	60	54	-1	
5	1	57	1	1	1	1964	2753	60	54	41	Bef
2	1	58	0	0	0	1886	2803	43	37	-1	
3	1	58	1	0	0	1886	2803	43	37	-1	
4	1	58	1	1	0	1886	2803	43	37	-1	
5	1	58	1	1	1	1886	2803	43	37	39	5
2	1	59	0	0	0	2447	2815	40	30	-1	
3	1	59	1	0	0	2447	2815	40	30	-1	
4	1	59	1	1	0	2447	2815	40	30	-1	
5	1	59	1	1	1	2447	2815	40	30	37	35
2	1	60	0	0	0	1105	2893	7	9	-1	
3	1	60	1	0	0	1105	2893	7	9	-1	
4	1	60	1	1	0	1105	2893	7	9	-1	
5	1	60	1	1	1	1105	2893	7	9	59

                                                                 if  oo
                    2	1	64	0	0	0	1341	2948	49	14	-1	
3	1	64	1	0	0	1341	2948	49	14	-1	
4	1	64	1	1	0	1341	2948	49	14	-1	
5	1	64	1	1	1	1341	2948	49	14	77	ot
2	1	65	0	0	0	1341	2918	49	16	-1	
3	1	65	1	0	0	1341	2918	49	16	-1	
4	1	65	1	1	0	1341	2918	49	16	-1	
5	1	65	1	1	1	1341	2918	49	16	22	ee
2	1	66	0	0	0	2028	2738	88	109	-1	
3	1	66	1	0	0	2028	2738	386	211	-1	
4	1	66	1	1	0	2028	2738	88	109	-1	
5	1	66	1	1	1	2028	2738	88	109	13	oe
2	1	67	0	0	0	955	2964	7	9	-1	
3	1	67	1	0	0	955	2964	7	9	-1	
4	1	67	1	1	0	955	2964	7	9	-1	
5	1	67	1	1	1	955	2964	7	9	63 g § tt Hil e|-L-
                                        oO 0
                                        aa
                                                                 ow
                   &
                                                                 ge
                                                                zt¢  cs
                                                                     5%
   i     ATT                                               35    85  ile
      wd
      On                                                   ae                                              a
      zo
      as                                                             Ze
                                                           BE        oo
                                                           8|8
   £8                                                                ME                                    af
|                                                                           !                              r- NO
                                                                                                           $35
                                                                                                           2228
                   sé =                                 52
                             ale ol                     1
                                                                                        23                 aan
                      Ble 5    al; 5s                                                   Se        gd
                                                                                        BE         od
                  ni  ii   Hl               4                                           =o               £65 &
                                                                                        So
                   Ely &     Bg Ba = sie     BIS Sh                                 ii  2        gee     : 8 3 o
                                                                                        £3
                                                                                        o 2        23 Bs   tage
                                                                                        i o     aa
        a:              OS     O}#2 Oo                                                  a5      £ z=  gE
        Z)< =<                                                                          a4
        srs 7 *                       © ~~ &

Section 9

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                  19 APRIL 2016


2                        BUSINESS MENTORING NOOSA - FUNDING
DOCUMENT INFORM AT ION




Author                               Senior Economic Development Officer, Carolyn Bullen
                                     Executive Office

Index                                ECM / Subject / Economic Development

Attachments                          Nil

EXECUTIVE SUMMARY
Not applicable.

RECOMMENDATION
That Council note the report by the Senior Economic Development Officer to the Services &
Organisation Committee Meeting dated 19 April 2016, and authorise the Chief Executive Officer
to provide the following support to assist the Business Mentoring Noosa program to continue and
develop through:
A.                       A one off direct funding in the amount of $5,000 to CCIQ Noosa as the auspicing
                         organisation for Business Mentoring Noosa;
B.                       Assistance in identifying additional direct funding opportunities; and
C.                       Other assistance including information, communication and resource sharing, consistent
                         with Council’s enabling role as identified in the Local Economic Plan.


REPORT
The purpose of this report is to seek Council assistance for the continuation and development of
the Business Mentoring Noosa Program (the Program), which is currently run under the auspices
of the Noosa branch of the Chamber of Commerce & Industry Queensland.

1.                       Background
The Program is run by individuals who volunteer their time to mentor local businesses. These
volunteer mentors have all held senior roles in businesses operating across a diverse range of
industry sectors.
Program values (Mentors):
   Passion…for the role of small business in our economy, and for seeing our mentees win.
   Integrity…an open, honest and confidential approach in our interactions.
   Care…having our mentees’ best interests at heart at all times.

The Program has established processes and guidelines in place including:
   Mentoring service outline
   Process, roles and responsibilities guide
   Application form
   Mentees welcome pack
   Confidentiality agreement
   Liability disclaimer: waiver, release and acknowledgment form
   Mentee program anniversary assessment guidelines
   Mentor criteria (interview)
   Mentor training guide
   Customer Request Management (CRM) System
   Website

                                                                                                   Page 9 of 29

Section 10

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                 19 APRIL 2016


2.   The Program
The Program caters to Sunshine Coast based small and medium businesses with a focus on
Noosa, that are affiliated with a Chamber of Commerce and have an Australian Business or
Company Number.

The Program assists to:
   address new opportunities;
   resolve business issues; and
   attention skills challenges.

The Program is supported by 24 Mentors, 5 of which are currently inactive due to other
commitments. Close to 200 businesses have gone through the Program with an additional 54
businesses currently being mentored.

Mentors are matched to mentee applicants and an introductory meeting is held. A mentoring
framework is established according to the individual businesses needs, where goals are
established specific to the needs of the business, available options are explored to go forward,
and an action plan agreed. The program will typically involve a fortnightly mentoring session of
approximately 90 minutes for the first 2-3 months.

Mentors meet as a group fortnightly to discuss the progress of mentees, attention general
business and review compliance with operating processes. The Program also includes training
and education for Mentors.

To gauge satisfaction levels and the success of the program, written and face to face surveys are
undertaken with participants.

3.   The Benefits
Mentoring is considered a key tool to facilitate business growth and development. It enables
business owners to step out of the day to day running of a business and objectively look at all
elements of the business via a mentoring process which:
   provides a space to brainstorm ideas and plan for the future;
   offers an independent, sounding board via an impartial source with no vested interest; and
   provides a catalyst to inject new energy into the business and take it to the next level.

4.   Funding
The Program was established using a $55,000 grant from the Sunshine Coast Council in 2012.
The grant provided for the purchase of a customer request management system and assistance
with operational expenses including administration support, insurance, promotion and website
development.

The cost to individual businesses to participate is $150.     In 2016 the program expects to
generate an income of $4,800 in new mentee fees.

Annual costs include:

Administration assistance                          $3,600
IT support                                         $2,500
Meeting room costs (Girraween Sports Complex)      $1,100
Liability insurance                                $ 800
Education & Training – Mentors                     $5,000
Mentee Forums                                      $4,000

The Program has a current bank balance of approximately $13,000.

                                                                                  Page 10 of 29

Section 11

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                  19 APRIL 2016


5.       The Request From Business Mentoring Noosa
Business Mentoring Noosa has requested funding support from Council to continue to provide
the mentoring service to the local business community. At this time, Council has not yet
established an economic development grant program but expects to have a program in place by
August 2016.
Council can assist Business Mentoring Noosa in the short term in a number of ways:
  One off direct funding in the amount of $5,000 to assist them in continuing the service for
    the remainder of 2016;
  Assistance identifying additional funding opportunities such the Industry Skills Fund or the
    Gambling Community Benefit Fund (for equipment);
  Other assistance (including information, communication and resource sharing) consistent
    with Councils enabling role as identified in the Local Economic Plan.

Previous Council Consideration

Nil

Finance & Risk

$5,000 funding is available from the current Economic Development Budget.

Consultation

External Consultation - Community & Stakeholder

Chamber of Commerce & Industry Queensland – Noosa
Business Mentoring Noosa

Internal Consultation

Chief Executive Officer
Community Grants Officer

Departments/Sections Consulted:

x     Chief Executive Officer                x   Community Services                     Corporate Services
      Executive Officer to the Mayor & CEO       Community Facilities               x   Financial Services
      Executive Support                          Community Development                  ICT
                                                 Libraries & Galleries                  Procurement & Fleet
                                                 Local Laws                             Property & Facilities
                                                 Waste & Environmental Health           Revenue Services

x     Executive Office                           Planning & Infrastructure
      Community Engagement                       Building & Plumbing Services
      Customer Service                           Civil Operations
      Economic Development                       Infrastructure Planning & Design
      Governance                                 Planning & Environment
      Human Resources                            Strategic Land Use Planning
      Sustainability




                                                                                                    Page 11 of 29

Section 12

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                      19 APRIL 2016


3                         COUNCILLOR   REPRESENTATION   ON                  VARIOUS       BOARDS,       EXTERNAL
                          ORGANISATIONS AND WORKING GROUPS
Docum ent info rm ation




Author                               Chief Executive Officer, Brett de Chastel
                                     CEO’s Office

Index                                ECM/ Subject/ Councillors/ Mayor-Governance & Administration

Attachments                          Nil.



EXECUTIVE SUMMARY

Not applicable.

RECOMMENDATION

That Council note the report by the Chief Executive Officer to the Services & Organisation
Committee meeting dated 19 April 2016 and:
A.                        Appoint the Mayor as a permanent member and Cr Wilkie as the initial member of the CEO
                          Performance Review Committee and authorise the Mayor to review and appoint a
                          Councillor representative on an annual basis;
B.                        Appoint the Mayor as Chair, and Cr Jurisevic as Deputy Chair of the Noosa Local Disaster
                          Management Group;
C.                        Appoint Cr Frank Wilkie as Council’s representative on the Tourism Noosa Board;
D.                        Appoint the Mayor to the Noosa Biosphere Reserve Foundation Board;
E.                        Appoint the Mayor and Cr Jurisevic as members of the Case Management Working Group;
F.                        Appoint Cr Frank Pardon as Council’s representative on the Northern SEQ Regional Roads
                          and Transport Group;
G.                        Note the Mayor’s membership of the SEQ Regional Plan Committee;
H.                        Appoint the Mayor and Cr Jackson as members of the Audit and Risk Committee;
I.                        Appoint Cr Stockwell as a member of the Environment Levy Working Group;
J.                        Appoint Cr Glasgow as Council’s representative on the Regional Arts Development Fund
                          Committee;
K.                        Appoint Cr Wilkie as a member of the Rufous Street Project Control Group;
L.                        Appoint Cr Stockwell as a member of the Park Road Boardwalk Reference Group; and
M.                        Appoint Crs. Pardon, Jackson and Wilkie as members of the Transport Strategy Project
                          Control Group.


REPORT

The purpose of this report is to:
1.                        Highlight those Committees, Boards, Working Groups etc that require Councillors as
                          members; and
2.                        Identify which Councillors are proposed to be appointed to the various Boards etc following
                          discussions with Councillors.

                                                                                                      Page 12 of 29

Section 13

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                      19 APRIL 2016


1.     Performance Review Committee
The Employment Contract of Noosa Council’s Chief Executive Officer prescribes that:
The Officer’s performance shall be reviewed annually, no later than one month after each
anniversary of the date of commencement, by a Sub-Committee of the Council appointed for that
purpose comprising the Mayor, and subject to the Mayor’s agreement, at least one Councillor
(‘Performance Review Committee’).
The previous Council established a Performance Review Committee to conduct the annual
performance appraisal of the Chief Executive Officer. This is good governance practice.
The Performance Review Committee would be chaired by the Mayor and membership would
include one other Councillor. To assist with continuity, it is proposed that Cr Wilkie initially be the
second member of the Performance Review Committee as he was on this Committee at the end
of the previous term. It would also be beneficial if other Councillors could have the opportunity to
participate in the review process over time so the recommendation authorises the Mayor to
appoint a Councillor as required every 12 months with Cr Wilkie being the initial Councillor.

2.     Local Disaster Management Group
Under the Disaster Management Act 2009 (Section 29), Local Governments are required to
establish a Local Disaster Management Group to coordinate Council’s disaster management
function. This Group has been established and has managed a number of events over the last
two years. This is an important function of Council in co-ordinating the local response to natural
disasters such as flooding.
The following Councillor appointments to this Committee are proposed as:
    Cr Tony Wellington – Chair
    Cr Joe Jurisevic – Deputy Chair

3.     SEQ Regional Plan Group
The State Government is current reviewing the SEQ Regional Plan. As part of that process, the
State has established a consultative group which consists of the Mayors of each SEQ Council.
The Mayor will attend these meetings on behalf of our Council and will be supported by our
planning staff. No formal appointment is required as the State Government has already
established the SEQ Regional Plan Group with Mayors as members.

4.     Tourism Noosa
For many years, Tourism Noosa’s Constitution has provided for a Councillor representative on its
Board of Directors. That representative can either be an observer or a Board member. Our
Council has a positive relationship with Tourism Noosa. It is proposed that the Councillor attend
meetings as an observer.
Cr Wilkie has previously undertaken this role and it is recommended that Cr Wilkie be formally
appointed again as Noosa Council’s observer to the Tourism Noosa Board.

5.     Roads and Transport Alliance
The Roads and Transport Alliance has been operating since 2002 and is a cooperative
governance arrangement between the Department of Transport and Main Roads, the Local
Government Association of Queensland and local governments to jointly invest in and manage
the State’s transport infrastructure network at a regional level.
Councillor Pardon has previously been Council’s representative on the Roads and Transport
Alliance and it is proposed that Cr Pardon be appointed as Noosa Council’s representative to the
Roads and Transport Alliance.



                                                                                       Page 13 of 29

Section 14

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                  19 APRIL 2016


6.     Case Management Working Group
The Council has a Case Management Working Group which has oversight of the carriage of
Council’s litigation. The primary focus is on Planning and Environment Court cases. Several
senior staff also sit on this Working Group including the CEO, Director of Planning &
Infrastructure and the Planning Manager. This Working Group does not have authority to settle
cases (which is the role of Council) but it does review progress and ensure that a consistent
approach is taken to litigation. It is proposed that the Mayor and Cr Jurisevic be members of the
Case Management Working Group.

7.     Noosa Biosphere Reserve Foundation Board
The Council established the Noosa Biosphere Reserve Foundation Board in the last term and
appointed the first Board. Under the constitution, the Council can appoint one Councillor as a
Board member while other members of the Board are appointed by the Board itself. In the first
term, the Council appointed Mayor Playford as its representative. His term finished at the time of
the Declaration of the Poll although like all former board members, he remains as a member of
the company. It is proposed that Council nominate the Mayor to be Council’s member on the
Noosa Biosphere Reserve Foundation Board.

8.     Audit and Risk Committee
The Council has an Audit and Risk Committee which is a statutory requirement under the Local
Government Act. Like most Councils, we have two external members of the Committee who
were appointed to this Committee to add external governance expertise. One of these external
members is also the Chairperson of the Audit and Risk Committee. This Committee reports
directly to Council and has an important role in managing risk, oversight of financial controls,
liaison with the Council’s auditors and also the review of Council’s financial statements.
The Mayor and Cr Jackson are proposed as members of the Audit and Risk Committee.

9.     Rufous Street Project Control Group
The Council has established a Rufous Street Project Control Group (PCG) to assist in the
ongoing Rufous Street development. This Group includes the Director of Community Services
and other staff involved in the Rufous Street project. In the previous term, the Council had two
Councillors on the PCG. As the project is now much more advanced and most of the substantial
community engagement has been completed, it is proposed that only one Councillor be
appointed to the PCG and it is proposed that Cr Wilkie undertake that role.

10.    Environment Levy Working Group

The Council established an Environment Levy Working Group to assist in the identification,
assessment and recommendations in relation to properties worthy of protection using funds
raised under the Environment Levy. Similar to the Case Management Working Group, this
Working Group does not have decision making powers as the final decision on land acquisition is
for Council.

It is proposed that Cr Stockwell become a member of this Working Group.

11.    Regional Arts Development Fund (RADF)
Council co-funds support for the local arts community via the Regional Arts Development Fund.
As part of that process, an assessment Committee oversees the assessment of applications. A
Councillor is traditionally part of the RADF Assessment Committee.
It is proposed that Cr Glasgow be Council’s appointment to the RADF Committee.




                                                                                   Page 14 of 29

Section 15

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                               19 APRIL 2016


12.        Transport Strategy Working Group
The Council has established a Transport Strategy Working Group to oversee the development of
the Council’s Transport Strategy. This is one of the remaining critical strategies to be completed
and will be a particular focus in the short term. As such, it is preferable to have more than one
Councillor representative on this Working Group.
The proposed Councillor representatives are Cr Pardon, Cr Jackson and Cr Wilkie.

Other Representation
While not requiring a formal Council decision, it is also noted that various Councillors are
sometimes invited to attend community group / board meetings in either an ex-officio capacity or
in a Council liaison role. The following organisations are noted as falling within those categories
and the proposed Councillor liaison role is also noted:
        Cooroy Futures (formerly the Cooroy Lower Mill Board) – Cr Pardon
        Noosa National Surfing Reserve Committee – Cr Glasgow
        Cooroy Sports Complex Management Group (attendance as required from time to time by
          the group) – Cr Jurisevic
        Noosa District Sports Complex Management Group (attendance as required from time to
          time by the group) – Cr Jurisevic
        Girraween Sports Complex Management Group (attendance as required from time to time
          by the group) – Cr Glasgow
It is quite likely that Council will establish other Working Groups or committees during this coming
term and their membership and purpose will be dealt with at the time of establishment.

Previous Council Consideration
The former Council had made a range of appointments to the various Boards and Committees.
Those appointments only apply until the time of change of Council following an election and
hence this report identifies relevant appointments for the term of this Council.

Finance & Risk
Nil.
Consultation
External Consultation - Community & Stakeholder
Nil.
Internal Consultation
The proposed Councillor nominations have been discussed with the Mayor and Councillors by
the Chief Executive Officer.
Departments/Sections Consulted:
X      Chief Executive Officer                X   Community Services                 Corporate Services
       Executive Officer to the Mayor & CEO       Community Facilities               Financial Services
       Executive Support                          Community Development              ICT
                                                  Libraries & Galleries              Procurement & Fleet
                                                  Local Laws                         Property & Facilities
                                                  Waste & Environmental Health       Revenue Services

       Executive Office                       X   Planning & Infrastructure
       Community Engagement                       Building & Plumbing Services
       Customer Service                           Civil Operations
       Economic Development                       Infrastructure Planning & Design
       Governance                                 Planning & Environment
       Human Resources                            Strategic Land Use Planning
       Sustainability



                                                                                                 Page 15 of 29

Section 16

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                          19 APRIL 2016


REPORTS FOR NOTING BY THE COMMITTEE
4                      CAPITAL PROGRAMME DELIVERY STATUS AS AT 31 MARCH 2016
CUMENT INF ORM ATION




Author                           Asset Planning Coordinator, Bryan O’Connor
                                 Planning & Infrastructure Department

Index                            ECM/Subject/2015-2016 Annual Capital Works Programme

Attachments                      1.     Capital Projects Delivery Status, 31 March 2016


EXECUTIVE SUMMARY
The project delivery status report is presented regularly to the Services and Organisation
Committee. The report highlights projects that have been either completed or nearing completion
and a general overview of projects being delivered.

This report also provides a capital project delivery spreadsheet (Attachment 1) that gives a
general overview of the projects’ status and general performance as the projects are delivered.
The capital delivery project dashboard has been incorporated into Attachment 1 to demonstrate
an individual project’s status and overall delivery status.

RECOMMENDATION
That Council note the report by the Asset Planning Coordinator to the Services & Organisation
Committee Meeting dated 19 April 2016 providing an update on the status of the projects being
delivered in the 2015/16 Capital Works Programme.



REPORT
The purpose of this report is to inform the Services & Organisation Committee of the overall
status of the capital works programme projects. The report also provides an opportunity to
highlight and discuss projects within the programme and also confirm the completion of projects
as they are delivered throughout the 2015/2016 financial year.

1.                     Major Projects

The project delivery approach for 2015/16 is to have the majority of projects well underway
and/or construction nearing completion towards the end of the third quarter or early in the fourth
quarter of the financial year. This approach is to ensure that the majority of projects are finalised
and resources are ready for the next financial year’s capital programme. There are currently 126
active projects in the 2015/16 capital programme as of 31 March 2016 (including the carryover
projects from 2014/2015) with a value of $34.3m and not including Emergent Works reserve,
$1.08m).

The major project and focus of project delivery for the financial year was the planning, design and
commencement of construction for the Dr Pages Road upgrade. This project is nearing
completion and is currently on target for completion in early May 2016, subject to favourable
weather conditions. In addition to this, the Munna Point Bridge rehabilitation with a budget of
$3.1m is also nearing completion and is expected to be completed by the end of May 2016.




                                                                                          Page 16 of 29

Section 17

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                 19 APRIL 2016


Cootharaba Dr Pages Road sealing




Noosaville Munna Point Bridge rehabilitation




2.     Current Project Activities

In addition to the above projects, there are a number of projects that are either recently
completed or nearing completion in the final quarter of the financial yea. Some of these include:

   Sunrise Beach        Ben Lexcen Drive School Crossing Improvements
   Whole of Shire       Road Pavement Reseal & Rehab Programme
   Whole of Shire       Bus Stop Renewal Programme
   Whole of Shire       Stormwater Pipe Inspection Programme
   Cooroy               RV Stopover
   Noosa Heads          Transit Centre Lighting upgrade




                                                                                  Page 17 of 29

Section 18

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                 19 APRIL 2016


Noosa Heads - Transit Centre CCTV                  Cooroy – RV Stopover facility




3.   Bus Stop Renewal Programme

The whole of shire bus stop renewal programme rollout continues, with 16 of the 38 bus stops
completed as at 31 March 2016. The first “rural” style bus stops were recently installed in Elm
Street and Myall Street, Cooroy.

Elm Street, Cooroy - Bus Stop               Myall Street, Cooroy – Bus Stop




3.   Summary

The current major construction activities will continue through the fourth quarter, with Dr Pages
Road, the whole of shire reseal and rehabilitation programme and the Munna Point bridge
rehabilitation all remaining on schedule for completion by the end of the financial year. The
overall capital programme continued to gain momentum throughout the third quarter of the
2015/16 financial year. The momentum will continue throughout the fourth quarter with the
majority of projects scheduled to be completed prior to the end of June 2016.

The current expenditure for the capital programme remains on target. The table and graph
following highlight the overall expenditure for the 2015/16 programme as at 31 March 2016.




                                                                                  Page 18 of 29

Section 19

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                         19 APRIL 2016


 YTD Actual Expenditure                                                                             $19,826,101
 Committed Expenditure                                                                               $ 5,225,720
 Remaining Capital Expenditure                                                                       $9,261,867
 Full Year Budgeted Expenditure
 (does not include whole of shire emergent works Programme)                                         $34,313,688
                    Current Capital Works Programme expenditure as of 31/03/2016
                            Remaining Capital
                              Expenditure
                                26.99%

              Committed
              Expenditure
                15.23%

                                                                                                                 YTD Actual
                                                                                                                Expenditure
                                                                                                                  57.78%




                     YTD Actual Expenditure         Committed Expenditure       Remaining Capital Expenditure

The current year to date expenditure including actuals and commitments totals $25.05m which is
73.1% of the total year to date budget. This is in line with expectations of the current forecasted
expenditure profile.
Previous Council Consideration
The Capital Works Programme has previously been distributed to Councillors (document titled
“Capital Works Programme 2015/2016”).
Finance & Risk
Nil.
Consultation
External Consultation - Community & Stakeholder
Nil.
Internal Consultation
Project delivery staff within the Planning and Infrastructure Department were consulted in the
preparation of this report.
Departments/Sections Consulted:
       Chief Executive Officer                       Community Services                    X   Corporate Services
       Executive Officer to the Mayor & CEO          Community Facilities                  X   Financial Services
       Executive Support                             Community Development                     ICT
                                                     Libraries & Galleries                     Procurement & Fleet
                                                     Local Laws                                Property & Facilities
                                                     Waste & Environmental Health              Revenue Services

       Executive Office                         X    Planning & Infrastructure
       Community Engagement                          Building & Plumbing Services
       Customer Service                              Civil Operations
       Economic Development                     X    Infrastructure Planning & Design
       Governance                                    Planning & Environment
       Human Resources                               Strategic Land Use Planning
       Sustainability



                                                                                                           Page 19 of 29

Section 20

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016


                                                                   Attachment 1




                                                   Page 20 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                               19 APRIL 2016

        Noosa Council                                                                                                                                                                                                                                                          Attachment 1
        Capital Works Schedule
          As at: 31-Mar-2016

                                                                                                                                                                                                                                % of Annual
                 Project                                                                                                   Original             Current               Future         Year To Date           Remaining         Budget Spent
                 Code           Project Number - Description                                                               Budget               Budget               Budget                Actual        Commitments               (Actuals)                     Project Manger

        Bridges
                 500003         500003 - Noosaville - Munna Point Bridge Stage 2                                          1,627,005            3,136,779            3,136,779            1,804,515              779,[email protected]%                     Mr Adam Britton
                 500500         500500 - Cooroy Mary River Road Timber Bridge Rehabilitation                                 50,000              172,500              172,500               10,613                    08               6.15%                     Mr Cameron Shields
                 500501         500501 - Cooroy, Cooroy- Belli Creek Road Timber Bridge deck resurfac                        10,000               10,000               10,000                1,094                    08              10.94%                     Mr Cameron Shields
                 500502         500502 - Whole of Shire Annual Level 3 Bridge inspection program 2016                        30,000               30,000               30,000                9,898                    09             32.99%                      Mr Cameron Shields
                 500503         500503 - Whole of Shire Bridge replacement program - Planning and des                       200,000              200,000              200,000                  256                    08               0.13%                     Mr Adam Britton

                                                                                                 Total Bridges            1,917,005            3,549,279            3,549,279            1,826,376              779,148              51.46%

        Coastal Canals and Waterways
                 100721         100721 - Gympie Terrace and William Street Revetment wall and pathway                                                  0                    0                2,643              169,[email protected]%                     Mr Dallas Bickley
                 500004         500004 - Noosaville - Gympie Tce / Williams St                                                                   222,585              222,585               39,857                    08              17.91%                     Mr Dallas Bickley
                 500071         500071 - Noosa Waters - scour protection stage 2b                                                                      0                    0                  713                    09               0.00%                     Mr Adam Britton
                 500109         500109 - Munna Point Foreshore Stabilisation                                                                      49,028               49,028               40,830                    08             83.28%                      Mr David Shing
                 500504         500504 - Noosa Heads Ravenswood Park Public Jetty Rehabilitation                             35,000               59,000               59,000               52,767                    0”             89.43%                      Mr David Shing
                 500505         500505 - Tewantin Doonella Street Public Jetty Rehabilitation                                28,000               53,921               53,921               50,069                    0G             92.86%                      Mr David Shing
                 500506         500506 - Sunshine Beach - Beach Access 30                                                    45,000               45,000               45,000               27,597                    08             61.33%                      Mr David Shing
                 500507         500507 - Sunrise Beach - Beach Access 34 Replace stairs adjacent road                        50,000               50,000               50,000               22,253                    08             44.51%                      Mr David Shing
                 500508         500508 - Castaways Beach - Beach Access 42                                                   70,000               76,000               76,000               76,252                    08            100.33%                      Mr David Shing
                 500509         500509 - Noosaville Noosa Waters - navigational lock renewals                                13,000               13,000               13,000                8,496                2,[email protected]%                      Mr David Shing
                 500510         500510 - Noosa Heads Main Beach - Sand pumping pipe replacement progr                        50,000               50,000               50,000               39,989                    09             79.98%                      Mr David Shing
                 500612         500598 - Munna Pnt Foreshore Rehab Stg 2 Design Drawings and Approval                                             27,500               27,500                    0                    08               0.00%                     Mr David Shing

                                                                           Total Coastal Canals and Waterways               291,000              646,034              646,034              361,466              172,572              55.95%

        Commerical Land and & Property
                 500207         500207 - Rufous St Design & Development Phase                                               300,000              313,167              313,167              132,131               38,[email protected]%                      Mr Fox Rogers
                 500511         500511 - Sunrise Beach Shopping Centre Refurbishment                                         60,000               60,000               60,000               11,134                    08              18.56%         8           Mr Clint Irwin

                                                                         Total Commerical Land and & Property               360,000              373,167              373,167              143,265               38,127              38.39%

        Community Facilities
                 100726         100726 - Peregian Surf Club Public Amenities - Planning & Design                                                  12,777               12,777                    0                    09               0.00%                     Mr Clint Irwin
                 500011         500011 - Mill Place Boiler House - stage 2                                                                        97,300               97,300                  681                    09               0.70%                     Ms Kerri Contini
                 500014         500014 - Noosa Library and NLC Plumbing                                                                           15,000               15,000                    0                    08               0.00%                     Ms Kerri Contini
                 500016         500016 - Whole of Shire - community light poles                                                                   70,440               70,440               10,300                    08              14.62%                     Mr Clint Irwin
                 500021         500021 - Noosa Respite Centre - internal refurb                                                                  238,866              238,866              227,914                    08             95.42%                      Mr Greg Tucker
                 500072         500072 - Noosa Heads - lifeguard storage survey                                                                        0                    0                  453                    08               0.00%                     Mr Clint Irwin
                 500073         500073 - Tait Duke House - relocation                                                                             58,084               58,084               54,626                  500 9            94.05%                      Mr Martin Sergas
                 500110         500110 - Tewantin Spray Park Shade Sail                                                                           40,000               40,000                2,501                    08               6.25%                     Mr Dallas Bickley
                 500208         500208 - NAC 25m pool Retile and Regrout                                                                          59,300               59,300               59,300                    08            100.00%                      Mr Stephen James
                 500512         500512 - Sunshine Beach NAC - Hydraulics Report 50mtr pool filtration                        10,000               10,000               10,000                3,500                    08             35.00%                      Ms Emma ONeill
                 500513         500513 - Cooroy Library - Roof drainage repair and replacement                               11,500               11,500               11,500               10,280                    0G             89.39%                      Ms Kerri Contini
                 500514         500514 - Sunshine Beach NAC - Regrout & recaulk of the Program Pool                          30,000               30,000               30,000                    0                    08               0.00%                     Ms Emma ONeill
                 500515         500515 - Noosa Heads Surf Club Public Amentities Refurbishment                               85,000                    0                    0                    0                    08               0.00%                     Mr Clint Irwin
                 500516         500516 - Sunshine Beach NAC - Replacement of Program Pool heat pump                          55,000              100,000              100,000                  156              119,[email protected]%                     Ms Emma ONeill
                 500538         500538 - NLC - Stage 2 Construction of redesigned reception area                             45,000               45,000               45,000                2,855                    08               6.34%                     Ms Emma ONeill
                 500539         500539 - Noosa Heads Demolition of Lifeguard Service/ SLSQ operations                        21,000               21,000               21,000                                         08               0.00%                     Ms Emma ONeill
                 500609         500595 - Noosa Leisure Centre Fire Indicator Brd                                                                   6,642                6,642                6,039                    0”             90.92%                      Ms Cathy Simon
                 500616         500602 - Sunshine Beach - Solar Bollard Replacement Trial                                                         10,000               10,000                                         09               0.00%                     Mr Bryan OConnor
                 500617         500603 - Noosa Leisure Centre and The J - Evac Centre Switchboards                                                25,800               25,800                                         08               0.00%                     Mr Fox Rogers
                 500620         500606 - Respite Centre / Shed                                                                                    25,000               25,000               11,020                    08             44.08%                      Mr Greg Tucker
                 500621         500607 - Replacement of Condensor units at The J                                                                  65,000               65,000               64,102                    0”             98.62%                      Mr Allan Hazell
                 500637         500623 - NAC Replacement of Fridge and Freezer                                                                         0                    0               11,042                    On)              0.00%                     Mr Stephen James
                 500638         500624 - Multiple Sites - Supply and Installation of PFC Controller                                                    0                    0               42,680                    rn)              0.00% @                   Mr Phill Parkman

                                                                                     Total Community Facilities             257,500              941,709              941,709              507,449              119,850              53.89%

                                                                                                                Page 20 of 29

Section 21

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016




                                                   Page 21 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                               19 APRIL 2016

                                                                                                                                                                                                                                % of Annual
                   Project                                                                                                  Original             Current               Future         Year To Date           Remaining         Budget Spent
                   Code           Project Number - Description                                                               Budget               Budget              Budget                Actual        Commitments              (Actuals)                      Project Manger

          Corporate Buildings
                   500022         500022 - Tewantin Council Office - roof rehab                                                                    30,000               30,000                1,572                    08              5.24%                      Mr Clint Irwin
                   500517         500517 - Noosaville Depot Fire protection system and panel renewal                           17,000              17,000               17,000                   51                    08              0.30%                      Mr Clint Irwin
                   500623         500609 - Customer Service Centre                                                                                                                               18                    08              0.00%                      Ms Debra lezzi
                   500624         500610 - Noosaville Depot Workshop Roller Doors Replacement                                                      17,795               17,795                                         08              0.00%                      Mr Phill Parkman
                   500625         500611 - Tewantin Council Office - Aircon Replacement                                                                                                      18,789                    08              0.00%                      Mr Allan Hazell

                                                                                       Total Corporate Buildings              17,000               64,795               64,795               20,430                                   31.53%

          Environmental Assets, Bushland, Tracks and Trails
                   500026         500026 - Weyba Creek - bank erosion restoration                                                                   8,990                8,990                    0                    08              0.00%                      Ms Jan Maddin
                   500540         500540 - Noosa Heads Weyba Creek Bank Erosion rehab and access                             100,000              100,000              100,000               61,600                    08             61.60%  oo  @   ‘a          Ms Jan Maddin
                   500610         500596 - Environment Levy Land Aquistion - Cooroibah                                                          2,850,810            2,850,810            2,851,165                    09            100.01%                      Mr Peter Milne

                                                          Total Environmental Assets, Bushland, Tracks and Trails            100,000            2,959,800            2,959,800            2,912,766                                   98.41%

          Fleet - Plant Replacement
                   500027         500027 - Whole of Shire - replace council fleet                                                  0              454,466              454,466              255,357                    08             56.19%                      Mr Phill Parkman
                   500518         500518 - Plant and fleet replacement program 2015-2016                                    1,854,000            1,854,000            1,854,000           1,258,914              652,[email protected]%                      Mr Phill Parkman

                                                                                  Total Fleet - Plant Replacement           1,854,000           2,308,466            2,308,466            1,514,271              652,426              65.60%

          Gravel Road Network
                   500519         500519 - Whole of Shire Gravel Resheeting - Annual Program 2015/16                         350,000              350,000              350,000              276,422                4,[email protected]%          oi          Mr Allan Hull

                                                                                      Total Gravel Road Network              350,000              350,000              350,000              276,422                4,866              78.98%

          Holiday Parks
                   500030         500030 - Noosa River Holiday Pk- Internal refurb                                                                 13,282               13,282                2,085                    08             15.69%                      Ms Michelle Stirling
                   500113         500113 - Cooroy RV Stopover                                                                                      32,949               32,949               34,090                    89            103.46%      wa  om          Mr Dallas Bickley
                   500626         500612 - North Shore Beachfront Campground — Planning Consultancy                                                50,000               50,000                7,120                    08             14.24%                      Ms Narelle Reid

                                                                                             Total Holiday Parks                                   96,231               96,231               43,295                                   44.99%

          Information Technology
                   500075         500075 - Whole of Shire - Tech One HR module                                                                    105,990              105,990               66,791               42,[email protected]%      @               Mr Justin Thomas
                   500520         500520 - Replacement of off-support and off-lease computers at Noosa                        34,600               34,600               34,600               34,060                    0”             98.44%  @   oe  La          Mr Justin Thomas
                   500541         500541 - Whole of Shire Mobile Mapping Stage 2 - Hardware & Configura                       80,000               80,006               80,006               72,291                8,176 9            90.36%  oo  @   @           Mr Bryan OConnor
                   500542         500542 - Implementation of Cl Anywhere Functionality for TechnologyOn                       80,000               80,000               80,000                  207               62,[email protected]%                      Mr Justin Thomas

                                                                                   Total Information Technology              194,600              300,596              300,596              173,349              113,437              57.67%

          Parks & Playgrounds
                   500212         500212 - Tewantin Splash Park Playground Renewal                                                                130,000              130,000              113,213                    0”             87.09%                      Mr Dallas Bickley
                   500521         500521 - Peregian Beach Skate park Shade Sail renewal                                       80,000               80,000               80,000               73,239               12,800 9            91.55%                      Mr Dallas Bickley
                   500522         500522 - Sunshine Beach Skate park renewal - Design                                         36,000               36,000               36,000                1,232                    08              3.42%                      Mr Dallas Bickley
                   500523         500523 - Whole of Shire Park shelter - Renewal Park shelters 2015/16                        45,000               45,000               45,000               40,461                    Oo”            89.91%                      Mr Dallas Bickley
                   500524         500524 - Whole of Shire Playground refurbishments 2015/2016                                100,000              100,000              100,000               88,024                    Oo”            88.02%                      Mr Dallas Bickley
                   500525         500525 - Whole of Shire Park Furniture Renewal 2015/2016                                    50,000               50,000               50,000               37,683                    08             75.37%                      Mr Dallas Bickley
                   500551         500551 - Noosa Hinterland Priority Playground - Planning & Design                           50,000               50,000               50,000                  822                    08              1.64%                      Mr Dallas Bickley
                   500618         500604 - Noosaville Foreshore Park Furniture Replacement                                                        112,400              112,400                    0                    08              0.00%                      Ms Sara Cooke
                   500627         500613 - Tewantin RSL Park Shade Structure Renewal                                                               50,000               50,000                    0                    08              0.00%                      Mr Dallas Bickley

                                                                                      Total Parks & Playgrounds              361,000              653,400              653,400              354,674               12,800              54.28%

          Pathways & Enabling Facilities
                   100737         100737 - Gibson Road (Eumindi Noosa Rd to Thomas St) - On road cycle                                             15,000               15,000               15,363                    09            102.42%      @               Mr David Shing
                   500043         500043 - Noosa Heads - Park Road boardwalk design                                                                 4,967                4,967                4,967                    08            100.01%      @               Mr Adam Britton
                   500099         500099 - Eenie Creek Pathway Stage 1 Signage                                                                     19,003               19,003                2,893                    08             15.22%                      Mr Scott Morgan
                   500100         500100 - Wallace Park Shared Path Construction                                                                                                            -34,017                    09              0.00%                      Mr Craig Eldridge
                   500103         500103 - Cooroy Noosa Road Corridor Improvement                                                                  88,555               88,555               40,084                9,[email protected]%                      Mr Craig Eldridge
                   500115         500115 - Tewantin State School Precinct Pathways                                                                                                              351                    08              0.00%                      Mr Allan Hull

                                                                                                                Page 21 of 29

Section 22

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016




                                                   Page 22 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                               19 APRIL 2016

                                                                                                                                                                                                                              % of Annual
               Project                                                                                                   Original             Current               Future         Year To Date           Remaining         Budget Spent
               Code           Project Number - Description                                                               Budget               Budget               Budget                Actual        Commitments               (Actuals)                     Project Manger
               500526         500526 - Noosa Heads Park Road, Boardwalk Design and consultation                           200,000              351,894              351,894              105,377              148,[email protected]%                      Mr Adam Britton
               500527         500527 - Noosa Heads Sheraton Boardwalk rehabilitation                                       63,000               63,000               63,000               35,276                    08             55.99%                      Mr Brian Freeman
               500614         500600 - Tewantin - Beckmans Road - Eumundi Noosa Road                                                            60,000               60,000                    0                    08              0.00%                      Mr Scott Morgan
               500628         500614 - Tewantin Poinciana Avenue Shared Path Upgrade Design & Const                                            180,000              180,000                9,358                    08              5.20%                      Mr Scott Morgan
               500629         500615 - Noosaville Eenie Creek Road Off-Ramp to Underpass Design &                                              130,000              130,000                    0                    08              0.00%                      Mr Scott Morgan
               500630         500616 - Whole of Shire - Noosa Pedestrian and Cycle Data Counters                                                90,000               90,000                    0                    08              0.00%                      Mr Scott Morgan
               500636         500622 - Noosa Heads Noosa Parade Road Corridor Upgrade - Design                                                 200,000              200,000                7,481                    08              3.74%                      Mr Scott Morgan

                                                                         Total Pathways & Enabling Facilities             263,000            1,202,419            1,202,419              187,131              158,076              15.56%

      Planning Scheme
               500080         500080 - Standards Review - Standard Drawings                                                                     38,791               38,791                8,817                    08             22.73%                      Mr Craig Eldridge
               500081         500081 - Whole of Shire Traffic Study                                                                             41,201               41,201                1,598               13,[email protected]%                      Mr Nicholas Wellwood
               500106         500106 - Noosa River Flood Mitigation Strategy                                                                    39,184               39,184               25,365                7,[email protected]%                      Ms Rebecca Britton
               500107         500107 - Noosa River Hydraulic Model                                                                             290,052              290,052               60,097               45,[email protected]%                      Ms Rebecca Britton
               500203         500203 - Business Distribution and Land Needs Project                                                             11,425               11,425               10,650                5,000              93.21%                      Ms Rowena Skinner
               500543         500543 - Whole of Shire Planning Scheme Development Projects 2016                           400,000              468,575              468,575              185,563               78,[email protected]%                      Ms Rebecca Britton

                                                                                      Total Planning Scheme               400,000              889,228              889,228              292,089              149,315              32.85%

      Public Transport Infrastructure
               500001         500001 - Electric Bus Feasibility Study                                                           0                4,366                4,366                9,212                1,[email protected]%                      Mr Adam Britton
               500083         500083 - Noosa Bus Station Safer Streets Program                                                  0              100,000              100,000               96,678                    oo             96.68%                      Ms Joanna Ferris
               500209         500209 - Electric Bus Charging Station and Installation                                           0               97,910               97,910               80,318                6,[email protected]%                      Mr Dallas Bickley
               500211         500211 - Hastings St landscape timber structure renewal                                           0               41,874               41,874               44,239                    09            105.65%                      Mr Brian Freeman
               500528         500528 - Whole of Shire Bus Shelter Disabled Compliant Program: 2016                      1,500,000            1,500,000            1,500,000              443,681                    08             29.58%                      Mr Dallas Bickley
               500554         500554 - Translink Bus Stops Walter Hay Drive                                                     0               49,038               49,038               52,651                    08            107.37%                      Mr Scott Morgan

                                                                         Total Public Transport Infrastructure          1,500,000            1,793,188            1,793,188              726,779                7,040              40.53%

      Sealed Roads Network
               100741         100741 - Annual Sealed Road Renewal & Rehabilitation Program                                                           0                    0                   42                    08              0.00%                      Mr Allan Hull
               100742         100742 - Sealed Road Pavement surveys and Investigations                                                          39,064               39,064                  989               15,[email protected]%                      Mr Bryan OConnor
               500054         500054 - Whole of Shire - pavement surveys                                                                        19,687               19,687               12,796                    09             65.00%                      Mr Bryan OConnor
               500055         500055 - Whole of Shire - reseal and rehab                                                                       336,317              336,317              336,743                    08            100.13%                      Mr Allan Hull
               500062         500062 - Noosaville - Eumundi Noosa Road corridor                                                                  7,776                7,776                7,776                    oo            100.00%                      Mr Ross Sanderson
               500206         500206 - Tewantin Cooroy Noosa Rd Stages 2-6 Design Only                                                         120,986              120,986               14,145                    08             11.69%                      Mr Craig Eldridge
               500530         500530 - Whole of Shire Reseal & Rehabilitation Program 2015/2016                         4,750,000            5,792,363            5,792,363            3,191,896            1,030,[email protected]%                      Mr Cameron Shields
               500531         500531 - Whole of Shire Pavement surveys and Investigations 2015/2016                        60,000               60,000               60,000               12,238                    09             20.40%                      Mr Bryan OConnor
               500544         500544 - Cootharaba - Dr Pages Road & Kinmond Creek Rd - Construction                     4,700,000            5,575,055            5,575,055            3,325,071            1,775,[email protected]%                      Mr Adam Britton
               500619         500605 - Cooroy-Belli Ck Road Slip Repair                                                         0              400,000              400,000               25,138                    08              6.28%                      Mr Allan Hull
               500631         500617 - Sunrise Beach - Ben Lexcen Drive Southern end Road Corridor                              0              184,000              184,000                    0                    08              0.00%                      Mr Bryan OConnor
               500632         500618 - Cooroy maple Street Driveway renewals                                                    0               20,000               20,000                  110                    08              0.55%                      Mr Martin Sergas
               500633         500619 - Black Mountain Rd Landslip                                                               0              320,000              320,000                    0                    098             0.00%                      Mr Cameron Shields

                                                                                 Total Sealed Roads Network             9,510,000           12,875,248           12,875,248            6,926,942            2,821,264              53.80%

      Sports Ground and Facilities
               500108         500108 - Girraween Sports Complex Lighting                                                                        10,000               10,000                6,705                    08             67.05%                      Ms Alison Hamblin
               500545         500545 - Tewantin Noosa District Sports Complex - Internal roadway pl                        30,000               30,000               30,000                3,169                    098            10.56%          of          Mr Craig Eldridge

                                                                           Total Sports Ground and Facilities              30,000               40,000               40,000                9,874                                   24.69%

      Stormwater Drainage
               100745         100745 - Gympie Terrace Pipe Rehabilitation - Investigation & Design                                              10,763               10,763                9,010                    09             83.72%                      Mr Bryan OConnor
               100746         100746 - Rifle Street Pomona - Flood Mitigation Planning and Design                                                    0                    0                  250                7,[email protected]%                      Mr Adam Britton
               500057         500057 - Gympie Terrace pipe rehabilitation                                                                      194,386              194,386               22,403               14,[email protected]%                      Mr Bryan OConnor
               500058         500058 - Re-lining of Ben Lexcen stormwater                                                                      153,257              153,257              139,622                    oo             91.10%                      Mr Bryan OConnor
               500060         500060 - Whole of Shire - stormwater structures                                                                   47,580               47,580               22,201                    08             46.66%                      Mr Allan Hull
               500084         500084 - Whole of Shire - Flood mitigation stage                                                               2,352,457            2,352,457            2,288,711               16,819              97.29%                      Mr Adam Britton
               500202         500202 - Marcus Beach Tristania Dve Stormwater Pipe Renewal                                                            0                    0                   21                    08              0.00%                      Mr Bryan OConnor
               500532         500532 - Whole of Shire CCTV Drainage program 2015/2016                                      50,000               50,000               50,000                  512               31,[email protected]%                     Mr Bryan OConnor
               500533         500533 - Whole of Shire Pipe re-lining/ rehabilitation program 2016                         250,000              149,998              149,998                3,198                    oo              2.13%                      Mr Bryan OConnor

                                                                                                                Page 22 of 29

Section 23

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016




                                                   Page 23 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                          19 APRIL 2016

                                                                                                                                                                                                                             % of Annual
                Project                                                                                                  Original             Current               Future         Year To Date           Remaining         Budget Spent
                Code           Project Number - Description                                                               Budget               Budget               Budget               Actual        Commitments              (Actuals)                      Project Manger
                500534         500534 - Whole of Shire Stormwater Pit Structure renewal program 2016                      200,000              199,998              199,998              129,050                    On)            64.53%                      Mr Brian Freeman
                500535         500535 - Whole of Shire Kerb & Channel Renewal Program 2015/2016                            50,000               50,000               50,000                   20                    0%              0.04%                      Mr Brian Freeman
                500634         500620 - Cootharaba Kinmond Creek Road Sandy Ck Amco Renewal - design                            0               50,000               50,000                9,099                    08             18.20%                      Mr Craig Eldridge
                500635         500621 - Cootharaba Kinmond Creek Road Eastern Branch Amco Renewal -                             0               50,000               50,000                7,544                    On)            15.09%                      Mr Craig Eldridge

                                                                                   Total Stormwater Drainage              550,000            3,308,439            3,308,439            2,631,641               70,580              79.54%

       Streetscapes and Road Corridors
                500085         500085 - Peregian Beach - precinct planning                                                                      29,618               29,618                  468                    09              1.58%                      Mr Nicholas Wellwood

                                                                        Total Streetscapes and Road Corridors                                   29,618               29,618                  468                                    1.58%

       Transport and Infrastructure Management
                100751         100751 - Eenie Creek Road / Walter Hay Drive Intersection safety upgr                            0               37,632               37,632               37,632                    Oo            100.00%                      Nigel Walker
                100752         100752 - Weyba Road Reef Street Intersection Improvements - PIP                                  0              104,480              104,480               32,749                4,[email protected]%                      Mr David Shing
                500064         500064 - Sunrise Beach - Ben Lexcen Dr school                                                    0               45,716               45,716                4,991                    09             10.92%                      Mr Craig Eldridge
                500536         500536 - Tewantin Cooroy Noosa Rd Traffic Management Construction - A                      160,000              160,000              160,000              115,648               33,[email protected]%                      Mr Dallas Bickley
                500546         500546 - Whole of Shire Forward Planning & Design Program - Construct                      300,000              300,000              300,000               69,445                    09             23.15%                      Mr Craig Eldridge
                500547         500547 - Sunrise Beach Ben Lexcen Drive School Crossing Improvement-c                      430,000              430,000              430,000              364,051               16,[email protected]%                      Mr David Shing
                500548         500548 - Road directional signage (incl Noosa Entrance sign                                 50,000               50,000               50,000               12,511                    On)            25.02%                      Mr Craig Eldridge
                500552         500552 - Noosa Transport Strategy                                                          150,000              225,000              225,000               91,270               60,[email protected]%                      Mr Scott Morgan
                500553         500553 - Whole of Shire Street lighting program 2015/2016                                   15,000               15,000               15,000                2,802                    09             18.68%          om          Mr Cameron Shields
                500615         500601 - Noosaville Eenie Ck Pathway signage stage 2                                             0              120,000              120,000                    0                    08              0.00%                      Mr Scott Morgan

                                                                Total Transport and Infrastructure Management            1,105,000            1,487,828           1,487,828              731,099              114,593              49.14%

      Waste Management
                500066         500066 - Noosaville Landfill - bio basin                                                         0                7,130                7,130                7,130                    09            100.00%  @       @ |m        Mr Adam Britton
                500067         500067 - Noosaville Landfill - sediment control                                                  0                    0                    0                  400                  [email protected]%  o                   Mr Adam Britton
                     #NIA      500112 - Noosaville Landfill - Dosing & Monitoring Equipment                                     0              120,000              120,000                    0                    09              0.00%  i)      @    o                   #N/A
                500537         500537 - Noosaville Eumundi Rd Landfill Concrete Approaches to Weighb                      200,000              200,001              200,001              151,413                    On)            75.71%   oS                 Mr Robert Walsh
                500549         500549 - Noosaville Eumundi Rd Landfill Prepare Cell 2.2                                    80,000               80,000               80,000               20,262               11,[email protected]%  i                   Mr Wayne Schafer
                500550         500550 - Noosaville Eumundi Rd Landfill Relocate Concrete Processing                        30,000               30,000               30,000                    0                    09              0.00% @                    Mr Wayne Schafer
                500611         500597 - Shade Sail Placement at Briteside                                                       0                7,112                7,112                7,112                    09            100.00% @                    Mr lan Florence

                                                                                     Total Waste Management               310,000              444,243              444,243              186,317               11,619              41.94%

                                                                                                Grand Total            19,370,105           34,313,688           34,313,688          19,826,101             5,225,720              57.78%

       Capital Works Program                                                                                                                             Remaining Capital
                               YTD Actual Expenditure                                                                 $19,826,101                          Expenditure
                                                                                                                                                             26.99%
                               Committed Expenditure                                                                    $5,225,720
                               Remaining Capital Expenditure                                                            $9,261,867
                               Full Year Budgeted Expenditure                                                         $34,313,688            Committed
                                                                                                                                             Expenditure
                                                                                                                                               15.23%
                                                                                                                                                                                                                                YTD Actual
                                                                                                                                                                                                                                Expenditure
                                                                                                                                                                                                                                  57.78%

                                                                                                            Page 23 of 29

Section 24

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                19 APRIL 2016


5                        FINANCIAL PERFORMANCE REPORT - MARCH 2016
DOCUMENT INFORM AT ION




Author                           Manager Financial Services, Wayne Jensen
                                 Corporate Services Department

Index                            ECM / Subject / 22.09 – Monthly Financial Performance Report

Attachments                      1.    Statement of Comprehensive Income
                                 2.    Statement of Financial Position


EXECUTIVE SUMMARY
Year to date financial performance to 31 March 2016 is generally in accordance with budget
forecasts. Actual financial performance for the year to date will be used as the basis for a final
revision of the forecast position to 30 June 2016, and will form the base for the 2016/17 budget
projections.

         Financial Performance Summary to 31 March 2016
                                 Current YTD Actual                  Variance      Variance    Status
                                    YTD           $m                      $m           YTD
                                 Budget                                                  %
                                     $m
         Recurrent Revenue         $81.4        $82.8                    $1.4         1.7%    On track
         Recurrent Expense         $63.0        $60.6                    $2.4         3.8%    On track

         Net Capital Revenue                  $4.9        $4.9             $0           1%    On track
         Capital Expenditure                 $25.1       $20.6           $4.4          17%     Watch

Financial statements including Statement of Comprehensive Income and Statement of Financial
Position are included as attachments for information of Council.

Figure 1: Actual Performance Compared to YTD Budget
               $90
               $80
               $70
               $60
               $50
               $40
               $30
               $20
               $10
                $-
                                YTD Budget ($m)                  YTD Actual ($m)

                                  Operating Revenue   Operating Expenditure




                                                                                                 Page 24 of 29

Section 25

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                 19 APRIL 2016


RECOMMENDATION
That Council note the report by the Manager Financial Services to the Services & Organisation
Committee Meeting dated 19 April 2016 providing the March YTD monthly financial performance
report for the 2015/16 financial year.


REPORT
Recurrent Revenue (YTD Benchmark 75%)

Council has received 94% ($82.8 million) of its recurrent revenue budget of $88 million as at the
end of March 2016. Commentary on each recurrent revenue type is provided below:

      Rates and Levies – $60.6m (100%) of the annual budget of $60.5m has been recorded.
        General rates are marginally below forecast levels although waste collection charges
        exceed budget.
      Fees and Charges – Fees and charges earned ($4.7m) totals 92% of the revised full year
        forecast. Planning, development, parking fees, land use permits, and property searches
        fees continue to exceed current YTD estimates. Significant variances will be reviewed to
        determine the need for possible changes to the year-end forecast.
      Interest Received – Currently 6% above YTD forecast levels due to positive cash flow
        timing issues. No adjustments to the year-end forecast have been proposed at this stage,
        but will be monitored for possible amendment at the March quarter budget review in line
        with anticipated cash flow requirements over the remaining months until 30 June.
      Dividend and Tax – Dividends and the payment of tax equivalent from Unitywater are in
        line with budget forecasts.
      Other Revenue – holiday parks, rental income, learn to swim, and waste fees are
        marginally above budget forecasts, with sale of recyclable materials (concrete and scrap
        metal) currently below forecasts. Sale of quarry products for material used in the
        construction of Dr Pages Road has contributed to this favourable variance, but this is
        partially offset by an increase in operational costs. All variances will continue to be
        monitored to determine whether further adjustments should be made as part of the next
        budget review.
      Grants and Subsidies – Receipts for operational grants are generally tracking in
        accordance with adjustments to the revised budget forecast.

Figure 2: Recurrent Revenue Position by Type (Excluding Rates)
 $9.0
 $8.0
                                   YTD Budget ($m)
 $7.0
                                   YTD Actual ($m)
 $6.0
 $5.0
 $4.0
 $3.0
 $2.0
 $1.0
 $0.0
                                                       Other




                                                                 Grants
             Fees




                        Dividend




                                                Tax
                                     Interest




                                                                                  Page 25 of 29

Section 26

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                        19 APRIL 2016


Recurrent Expenditure (YTD Benchmark 75%)

Operating expenditure is currently 70% of the full year budget forecast. Areas of significant
variance continue to be monitored for possible adjustment as part of the March quarter budget
review. Detailed commentary for significant items appears below.

 Employee Costs – Actuals of $20m against the YTD budget of $20.2m and equates to 73% of
   the full year budget. Whilst the total is within the budget, this is actually represented by a
   range of minor variances across operational areas, including staff training, which will continue
   to be monitored.
 Materials and Services – $26m (65%) of the full year budget has been expended compared
   to the YTD budget of $28m. Variances relate to under-expenditure against contract services,
   maintenance, and special levies ($290k). Specifically, there is under-expenditure against
   buildings and facilities maintenance ($164k), with works expected to be undertaken later in
   the year; savings against fleet operations associated with lower fuel prices and savings to
   lease and insurance costs ($311k); Waste operations are currently running under original
   forecasts ($200k); and Civil Operations is currently running approximately $600k behind
   forecast levels. All significant variances will be investigated as part of the March quarter
   budget review.
 Finance Costs – generally in accordance with budget.
 Depreciation expenses are currently running in accordance with budget forecasts.
 Other Expenses – generally in accordance with budget.

Figure 3: Recurrent Expenditure Position by Type
 $30

 $25                                                   YTD Budget ($m)

 $20                                                   YTD Actual ($m)

 $15

 $10

  $5

  $0
                                       Finance Costs
                         Materials




                                                                 Depreciation
            Employees




                                                                                Other




Capital Revenue

YTD capital revenue of $4.9 million received includes cash contributions from developers ($2.2
million), together with $2.6 million received as grant funding towards capital projects.

Capital Works Program

Actual capital expenditure (excluding commitments) is $20.6 million against the current full-year
budget of $35.4 million. Committed expenditure totals a further $6 million bringing the total of
actual and committed funds to $26.6 million (75.3% of the total program). Detailed discussion of
progress in the delivery of the capital works program is provided through a separate report by the
Infrastructure Planning & Design Manager.


                                                                                        Page 26 of 29

Section 27

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                     19 APRIL 2016


Cash Management and Investment Performance
Council funds are invested in accordance with the adopted Investment Policy. Total cash on
hand at the end of March was $70.6 million following significant payments to contractors for
delivery of major projects through the month of March. The cash balance includes constrained
funding for capital projects still under construction, plus unspent funds from special rates and
levies.
Council’s investment portfolio is balanced across a number of agencies, as shown in the graph
on the left. The graph on the right shows the current risk profile using industry credit ratings.

                  Bendigo
           Suncorp 6%
             9%                                                                        A2
                                                                                    A1 6%
                                                                                    8%
      Westpac
       11%                                                                                            A1+
                                             QTC                                                     (QTC)
                                             49%                                                      49%
                                                                              A1+
                     NAB                                                     (Other)
                     20%                                                      37%

            CBA
            5%

The actual interest revenue for the month was $177,789 with a weighted average yield of 3.03%
against the industry benchmark (Bloomberg AusBond Bank Bill Index) of 2.32%.
Previous Council Consideration
Nil
Finance & Risk
Monthly financial performance is monitored across all operational areas to ensure Council’s
forecast operating result is achieved and that forecast sustainability ratios are met.
Consultation
External Consultation - Community & Stakeholder
Nil
Internal Consultation
All areas of Council are consulted as part of the regular monitoring of budget performance.
Departments/Sections Consulted:

x     Chief Executive Officer                x   Community Services                    x   Corporate Services
      Executive Officer to the Mayor & CEO       Community Facilities                      Financial Services
      Executive Support                          Community Development                     ICT
                                                 Libraries & Galleries                     Procurement & Fleet
                                                 Local Laws                                Property & Facilities
                                                 Waste & Environmental Health              Revenue Services

x     Executive Office                       x   Planning & Infrastructure
      Community Engagement                       Building & Plumbing Services
      Customer Service                           Civil Operations
      Economic Development                       Infrastructure Planning & Design
      Governance                                 Planning & Environment
      Human Resources                            Strategic Land Use Planning
      Sustainability


                                                                                                       Page 27 of 29

Section 28

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016


                                                   Attachment 1




                                                   Page 28 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                                  19 APRIL 2016

                                                                                                                  Attachment 1

   Noosa Council
  Statement of Comprehensive Income
  For the Year Ended 30 June 2016
  As at 31-Mar-2016
                                                           Current             Current
                                                           Budget              Budget              Actual            Percentage
                                                            2016                YTD                 YTD             Annual Budget
                                                              $                   $                   $                   %

  Revenue
        Recurrent Revenue
        Rates, levies and charges                            60,463,174          60,463,174          60,600,626                100%
        Fees and charges                                      5,062,480           4,368,788            4,661,829                92%
        Dividend income                                       1,925,140             847,366             847 366                 44%
        Interest received                                     4,568,059           3,451,459            3,658,883                80%
        Tax equivalents                                       1,088,812             815,674             815,674                 75%
        Sale of Goods and Major Services                      7,418,019           5,702,843            6,105,801                82%
        Sale of Contract & Recoverable Works                     15,364              11,523              (8,218)               -53%
        Rental & Lease Income                                 1,173,953             902,486             904,336                 77%
        Other income                                            721,908             545,581             905 ,239               125%
        Grants, subsidies, contributions and donations        5,592,339           4,292,645            4,326,586                77%
                                                             88,029,249          81,401,538          82,818,122                 94%
  Expenses
        Recurrent Expenses
        Employee benefits                                    27,657,354          20,189,709          20,054,197                 73%
        Materials and services                               40,057,058          28,248 247          25,983,213                 65%
        Finance costs                                         2,686,315            1,995,986           2,008,089                75%
        Depreciation and amortisation                        16,630,163          12,472,622           12,489,864                75%
        Other expenses                                          105,993              88,098              88,156                 83%
                                                             87,136,882          62,994,661          60,623,519                 70%

  Operating Result                                              892,367          18,406,877          22,194,602
  Capital Revenue
        Capital contributions and donations                   2,556,631           2,365,239            2,265,223                89%
        Grants, subsidies, contributions and donations        4,760,113           2,554,506            2,607 ,276               55%
        Other capital revenue                                         -                    -                   -
  Total Capital Revenue                                       7,316,744           4,919,745            4,872,499

                                                                                                                   Page 28 of 29

Section 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA   19 APRIL 2016


                                                     Attachment 2




                                                   Page 29 of 29

SERVICES & ORGANISATION COMMITTEE MEETING AGENDA                                                               19 APRIL 2016

                                                                                                                  Attachment 2

  Current Assets
       Cash and cash equivalents                                     34,883,636             68,024,217                50,891,174
       Trade and other receivables                                    8,096,896               7,932,055                5,794,388
       Inventories                                                      104,038                 372,302                  104,038
       Other current assets                                             657,006                1,190,093               3,097,262
                                                                     43,741,576              77,518,667               59,886,862
       Non Current Assets held for sale                                        -                       -                       -
  Total Current Assets                                               43,741,576              77,518,667               59,886,862
  Non Current Assets
       Trade and other receivables                                   49,217,517              49,217,517               49,217,517
       Other non current Assets                                                -                       -                       -
       Investments                                                  60,978,225              60,978,425                60,978,225
       Investment property                                            3,831,234               3,831,234                3,831,234
       Property, plant and equipment                                927,758,635             894,931,711             887,078,579
       Intangible assets                                              2,978,146               2,592,711                2,701,457
  Total Non Current Assets                                        1,044,763,757            1,011,551,597           1,003,807,012
  Total Assets                                                    1,088,505,333            1,089,070,264           1,063,693,873
  Current Liabilities
       Trade and other payables                                       4,370,989               9,958,824                8,100,894
       Borrowings                                                     2,854,619                (555,125)               2,633,065
      Provisions                                                      5,013,310               8,890,328                4,114,390
       Other                                                            380,497              (3,954,159)               1,082,497
  Total Current Liabilities                                          12,619,415              14,339,868               15,930,845
  Non Current Liabilities
       Trade and other payables                                                -                       -                       -
       Borrowings                                                    35,247,498              36,747,480               36,747,480
      Provisions                                                      8,210,644               8,239,918                8,194,924
  Total Non Current Liabilities                                      43,458,142             44,987,398                44,942,404
  Total Liabilities                                                  56,077,557              59,327,266               60,873,249
  Net Community Assets                                            1,032,427,776            1,029,742,998           1,002,820,624
  Community Equity
       Asset Revaluation Surplus                                     36,519,656              14,334,106               14,334,106
       Retained Surplus / (Defeciency)                                         -                       -                       -
       Shire Capital                                               995,908,120              988,486,518             973,851,849
       Current Year Net Earnings                                               -             26,922,373               14,634,670
  Total Community Equity                                          1,032,427,776            1,029,742,998           1,002,820,625

                                                                                                                Page 29 of 29

The supporting record

Open full page ↗

Source document

Analyse documents ↗Open full page ↗

My Comparisons

Choose two to four records of the same kind. Drag using a handle or use the “Compare” buttons.

Your selected records are saved in this browser for your account. Results use the filters on the page where you choose “Compare selected”.