Skip to the record
Every meeting, every word.

Original source · versioned page text

2014-05-26 General Committee Agenda

of 33

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


        General Committee
            Meeting

              Monday, 26 May 2014


                 commencing at 10am
        Council Chambers, 9 Pelican Street, Tewantin



Committee: Crs Tony Wellington (Chair), Bob Abbot, Sandy Bolton,
           Joe Jurisevic, Frank Pardon, Noel Playford, Frank Wilkie
Log in to download the original file

2014-05-26 General Committee Agenda(PDF, 1MB).pdf · 1.5 MB (small file)

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

Full text of the other 32 sections

Section 2

GENERAL COMMITTEE MEETING AGENDA                               26 MAY 2014


TABLE OF CONTENTS
ITEM    SUBJECT                                                     PAGE

ATTENDANCE & APOLOGIES                                                3

PRESENTATIONS                                                         3

ITEMS REFERRED FROM INFRASTRUCTURE & SERVICES COMMITTEE               3

ITEMS REFERRED FROM PLANNING & ORGANISATION COMMITTEE                 3

REPORTS TO GENERAL COMMITTEE                                          4

1.     APPLICATION FOR OPERATIONAL WORKS – EARTHWORKS SITUATED AT
       26 EXHIBITION STREET, POMONA – FURTHER REPORT                  4

2.     BUDGET REVIEW FOR THE 6 MONTHS ENDING 30 JUNE 2014             7

3.     NOOSA BIOSPHERE RESERVE – REVIEW OF MANAGEMENT MODEL         25

CLOSED SESSION                                                33




                                                               Page 2 of 33

Section 3

GENERAL COMMITTEE MEETING AGENDA                                                       26 MAY 2014


ATTENDANCE & APOLOGIES




PRESENTATIONS

Nil.




ITEMS REFERRED FROM INFRASTRUCTURE & SERVICES COMMITTEE

Nil.




ITEMS REFERRED FROM PLANNING & ORGANISATION COMMITTEE


3.     APPLICATION FOR OPERATIONAL WORKS – EARTHWORKS SITUATED AT 26
       EXHIBITION STREET, POMONA
       (Previously distributed in Planning & Organisation Committee Agenda, Page 35)

       Reason for referral – Further Report to be provided to the General Committee with
       amendments to the proposed conditions of approval
       (Further Report provided at Item 1, Page 4)




6.     GRANTING OF TENURE – NOOSA NORTH SHORE LANDING GROUND FOR
       AIRCRAFT (LOT 7 MCH4562)
       (Previously distributed in Planning & Organisation Committee Agenda, Page 89)

       Reason for referral – Cr Wellington disagrees with the Officer Recommendation




                                                                                       Page 3 of 33

Section 4

GENERAL COMMITTEE MEETING AGENDA                                                   26 MAY 2014


REPORTS TO GENERAL COMMITTEE

1.   APPLICATION FOR OPERATIONAL WORKS – EARTHWORKS SITUATED AT 26
     EXHIBITION STREET, POMONA – FURTHER REPORT

Author            Senior Engineering Officer – Mark Lewis
                  Planning and Infrastructure

Index             ECM: Subject/ Operational Works & Application/ OPW13/0830

Attachments       Nil



EXECUTIVE SUMMARY
Not applicable.

RECOMMENDATION
That Council approve Application No. OPW13/0830 for a Development Permit for Operational
Works – Earthworks and Stockpile for Repairs situated at 26 Exhibition Street, Pomona in
accordance with the following Conditions of Approval:
1.   The applicant must provide a “Flood Impact Assessment” of the filling placed on site.
     *(Refer to Advisory Note) The assessment must:
     (a)   be prepared by a suitably qualified professional engineer,
     (b)   have regard to Council’s Pomona Flood Study, and
     (c)   clearly indicate the extent of any off-site impacts.
     Should the assessment conclude that offsite impacts will occur, recommendations must be
     included in the ‘Flood Impact Assessment’ detailing any necessary remedial works.
2.   The applicant must undertake any necessary remediation works included in the
     recommendations of the required “Flood Impact Assessment”. Remediation works may
     include, but not be limited to, removal of fill and/or reshaping surface levels.
3.   The applicant must provide a landscape rehabilitation plan, based the findings of the “Flood
     Impact Assessment”, that provides compensatory habitat along the batters of the fill to
     offset habitat lost. The compensatory habitat must provide habitat features for local
     threatened frog species.
4.   The landscape rehabilitation plan must be submitted to Council for approval within 2
     months of this notice.
5.   Council must be contacted at least 5 working days prior to any works commencing to
     organise a prestart. The contact number to arrange a pre-start meeting is 5329 6244. The
     pre-start meeting must include the relevant parties for the following aspects of the works:
     (a)   Earthworks;
     (b)   Landscaping and/or rehabilitation
6.   All unsuitable materials and other waste must be removed from the fill.
7.   All fill and associated batters must be contained entirely within the subject site unless
     written permission from the respective landowner(s) is provided to Council.




                                                                                   Page 4 of 33

Section 5

GENERAL COMMITTEE MEETING AGENDA                                                      26 MAY 2014


8.    The batters of the existing fill must be regraded such that that are a maximum grade of:
      (a)       1 in 6 where in proximity to waterbodies
      (b)       1 in 4 for grassed areas.
      (c)       1 in 3 for planted areas
9.    No further filling, excluding the repairs to the existing surface, is to be undertaken on the
      site without Council approval.
10.   No further disturbance of the riparian vegetation, unless for ecological restoration works, is
      to be undertaken on the site without Council approval.
11.   All stockpiles of fill material must be located above the 1%AEP flood level.
12.   All exposed or disturbed surfaces must be suitably stabilised as soon as is practicable after
      works have been completed. *(Refer to Advisory Note)
13.   Where damage occurs to any council asset as a result of the development works, it must
      be repaired immediately where it creates a hazard that presents risk to person or property.
      Other damage must be repaired prior to completion of works.
14.   All works must be completed within 12 months from the date that this permit takes effect.
ADVISORY NOTES
The following notes are included for guidance and information purposes only and do not form
part of the assessment manager conditions:
General Advisory Notes
1.    In regard to the required “Flood Impact Assessment” Council will provide access to the
      current data relating to flood modeling within the Pomona township.
2.    Council reserves the right to call up any performance bond held or levy charges against the
      property, should emergency works be required to be undertaken by Council to make the
      site safe due to inactivity on the development site for extended periods of time.
3.   Should any changes or modifications to the approved plans be required as a result of
     construction constraints, a “Request to change an existing approval” under the Sustainable
     Planning Act 2009 must be made. Amended plans clearly indicating the changes must be
     lodged with this application along with the appropriate fees.
Prestart Meeting Request
4.   Contact Council on 5329 6244 to arrange a prestart or an inspection giving a minimum of 5
     business days notice of preferred inspection time.
Erosion and Sediment Control
5.    Accepted best practice standards include:
      (a)        the Sunshine Coast Regional Council Manual for Erosion and Sediment Control
                 V1.2 or other superseding document subsequently adopted by Council;
      (b)        Best Practice Erosion and Sediment Control, International Erosion Control
                 Association (2008)
6.    As a general rule, a site is determined to have achieved effective short-term stabilisation if
      at the completion of the works:
      I. Methods of stabilisation are:
                appropriate for slopes and slope lengths; and
             are consistent with best practice environmental management practices such as in
              the Manual for Erosion and Sediment Control or the IECA Manual; and
      II. Stormwater runoff from the site is not currently, and is not likely to result in visible
          evidence of sedimentation or erosion, or lead to water contamination.




                                                                                      Page 5 of 33

Section 6

GENERAL COMMITTEE MEETING AGENDA                                                   26 MAY 2014


REPORT
A report on this application was considered by the Planning & Organisation Committee on 20
May 2014 (refer to Item 3, page 35) and was subsequently referred to the upcoming General
Committee meeting.

During the course of discussions, Councillors requested that conditions 1 and 2 give reference to
the Pomona flood study, and clearly articulate that remedial works may be required, including
removal of fill and/or reshaping. Accordingly, it is recommended that conditions 1 and 2 be
reworded as follows as indicated in bold:

1.     The applicant must provide a “Flood Impact Assessment” of the filling placed on site.
       *(Refer to Advisory Note) The assessment must:
       (a) be prepared by a suitably qualified professional engineer,
       (b) have regard to Council’s Pomona Flood Study, and
       (c) clearly indicate the extent of any off-site impacts.
       Should the assessment conclude that off-site impacts will occur, recommendations
       must be included in the ‘Flood Impact Assessment’ detailing any necessary remedial
       works.
2.     The applicant must undertake any necessary remediation works included in the
       recommendations of the required “Flood Impact Assessment”. Remediation works may
       include, but not be limited to, removal of fill and/or reshaping surface levels.
Previous Council Consideration
Nil.


Finance & Risk
Nil.

CONSULTATION
External Consultation - Community & Stakeholder
Nil.


Internal Consultation
Nil.

Departments/Sections Consulted:

     Community Services                       X   Planning & Infrastructure
     Disaster Management & Public Order           Building & Plumbing Services
     Waste & Environmental Health                 DA Planning
     Community Facilities                         Strategic Land Use Planning
     Cultural Facilities                          Asset Design & Investigations
                                                  Asset Planning
                                                  Civil Operations
                                                  Environment

     Executive Office                             Corporate Services
     Community Engagement                         Finance
     Customer Service                             ICT
     Executive Support                            Procurement & Fleet
     Governance                                   Property & Facilities
     Human Resources                              Revenue Services




                                                                                   Page 6 of 33

Section 7

GENERAL COMMITTEE MEETING AGENDA                                                    26 MAY 2014


2.   BUDGET REVIEW FOR THE 6 MONTHS ENDING 30 JUNE 2014

Author           Manager Financial Services, Wayne Jensen
                 Corporate Services

Index            ECM / Budget / 2013-2014 Budget

Attachments      1.    6 Month Budget Financial Statements
                 2.    Schedule of Changes to Operating and Capital Budgets



EXECUTIVE SUMMARY
Council is required to undergo regular budget reviews throughout the financial reporting period to
ensure that forecast income and expenditure reflect the actual financial performance of Council,
and to account for known variations to the original budget estimates.

The original budget for the 6 months to 30 June 2014 was based around the adopted Sunshine
Coast Regional Council budget and modified for known variances. The past 4 months has
provided an opportunity for revision of these original estimates based on the adopted operating
model for Noosa Council, and to account for structural changes that have occurred.

All changes proposed in the budget review are financed via reallocation of existing funds, with no
negative impact on Council’s bottom line.

RECOMMENDATION
That Council note the report by the Manager Financial Services to the General Committee dated
26 May 2014 and adopt the changes identified in the budget statements attached to the report.



REPORT
A thorough review of all budget areas has been undertaken in parallel to the development of the
2014/15 draft budget, and has identified a range of adjustments to the original budget.

A significant number of changes are reallocations of existing budgets to account for the Noosa
operating model (e.g. fleet and stationary charges). There are a further raft of changes to
accommodate known variances in employee costs that have been previously reported to Council.

Further adjustments have been made (primarily to materials and services) to accommodate
increases in the Capital Works Program.

Significant variances are identified below, summarised under the relevant reporting line in the
financial statements attached.

1.   Operating Revenue
    Fees and Charges – corrections to budgets where originally overstated and also to
     recognise additional revenue from holiday parks;
    Rental Income – adjustments to recognise additional revenue;




                                                                                    Page 7 of 33

Section 8

GENERAL COMMITTEE MEETING AGENDA                                                  26 MAY 2014


    Other Income – minor reallocations;
    Operating Grants – adjustments to recognise the additional operational grant for the
     Respite Centre and Home Assist. This increased revenue has generally been offset by
     increased expenditure allocations;
    Contributions and Donations – budget correction to recognise revenue not originally
     included in the budget.

2.   Operating Expenses
    Employee Benefits – budgets reallocated from materials and services to fund shortfalls in
     actual costs, as previously identified to Council;
    Materials and Services – generally budgets have been adjusted to cater for reallocations to
     fund employee cost shortfalls, and the increased scope of capital works undertaken.
     Further adjustments have been made to cater for the Noosa Council business model for
     fleet and stationery charges;
    Depreciation – adjusted to reflect new assets at the Eumundi Road landfill site not yet
     commissioned, and overstated depreciation in various other asset classes;
    Other Expenses - reduction in this line item to recognise savings and to fund adjustments
     elsewhere.

3.   Capital Works
    There have been changes to reflect the anticipated delivery of the current program, and to
     accommodate an increased scope of works for the ICT project.


Previous Council Consideration
The original budget was adopted by resolution of Council at the meeting held 2 January 2014.


Finance & Risk
There are still some risks around a number of budget elements, including net rates and charges
(dependent upon the level of prepaid rates received by 30 June); operating grants from the
Commonwealth Government; and finalisation of the transfer of assets and cash from Sunshine
Coast Regional Council. All areas of the budget will be monitored and any issues will be
reported to Council as they arise.

CONSULTATION
External Consultation - Community & Stakeholder
Nil.


Internal Consultation
Extensive consultation has occurred with all areas of the organisation in the budget review
undertaken.




                                                                                  Page 8 of 33

Section 9

GENERAL COMMITTEE MEETING AGENDA                                             26 MAY 2014


Departments/Sections Consulted:

X   Community Services                   X   Planning & Infrastructure
    Disaster Management & Public Order       Building & Plumbing Services
    Waste & Environmental Health             DA Planning
    Community Facilities                     Strategic Land Use Planning
    Cultural Facilities                      Asset Design & Investigations
                                             Asset Planning
                                             Civil Operations
                                             Environment

X   Executive Office                     X   Corporate Services
    Community Engagement                     Finance
    Customer Service                         ICT
    Executive Support                        Procurement & Fleet
    Governance                               Property & Facilities
    Human Resources                          Revenue Services




                                                                             Page 9 of 33

Section 10

GENERAL COMMITTEE MEETING AGENDA     26 MAY 2014


                                   ATTACHMENT 1




                                     Page 10 of 33

efte| NOOSA
 ~@ | COUNCIL

        2013/14
6 MONTH BUDGET FINANCIAL
      STATEMENTS
      Budget Review

Section 11

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 11 of 33

GENERAL COMMITTEE MEETING AGENDA                                                      26 MAY 2014

 Noosa Council                                                           Original           Revised
 Budget Statement of Comprehensive Income                                 Budget             Budget
 For the six months ending 30 June 2014                                2013/2014          2013/2014
                                                                               $                  $

 Operating Revenue
      Net rates, levies and charges                                    30,268,368        30,268 368
      Fees and charges                                                  4654 467          4 539,312
      Interest received                                                 2,539,769          2,539,769
      Other income                                                      2,511,927          2,547,412
      Grants, subsidies, contributions and donations                    2,405,752          2,650,700
       Total Operating Revenue                                         42,380,283        42,545,561

 Operating Expenses
      Employee benefits                                                12,967,643         13,275,259
      Materials and services                                           18,537,350         17,986,670
      Finance costs                                                     1,370,052          1,370,052
      Depreciation and amortisation                                     9,145,579          8,807,341
      Other expenses                                                      352,773           501,955
       Total Operating Expenses                                        42,373,397        41,941,277

 Operating Result                                                           6,886           604,284

 Gain on local government de-amalgamation
      Assets and liabilities tansferred from SCRC                    947 598 462       947 598 462

 Capital Revenue
      Capital grants and subsidies                                       410,000            410,000
      Capital contributions                                             1,050,858          1,050,858
      Contributed assets                                                        -                  -
 Net Result                                                          949,066,206        949,663,604

                                                                                     Page 11 of 33

Section 12

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 12 of 33

GENERAL COMMITTEE MEETING AGENDA                                                       26 MAY 2014

Noosa Council                                                           Original            Original
Budget Statement of Financial Position                                    Budget             Budget
For the six months ending 30 June 2014                                  2013/2014          2013/2014
                                                                                $                  $

Current Assets
      Cash & Investments                                               41,746,024         41,362,298
      Trade and other receivables                                        1,746,000         1,746,000
      Inventories                                                         101,340            101,340
      Other Financial Assets                                                     -                 -
      Non-current assets classified as held for sale                             -                 -
                                                                       43,593 364         43,209,638
Non Current Assets
      Trade and other receivables                                                -                 -
      Property, plant & equipment                                     893,034,679       892,943 676
      Investment in associates                                         60,978,225         60,978,225
      Intangible assets                                                  1,600,000         2,300,000
                                                                      955,612,904        956,221,901
Total Assets                                                         999,206,268         999,431,539
Current Liabilities
      Trade and other payables                                          7,544 779          7,544 779
     Borrowings                                                         6,436,590          6,436,590
     Provisions                                                            23,063             23,063
     Other                                                                       -                 -
                                                                       14,004,432         14,004 432

Non Current Liabilities
      Trade and other payables                                                   -                 -
     Borrowings                                                        35,436,670         35,436,670
     Provisions                                                         2,747,099          2,747,099
                                                                       38,183,769         38,183,769
Total Liabilities                                                      52,188,201         52,188,201
Net Community Assets                                                  947,018,068        947,243,339

Community Equity
      Asset revaluation surplus                                       181,256,117        181,256,117
      Retained earnings                                                          -                 -
     Capital                                                          765,761,951        765,987,222
Total Community Equity                                                947,018,068        947,243,339

                                                                                      Page 12 of 33

Section 13

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 13 of 33

GENERAL COMMITTEE MEETING AGENDA                                                       26 MAY 2014

Noosa Council                                                           Original            Original
Budget Statement of Cash Flows                                             Budget            Budget
For the six months ending 30 June 2014                                  2013/2014          2013/2014
a

Cash flows from operating activities
      Receipts from customers                                          38,398,172         38,563,450
      Payments to suppliers and employees                             (36,846,276)       (36,798,284)
      Interest and dividends received                                   3,982,111          3,982,111
      Finance costs                                                    (1,370,052)        (1,370,052)

Net cash inflow (outflow) from operating activities                    4,163,954           4,377,224

Cash flows from investing activities
      Payments for property, plant and equipment                       (5,704,000)        (6,300,997)
      Proceeds from disposal non current assets                                  -                 -
      Capital grants, subsidies, contributions and donations             1,460,858         1,460,858

Net cash inflow (outflow) from investing activities                    (4,243,142)        (4,840,139)

Cash flows from financing activities
      Proceeds from borrowings                                          3,000,000          3,000,000
      Repayment of borrowings                                          (1,174,788)        (1,174,787)

Net cash inflow (outflow) from financing activities                     1,825,212          1,825,213

Net increase (decrease) in cash held                                    1,746,024          1,362,298

Cash at beginning of reporting period                                  40,000,000         40,000,000

Cash at end of reporting period                                        41,746,024         41,362,298

                                                                                      Page 13 of 33

Section 14

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 14 of 33

GENERAL COMMITTEE MEETING AGENDA                                                       26 MAY 2014

Noosa Council                                                           Original             Revised
Budget Statement of Changes in Equity                                      Budget             Budget
For the six months ending 30 June 2014                                  2013/2014          2013/2014
                                                                                $                  $

Capital Accounts

      Balance at beginning of period                                             .                  -

      Transfers to capital, reserves and shareholdings                765,761,951        765,987 222
      Transfers from capital, reserves and shareholdings

         Balance at end of period                                     765,761,951        765,987,222

Asset Revaluation Reserve

      Balance at beginning of period                                             -                  -

      Asset revaluation adjustments                                   181,256,117        181,256,117
      Transfers to capital, reserves and shareholdings                           -                  -

         Balance at end of period                                     181,256,117        181,256,117

Retained Earnings

      Balance at beginning of period                                             -                  -

      Net result for the period                                      949,066,206         949,663,604
      Transfers to capital, reserves and shareholdings               (949,066,206)      (949, 663,604)
      Transfers from capital, reserves and shareholdings                         -                  -
      Adjustments                                                                -                  -

         Balance at end of period                                                -                  -

TOTAL

      Balance at beginning of period                                             -                  -

      Net result for the period                                      949 066,206        949 663,604
      Transfers to capital, reserves and shareholdings               (183,304 255)      (183,676,382)
      Transfers from capital, reserves and shareholdings                         -                  -
      Asset revaluation adjustments                                   181,256,117        181,256,117

         Balance at end of period                                     947,018,068        947,243,339

                                                                                      Page 14 of 33

Section 15

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 15 of 33

GENERAL COMMITTEE MEETING AGENDA                                                        26 MAY 2014

Noosa Council                                                             Original            Revised
Budget Statement of Capital Funding                                        Budget              Budget
For the six months ending 30 June 2014                                   2013/2014          2013/2014
                                                                                 $                  $

Source of Capital Funding
      Depreciation Utilised                                              9,145,579          8,807,341
      Asset Sale Proceeds                                                         -                  -
      Loan Proceeds                                                      3,000,000          3,000,000
      Capital Grants and Subsidies                                         410,000            410,000
      Capital Contributions                                              1,050,858           1,050,858
      Contributed Assets                                                          -                  -
      Other Capital Revenue                                                       -                  -
      Sub Total                                                         13,606,437         13,268,199

      Operating Surplus (Deficit)                                            6,886            604,284
      Cash (Reserves) to Balance Program                                (6,734,535)        (6,396, 699)

      Total Capital Funding                                              6,878,788          7,475,784

Application of Capital Funding
      Capital Works                                                      5,704,000          6,300,997
      Loan Redemptions                                                   1,174,788           1,174,787
      Contributed Assets                                                          -                  -

      Total Application of Capital Funding                               6,878,788          7,475,784

                                                                                       Page 15 of 33

Section 16

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 16 of 33

GENERAL COMMITTEE MEETING AGENDA                                                         26 MAY 2014

 Noosa Council                                                            Original            Revised
 Measures of Financial Sustainability                                       Budget             Budget
For the six months ending 30 June 2014                                   2013/2014           2013/2014
                                                                                  $                  $

 Operating Surplus Ratio                                                      0.0%                14%
 Net Financial Liabilities Ratio                                             20.3%              21.1%
 Asset Sustainability Ratio                                                  30.8%               32.0%

 Operating Surplus Ratio
 Measures the extent to which revenues raised cover operational expenses
 only or are available for capital funding purposes or other purposes.
 Calculation: Net result divided by total operating revenue, expressed as a %.
 Target: between 0% and 10%

 Net Financial Liabilities Ratio
 Measures the extent to which the net financial liabilities of Council can
 be repaid from operating revenues.
 Calculation: (total liabilities less current assets) divided by
total operating revenue, expressed as a %.
 Target: not greater than 60%.

 Asset Sustainability Ratio
 This ratio reflects the extent to which the infrastructure assets managed by Council
 are being replaced as they reach the end of their useful lives.
 Calculation: capital expenditure on the replacement of infrastructure assets
 (renewals) divided by depreciation expense, expressed as a %.
 Target: greater than 90%.

                                                                                        Page 16 of 33

Section 17

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014




                                   Page 17 of 33

GENERAL COMMITTEE MEETING AGENDA                                                                       26 MAY 2014

 Budget Schedule of Capital Works                                                                         Budget              Budget
For the six months ending 30 June 2014                                                                  2013/2014          2013/2014
 SS
 Bridges
 Forward design for shire bridge rehabilitation program                                                     10,000             50,000
 Noosa Parade Munna Point bridge - investigation and interim preventative works                            250,000           250,000
 Coastal, Canal and Waterways
 David Low Way, Beach Access 49 refurbishment                                                               45,000             55,000
 Gympie Terrace and William Street Noosaville revetment wall and pathway rehabilitation                    50,000              50,000
 Munna Point Noosaville holiday park bank protection - design                                              50,000              15,797
 Noosa dog beach sand bank protection monitoring                                                           20,000              20,000
 Noosa river mouth groyne amd rock wall - rehabilitation                                                   100,000            125,000
 Noosa Waters estate revetment walls rehabilitation - stage 2a                                            1,300,000         1,300,000
 Community Facilities
 Peregian beach surf club public amenities - planning & design                                              15,000             15,000
 Biodiversity Land Purchase Kin Kin                                                                              0             57,700
 Holiday Parks
 Noosa North Shore beach campground - upgrade septic treatment                                             90,000             49,500
 Boreen Point campground - upgrade septic treatment                                                              0            40,500
Main Power Pole - Noosa River Holiday Park                                                                       0              7,500
 Information Communication Technology
 ICT major projects                                                                                       1,600,000         2,300,000
 Parks and Playgrounds
 Cooroy skate park minor renewal works                                                                     34,000             44,000
 Gympie Terrace Noosaville park funiture renewal program                                                   50,000              50,000
 Joe Bazzo Park (Pomona community house park) BBQ relocation                                                12,000                 0
 Noosa Lions Park - rehabilitate shower facilities                                                         30,000              21,000
 Peregian Beach park plan - Finalise the upgrade and removal of surplus playground                         30,000              30,000
 Pathways and Enabling Facilities
 Cooran state school - Charies Street pathway improvements                                                 30,000              60,000
 Pomona state school - Station Street pathway improvements                                                 100,000             50,000
 Weyba Creek boardwalk rehabilitation - stage 1                                                            20,000              20,000
Gibson Road (Eumundi Noosa Road to Thomas Street) - On road cycle and pedestrian improvements             440,000            440,000
 Sunshine Beach state school safety improvements                                                           90,000              90,000
 Edward Street Sunshine Beach Pathway improvements                                                               0             21,500
 Noosa Junction Disabled Parking Reinstated                                                                      0             30,000
 Public Transport Infrastructure
 Noosa Junction mini bus shelter - install weather protection panels                                        25,000             30,000
 Noosa Parade transit hub - stage 1                                                                       300,000               5,000
 Sealed Road Network
 Annual sealed road renewal & rehabilitation program                                                      500,000             500,000
 Sealed Road Pavement surveys and Investigations                                                           60,000              60,000
 Sports Grounds and Facilities
 Noosa District sports complex stage 1 redevelop cricket ovals                                             30,000              30,000
 Stormwater Drainage
 Daintree estate Tewantin - flood mitigation planning and design                                           50,000             45,000
 Gympie Terrace pipe rehabilitation - investigation and design                                              25,000             25,000
Rifle Street Pomona - flood mitigation planning and design                                                 50,000             40,000
 Seaview Ck Sunshine Beach - open drain civil works                                                         25,000             53,500
 Stormwater replacement program (non pipe infrastructure works)                                             75,000             75,000
 Cooroy Flood Mitigation Investigations                                                                          0             15,000
 Streetscapes and Road Corridors
 Forward planning for streetscape and road corndor improvements                                            50,000              50,000
 Transport and Infrastructure Management
Eenie Creek Road / Langura Street Noosa Heads - intersection safety upgrade design                           8,000             25,500
 Eenie Creek Road / Walter Hay Drive Noosaville intersection safety upgrade design                          15,000             29,500
 Weyba Road / Reef Street Noosaville intersection improvements                                             125,000            125,000
  Total                                                                                                  5,704,000          6,300,997

                                                                                                             Page 17 of 33

Section 18

ATTACHMENT 2




  Page 18 of 33

Capital / 0  -           0    .
                                                                                                                                                                                                      ATTACHMENT 2
 Sum of Amount                                                                                                                                                                 Revenue / Expense
Department              Reference     Cost Centre/Project                                    Details                                                                          Expense               Revenue               Grand Total
  Chief Executive Office   CEOO01       Chief Executive Office                               Reallocate Employee Benfits to cover Transfer Manager final payment                                 $0                                 $0
                          E0001 Total                                                                                                                                                            $o                                 $0
                          cEOO02        Chief Executive Office                                Contingency to offset Planning appeals                                                       -$189,000                          -$189,000
                         CEO002 Total                                                                                                                                                      -$189,000                          -$189,000
                           cEOO003      Chief Executive Office                                Budget reallocation - to E0001                                                                  -$5,000                           -$5,000
                        (CEO003 Total                                                                                                                                                        -$5,000                            -$5,000
                          ceoo04        Chief Executive Office                                Budget reallocation - to E0002 & E0003                                                         -$44,500                          -$44,500
                         CEO004 Total                                                                                                                                                       -$44,500                           -$44,500

  Community Services      cpDo0o1       Respite Centre                                        Increase budget based on funding agreement and grants received                                                      -$222,967   -$222,967
                                                                                              Increase budget to bring to zero operating result                                              $60,731                           $60,731
                                                                                              Revenue not previously budgeted                                                                                      -$14,000    -$14,000
                                                                                              Incorrect budget allocation - no revenue against this line                                                            $1,515      $1,515
                                                                                              Incorporate corporate overhead (actual allocation to be included in grant acquittal)          $150,000                          $150,000
                          D001 Total                                                                                                                                                       $210,731               -$235,452    $24,720
                          cp002         Home Assist                                           Increase budget based on funding agreement and grants received                                                       -$7,981      $7,981
                                                                                              Revised budget to accommodate additional funding                                                -$6,350                           -56,350
                         CD002 Total                                                                                                                                                         -$6,350               -$7,981     -$14,331
                           D003         Management Development Services                       Increased allocation as per monthly appeals projects review (ref CEO002)                      $189,000                          $189,000
                          D003 Total                                                                                                                                                        $189,000                          $189,000
                          cp004         Hertiage                                              No expenditure approved against Levy                                                            -$5,000                           -$5,000
                          D004 Total                                                                                                                                                         -$5,000                            -$5,000
                          cDO00S        Community Grants and Partnerships                     Budget reallocation to offset increases in other areas                                        ~$220,262                         -$220,262
                         CD005 Total                                                                                                                                                       -$220,262                          -$220,262
                           D006         Lifeguard Services                                   Budget based on service profile / actuals higher that budgeted                                  $44,000                           $44,000
                        (CD006 Total                                                                                                                                                        $44,000                            $44,000
                           cp007        Management Community Services                         Reallocation of staffing budget as 2 result of structural changes                              -$37,357                          -$37,357
                         CD007 Total                                                                                                                                                        -$37,357                           -$37,357
                           D008        Library Program and Services                          Spydus - annual licence and hosting fee due 15th March                                          $18,372                           $18,372
                         CD008 Total                                                                                                                                                         $18,372                           $18,372
                          cbo11         Public Health                                         Revenue recoginsed in July 2013 - licences issued annually                                                          $87,441      $87,441
                         D011 Total                                                                                                                                                                                $87,441     $87,441
                           D012         Community Development                                Grants to transfer from SCC -Graffiti Stop program                                              $10,700                           $10,700
                          D012 Total                                                                                                                                                         $10,700                           $10,700
                          cp013         Disaster Management                                  Grants to transfer from SCC - Get Ready program                                                 $19,000                           $19,000
                          D013 Total                                                                                                                                                         $19,000                           $19,000
                          cpo14         Parking Supervision                                  Timing for fines to get to searches and fines stage                                             -$48,000                          -$48,000
                                                                                             Budget reduction as no Parking Officers first two weeks of January                                                    $48,000     $48,000
                         D014 Total                                                                                                                                                         -$48,000               $48,000          $0
                          cD016         Noosaville Landfill Eumundi Road                      Reduced budget - new cell not yet commissioned                                                -$254,238                         -$254,238
                          D016 Total                                                                                                                                                       -$254,238                          -$254,238
                          cDo15         The J Community Centre                                Full year budget.                                                                             -$53,434                           -$53,434
                        CDO15 Total                                                                                                                                                         -$53,434                           -$53,434
                          coso3         Bicentennial Community Centre                        Budget reallocation.                                                                                                  -$27,000    _-$27,000
                         COS03 Total                                                                                                                                                                               -$27,000 = -$27,000

                                                                                                                                                                                                          Page 18 of 33

Section 19

Page 19 of 33

Capital / O   -          0     .
 Sum of Amount                                                                                                                                                                      Revenue / Expense
Department               Reference     Cost Centre/Project                                     Details                                                                             Expense                Revenue               Grand Total
   Chief Executive Office  cEOO01        Chief Executive Office                                 Reallocate Employee Benfits to cover Transfer Manager final payment                                    so                                  et)
   Community Services      E0006          Library Management                                    Contribution to volunteer groups functions                                                            $125                              $125
                                          Noosa Regional Gallery                                Contribution to volunteer groups functions                                                            $125                              $125
                                          Respite Centre                                        Contribution to volunteer groups functions                                                            $125                              $125
                         E0006 Total                                                                                                                                                                $375                                $375
                           PI01          Heritage                                               Budget allocated to wrong project.                                                                 -$7,500                            -$7,500
                         PI01 Total                                                                                                                                                                -$7,500                            -$7,500

   Corporate Services      coso3         Community Properties                                    Budget reallocation.                                                                                                    $27,000      $27,000
                         COS03 Total                                                                                                                                                                                     $27,000      $27,000
                           cosos         Noosa River Holiday Park                              Budget reallocation.                                                                                -$9,000                            -$3,000
                         COS05 Total                                                                                                                                                               -$9,000                            -$9,000
                                         Accounting Other and Clearing                          Fleet budget reallocation.                                                                       -$63,590                            -$63,590
                                         Asset Management and Service Programming                Fleet budget reallocation.                                                                        -$9,030                            -$9,030
                                         Behaviour Change and Travel Demand                    Fleet budget reallocation.                                                                          $2,805                              $2,805
                                          Boreen Point Campground                                Fleet budget reallocation.                                                                          -$500                              -$500
                                         Bridges                                                Fleet budget reallocation.                                                                         $5,722                              $5,722
                                          Building and Facilities Management                     Fleet budget reallocation.                                                                        $5,182                              $5,182
                                          Building and Pool Compliance                           Fleet budget reallocation.                                                                        $2,328                              $2,328
                                          Bushland Reserves                                      Fleet budget reallocation.                                                                       -$27,608                           -$27,608
                                         Community Order and Safety Co-ordination               Fleet budget reallocation.                                                                         $2,175                              $2,175
                                         Community, Culture and Sport                           Fleet budget reallocation.                                                                         $1,791                              $1,791
                                         Cooroy Butter Factory                                  Fleet budget reallocation.                                                                        -$1,314                             -$1,314
                                         Cultural Development                                    Fleet budget reallocation.                                                                        -$7,139                            -$7,139
                                         Customer Services and Information                       Fleet budget reallocation.                                                                        -$6,102                            ~$6,102
                                          Development Assessment                                 Fleet budget reallocation.                                                                        $3,075                              $3,075
                                          Disaster Management                                    Fleet budget reallocation.                                                                           ~$22                               -$22
                                         Drainage                                                Fleet budget reallocation.                                                                        -$2,854                            $2,854
                                          Environmental Partnership Programs                     Fleet budget reallocation.                                                                       -$3,501                             -$3,501
                                          Environmental Services Co-ordination                   Fleet budget reallocation.                                                                       -$2,415                             $2,415
                                          Executive Manager                                      Fleet budget reallocation.                                                                        ~$2,122                            ~$2,122
                                         Financial Accounting                                   Fleet budget reallocation.                                                                         $2,678                              $2,678
                                          Financial Planning and Business Analysis              Fleet budget reallocation.                                                                        -$5,849                             -$5,849
                                         Fleet Plant and Workshop Operations                    Fleet budget reallocation.                                                                       $372,225                            $372,225
                                         Home Assist Secure                                     Fleet budget reallocation.                                                                       -$15,767                            -$15,767
                                          Human Resources                                        Fleet budget reallocation.                                                                         $1,686                             $1,686
                                          Infrastructure Design Services                        Fleet budget reallocation.                                                                        -$6,780                             -$6,780
                                          Infrastructure Project Delivery Services              Fleet budget reallocation.                                                                       -$19,238                            -$19,238
                                         Infrastructure Survey Services                         Fleet budget reallocation.                                                                        -$5,478                             $5,478
                                          Lease Management                                       Fleet budget reallocation.                                                                        $4,328                              $4,328
                                          Library Management                                     Fleet budget reallocation.                                                                           $170                              $170
                                          Local Laws                                             Fleet budget reallocation.                                                                        -$6,412                            -56,412
                                          Management Civil Operations                            Fleet budget reallocation.                                                                        -$3,760                            -$3,760
                                          Management Community Facilities                        Fleet budget reallocation.                                                                        ~$4,542                            $4,542

                                                                                                                                                                                                               Page 19 of 33

Section 20

Page 20 of 33

Capital / O   -          0     .
Sum of Amount                                                                                                                                                                      Revenue / Expense
Department               Reference    Cost Centre/Project                                      Details                                                                            Expense                Revenue               Grand Total
   Chief Executive Office  cEOO01        Chief Executive Office                                Reallocate Employee Benfits to cover Transfer Manager final payment                                    so                                  et)
   Corporate Services      cosos         Management Development Services                        Fleet budget reallocation.                                                                        -36,644                            -56,644
                                        Management Disaster Management & Public Order           Fleet budget reallocation.                                                                         $4,546                             $4,546
                                         Management Information Communication Technology        Fleet budget reallocation.                                                                          $315                               $315
                                         Management Property and Facilities                     Fleet budget reallocation.                                                                       -$5,838                             -$5,838
                                        Mayor and Councillor Support                           Fleet budget reallocation.                                                                         $5,699                              $5,699
                                         Noosa Aquatic Centre                                  Fleet budget reallocation.                                                                       -$32,906                            -$32,906
                                         Noosa Regional Art Gallery                            Fleet budget reallocation.                                                                         $6,356                              $6,356
                                         Noosa River Holiday Park                               Fleet budget reallocation.                                                                          -$750                              -$750
                                         Noosaville Depot                                      Fleet budget reallocation.                                                                             -$0                                -$0
                                         Noosaville Library                                    Fleet budget reallocation.                                                                         -$9,325                            -$9,325
                                         Operational Works                                     Fleet budget reallocation.                                                                         $3,285                              $3,285
                                         Operations Business Support                           Fleet budget reallocation.                                                                       -$10,342                            -$10,342
                                         Parks and Gardens                                      Fleet budget reallocation.                                                                       -$22,056                           ~$22,056
                                         PIP and Infrastructure Charges                        Fleet budget reallocation.                                                                        -$3,389                             -$3,389
                                        Planning Administration and Compliance                  Fleet budget reallocation.                                                                        ~$2,946                            $2,946
                                         Plumbing Services                                      Fleet budget reallocation.                                                                       -$10,301                           -$10,301
                                         Public Health                                          Fleet budget reallocation.                                                                       -$11,116                           -$11,116
                                        Rates Team                                             Fleet budget reallocation.                                                                         $2,722                              $2,722
                                         Records Management                                    Fleet budget reallocation.                                                                        -$7,859                             -$7,859
                                         Respite Centre                                         Fleet budget reallocation.                                                                       $14,513                            -$14,513
                                         Revenue                                               Fleet budget reallocation.                                                                         -$4,196                            $4,196
                                         Sealed Roads                                           Fleet budget reallocation.                                                                       -$85,265                           -$85,265
                                         State Emergency Services                              Fleet budget reallocation.                                                                        -$4,513                             $4,513
                                         Strategic Land Use Planning                            Fleet budget reallocation.                                                                       -$2,456                             $2,456
                                        Sustainability Programs                                Fleet budget reallocation.                                                                         -$6,298                            -$6,298
                                         The J Community Centre                                Fleet budget reallocation.                                                                         $2,696                              $2,696
                                         Transport Infrastructure Planning                      Fleet budget reallocation.                                                                        $2,650                              $2,650
                                         Waste Collection                                      Fleet budget reallocation.                                                                         -$4,868                            -$4,868
                                         Waste Management                                      Fleet budget reallocation.                                                                        -$1,803                             -$1,803
                                         Workplace Health and Safety                            Fleet budget reallocation.                                                                        -$4,396                            -$4,396
                                         Workplace Relations                                    Fleet budget reallocation.                                                                        -55,244                            $5,244
                                         Works Operations                                      Fleet budget reallocation.                                                                        $15,813                             $15,813
                         COS08 Total                                                                                                                                                                  $o                                 $0
                           coso3         Boreen Point Campground                                Stationary budget reallocation.                                                                     -$500                              -5500
                                         Building and Facilities Management                     Stationary budget reallocation.                                                                     -$200                              -$200
                                         Building and Pool Compliance                           Stationary budget reallocation.                                                                     $315                               -$315
                                         Bushland Reserves                                      Stationary budget reallocation.                                                                     ~$453                              -$453
                                        Chief Executive Office                                 Stationary budget reallocation.                                                                     -$200                               -$200
                                         Community and Civic Events                             Stationary budget reallocation.                                                                     -$350                              -$350

                                         Community Properties                                   Stationary budget reallocation.                                                                      -$50                               -$50
                                         Community, Culture and Sport                          Stationary budget reallocation.                                                                      -$145                              “$145
                                         Cultural Development                                  Stationary budget reallocation.                                                                      -$950                              $950
                                         Customer Services and Information                      Stationary budget reallocation.                                                                     -$450                              -$450

                                                                                                                                                                                                               Page 20 of 33

Section 21

Page 21 of 33

Sum of Amount                                                                                                                                                                       Revenue / Expense
Department               Reference     Cost Centre/Project                                     Details                                                                             Expense               Revenue                Grand Total
   Chief Executive Office  CEOO01        Chief Executive Office                                 Reallocate Employee Benfits to cover Transfer Manager final payment                                    so                                  so
   Corporate Services      cosos          Development Assessment                                Stationary budget reallocation.                                                                      -$400                              -$400
                                         Director Community Services                            Stationary budget reallocation.                                                                    -$1,750                            $1,750
                                        Director Planning and Infrastructure                   Stationary budget reallocation.                                                                       -$100                              -$100
                                          Disaster Management                                   Stationary budget reallocation.                                                                      -$300                              -$300
                                          Elected Members                                       Stationary budget reallocation.                                                                    -$1,800                            -$1,800
                                          Environmental Services                                Stationary budget reallocation.                                                                      -$800                              -$800
                                          Environmental Services Co-ordination                  Stationary budget reallocation.                                                                      -$850                              -$850
                                          Financial Accounting                                 Stationary budget reallocation.                                                                       -$200                              -$200
                                          Fleet Plant and Workshop Operations                   Stationary budget reallocation.                                                                      -$750                              -$750
                                         Home Assist Secure                                     Stationary budget reallocation.                                                                   -$1,750                             $1,750
                                          Management Civil Operations                           Stationary budget reallocation.                                                                    -$1,450                            -$1,450
                                          Management Community Engagement                       Stationary budget reallocation.                                                                      -$850                              -$850
                                          Management Community Facilities                       Stationary budget reallocation.                                                                      -$300                              -$300
                                          Management Development Services                       Stationary budget reallocation.                                                                    -$1,350                            -$1,350
                                          Management Disaster Management & Public Order         Stationary budget reallocation.                                                                    -$2,700                            -$2,700
                                          Management Human Resources                            Stationary budget reallocation.                                                                    -$1,000                            -$1,000
                                          Management Information Communication Technology       Stationary budget reallocation.                                                                      -$350                              -$350
                                          Marketing and Communications                          Stationary budget reallocation.                                                                       -$50                               -$50
                                         Mayor and Councillor Support                           Stationary budget reallocation.                                                                      -$825                              $825
                                          Noosa Leisure Centre                                  Stationary budget reallocation.                                                                      -$350                              -$350
                                          Noosaville Depot                                      Stationary budget reallocation.                                                                      -$500                              -$500
                                          Noosaville Landfill Eumundi Road                      Stationary budget reallocation.                                                                      -$854                              -$854
                                         North Shore Beach Campground                           Stationary budget reallocation.                                                                      -$500                              -$500
                                         Operational Works                                      Stationary budget reallocation.                                                                      -$135                              $135
                                          Parks and Gardens                                     Stationary budget reallocation.                                                                      -$250                              -$250
                                         Plumbing Services                                     Stationary budget reallocation.                                                                     -$1,150                            -$1,150
                                          Procurement Contracts and Stores                      Stationary budget reallocation.                                                                    $35,283                            $35,283
                                        Property Development                                    Stationary budget reallocation.                                                                      -$150                              -$150
                                          Rates Team                                            Stationary budget reallocation.                                                                    -$3,000                            -$3,000
                                          Records Management                                    Stationary budget reallocation.                                                                    -$1,050                            -$1,050
                                        Respite Centre                                          Stationary budget reallocation.                                                                   -$1,250                             -$1,250
                                        Revenue                                                 Stationary budget reallocation.                                                                      -$208                              -$208
                                         State Emergency Services                               Stationary budget reallocation.                                                                      -$334                              $334
                                         The J Community Centre                                 Stationary budget reallocation.                                                                   -$1,000                             -$1,000
                                         Waste Management                                       Stationary budget reallocation.                                                                   -$1,164                             -$1,164
                                         Waterways Management                                   Stationary budget reallocation.                                                                      -$100                              -$100
                                         Workplace Health and Safety                            Stationary budget reallocation.                                                                      -$100                              -$100
                         COS09 Total                                                                                                                                                                  -$0                                 -$0
                           cosi0          Financial Accounting                                  Shortfall in anticipated audit cost.                                                               $30,000                            $30,000
                          COS10 Total                                                                                                                                                             $30,000                             $30,000
                           cosil         Commercial Properties                                  Increase in anticipated revenue.                                                                                         -$37,000    -$37,000
                         COS11 Total                                                                                                                                                                                    -$37,000     -$37,000
                           cosi2          Noosa River Holiday Park                              Decrease in anticipated revenue.                                                                                         $34,755      $34,755
                                                                                                Increase in anticipated expenditure.                                                               $12,695                            $12,695

                                                                                                                                                                                                                Page 21 of 33

Section 22

Page 22 of 33

Capital / 0  -          0     .
 Sum of Amount                                                                                                                                                                  Revenue / Expense
Department               Reference    Cost Centre/Project                                    Details                                                                           Expense               Revenue               Grand Total
   Chief Executive Office cEOO01         Chief Executive Office                              Reallocate Employee Benfits to cover Transfer Manager final payment                                  so                                 so
Corporate Services       COS12 Total                                                                                                                                                          $12,695              $34,755      $47,450
                          cosi3          Boreen Point Campground                              Increase in anticipated revenue.                                                                                      -$30,195    -$30,195
                         CO0S13 Total                                                                                                                                                                              -$30,195     -$30,195
                          cosi4          Boreen Point Campground                              Increase in anticipated expenditure.                                                            $11,700                           $11,700
                         COS14 Total                                                                                                                                                          $11,700                           $11,700
                          cosis          Boreen Point Campground                              Increase in anticipated expenditure.                                                            $29,535                           $29,535
                         COS15 Total                                                                                                                                                         $29,535                            $29,535
                          cosis          Boreen Point Campground                              Increase in anticipated expenditure.                                                             $3,930                            $3,930
                         COS16 Total                                                                                                                                                          $3,930                             $3,930
                           cosi7         Boreen Point Campground                              Increase in anticipated expenditure.                                                            $2,860                             $2,860
                          COS17 Total                                                                                                                                                         $2,860                             $2,860
                          cosis          Noosa North Shore Campground                         Increase in anticipated revenue.                                                                                      -$24,446    -$24,446
                         COS18 Total                                                                                                                                                                               -$24,446     $24,446
                          cosi9          Noosa North Shore Campground                         Increase in anticipated expenditure.                                                             $1,820                            $1,820
                         COS19 Total                                                                                                                                                          $1,820                             $1,820
                           cos20         Noosa North Shore Campground                         Increase in anticipated expenditure.                                                             $3,975                            $3,975
                         COS20 Total                                                                                                                                                          $3,975                             $3,975
                          cos21         Noosa North Shore Campground                          Increase in anticipated expenditure.                                                             $5,960                            $5,960
                         COS21 Total                                                                                                                                                           $5,960                            $5,960
                           cos23        Records Management                                    Increased allocation to fund specific projects                                                   $5,000                            $5,000
                                        Community Land Use Permits                            Increased allocation to fund specific projects                                                   $5,000                            $5,000
                         C0S23 Total                                                                                                                                                         $10,000                            $10,000
                          cos24          Accounting Other and Clearing                        Depreciation adjustment - funding additional capital                                           -$84,000                           -$84,000
                          0S24 Total                                                                                                                                                         -$84,000                           -$24,000
                           cos2s5        ICT Applications                                    Operating budget reduced to fund capital shortfall.                                             -$250,000                         -$250,000
                               Total                                                                                                                                                        -$250,000                          -$250,000

  Executive Office        £0001         Workplace Relations                                   Cost associated with the development of new Cas                                                  $5,000                            $5,000
                         E0001 Total                                                                                                                                                          $5,000                             $5,000
                           E0002        Recruitment                                           Recruitment of CEO                                                                              $14,500                           $14,500
                         E0002 Total                                                                                                                                                         $14,500                            $14,500
                           £0003        Recruitment                                           Next phase recruitment + Mercer evaluations                                                     $30,000                           $30,000
                         E0003 Total                                                                                                                                                         $30,000                            $30,000
                           E0004        Sustainability Programs                               World Environment Day Contribution                                                              $5,000                             $5,000
                         £0004 Total                                                                                                                                                          $5,000                             $5,000
                           E000s         Community Consultation                               Transfer unspent budget to new project                                                          -$10,500                          -$10,500
                                         Community Consultation Management Sysytem            Transfer unspent budget to new project                                                          $10,500                           $10,500
                                                                                             Mayoral request for Community Engagement portal as apart of the new website                      $34,000                           $34,000
                         E0005 Total                                                                                                                                                         $34,000                            $34,000
                          E0006          Executive Manager                                    Contribution to volunteer groups functions                                                        -$500                             -$500
                         E0006 Total                                                                                                                                                           -$500                              -$500
Executive Office Total                                                                                                                                                                       588,000                            $88,000
   Planning & Infrastructure COSO4       Public Transport Levy                                Reduced budget.                                                                                 -$3,000                            -$3,000
                                                                                              New budget - Council resolution                                                                 $74,000                           $74,000

                                                                                                                                                                                                            Page 22 of 33

Section 23

Page 23 of 33

Capital / Operating _   Operating
Sum of Amount                                                                                                                                                            Revenue / Expense
Department             Reference    Cost Centre/Project                                   Details                                                                       Expense               Revenue              Grand Total
   Chief Executive Office cEOO01       Chief Executive Office                             Reallocate Employee Benfits to cover Transfer Manager final payment                              so                               sO
   Planning & Infrastructure COSO4    Public Transport Levy                               Reduced budget - actual costs below initial estimates                                       -$23,000                         -$23,000
                        (COS04 Total                                                                                                                                                  $48,000                           $48,000
                         EOo06        Environment Partnership Programs                    Contribution to volunteer groups functions                                                      $125                            $125
                        E0006 Total                                                                                                                                                      $125                             $125
                         PIO1          Noosaville Landfill Eumundi Road                   Budget initially allocatede to wrong project.                                                $7,500                            $7,500
                        PI01 Total                                                                                                                                                     $7,500                            $7,500
                          Pi02        Disaster Management (NDRRA)                         No budget - activation of LDCC                                                               $33,242                          $33,242
                        P102 Total                                                                                                                                                    $33,242                           $33,242
                          PI03        Managment Operations                                Budget reallocation.                                                                             so                               so
                       P103 Total                                                                                                                                                         $o                                $0

Grand Total                                                                                                                                                                          -$432,120             ~$164,877 _ -$596,997

                                                                                                                                                                                                     Page 23 of 33

Section 24

Page 24 of 33

Revenue /
Sum of Amount                                                                                                                                                                                  Expense
Department               Reference    Cost Centre/Project                                   Details                                                                                           Expense     Grand Total
  Corporate Services        COS06        Land Management                                    New budget - Biodiversity land purchase (per Council resol.)                                            $57,700     $57,700
                         COS06 Total                                                                                                                                                               $57,700      $57,700
                           coso7        Boreen Point Campground                             Budget reallocation.                                                                                   $40,500      $40,500
                                        Noosa North Shore Campground                        Budget reallocation.                                                                                   -$40,500    -$40,500
                          COSO07 Total                                                                                                                                                                  $o          $o
                            cos25        ICT Licence & implementation                       Increased allocation to cater for expanded scope of works                                             $700,000     $700,000
                          COS25 Total                                                                                                                                                              $700,000 _- $700,000
Conporate Services Total                                                                                                                                                                         857,700      $757,700
   Planning & Infrastructure COSOS      Canals and Waterways                                Budget reallocation.                                                                                     $9,000      $9,000
                          (COS05 Total                                                                                                                                                              $9,000      $9,000
                            P104        BusShelter Noosa Junction                          Completed                                                                                                 $5,000      $5,000
                                         Cooran State School - Charles St Path             Budget needs to be increased to match scope of works. 50% funded from TIDS subject to approval from TMR. $30k TIDS $30,000 $30,000
                                         Cooroy Flood Mitigation Investigation              $5k from Daintree & $10k from Pomona                                                                    $15,000     $15,000
                                        Cooroy Skate ParkUpgrade                            Project will go over budget - waiting on quotes to confirm                                              $10,000     $10,000
                                        Daintree Estate - Flood Mitagation Plann            Funds not spent in13/14 to be carried over to 14/15                                                     -$5,000     -$5,000
                                        David Low Way, Beach Access 49 refurbish           Under estimated labour component                                                                         $10,000     $10,000
                                        Edwards Street Sunshine Beach Pathway Betterment    Unity Water - water main upgrade upgrade pathways                                                      $21,500      $21,500
                                        Eenie Creek Rd / Walter Hay Dr Intersect            Initial estimate for design - additional funds for works to be completed.                               $14,500     $14,500
                                        Eenie Creek Road / Langura Street Inters            Initial estimate for design - additional funds for works to be completed.                               $17,500     $17,500
                                        Forward design for bridge rehab program             Include more Concrete and timber bridges identified from Level 2 bridge inspections.                   $40,000      $40,000
                                         Joe Bazzo Park BBO Relocation                     Project cancelled - Project needs new scope of works to include DDA compliance access. To be listed for future cap -$12,000 -$12,000
                                                                                            budget.
                                        Mains Power Pole - Noosa River Caravan             Emergent works for rotted pole.                                                                           $7,500      $7,500
                                         Munna Point Holiday Park Bank Protection           Completed - Excess funds not required                                                                  -$34,203 —_ -$34,203
                                         Noosa Junction - Disabled Parking - CBA Frontage  Emergent works as result of Disabled bay removed when streetscape works undertaken and now non-compliant. $30,000    $30,000
                                        Noosa Lions Pk- Rehab Showers                      Under budget $11,000                                                                                     -$9,000     -$9,000
                                        Noosa Parade Transit Hub-Stage 1                   Money for data capture and survey only completed.                                                      -$295,000   -$295,000
                                        Noosa River Mouth Groyne and Rock Wall -            Original estimate did not accurately calculate quantities or where materials wheer sourced from.        $16,000     $16,000
                                         Pomona State School Station Street PathBleed to be renamed Project will not proceed, changed to Hill St. Ped Refuge & to be delivered in 14/15 TIDS program. $50,000 TIDS funding -$50,000 — -$50,000
                                                                                           will not be claimable forthis project. Balance to be carried over to 14/15.
                                        Rifle St Pomona - Flood Mitigation Plan             Funds not spent in13/14 to be carried over to 14/15                                                    -$10,000    -$10,000
                                        Seaview Ck - open drain civil works                 Still in progress                                                                                      $28,500      $28,500
                         P104 Total                                                                                                                                                               -$169,703 —_ -$169,703

Grand Total                                                                                                                                                                                        $596,997    $596,997

                                                                                                                                                                                             Page 24 of 33

Section 25

GENERAL COMMITTEE MEETING AGENDA                                                   26 MAY 2014


3.   NOOSA BIOSPHERE RESERVE – REVIEW OF MANAGEMENT MODEL

Author           Noosa Biosphere Reserve Working Group
                 Councillors Playford, Abbot, Pardon and Wellington

Index            ECM/ Subject/ Noosa Biosphere Reserve – Management Model Review

Attachments      Nil.



EXECUTIVE SUMMARY
Council adopted a proposed Noosa Biosphere Reserve Management Model at its meeting on 3
April 2014 for the purpose of undertaking further community consultation. That community
consultation has been undertaken and the Noosa Biosphere Reserve Working Group is reporting
back to Council on the outcomes of that consultation. The Working Group is recommending
changes to the proposed Noosa Biosphere Reserve Management Model based on that feedback.

This report sets out a recommended Noosa Biosphere Reserve Management Model and vision.
As there are transition and implementation arrangements, the Working Group is also
recommending to Council that its role should continue through this next phase.

RECOMMENDATION
That Council note the report by the Noosa Biosphere Reserve Working Group to the General
Committee meeting dated 26 May 2014 in relation to the review of the Noosa Biosphere Reserve
Management Model and:
A.   Note the feedback from the community consultation;
B.   Adopt the proposed Noosa Biosphere Reserve Management Model as set out in the report
     by the Noosa Biosphere Reserve Working Group;
C.   Request the Noosa Biosphere Reserve Working Group to continue to have oversight of the
     implementation and transition process with regular reports to be provided by the Biosphere
     Reserve Working Group to Council; and
D.   Authorise the Chief Executive Officer to commence implementation and transition to the
     proposed Noosa Biosphere Reserve Management Model.




REPORT
Introduction

Council will recall that the Noosa Biosphere Reserve Working Group provided a report to the
Council at its 3 April 2014 meeting. The purpose of that report was to provide the Council with a
proposed Noosa Biosphere Reserve Management Model to enable further public consultation.
At that time, the Council agreed to seek further input from the community in relation to the
proposed model and in particular, to seek further feedback from the Sector Board members.




                                                                                  Page 25 of 33

Section 26

GENERAL COMMITTEE MEETING AGENDA                                                     26 MAY 2014


Consultation and Feedback

The Working Group has facilitated further community consultation in relation to the proposed
Noosa Biosphere Reserve Management Model.

Specifically:
 Public submissions were called for via newspaper advertisements and Council’s website – 21
   submissions were received;
 A consultation session was held with Sector Board representatives on Monday 14 April;
 A public consultation session was held on Tuesday 15 April which was managed by an
   independent facilitator – approximately 40 members of the public attended; and
 A consultation meeting was held with members of the current Noosa Biosphere Ltd Board on
   Wednesday 16 April.

The Working Group has considered the feedback from the consultation and is proposing changes
to the proposed model based on that feedback. The Working Group believes that the final model
that is being proposed to Council has been enhanced as a result of feedback from the
consultation process.

Feedback included:
 The Sector Boards should continue to play an important role in the Biosphere model but there
   were different views as to what they should be called in the future (e.g. Sector Boards/
   Taskforces etc);
 It needs to be clearer on how Sector Boards can link to both the Council (for advice) and
   other levels in the proposed model;
 The proposed vision needs to include a reference to the Noosa community;
 There were queries raised about why the Council would seek to exclude non-Noosa residents
   from being potential directors of the company;
 There should be the capacity for people involved in the delivery of projects to join or belong to
   an association or entity that is involved in the Noosa Biosphere Reserve Project;
 A trust should be considered instead of a company as it may be a better approach than a
   company model for potential fundraising;
 There needs to be an avenue for people at the grassroots level to have input into what is
   happening i.e. the doing level needs to link to other levels;
 There needs to be more explanation/focus on the coordination and connectivity issue; and
 The model needs to ensure that volunteers are recognised and supported.


The vision
In its first report to the Council, the Noosa Biosphere Reserve Working Group put forward a
possible vision for consultation purposes. The draft vision was “Delivering one of the smartest
economies in one of the best environments in the world”.
Based on feedback, the Working Group proposes a change to the proposed vision as follows:

             “The Noosa community creating a sustainable economy in one of the
                            best environments in the world”


This proposed vision incorporates the Noosa community into the vision. It also reflects other
feedback received on specific wording for the proposed vision.




                                                                                    Page 26 of 33

Section 27

GENERAL COMMITTEE MEETING AGENDA                                                     26 MAY 2014


Noosa Biosphere Reserve Management Model

The proposed Noosa Biosphere Reserve Management Model was based on three tiers i.e.
strategy/coordination/doing. During the consultation period, there was a general understanding
and support for the concept of three tiers but there was feedback on specific issues within some
of the tiers and also comment on the need for more connectivity between the different tiers.

This section of the report will provide Council with details of each of the three proposed tiers
based on feedback during the consultation process.

A.     Strategy level

In its original proposal, the Working Group proposed a company to act as the oversight/strategy
driver of the Noosa Biosphere Reserve Project. There was considerable feedback on a number
of elements of this proposal including:

    Consideration of a trust instead of a company;
    The need to be able to attract funding to this level;
    Concerns about restrictions on who could be selected as a company director;
    Queries about whether or not Sector Board representatives should automatically qualify as
     directors of the company; and
    Queries about who ultimately “owns” the company.

Based on this feedback, the Working Group undertook further research into whether a trust
model would be more suitable compared to a company model. The CEO obtained specialist
legal advice in relation to a trust model and how that would work in practice.

The Working Group proposes a change to the suggested company model based on feedback
and legal advice. The model for the strategy tier is proposed as follows:

    The establishment of a trust (to be called the Noosa Biosphere Reserve Trust or similar)
     which would have roles such as-
     o setting strategic direction;
     o management of the brand and intellectual property;
     o attracting external funding;
     o facilitating research;
     o assessing and reporting on progress; and
     o distributing funding to the co-ordination level.

    The terms of the trust would be established and incorporated into a trust deed which would
     bind the trustee. It is important to clearly articulate the purpose of the trust as once
     established, it is difficult to change trust terms.

    The trust would seek registration as both a tax-exempt trust and also as a deductible gift
     recipient (DGR). A DGR trust is able to receive donations which provide the donor with a tax
     benefit. Depending on technical advice it might be necessary to establish two trusts to
     achieve this outcome but for all practical purposes, it would operate as the one trust entity.

    A trust would better suit the intent of the UNESCO Biosphere i.e. intellectual property,
     strategic direction etc is being undertaken in trust on behalf of the Noosa community.




                                                                                    Page 27 of 33

Section 28

GENERAL COMMITTEE MEETING AGENDA                                                         26 MAY 2014


    Specific advice has been sought on how to structure the appointment of trustees of the trust.
     Options included appointing individuals (difficulty with personal liability as trustee, limitations
     as to numbers of trustees etc) or having a company as trustee of the trust. The legal advice is
     the latter is much more efficient and more common in practice. Indeed, this is the same
     model used by most family trusts with a company as the corporate trustee of the trust.

    The company trustee would have five directors. Their initial appointment would be by Council
     based on the mix of skills required to perform the trustee function. Four of the directors
     would be independent from Council with one director able to be appointed directly by Council
     as required from time to time.

    Subsequent appointment of the four directors would be by the company board, not by
     Council. The Council would only have the ability to appoint the one Council appointed director
     after the initial appointment. The Council will hold one share in the company with other
     shares being held by directors.

    The company will exist for one purpose only ie to act as the trustee of the trust and to
     administer the trust deed in accordance with its terms and conditions. Essentially, this will
     entail undertaking the roles set out above on behalf of the community in relation to the Noosa
     Biosphere Reserve.

The Working Group considers that this model will address many of the issues raised during the
consultation process. It will also increase the prospects of attracting funding to the Noosa
Biosphere Reserve from grants and private philanthropic donations. The trust model will provide
more long-term security for the community by ensuring that the purpose of the UNESCO
Biosphere Reserve is met in accordance with the terms of the trustee deed. The terms of the
Trust Deed will align with the aims of UNESCO's Man and the Biosphere Program. The Trust
Deed will determine the parameters and intentions for the Noosa Biosphere Reserve and outline
the agreed vision for the project into the future. The Deed will clearly establish the fiduciary duties
of the trustee.

B.     Co-ordination Level

In its original proposal, the Working Group intended that this operational function would be
undertaken by two Council staff who would provide project and coordination support. There was
feedback through the consultation process as follows:

    There needs to be a better connection between this coordination level and the doing level as
     the current interface was not clear;
    This level should be focused on the community, not the Council;
    There should be a community based Hub for the Noosa Biosphere where co-ordination can
     take place; and
    There should be an opportunity for those at the doing level to join and be part of the decision-
     making process.

Based on this feedback, the Working Group proposes changes to the co-ordination level. The
co-ordination and management of day-to-day operations will be undertaken by a community-
based incorporated Association (to be established). This incorporated Association will:

    Assist with the identification and facilitation of projects that support the Noosa Biosphere
     Reserve vision;
    Undertake a co-ordination and facilitation role for projects that support the Noosa Biosphere
     Reserve vision;



                                                                                        Page 28 of 33

Section 29

GENERAL COMMITTEE MEETING AGENDA                                                      26 MAY 2014


    Undertake evaluation of potential projects for funding purposes and provide
     recommendations to the Trust for funding;
    Enable persons involved in projects at the doing level to join the association;
    Employ staff to undertake the co-ordination functions (with funding to be provided) but noting
     these staff will be focused on co-ordination and support, not on the actual doing; and
    Be based at a physical location which is separate from Council.

It is envisaged that there will be a transition period to enable the incorporated association to be
established. This will involve establishment of a Constitution with the objects of the Incorporated
Association to reflect its role and relationship to the Trust.

It should be noted that like all Incorporated Associations, control of the association rests in the
hands of its members, not the Council. It is anticipated that the membership will be drawn from
the doing level.

C.     Doing Level

In its original proposal, the Working Group identified this doing level as important to the future of
the Noosa Biosphere Reserve model i.e. this is where projects will occur “on the ground” that will
help achieve the vision.

Feedback through the consultation process included the following:
 It is important to understand that people involved in the doing level are volunteers and
   volunteers need to be recognised and supported;
 There was feedback that there needs to be clearer links between the Sector Boards and
   Council and there was uncertainty about their future role;
 Sector Board members would clearly prefer to have the same arrangement for representation
   i.e. Sector Board representatives currently automatically have the right of appointment to the
   Noosa Biosphere Ltd Board; and
 There should be the opportunity for people involved in the project delivery to be able to join or
   belong to one of the other tiers so that issues could be better communicated and understood.

Based on this feedback, the Working Group proposes some enhancements to the original doing
tier as outlined in the proposal.

The Working Group also wishes to record once again its appreciation and support for all of the
volunteers who are undertaking work in relation to the Noosa Biosphere Reserve.

In relation to the doing tier, the Working Group proposes the following:
 The focus should be on getting as many people from as broad a cross section of our
    community as possible involved in projects to advance the vision for the Noosa Biosphere
    Reserve;
 The Working Group notes that while Tourism Noosa is nominally a Sector Board, it has not
    operated as a Sector Board for some time and should no longer be regarded as a separate
    Sector Board;
 Sector Boards were originally established to provide the Council with strategic advice,
    particularly when the Council was developing long-term strategies for our region that related
    to a particular Sector Board area of interest. The Council should be able to tap into the
    experience and knowledge of the Sector Board members in the future when developing
    strategies for our region; and
 Anyone who is involved in the doing tier should be able to join the Incorporated Association
    and have a say in prioritisation of projects and other matters that impact upon their volunteer
    work.



                                                                                      Page 29 of 33

Section 30

GENERAL COMMITTEE MEETING AGENDA                                                      26 MAY 2014


Transition and Implementation

There are a number of key issues to be addressed in the transition to the new Noosa Biosphere
Reserve Management Model. The main issues are:

   Establishment of the trust and corporate trustee. The critical issue is to establish the terms of
    the trust to ensure that they align with the vision and UNESCO. As previously identified, once
    trust terms have been established they can be very difficult to amend so it is important to
    ensure that the terms of the trust are correctly established. It is estimated that it will take
    approximately 6 to 8 weeks to establish the draft terms of the trust and draft constitution of
    the corporate trustee. The Trust Deed will be developed by the Working Group and legal
    advisors. The proposed Trust Deed and constitution of the corporate trustee will be referred
    to Council for consideration for final adoption;
   Appointment of directors to the corporate trustee. The Council will need to undertake a
    selection process to identify appropriate directors for the corporate trustee;
   Establishment of an incorporated Association. This should be relatively straightforward and
    will occur after the creation of the trust deed. There should be some alignment between the
    objectives of the trust and the objectives in the constitution of the Incorporated Association.
    An Interim Management Committee for the Incorporated Association will need to be set up
    prior to the first General Meeting at which time a motion will need to be passed to incorporate
    by resolution. The Interim Committee will be appointed by Council. Thereafter, the
    Management Committee of the Association will be determined by the Association members
    according to its Constitution;
   Identification of a community hub. A community based presence will need to be established
    and premises leased; and
   Staff to support the Incorporated Association. Suitable staff will need be to be identified that
    can provide coordination and administrative support to the Noosa Biosphere Reserve
    Management Model.

From a timing point of view, it is noted that the current Noosa Biosphere Ltd Board will hold its
Annual General Meeting in November 2014. That would be a suitable point to make the
transition to the new Noosa Biosphere Reserve Management Model. The legal advice received
is that it would be technically easier to establish a new trust and corporate trustee rather than
converting the existing company. Further, the legal advice was that there would be no real
financial saving in endeavouring to convert the existing company structure to the new model.

Other issues

Intellectual Property

One of the key opportunities for the future is the better utilisation of intellectual property
associated with the Noosa Biosphere. The Working Group has sought specialist advice in
relation to intellectual property issues and how to maximise future opportunities.

There are a number of actions that should be undertaken in the future in relation to intellectual
property associated with the Noosa Biosphere Reserve. As an example, the existing Noosa
Biosphere Reserve trademark could be utilised as part of a certification trademark system
(similar to the Australian wool mark) to promote the Noosa Biosphere Reserve Project and
possibly, to provide an ongoing revenue stream. It will also be important for the Noosa
Biosphere Reserve to maintain close control over relevant intellectual property. This will be
managed by the Trust once established but in the meantime, the Council should consolidate and
protect the intellectual property.



                                                                                      Page 30 of 33

Section 31

GENERAL COMMITTEE MEETING AGENDA                                                     26 MAY 2014


Working Group

The Noosa Biosphere Reserve Working Group was established to review the Management
Model. That task has now been completed with this report to the Council.

However, it is suggested that as we move through the transition and implementation phase, there
would be benefit in continuing the Working Group. The Working Group could continue to meet
as required to work through transition and implementation issues with regular reports to the
Council as required. For continuity purposes, the same membership of the Working Group are
proposed to continue.


Previous Council Consideration
The Council considered this matter at its meeting of 3 April and passed the following resolution:

That Council note the report by the Noosa Biosphere Reserve Working Group to the General
Committee meeting dated 31 March 2014 in relation to the review of the Noosa Biosphere
Reserve Management Model and:
A.   Note the community consultation that has been undertaken to date and the key issues that
     arose as part of that community consultation;
B.   Adopt the proposed Noosa Biosphere Reserve Management Model as set out in the report
     by the Noosa Biosphere Reserve Working Group for the purpose of further consultation;
C.   Seek further input from the community via a community consultation session to be held on
     15 April 2014 and also seek further feedback from the Sector Board members about their
     preferred roles within the new arrangement: and
D.   Request the Noosa Biosphere Reserve Working Group to report back to the Council once
     that further community consultation has been undertaken.


Finance & Risk
Nil.

CONSULTATION
External Consultation - Community & Stakeholder
The Working Group has facilitated further community consultation in relation to the proposed
Noosa Biosphere Reserve management model. Specifically:

   Public submissions were called for via newspaper advertisements and Council’s website – 21
    submissions were received;
   A consultation session was held with Sector Board representatives on Monday 14 April;
   A public consultation session was held on Tuesday 15 April – approximately 40 members of
    the public attended; and
   A consultation meeting was held with members of the current Noosa Biosphere Board on
    Wednesday 16 April.


Internal Consultation
This proposal by the Noosa Biosphere Working Group has been discussed with all Councillors.




                                                                                    Page 31 of 33

Section 32

GENERAL COMMITTEE MEETING AGENDA                                         26 MAY 2014


Departments/Sections Consulted:

    Community Services                   Planning & Infrastructure
    Disaster Management & Public Order   Building & Plumbing Services
    Waste & Environmental Health         DA Planning
    Community Facilities                 Strategic Land Use Planning
    Cultural Facilities                  Asset Design & Investigations
                                         Asset Planning
                                         Civil Operations
                                         Environment

X   Executive Office                     Corporate Services
    Community Engagement                 Finance
    Customer Service                     ICT
    Executive Support                    Procurement & Fleet
    Governance                           Property & Facilities
    Human Resources                      Revenue Services




                                                                         Page 32 of 33

Section 33

GENERAL COMMITTEE MEETING AGENDA   26 MAY 2014


CLOSED SESSION

Nil.




                                   Page 33 of 33

GENERAL COMMITTEE MEETING AGENDA                              26 MAY 2014

CLOSED SESSION

Nil.

                                                              Page 33 of 33

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”.