Skip to the record
Accept no imitations.

Original source · versioned page text

2015-03-09 General Committee Agenda

of 25

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, 9 March 2015

                  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

2015-03-09 General Committee Agenda(PDF, 3MB).pdf · 3.6 MB (large file)

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

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

Full text of the other 24 sections

Section 2

GENERAL COMMITTEE MEETING AGENDA                                                        9 MARCH 2015


TABLE OF CONTENTS

ITEM                                                                                                PAGE


ATTENDANCE & APOLOGIES                                                                                   -

PRESENTATIONS                                                                                            -
ITEMS REFERRED FROM INFRASTRUCTURE & SERVICES COMMITTEE                                                  -

3       REVIEW OF THE OPERATIONS OF THE COOROY BUTTER FACTORY
        (Previously distributed in the Infrastructure & Services Committee Agenda, Page 24)
        Reason for referral: Significance of issue


ITEMS REFERRED FROM PLANNING & ORGANISATION COMMITTEE                                                    -

6       DECEMBER 2014 QUARTERLY BUDGET REVIEW REPORT
        (Previously distributed in the Planning & Organisation Committee Agenda, Page 80)
        Reason for referral: Planning & Organisation Committee requested a further report
        regarding the costs and savings associated with the recently appointed Electrician.
        (Further Report provided at Item 2, Page 3)


8       NOOSA BIOSPHERE RESERVE MANAGEMENT - FUNDING ARRANGEMENTS
        AND LEASE OF DOONELLA HOUSE
        (Previously distributed in the Planning & Organisation Committee Agenda, Page 109)
        Reason for referral: Planning & Organisation Committee requested a further report
        providing detailed changes to Clause 6.2 in the Draft Funding Deed.
        (Further Report provided at Item 3, Page 23)



REPORTS DIRECT TO GENERAL COMMITTEE                                                                     3

1      CONTRACT 1415Q020 - WALLACE PARK SHARED PATHWAY                                                   3

2      DECEMBER 2014 QUARTERLY BUDGET REVIEW - FURTHER REPORT                                            7

3      NOOSA BIOSPHERE RESERVE MANAGEMENT FUNDING ARRANGEMENTS
       AND LEASE OF DOONELLA HOUSE - FURTHER REPORT                                                    23

CLOSED SESSION                                                                                   26

4      PROGRESS UPDATE POMONA
       FLOOD MITIGATION PROPERTY RESUMPTION OBJECTION                                      26




                                                                                              Page 2 of 70

Section 3

GENERAL COMMITTEE MEETING AGENDA                                                  9 MARCH 2015


REPORTS DIRECT TO GENERAL COMMITTEE

1      CONTRACT 1415Q020 - WALLACE PARK SHARED PATHWAY

Author           Designer Capital Works, Craig Eldridge
                 Planning & Infrastructure Department

Index            ECM/ Projects (T1) – Wallace Park Shared Path Construction –
                 CAP.WORK - 500100

Attachments      1.    Site Plan


EXECUTIVE SUMMARY
Nil.

RECOMMENDATION
That Council note the report by the Designer, Capital Works to the General Committee meeting
dated 9 March 2015 and award contract 1415Q020 to Carruthers Contracting for the lump sum
amount of $318,040.38.


BACKGROUND
This project aims to activate and complete missing links to the Gibson Road greenway which is
an alternative route for pedestrians and cyclists using the narrow pathway on the busy Hilton
Terrace. The greenway is entirely separate from vehicles and is underutilised due to the lack of
connecting facilities and signage. The project connects the existing shared pathway along
Eumundi Noosa Road to the greenway via Wallace Drive and Gibson Road.

The project involves the construction of a 2.5m–3.0m wide shared pathway linking to Gibson
Road greenway from the existing shared pathway in Wallace Park via a raised threshold
pedestrian crossing.

The southern section of pathway begins where the existing 3m wide pathway terminates (beside
the Noosa Library) and follows an alignment through Wallace Park around the library to Wallace
Drive and joins to the Gibson Road greenway via the construction of a raised threshold crossing.
This crossing has been designed to slow traffic entering the precinct and improve safety for
cyclists and pedestrians.

The northern section of the project involves connecting the Gibson Road greenway to the
crossing refuge at the northern extent of the Gibson Road/Eumundi Noosa Road roundabout
enabling pedestrians and cyclists to connect to the off-road shared pathway along Gibson Road.

Access to existing community facilities at Wallace Park from the existing Wallace Drive gravel car
parking area will be improved by the construction of this new pathway.

REPORT
Quotations were sought from four contractors registered on Council’s panel of providers for Civil
Construction of Roads, Parks, Open Spaces and Sports Fields.




                                                                                    Page 3 of 70

Section 4

GENERAL COMMITTEE MEETING AGENDA                                                        9 MARCH 2015


At quotation close on 23 February 2015, submissions had been received from four respondents:

A.     Carruthers Contracting
B.     Aspect Contractors
C.     Sayer Civil Pty Ltd
D.     Shadforths Civil Engineering Contractors Pty Ltd

The evaluation panel noted that the submissions were of satisfactory standard. One quotation
was below the consulting engineer’s estimate. The other three were fairly close in price but well
above the consulting engineer’s estimate.

The evaluation panel considers the offer from Carruthers Contracting to be the most
advantageous to Council.

The preferred contractor has been interviewed and additional information sought and they appear
capable of completing the works in the nominated construction period of 12 weeks, weather
permitting. The timing should meet Council’s obligations of completing the project by 30 June
2015 in terms of a state government grant.

Previous Council Consideration

Nil.

Impact on Wallace Park Operations

The project is being planned so that:

1.     Access to Wallace Park is available at all times off the Eumundi Noosa Road roundabout
       (the safest access point).
2.     The informal parking area on the Gibson Road extension is extended on a temporary basis
       to cater for the disruption to existing parking (which is 100% utilised at times).
3.     Only one of the car parks off Wallace Drive is to be closed at a time for construction of
       concrete thresholds on the driveways.

At a recent meeting with seven of the community groups that use the Wallace Park area, there
was general support for the project but suggestions were made for ways to help minimise the
disruption (i.e. to ensure good temporary pathways are installed for the elderly, provide additional
disabled car spaces in the precinct car parks.). The suggestions made will be considered as part
of the construction work.

Finance & Risk

The project is 50/50 funded by Council and the Cycle Network Local Government Grants
program 2014/15.

        Council Funds           $200,000
        Grants Funds            $200,000
        Total Budget            $400,000

The project does not involve any undue risk, however a contingency allowance is proposed for
unforeseen issues plus managing car parking and pedestrians.

The grant application includes the installation of lighting. The cost of street light installation for the
raised threshold pedestrian crossing on Wallace Drive will be required at a cost of approximately
$43,000.


                                                                                           Page 4 of 70

Section 5

GENERAL COMMITTEE MEETING AGENDA                                                   9 MARCH 2015


There will also be Council costs involved regarding internal project management, pruning of
trees, managing impacts on Wallace Park, etc.

Project costs
Total budget                                     $400,000
Design costs                                      $15,000
Available Budget                                 $385,000
Contract price                                   $318,040
Contingencies                                     $19,960
Consultant design finalisation                     $3,000
Street lighting                                   $43,000
Consultant supervision                            $15,000
Council costs                                     $13,000
Total                                            $412,000
Potential shortfall                               $27,000

If the additional funds are required a budget adjustment will be sought as part of Budget Review
4.

Consultation

External Consultation - Community & Stakeholder

The project manager has consulted with community groups at Wallace Park.

Internal Consultation

Council’s Procurement and Contracts Officer and Workplace Health & Safety Officer have been
involved during the tender process.

Departments/Sections Consulted:

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

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




                                                                                    Page 5 of 70

Section 6

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                    Attachment 1




                                    Page 6 of 70

(?)
                                                                                                                                                       m
                         Site Location                                                                                                                fn
                                                                                                                                                       >
                                         oS      PET ee             |      i? "we                «3      T7        ‘Sa                                 O
                                       at    cre co}     a  A |           ;         % = |          Future pathway |          aon                       O°
                                           “      .           ‘ae                  =                  upgrade          '                               =
                                                             By |        ~               Bea  eet        oe                   G
                                 Tp                     : R   a    om   is.        > R       ‘  °  b ft % a or  ny     »      a                        m
                                                           Sibso,             aA  ca        por   sk =     a            %      |                       m
                                  o                                >            Al       Pe    oy, t    :                     i                        m
                                 oa                                       e             \  ‘   at ~~           4                                        |
                                 he     er                                                         ESS                   ad                            Z
                                    }  2  J  %                                            ea TASF Ait               i    Tl                            5
                                     S    PF                                              :                at       f   ‘  3
                                    ,    ES . :                                           ye     Mis               ae =     @                          Z
                                    Su                                 = See                                eee
                                   Ma         '                                       7     i              j               Fe
                                    » ‘ .    €< . |                                   ves =               ,         a    ?
                                 Cg                                                  a                           3
                                 bi      |     Ls                                     ~S     ter   —        if             cae
                                 eS                                             Ko                         peugel
                                                                          os     :     .        ame                   ,      :
                                 eae                                soos ee A                    Soro!    aT
                                   iNet:        ta                     Centre               Zz            AD       TS   “ay ~
                                  ~es-               Community       ’                                    Sots   a   ma : :
                                                       Services         eo               yp  %           A!  Og   hn
                                   “                                     > \                   i            oe            f
                                         :                                  i             y  :      P Ses Legend
                                        Noosa Hospital                                        r         >   :
                                                    =,          ,           *              — B     rs ‘     ,        Proposed project
                                      “                | i      ih                       et       y A                Basting pathway                   ©
U                               ] d   d              Ca       : f  1 y          ee rs ae       P fm            vues,   aes                me           >
                                                        aa           By           ~              Ps      5
°                                iv                          r->;         SS on  Oe                -4                                     3            2
®                                        “!           y   ie    7            1    ;  ey  Pe aos ‘es ; .
oO
°                              Map 3 - Proposed project alignment                                                                         g            S
3                                                                                                                                         —            on

Section 7

GENERAL COMMITTEE MEETING AGENDA                                                 9 MARCH 2015


2      DECEMBER 2014 QUARTERLY BUDGET REVIEW - FURTHER REPORT
Author           Manager Financial Services, Wayne Jensen
                 Corporate Services Department

Index            ECM/ Subject/ 7.06 2014/2015 Budget

Attachments      1.    Schedule of Proposed Budget Adjustments
                 2.    Revised Budget Financial Statements


EXECUTIVE SUMMARY
Nil.

RECOMMENDATION
That Council note the report by the Manager Financial Services to the Planning & Organisation
Committee Meeting dated 3 March 2015 and the further report to the General Committee dated 9
March 2015, and approve the requested changes to the budget for the 2014/2015 financial year
as outlined in the Schedule of Proposed Budget Adjustments (Attachment 1) and Budget
Financial Statements (Attachment 2).


REPORT
The December 2014 Quarterly Budget Review report was presented to the Planning &
Organisation Committee on 3 March 2015. The Committee requested that the costs and savings
incorporated in the budget review associated with the recently appointed Electrician be reviewed
and updated where appropriate in the report and attachments.
The original report to the Planning and Organisation committee on 11 November 2014 identified
approximately $38k in savings that would be realised from the appointment of an internal
electrician as opposed to continuing with contracting out electrical maintenance works. The total
cost of the internal electrician identified in the report for a full year was estimated at $257k
(including $161k materials), compared to the contractor cost of $296k (refer below for an extract
from the original report).




                                                                                   Page 7 of 70

Section 8

GENERAL COMMITTEE MEETING AGENDA                                                   9 MARCH 2015


The appointment of the internal electrician was essentially approved on the basis of the expected
cost savings to the community that would eventuate.
The estimated $17k saving for the remainder of this financial year (calculated on a pro rata basis)
has now been included in the budget review, resulting in a $17k improvement to the operating
budget position, which now shows a $50k surplus. The original budget review report overlooked
this expected saving, which has now been addressed.

The attached reports are as per the original report presented to the Planning & Organisation
Committee Meeting dated 3 March 2015 with the exception of the adjustment above, which flows
through the budget adjustment summary and financial statements.

Previous Council Consideration

Nil

Finance & Risk

The underlying imperative for this review was that there should be no degradation of the
budgeted operating result and sustainability ratios, including consideration of funding for the
capital works program and the ability to deliver projects in a timely manner.

Consultation

External Consultation - Community & Stakeholder

Nil

Internal Consultation

All business areas within Council have been consulted in compiling the proposed changes.

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 8 of 70

Section 9

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015


                                                   Attachment 1




                                    Page 9 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                           9 MARCH 2015

                                                                                                                                                                                                                              Attachment 1

      Budget Review 3 - Summary of Requests by Department
      Capital / Operating             Operating
            eae eA lr uty                                                                                                                                                                      CY wml
      Department                     (eels a ete yAaee (ad                                            Details                                                                                          eae                    Ba               Te U Cel
                                        Animal Control                                                                                                                                                       $130,000                 $58,131     $188,131
                                                                                                                                                                                                             $120,000                             $120,000
                                                                                                       Cost associated with systematic inspection program - to engage contract/agency staff
                                                                                                       Original budget of $420k overstated incorrect volume data used. Adjustment to revenue based                                    $58,131      $58,131
                                                                                                       on forecast - forecast registrations $197k, new registrations $15k, systematic inspections
                                                                                                       $150k
                                                                                                       Computershare - animal renewal notices postage, printing and inserts in rates notice not               $10,000                              $10,000
                                                                                                       included in original budget
                                        Community , Culture and Sport                                                                                                                                         $30,000                              $30,000
                                                                                                                                                                                                              $30,000                              $30,000
                                                                                                       Additional funding Council Contribution towards lighting upgrade Cooran Sports Facilty
                                                                                                       Savings resulting from FT Project officer filled PT                                                     -$8,063                              -$8,063
                                                                                                       Social Plan data - Noosa Shire Community Profile - AEC consulting costs shared with Strategic           $8,063                               $8,063
                                                                                                       Land Use Planning
                                        Community Culture and Sport                                                                                                                                                $0                                   $o
                                                                                                       Contribution to Pomona Community House (sale proceeds offset written down book value)                       $o                                   $o
                                                                                                       budget savings in employee costs offset
                                        Library Program / "Dollars Making Sense" FINLIT Grant                                                                                                                                        -$16,667     -$16,667
                                                                                                       New grant - Financial Literacy Australia $46k over three years                                                                -$16,667     -$16,667
                                        Library Program / "Noosa's War Front" QAC Grant                                                                                                                        $5,800                -$10,861      -$5,061
                                                                                                       New grant - Queensland Anzac Centenary Grants Program - Noosa War Front project $14,481                 $5,800                               $5,800
                                                                                                       expense 2014/15 40% then 2015/16 60%
                                                                                                       New grant - Queensland Anzac Centenary Grants Program - Noosa War Front project $14,481                                       -$10,861     -$10,861
                                                                                                       revenue 75 % 2014/15 then 25% 2015/16
                                        Lifeguard Services                                                                                                                                                    $10,000                              $10,000
                                                                                                       Capital to operating reclassification - Originally 10K capital towards design & approvals for          $10,000                              $10,000
                                                                                                       lifeguard storage shed with construction funded ($65k) by SLSQ. Shed won't be a Council asset
                                                                                                       so now the 10K needs to be operational funding
                                        Management Community Facilities                                                                                                                                       -$10,000                            -$10,000
                                                                                                       Revenue & expense offset - Venue Hire budget was challenging when developed and will not               -$5,000                               -$5,000
                                                                                                       be achieved - indirect savings identified to offset
                                                                                                       Revenue & expense offset - Venue Hire budget was challenging when developed and will not                -$5,000                              -$5,000
                                                                                                       be achieved - savings identified to offset
                                        Noosa Aquatic Centre                                                                                                                                                       $o                                   $0
                                                                                                                                                                                                                   $o                                   $0
                                                                                                       Expense reclassification - Fitness Instrutors are enagaged as either contractor or casual staff.
                                                                                                       Trend this year for more casual staff than contractors hence the change
                                        Noosa Community Care Projects - Rebranding and Planning                                                                                                               $50,000                              $50,000
                                                                                                                                                                                                              $50,000                              $50,000
                                                                                                       Transfer from Noosa Community Care Reserves for rebranding, business and marketing
                                                                                                       planning as per NCC Quarterly Report (I&SC Meeting 11 November 2014).
                                        Noosa Leisure Centre                                                                                                                                                   -$6,000                 $6,000           $o
                                                                                                                                                                                                                                       $6,000       $6,000
                                                                                                       Revenue & expense offset - Café Sales budget challenging and will not be achieved

                                                                                                                                                                Page 9 of 70

Section 10

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 10 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                            9 MARCH 2015

      Budget Review 3 - Summary of Requests by Department
      Capital / Operating             Operating
      Sum of Proposed Variance                                                                                                                                                                 ECT WA     fel abs)
      pyr Tacutlald                   Cost Centre/Project                                             Details                                                                                         Syst}                      cuales        CT Me)
                                                                                                       Revenue & expense offset - Café Sales budget challenging and will not be achieved, therefore           -$6,000                              -$6,000
         Community Services              Noosa Leisure Centre                                          COGS expense is also being adjusted accordingly
                                        Parking                                                                                                                                                                                     -$188,131    -$188,131
                                                                                                       Increased revenue forecast offsets changes in animal revenue and expense                                                     -$188,131    -$188,131
                                        Public Health                                                                                                                                                         $20,000                -$20,000           so
                                                                                                       Increase casual budget to cover ytd overspend from extended staff leave                                $20,000                              $20,000
                                                                                                       Increase revenue based on YTD actuals trend                                                                                   -$20,000     -$20,000
                                        The J                                                                                                                                                                -$10,000                 $20,000      $10,000
                                                                                                       Revenue & expense offset - Venue Hire budget was challenging when developed and will not              -$10,000                             -$10,000
                                                                                                       be achieved - indirect savings identified to offset
                                                                                                       Revenue & expense offset - Venue Hire budget was challenging when developed and will not                                       $20,000      $20,000
                                                                                                       be achieved.
                                        Bicentennial Community Centre                                                                                                                                        -$10,000                             -$10,000
                                                                                                       Revenue & expense offset - Venue Hire budget was challenging when developed and will not              -$10,000                             -$10,000
                                                                                                       be achieved - indirect savings identified to offset
                                        Waste Collection                                                                                                                                                                             $149,851     $149,851
                                                                                                       Revenue reduced to recognise Council Owned Property Offset Waste Collection                                                   $149,851     $149,851
                                        Waste Holding Tanks                                                                                                                                                                           $13,221      $13,221
                                                                                                       Revenue reduced to recongnise Council Owned Property Offset Liquid Waste                                                       $13,221      $13,221
                                        Noosaville Landfill Eumundi Road                                                                                                                                    -$334,000                 $70,000    _-$264,000
                                                                                                       Landfill Cost Reduction Carbon Tax Removal                                                           -$334,000                            -$334,000
                                                                                                       Landfill Fee Loss Due to Carbon Tax Removal                                                                                    $70,000      $70,000
                                        Community Facilities                                                                                                                                                 -$31,255                             -$31,255
                                                                                                                                                                                                             $31,255                              $31,255
                                                                                                       Operational responsibiility for Tewantin Splash Park moved to Parks from Buildings
                                        Community Land Use Permits                                                                                                                                             $2,140                               $2,140
                                                                                                       Higher Duties for backfill position during period of extended leave                                     $2,140                               $2,140
                                        Community Properties                                                                                                                                                 $100,000                -$46,000      $54,000
                                                                                                       Water charges not budgeted for, partly recovered                                                      $100,000                -$46,000      $54,000
                                        Council Buildings and Facilities                                                                                                                                           $0                                   $0
                                                                                                       Water & Sewerage adjustments for Public Amenities and Parks - nil overall impact                            $0                                   so
                                        Council Lease Management                                                                                                                                              $12,753                              $12,753
                                                                                                       Backfill operational position during period of extended leave                                          $12,753                              $12,753
                                        Financial and Accounting Services                                                                                                                                                           -$240,000    -$240,000
                                                                                                       Additional Interest Revenue                                                                                                  -$240,000   = -$240,000
                                        Fleet Plant and Workshop Operations                                                                                                                                 -$109,000                            -$109,000
                                                                                                       12 SES Trailer received by fleet to maintain and upgrade.                                               $6,000                               $6,000
                                                                                                       Tyres budget estimate allowed for 2 changes of tyres with only 1 required                             -$75,000                             -$75,000
                                                                                                       Leased vehicles have been returned                                                                    -$40,000                             -$40,000
                                        Pelican Place Lease                                                                                                                                                                          -$18,182     -$18,182
                                                                                                       Pelican Place new lease                                                                                                       -$18,182     -$18,182
                                        Public Amenities                                                                                                                                                                              $15,000      $15,000
                                                                                                       Septic Pump out charges initially budgeted for recovery can not be oncharged to property                                       $15,000      $15,000
                                                                                                       owners

                                                                                                                                                              Page 10 of 70

Section 11

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 11 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                      9 MARCH 2015

      Budget Review 3 - Summary of Requests by Department
      Capital / Operating            Operating
      ST eel er      RC    le                                                                                                                                                             Na        tel)
        Corporate Services             Revenue Services                                                                                                                                                 $700,000              $1,454,234  $2,154,234
                                                                                                    Council Owned Property Offset Revenue                                                                                            $5           $5
                                                                                                    Prepaid Rates Reduction following recommendation of Auditors                                                               $900,000     $900,000
                                                                                                    Noosa Waters Lock & Weir levy Refund accumulated surplus                                            $700,000                            $700,000
                                                                                                                                                                                                                               $554,229     $554,229
                                                                                                    Federal Government Financial Assistance Grant below estiamted levels - revised methodology
                                      various                                                                                                                                                         $1,844,783                          -$1,844,783
                                                                                                    Recognition payments - December 2014 - offsets salary point progression budget                            so                                  $o
                                                                                                    Salary savings due to new structure and reclassifications                                          -$119,000                           -$119,000
                                                                                                    Salary point progression budget adjustment following review of position descriptions and           -$281,473                           -$281,473
                                                                                                    structure
                                                                                                                                                                                                      -$1,444,310                         -$1,444,310
                                                                                                    Depreciation expense adjustment following revaluation of assets on transfer from SCRC
                                       Boreen Point Campground                                                                                                                                           $10,000                -$40,000    -$30,000
                                                                                                    Additional revenue due to increased activity                                                                                -$40,000    -$40,000
                                                                                                    Additional commission paid due to increased activity                                                 $10,000                             $10,000
                                       North Shore Beach Campground                                                                                                                                      $10,000                -$40,000    -$30,000
                                                                                                    Additional revenue due to increased activity                                                                                -$40,000    -$40,000
                                                                                                    Additional commission paid due to increased activity                                                 $10,000                             $10,000
                                       Customer Service                                                                                                                                                  $99,000                             $99,000
                                                                                                    Increased staffing costs required to maintain Customer Service levels                                $99,000                             $99,000
                                       Elected Members                                                                                                                                                   $12,579                             $12,579
                                                                                                    Councillor superannuation budget revision                                                            $12,579                             $12,579
                                      Building                                                                                                                                                          -$57,200                            -$57,200
                                                                                                                                                                                                        ~$57,200                            -$57,200
                                                                                                    Employment cost of new electrician to be offset by reduction in contract services budget
                                       Development Assesment                                                                                                                                                                   -$282,000   -$282,000
                                                                                                    MCU revenue higher due to applications lodged exceeding original budget                                                    -$282,000   -$282,000
                                       Management Development Services                                                                                                                                  $250,000                            $250,000
                                                                                                    Increase budget forecast for defence of planning appeals                                            $250,000                            $250,000
                                       Parks and Gardens                                                                                                                                                 $31,255                             $31,255
                                                                                                                                                                                                         $31,255                             $31,255
                                                                                                    Operational responsibiility for Tewantin Splash Park moved to Parks from Buildings
                                       PIP and Infrastructure Charges                                                                                                                                                           -$44,160    -$44,160
                                                                                                    New Revenue - New Development Condition - vegetation offsets                                                                -$44,160    -$44,160
                                       Plumbing Services                                                                                                                                                                            $o            $o
                                                                                                    Decrease in Form 4 Audit revenue reallocated and offset by increase in plumbing inspection                                       $o           $o
                                                                                                    and design revenue
                                       Revenue Services                                                                                                                                                                          $4,410       $4,410
                                                                                                    Recognise Council Owned Property Offset Plumbing                                                                             $4,410       $4,410
                                       Waterways Management                                                                                                                                              $25,000                             $25,000
                                                                                                    OM 20/11/2014 Mayrol Minutes Noosa River Environmental Project Contributions - The Nature            $25,000                             $25,000
                                                                                                    Conservancy and Thomas Foundation

                                                                                                                                                         Page 11          of 70

Section 12

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 12 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                      9 MARCH 2015

      Budget Review 3 - Summary of Requests by Department
      Capital / Operating           Operating
      Timea ace ert  Alia                                                                                                                                                              EV was telat)
      Pye Tec l4                    (eel a ey aee (ise                                           Details                                                                                     fare takt)              Bore            (che mre)
        Planning and Infrastructure   Electrical Services                                                                                                                                             $40,600                            $40,600
                                                                                                                                                                                                      $40,600                            $40,600
                                                                                                   Employment cost of new electrician to be offset by reduction in contract services budget
      Grand Total                                                                                                                                                                                   -$873,112              $844,846     -$28,266

                                                                                                                                                         Page 12 of 70

Section 13

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 13 of 70

Budget Review 3 - Summary of Requests by Department
                       Capital
Proposed Variance
Renewal/Upgrade        ae eu                                ero Ae ule Ameo  aa                                              Pee                                                        etary                  Revenue          Grand Total
                        Bridges                               Girraween Bridget Joint Replacement                            Girraween Bridge Joint Replacement - Renewal                      $50,000                              $50,000
                       Bridges Total                                                                                                                                                           $50,000                              $50,000
                        Coastal Canals and Waterways          Munna Point Foreshore Stabilisation                            Additional Geofabric Groyne - Increase                            $45,000                              $45,000
                                                              Sunshine Beach - beach access 35                               Sunshine Beach - beach access 35 - Completed                      -$29,304                             -$29,304
                                                               Teewah Beach - southern dunal restore                         Teewah Beach - southern dunal restore - Completed                  -$5,344                              -$5,344
                      Coastal Canals and Waterways Total                                                                                                                                       $10,353                              $10,353
                         Community Facilities                  NAC learn to swim pool — replacement pool cover               NAC learn to swim pool — replacement pool cover -                 $18,000                              $18,000
                                                                                                                             Renewal
                                                               Noosa Aquatic Centre - pool cleaner                           Noosa Aquatic Centre - pool cleaner - Completed                        $o                                    so
                                                               Noosa Aquatic Centre 50m Pool Blanket Winch                   Noosa Aquatic Centre 50m Pool Blanket Winch -                       $1,747                               $1,747
                                                                                                                             Completed
                                                               Noosa Leisure Centre - concertina door                        Noosa Leisure Centre - concertina door - Completed                -$25,000                             -$25,000
                                                               Noosa Leisure Centre — design and detail                      Noosa Leisure Centre — design and detail - Offset                      $o                                    $o
                                                              Noosa Leisure Centre -upstairs flooring                        Noosa Leisure Centre -upstairs flooring - Offset                  -$60,000                             -$60,000
                                                               Noosa River Holiday Pk- Internal refurb                       Noosa River Holiday Pk- Internal refurb - Deferred                -$60,000                             -$60,000
                                                               Sunshine Beach Skate Park - block wall                        Sunshine Beach Skate Park - block wall - Completed                  $3,999                               $3,999
                                                              Tewantin Spray Park Shade Sail                                 Tewantin Spray Park Shade Sail - Completed                          $1,210                               $1,210
                                                               Whole of Shire - community light poles                        Whole of Shire - community light poles - Reduction                -$80,000                             -$80,000
                      Community Facilities Total                                                                                                                                            -$200,044                             -$200,044
                          Environmental Assets                 Cudgerie - Cedar Gully Pk water feature                       Cudgerie - Cedar Gully Pk water feature - Completed               $27,332                              $27,332
                       Environmental Assets Total                                                                                                                                              $27,332                              $27,332
                          Holiday Parks                        Boreen Point Campground - wastewater                          Boreen Point Campground - wastewater - Completed                    $4,201                               $4,201
                                                               Boreen Point Tennis Courts Renewal Stage |                    Boreen Point Tennis Courts Renewal Stage | - Deferred             -$20,166                             -$20,166
                                                              RV Stopover Cooroy                                             RV Stopover Cooroy - New                                          $45,000                              $45,000
                       Holiday Parks Total                                                                                                                                                     $29,036                              $29,036
                          Information Technology               Whole of Shire - corporate website                            Whole of Shire - corporate website - No Budget                  ~$112,760                             -$112,760
                                                                                                                             Required
                       Information Technology Total                                                                                                                                          -$112,760                             -$112,760
                          Parks & Playgrounds                  Peregian Beach - Victory Park table                           Peregian Beach - Victory Park table - Completed                      -$300                                -$300
                                                               Peregian Beach Pk - 3 phase switchboard                       Peregian Beach Pk - 3 phase switchboard - Completed                  -$367                                -$367

                                                                                                                                                   Page 13 of 70

Section 14

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 14 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                      9 MARCH 2015

      Budget Review 3 - Summary of Requests by Department
                            Capital
     ace) ert AE la lila}
      Renewal/Upgrade       Program                              Cost Centre/Project                                              Details                                                    Lt sland                aerate}         Grand Total
        Polar                  Parks & Playgrounds                  Tewantin - Martin Park skate facility                         Tewantin - Martin Park skate facility - Completed                   $5,334                               $5,334
                                                                   Whole of Shire - BBQ renewal                                   Whole of Shire - BBQ renewal - Completed                           -$4,953                              -$4,953
                                                                   Whole of Shire - park shelters                                 Whole of Shire - park shelters - Completed                         -$2,369                              -$2,369
                            Parks & Playgrounds Total                                                                                                                                                -$2,656                              -$2,656
                               Pathways & Enabling Facilities       Pomona School Road ( Pomona State School ) footpath renewal   Pomona School Road (Pomona State School )                          $80,000                              $80,000
                                                                                                                                  footpath renewal - Emergent Project
                            Pathways & Enabling Facilities Total                                                                                                                                     $80,000                              $80,000
                              Public Transport                     New Noosa Bus Shelters - Design                                New Noosa Bus Shelters - Design - Increase                         $10,000                              $10,000
                            Public Transport Total                                                                                                                                                   $10,000                              $10,000
                               Sealed Roads                         Emergent all infrastructure renewal                           Reduce unallocated portion of funding for emergent                -$98,000                             -$98,000
                                                                                                                                  projects
                                                                                                                                  Reduce unallocated portion of funding due to                   -$1,444,310                          -$1,444,310
                                                                                                                                  reduction in depreciation charge
                                                                    Noosa Heads - Noosa Parade Master Plan                        Noosa Heads - Noosa Parade Master Plan - Deferred                -$100,000                            -$100,000
                            Sealed Roads Total                                                                                                                                                   -$1,642,310                          $1,642,310
                               Sports Grounds and Facilities        Girraween Sports Ground irrigation                            Girraween Sports Ground irrigation - Completed                      $1,583                               $1,583
                            Sports Grounds and Facilities Total                                                                                                                                       $1,583                               $1,583
                               Stormwater Drainage                  Marcus Beach Tristania Drive Stormwater Pipe Renewal          Marcus Beach Tristania Drive Stormwater Pipe                       $18,000                              $18,000
                                                                                                                                  Renewal - Emergent Project
                            Stormwater Drainage Total                                                                                                                                                $18,000                              $18,000
                               Transport and Infrastructure         Whole of Shire - Road Directional Signs                       Whole of Shire - Road Directional Signs - Deferred                -$40,000                             -$40,000
                            Transport and Infrastructure Total                                                                                                                                      -$40,000                             -$40,000
                              Fleet                                Fleet Plant and Workshop Operations                            Sale of assets below anticipated amounts                                                 $109,000      $109,000
                            Fleet Total                                                                                                                                                                                    $109,000     $109,000
        Ue ae Te 9             Coastal Canals and Waterways         Noosa Waters revetment walls - Stage 2a                       Noosa Waters revetment walls - Stage 2a - Completed                   -$90                                 -$90
                            Coastal Canals and Waterways Total                                                                                                                                         -$90                                  -$90
                               Commercial Land                      Peregian Beach Land Acquistion                                Peregian Beach Land Acquistion Stamp Duty - Increase               $38,771                              $38,771
                                                                   Rufus Street Precinct Design                                   Rufus Street Precinct Design - New                                $130,000                             $130,000
                            Commercial Land Total                                                                                                                                                  $168,771                             $168,771
                               Community Facilities                 Bicentennial Community Hall - additional school toilet (purchase le Bicentennial Community Hall - additional school toilet       $24,000                              $24,000
                                                                                                                                  (purchase leased facility) - New
                                                                    Cooroy butter Factory - condition assess                      Cooroy butter Factory - condition assess - deferral -              -$5,000                              $5,000
                                                                                                                                  Deferred
                                                                   Lifeguards Storage Shed                                        Lifeguards Storage Shed - No Budget Required                      -$10,000                             -$10,000
                                                                                                                                  Lifeguards Storage Shed - To Operating                             $10,000                              $10,000
                                                                   Noosa Regional Gallery Access                                  Noosa Regional Gallery Access - Deferred                            $3,460                               $3,460

                                                                                                                                                         Page 14 of 70

Section 15

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 15 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                                    9 MARCH 2015

      Budget Review 3 - Summary of Requests by Department
                           Capital
      dee ete lat ile}
     Renewal/Upgrade        Program                             Cost Centre/Project                                             Details                                                   deltas                  CoM caattl      Grand Total
        Upgrade               Community Facilities                 Noosaville Leisure Centre Reception - Construction ($10k from desi Noosaville Leisure Centre Reception - Construction
                                                                                                                                ($10k from design project & $60k additional) - New
                           Community Facilities Total                                                                                                                                           $22,460                               $22,460
                              Pathways & Enabling Facilities       Noosaville State School Precinct Pathways - TIDS funding 50/50 — Noosaville State School Precinct Pathways - TIDS             $85,000                -$42,500      $42,500
                                                                                                                                funding 50/50 - New
                                                                   Sunshine Beach State School Precinct Pathways - TIDS funding 50/5 Sunshine Beach State School Precinct Pathways - TIDS        $25,000                -$12,500      $12,500
                                                                                                                                funding 50/50 - New
                                                                   Sunshine Beach State School Safety Improvements2             Sunshine Beach State School Safety Improvements2 -                -$1,313                             -$1,313
                                                                                                                                Completed
                                                                   Tewantin State School Precinct Pathways - TIDS funding 50/50 Tewantin State School Precinct Pathways - TIDS                  $210,000               -$105,000     $105,000
                                                                                                                                funding 50/50 - New
                           Pathways & Enabling Facilities Total                                                                                                                                $318,687               -$160,000      $158,687
                             Planning Scheme                      Economic Promotion & Industry Assistance                      Economic Study - New                                             $50,000                              $50,000
                           Planning Scheme Total                                                                                                                                                $50,000                               $50,000
                              Sealed Roads                         Dr Pages - Kinmond Creek Road Initial planning & design      Dr Pages - Kinmond Creek Road Initial planning &                $150,000                             $150,000
                                                                                                                                design - New
                                                                   Tewantin Cooroy Noosa Rd Stages 2-6 Design Only              Tewantin Cooroy Noosa Road Stages 2-6 Design Only -             $150,000                             $150,000
                                                                                                                                New
                           Sealed Roads Total                                                                                                                                                  $300,000                              $300,000
                              Stormwater Drainage                  Seaview Ck - open drain civil works                          Seaview Ck - open drain civil works - Completed                   -$3,067                             -$3,067
                           Stormwater Drainage Total                                                                                                                                             -$3,067                              -$3,067
                              Transport and Infrastructure         Eenie Creek Road / Langura Street Intersection safety upgrad Eenie Creek Road / Langura Street Intersection safety                 -$0                                 -$0
                                                                                                                                upgrad - Completed
                           Transport and Infrastructure Total                                                                                                                                        -$0                                  -$0
                              Waste-Waste Management               Noosaville Landfill                                          Noosaville Landfill Bio Basin Construction savings.              -$43,823                            -$43,823
                                                                                                                                Noosaville Landfill Sediment Control Additional                 $217,758                             $217,758
                                                                                                                                Expense.
                                                                                                                                Noosaville Landfill Sediment Control Dosing and                 $120,000                             $120,000
                                                                                                                                Montitoring Equipment Additional Expense.
                           Waste-Waste Management Total                                                                                                                                        $293,935                              $293,935
     Grand Total                                                                                                                                                                                -$620,770               -$51,000    -$671,770

                                                                                                                                                      Page 15 of 70

Section 16

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015


                                                   Attachment 2




                                   Page 16 of 70

GENERAL COMMITTEE MEETING AGENDA               9 MARCH 2015

                                                                              Attachment 2

      Se                         ee See           ee      an
              ENT MOON OI ON ee           °c ae

                           FINANCIAL STATEMENTS
                                  2014/2015
                              BUDGET REVIEW 3
                          December Quarterly Review

                                                Page 16 of 70

Section 17

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 17 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                                                   9 MARCH 2015

                Noosa Shire Council
                2014/15 Budget Statements
                For the period ending 30 June
            |_AnnualResult-TotalCouncil                       | Original |    BR1_ | BR2_ | BRS                                                             recast
                                                                   2015       2015       2015       2015       2016      Pld          2018       2019       2020      Pld         2022       Pye}        Puy!
                Statement of Comprehensive Income                  $,000      $,000      $,000      $,000      $,000      $,000       $,000      $,000      $,000      $,000      $,000      $,000      $,000
                Revenue
                  Recurrent revenue
                  Net rates, levies and charges                    60,515     60,515      60,515                61,302      62,899     64,697     66,710     68,613     70,745     72,760     75,017      77,151
                  Fees and charges                                  9,577       9,577     9,517                  10,199     10,454     10,716     10,984     11,258     11,540     11,828      12,124     12,427
                  Rental income                                      1,114      1,114       1,114                 1,181      1,211      1,241      1,272      1,304      1,337       1,370      1,404      1,439
                  Interest received                                  4,467      4,467      4,467                  4,511      4,679      4,854      4,967      5,194     5,330      5,491       5,660       5,850
                  Other income                                       4,708      4,708      4,954                 5,092      5,217      5,345       5,477      5,612     5,750      5,891        6,036      6,185
                  Grants, subsidies, contributions and donations     5,322      5,322      5,484                  4,977      4,978      5,034      5,090      5,146      5,202       5,258      5,314      5,370
                  Total recurrent revenue                           85,702     85,702     86,050                86,733      88,895     91,330     93,928     96,541     99,302    101,983     104,925    107,776
                  Capital revenue                                                              f
                  Grants, subsidies, contributions and donations     4,588      4,588      4,919                  1,500     3,500       6,500      6,500      6,500      6,500      6,500       6,500      6,500
                                                                                                 pe
                  Total revenue                                     90,291     90,291     90,969                88,233      92,395     97,830    100,428    103,041    105,802    108,483     111,425    114,276
                  Capital income                                                                p
                  Total capital income                                 427        427        427                     -           -          -          -          -          -          -          -           -
                                                                                                PO
                Total income                                        90,718     90,718     91,396                88,233      92,395     97,830    100,428    103,041    105,802    108,483     111,425    114,276
                  Recurrent expenses                                                            ;
                  Employee benefits                                27,743     27,743      27,788                28,481      29,193     30,025     30,776     31,654     32,445     33,370     34,204      35,178
                  Materials and services                            33,179     33,216     33,374                 39,024     39,999     40,999     42,024     43,075     44,152     45,256     46,387      47,547
                  Finance costs                                     2,525      2,525      2,525                   2,461     2,289       2,112      1,923      1,727      1,511       1,285      1,044       790
                  Depreciation and amortisation                     17,523     17,523     17,523                 16,562     16,829     17,071     17,314     18,031     18,611     19,472      19,998     20,261
                  Other expenses                                     4,674      4,674      4,819                    86          88         90         93         95         97        100        102         105
                  Total recurrent expenses                                                                      86,612      88,397     90,297     92,129     94,580     96,815     99,480     101,735    103,880
                                                                                                pe
                Net result                                          5,074      5,036      5,367                   1,621     3,998      7,533      8,299       8,461      8,987      9,003       9,690     10,396
                                                                                                po
                Recurrent revenue                                   85,702     85,702     86,050                86,733      88,895     91,330     93,928     96,541     99,302    101,983     104,925    107,776
                Recurrent expenses                                                                              86,612      88,397     90,297     92,129     94,580     96,815     99,480     101,735    103,880
                Operating result                                                                                   121        498       1,033      1,799      1,961     2,487       2,503      3,190       3,896

                                                                                                                                     Page 17 of 70

Section 18

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 18 of 70

Noosa Shire Council
 2014/15 Budget Statements
 For the period ending 30 June
 Annual Result                                 | origins |      prt |        pre | oprs forecast
                                                   yah          PAT)         2015         2015       ra)          ra           yA E)        2019         2020         2021       rly)         Puy)          ylyz |
 Statement of Financial Position                    $,000       $,000        $,000        $,000       $,000        $,000        $,000       $,000        $,000       $,000        $,000        $,000       $,000
Assets                                          a                ee          ee
   Current assets                                                                     fF
   Cash and cash equivalents                          33,794       33,797      33,171                   30,851       29,064       29,169      28,923       29,468      30,910      32,263        34,390      36,570
   Trade and other receivables                        11,626       11,655      11,655                   7,849        8,063         8,281       8,525        8,732      9,013         9,257       9,529        9,761
   Inventories                                           101          101         101                      103          103          103         103          103         103          103          103         103
   Other current assets                                    -            -           -                      433         444          455          466          478         490          502         514          527
   Total current assets                               45,521     45,525        44,928                   39,236       37,674       38,009      38,017       38,781     40,516        42,125     44,537        46,961
   Non-current assets                                                                 pF
   Investments                                        60,978      60,978       60,978                  111,234      111,234      111,234     111,234      111,234     111,234      111,234      111,234     111,234
   Property, plant & equipment                      962,724      962,692      963,342                  925,445      951,495     979,666    1,009,298    1,038,169    1,067,299   1,096,812    1,126,554    1,157,289
   Other non-current assets                            2,928      2,928        3,233                     3,486        3,172        2,671       2,135        2,112        1,743       1,447        1,130         821
                                                                                     pO
   Total non-current assets                        1,026,630]   1,026,598]  1,027,552                 1,040,166   1,065,901    1,093,572   1,122,667    1,151,516    1,180,276   1,209,493    1,238,919    1,269,344
                                                                                      ps
   Total assets                                    1,072,151]   1,072,123]  1,072,480                 1,079,402   1,103,575    1,131,580   1,160,684    1,190,297    1,220,792   1,251,618    1,283,456    1,316,305

   Current liabilities                                                                fF
   Trade and other payables                            4,161        4,164       4,190                    4,308        4,427       4,542        4,655       4,762        4,894       5,020         5,145       5,263
  Borrowings                                           2,802        2,802       2,802                   2,938         3,115        3,303      3,500         3,716        3,942       4,183,       4437        4711
  Provisions                                           1,023        1,023       1,023                    4,579        4,693        4,811       4,931       5,054       5,181        5,310        5,443        5,579
   Other current liabilities                               -            -           -                      873          895        9,147         940          964         988        1,013        1,038        1,064
                                                                                      pt
   Total current liabilities                          7,986       7,989         8,016                    12,698      13,131       13,573      14,026       14,496       15,004      15,525       16,063      16,618
   Non-current liabilities
   Trade and other payables                                -            -           -                        -            -            -           -            -           -            -            -           -
  Borrowings                                          35,976       35,976      35,976                   33,674       30,559     27,256        23,756       20,040       16,098      11,915        7,478       2,767
  Provisions                                           2,747      2,747         2,747                    8,630        8,844        9,064      9,289        9,520         9,757      10,000       10,249      10,504
                                                                                      ps
   Total non-current liabilities                      38,723       38,723      38,723                  42,304        39,403       36,320      33,046       29,561      25,855       21,915       17,727      13,270
                                                                                     pO
   Total liabilities                                  46,709      46,712       46,739                   55,002       52,535     46,893        47,071      44,056      40,860        37,441       33,790      29,888
                                                —_—_——
 Net community assets                              1,025,442|   1,025,411|  1,025,741                 1,024,400   1,051,040    1,081,867   1,113,613    1,146,241    1,179,933   1,214,178    1,249,666    1,286,417

                                                                                               ee
   Asset revaluation surplus                         204,624     204,592      204,592                  44,221       67,065        90,384     114,221      138,603     163,527      188,994      215,020     241,610
   Retained surplus                                  820,818     820,818      821,149                  980,179      983,975     991,303      999,391    1,007,637    1,016,405   1,025,184    1,034,645    1,044,807
                                                                                      ps
   Total community equity                          1,025,442|   1,025,411|  1,025,741                 1,024,400   1,051,040    1,081,867   1,113,613    1,146,241    1,179,933   1,214,178    1,249,666    1,286,417

                                                                                                                                       Page 18 of 70

Section 19

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 19 of 70

Noosa Shire Council
2014/15 Budget Statements
For the period ending 30 June
Annual Result                                 [original | BR         | pre | prs fo                                                         Forecast
                                                    2015       2015       2015        2015       2016       rAd        2018        2019       2020       2021       yA)        VAI)        yA
Statement of Cash Flows                           EAT lt)      $,000     EAT)        $,000       $,000      $,000      Em lt)     $,000       $,000      $,000      $,000     EA)          $,000
Cash flows from operating activities            TT
                                                                                  po
  Receipts from customers                            66,362     66,362     66,526                 72,918     74,833     76,929      79,228     81,482     83,868      86,251     88,822     91,343
  Payments to suppliers and employees              (62,750)|   (62,784)|  (63,105)              (67,599)    (69,260)   (71,097)   (72,872)    (74,807)   (76,649)   (78,682)    (80,649)   (82,789)
  Dividend received                                   2,841      2,841      2,841       2,841      2,912      2,984       3,059      3,136      3,214       3,294      3,377      3,461      3,548
  Interest received                                   4,467      4,467      4,467                  4,512      4,680       4,856      4,969      5,197       5,334      5,496      5,666      5,857
  Rental income                                       1,067      1,067       1,067                 1,179      1,208       1,239      1,270      1,302       1,334      1,367      1,402       1,437
  Non-capital grants and contributions                5,101      5,101      5,256                  4,978      4,977       5,029      5,085      5,142       5,196      5,253      5,309      5,366
  Borrowing costs                                   (2,235)     (2,235)    (2,235)                (2,247)    (2,075)    (1,898)     (1,709)    (1,513)    (1,297)    (1,071)      (830)       (575)
                                                                                  pt
  Net cash inflow from operating activities          14,853     14,819     14,817                 16,652     17,348      18,119     19,105     20,018     21,080      21,991     23,181     24,187
Cash flows from investing activities                                              |       |
                                                                                             |
  Payments for property, plant and equipment       (21,884)|   (23,148)]  (23,797)              (16,588)    (19,488)   (21,321)   (22,471)    (21,846)   (22,096)   (22,871)    (23,296)   (23,996)
  Payments for intangible assets                      (790)       (790)    (1,095)                 (867)       (230)      (100)      (100)      (650)       (350)      (350)      (100)       (100)
  Proceeds from sale of property, plant and equipm|     427        427        427                      -          -           -          -          -          -           -          -          -
  Grants, subsidies, contributions and donations      4,588      4,588      4,919                  1,500     3,500        6,500      6,500      6,500       6,500      6,500      6,500      6,500
  Other cash flows from investing activities        (2,230)     (2,230)    (2,230)                   21          22         22          23         24         24          25         25         26
                                                                                  a
  Net cash inflow from investing activities        (19,890)|   (21,154)}  (21,777)              (15,934)    (16,196)   (14,899)   (16,048)    (15,972)   (15,922)   (16,696)    (16,871)   (17,570)
Cash flows from financing activities                                              P|
  Proceeds from borrowings                              794        794        794                      -          -           -          -          -          -           -          -          -
  Repayment of borrowings                           (2,626)     (2,626)    (2,626)                (2,766)    (2,938)    (3,115)     (3,303)    (3,500)      3,716    (3,942)     (4,183)    (4,437)
                                                                                  pt
  Net cash inflow from financing activities         (1,832)     (1,832)    (1,832)                (2,766)    (2,938)    (3,115)     (3,303)    (3,500)      3,716    (3,942)     (4,183)    (4,437)
Total cash flows                                                                  |       |
                                                lf Ef
Net increase in cash and cash equivalent held       (6,869)     (8,167)    (8,792)                (2,048)    (1,786)       105       (246)        545       1,442      1,352      2,127      2,179
                                                                                  a
Opening cash and cash equivalents                    40,662     41,964     41,964                 32,898     30,850     29,064      29,169     28,923     29,468      30,910     32,262     34,389
                                                                                          ae
Closing cash and cash equivalents                                                                 30,850     29,064     29,169 = 28,923        -29,468 ~~ 30,910      32,262     34,389     ~—36,568

                                                                                                                           Page 19 of 70

Section 20

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 20 of 70

Noosa Shire Council
 2014/15 Budget Statements
For the period ending 30 June
 Annual Result                                | original | pri] opre | ers forecast
                                                   2015         2015        2015         2015        rath)        2017        Path E:)    2019         2020        Pia)        yhyyd        PK}          2024
 Statement of Changes in Equity                    $,000        $,000       $,000       $,000        $,000       $,000        $,000       $,000        $,000       $,000      cally        cally        $,000
                                                                                     ET
   Opening balance                                  181,256     181,256      181,256                   21,798      44,221       67,065      90,384      114,221     138,603     163,527      188,994     215,020
   Increase in asset revaluation surplus             23,368      23,336       23,336                   22,423      22,844       23,320      23,837       24,382      24,924       25,466      26,026      26,590
   Internal payments made                                na          na           na                       na          na           na          na           na          na          na           na          na
   Internal payments received                            na          na           na                       na          na           na          na           na          na          na           na          na
   Closing balance                                  204,624     204,592      204,592                   44,221     67,065        90,384     114,221      138,603     163,527     188,994      215,020     241,610
 Retained surplus                                                                   |         |
                                                                                     ET
   Opening balance                                  815,744     815,781      815,781                  978,756     980,179      983,975     991,302     999,390    1,007,636    1,016,404   1,025,183    1,034,644
   Net result                                        5,074       5,037        5,367                     1,423      3,796        7,327       8,088         8,246       8,768        8,779       9,461       10,162
   Increase in asset revaluation surplus                 na          na           na | __nal               na          na           na          na           na          na          na           na          na
   Closing balance                                  820,818     820,818      821,149                  980,179     983,975      991,302     999,390    1,007,636   1,016,404    1,025,183   1,034,644    1,044,806

                                                                                     OT
   Opening balance                                  997,000     997,038      997,038                1,000,555    1,024,401   1,051,041   1,081,688    1,113,613   1,146,241    1,179,933   1,214,178    1,249,665
   Net result                                        5,074       5,037        5,367                     1,423       3,796       7,327        8,088        8,246       8,768        8,779       9,461       10,162
   Increase in asset revaluation surplus             23,368      23,336       23,336                   22,423      22,844       23,320      23,837       24,382      24,924       25,466      26,026      26,590
   Closing balance                                1,025,442]   1,025,411]  1,025,741                1,024,401    1,051,041   1,081,688   1,113,613    1,146,241   1,179,933    1,214,178   1,249,665    1,286,417

                                                                                                                                   Page 20 of 70

Section 21

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 21 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                              9 MARCH 2015

              Noosa Shire Council
              2014/15 Budget Statements
              For the period ending 30 June
          | AnnualResut                                     | Budget Precast
                                                                  2015       2016       2017        2018       2019       2020        2021       YY        YA)          YAZ.
              Financial Sustainability Ratios                    $,000       $,000      $,000      $,000       $,000      $,000      $,000       $,000      $,000      $,000
              Operating Surplus Ratio                               0.1%        0.1%       0.6%        1.1%       1.9%       2.0%       2.5%        2.5%       3.0%       3.6%
              Net Financial Liabilities Ratio                       19.3%      18.2%      16.8%      13.1%        9.7%       5.6%       0.5%       44%       -10.1%     -15.6%
              Asset Sustainability Ratio                           97.6%       96.4%     103.1%      99.1%      104.7%      96.9%      95.5%       94.9%      93.4%      95.6%

              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 21 of 70

Section 22

GENERAL COMMITTEE MEETING AGENDA   9 MARCH 2015




                                   Page 22 of 70

GENERAL COMMITTEE MEETING AGENDA                                                                          9 MARCH 2015

              Noosa Shire Council
              2014/15 Budget Statements
              For the period ending 30 June
                                                                               Original   2014/15    2014/15    2014/15
                                                                               Budget       ete e      1S yd     12}5%)
                                                                               2014/15   REVISED    REVISED    REVISED

             Bridges                                                              2,466      2,661      2,661 2747)
             Cemeteries                                                              13         13         13        13
             Coastal, Canals and Waterways                                        1,505      1,589      1,819
             Commercial Land and Property                                           -          -         750
             Community Facilities                                                   878       892        868
             Corporate buildings                                                     90         90        90         90
             Environmental Assets, bushland tracks & Trails                         289       289         89       116
             Fleet - Plant Replacement                                            1,735      1,735      1,735      1,735
             Gravel Road Network                                                    410       410        410        410
             Holiday Parks                                                          135        147        117
             Information Technology                                                 525       653        633
             Parks & Playgrounds                                                    334       334        421
             Pathways & Enabling Facilities                                       1,820      2,335      1,633
             Planning Scheme                                                        265       265        590
             Public Transport Infrastructure                                        696       696       1,106
             Sealed Road Network                                                  7,840      7,892      8,119
             Sports Grounds & Facilities                                             28         28        26
             Stormwater Drainage                                                  2,340      2,396      2,396
             Streetscapes and Road Corridor                                         170       201        201        201
             Transport and Infrastructure Management                               345         522       414
             Waste Management                                                       194       194        144
             Total Capital works Program                                         22,677     23,941     24,835   24,054

                                                                                                            Page 22 of 70

Section 23

GENERAL COMMITTEE MEETING AGENDA                                                                      9 MARCH 2015



3                       NOOSA BIOSPHERE RESERVE MANAGEMENT FUNDING ARRANGEMENTS AND
                        LEASE OF DOONELLA HOUSE - FURTHER REPORT
OCUMENT INFORM AT ION




Author                              Executive Officer, Narelle Reid
                                    Executive Office

Index                               ECM / Subject / Noosa Biosphere Reserve Foundation – Management;
                                    Council Buildings & Leases; Application/Lease Ref # Cle15/0001

Attachments                         Nil.


EXECUTIVE SUMMARY
Nil.

RECOMMENDATION
That Council note the report by the Executive Officer to the Planning & Organisation Committee
Meeting dated 3 March 2015 and the further report to the General Committee Meeting dated 9
March 2015 and:
a)                      Agree to enter into a funding deed with the Noosa Biosphere Reserve Foundation Ltd as
                        provided in Attachment 1 to the Report to the Planning & Organisation Committee dated 3
                        March 2015 with the change to Clause 6.2 as outlined in the further report to General
                        Committee dated 9 March 2015;

b)                      Authorise the Chief Executive Officer to make minor alterations to the Deed, as may be
                        necessary, and enter into a formal agreement with the Foundation;

c)                      Agree in principle to a one-off contribution of $10,000 being for the establishment and initial
                        operating costs of a community based incorporated association that is aligned with the
                        objects of the Noosa Biosphere Reserve Trust, subject to no membership fees being
                        charged until after the second annual general meeting;

d)                      Apply the exception to the requirement for tendering under Section 236(1)(b)(ii) of the Local
                        Government Regulation 2012 for the occupancy of part of Council owned premises located
                        on Lot 1, RP96529 at 52 Doonella Street, Tewantin as the proposed lease is to a not for
                        profit community organisation; and

e)                      Authorise the Chief Executive Officer to enter into negotiations with the Noosa Biosphere
                        Reserve Foundation Ltd and finalise a lease for part of Council owned premises located on
                        Lot 1, RP96529 at 52 Doonella Street, Tewantin, for a period of 3 years, with a 3 year
                        option.



REPORT
The purpose of this report is address issues raised at the Planning & Organisation Committee
dated 3 March 2015 and provide suggested changes to Clause 6.2 of the Draft Funding Deed, as
follows:




                                                                                                       Page 23 of 70

Section 24

GENERAL COMMITTEE MEETING AGENDA                                                     9 MARCH 2015


6.2   REPAYMENT OF FUNDING
a)    If NBRF fails to remedy a failure to comply with this Deed in a substantial respect within 30
      days, or such longer period as the Council stipulates, after receiving notice requiring it to do
      so, NBRF is liable, on demand from Council to repay to the Council the whole of the
      funding provided for the NBRF program (or the amount of Funding paid as the case may
      be) for any year in which the failure to comply or the failure to remedy occurred;
b)    If NBRF fails to fulfil a term of this Deed, or part of it, on the NBRF program, NBRF is,
      subject to paragraph d) of this clause, liable to repay to the Council the amount of unspent
      money and the Council may recover that money from NBRF as a debt due to the Council;
      and
c)    If NBRF fails to spend the funding, or part of it, on the NBRF program, NBRF is, subject to
      paragraph d) of this clause, liable to repay to the Council the amount of unspent money
      and the Council may recover that money from NBRF as a debt due to the Council.
c)    If at the end of each funding term, some of the funding has not been spent or committed
      to legitimate contingency and reserves, this will be taken into account by the Council in
      assessing future requests for funding. that amount must be repaid to the Council (and
      the amount may be recovered as a debt due to the Council), unless the Council provides
      written permission for all, or some of the amount to be spent in some other manner that
      Council directs.


Previous Council Consideration

Ordinary Meeting Minutes 20 November 2014 – page 18

“That Council note the report by the Executive Manager to the General Committee Meeting dated
17 November 2014 and authorise the Chief Executive Officer to progress and finalise the
necessary documentation to establish the Noosa Biosphere Reserve Trust, the Noosa Biosphere
Reserve Foundation Ltd and registration of the company.”

Ordinary Meeting Minutes 15 January 2015 – page 18

“That Council note the report by the Principal Environment Officer to the General Committee
Meeting dated 12 January 2015 and
A.    Adopt the Noosa Environment Levy Policy as set out in Attachment 1;
B.    Endorse the development of an Environment Levy Guideline to guide the implementation of
      the Environment Levy Policy;
C.    Endorse the development of Strategic Biodiversity Corridor maps to assist with the
      implementation of the Environmental Levy; and
D.    Endorse the formation of an Environment Levy Working Group consisting of the Council
      staff identified in the report minus the Coordinator Financial Services but including
      Councillor Wellington.”

The Environment Policy provides, amongst other things, for contributions to the Noosa Biosphere
Reserve Trust to fund projects that are directed towards protecting and advancing the natural
environment. The amount of funds to be provided each year is to be determined through the
budget process with provision made in 2014-15 of $250,000.




                                                                                      Page 24 of 70

Section 25

GENERAL COMMITTEE MEETING AGENDA                                                       9 MARCH 2015


Finance & Risk

The 2014-15 budget provision for the Noosa Biosphere Reserve is as follows:

                            Environment Projects                $250,000

                            Operations/Labour                   $170,000

                            NBR setup costs                     $20,000

                            Economic Projects                   $80,000

                            Total Budget                        $520,000


Some of the operational budget provision has been expended on costs such as salaries for the
existing project officer who retires in June. It is proposed to provide $40,000 to the Noosa
Biosphere Reserve Foundation Limited for the balance of 2014-15 financial year, and $10,000 to
the proposed incorporated community association as a one-off contribution.

The risk for Council is that the board does not deliver on the objects. This is covered by requiring
performance measures to be agreed upon and for the board to present a budget in March each
financial year.

Consultation

External Consultation - Community & Stakeholder

Council consulted extensively to inform the development of the new management model with the
aim of placing the management of the Noosa Biosphere Reserve in the hands of the community.
As part of that consultation process it was indicated that Council would continue to fund the new
arrangements.

Internal Consultation

The Director of Corporate Services reviewed the draft Deed and provided budget information.
The draft Deed was also reviewed by the CEO.

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




                                                                                       Page 25 of 70

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”.