page left intentionally blank - city of gold coastthe city of gold coast manages this challenging...
TRANSCRIPT
Page left intentionally blank
The People’s Budget Two years ago Council was handed an enormous task – to cut waste, fix the mess, and create a new plan to get the Gold Coast working again.
We acted decisively. We dismantled Allconnex. We scrapped the new Council HQ. We dealt with the IT blowouts. We fixed the beaches. And we bargained hard to deliver an affordable Gold Coast 2018 Commonwealth Games™.
Despite these pressures, hundreds of millions of dollars has been saved and we successfully delivered the lowest rates increases in over a decade. We also returned the cranes to the sky with a wildly successful Construction Kickstart program.
Over the last twelve months we have developed a new City Vision to protect our lifestyle and create more opportunity, especially for the next generation of Gold Coast locals.
Our new Corporate Plan and strategies for the economy and transport along with the draft City Plan present a compelling new case for the Gold Coast - for residents, visitors and international investors.
I am also proud that we have worked hard to strengthen our community by making it more accessible and inclusive. And new Culture Strategy will deliver a world class precinct to celebrate our quintessential Gold Coast art and culture.
This is an open and transparent Council. These plans would not have been possible without the input of the community.
This year, every Gold Coast family, business and community group was invited to help councillors shape the City Budget.
Thousands of residents from 74 suburbs right across the Gold Coast made their voices heard – making this the most successful consultation of its kind.
This budget respects ratepayers; it reflects their views, priorities and aspirations. It delivers the services residents expect at a price the city can afford.
The People’s budget is about local action and future prosperity.
Cr Tom Tate MAYOR City of Gold Coast
Table of Contents 1. CEO Foreword ................................................................................................................................................ 2. Annual Plan 2014-15 ...................................................................................................................................... 3. City Vision, Gold Coast 2020, City Plan 2015 and Long-term Strategies ................................................ 4. Our Liveable City .......................................................................................................................................... 5. The Gold Coast 2018 Commonwealth Games™ ...................................................................................... 16. Budget 2014-15 ............................................................................................................................................ 1
6.1 Overview ........................................................................................................................................... 1 6.2 Expenditure Programs 2014-15 ........................................................................................................ 1
6.2.1 Source of Funds for 2014-15 Budget ..................................................................................... 1 6.3 Rates & Charges 2014-15 ................................................................................................................ 1
7. Long Term Financial Forecast ................................................................................................................... 1 7.1 Financial Goals and Strategies ......................................................................................................... 1 7.2 Long Term Financial Outlook............................................................................................................ 1 7.3 Financial Performance ...................................................................................................................... 1
7.3.1 Competitive Rating Levels and User Pay Charges ................................................................ 1 7.3.2 Debt Levels and Capacity to Service Debt ............................................................................. 1 7.3.3 The condition of Council’s infrastructure assets ..................................................................... 1 7.3.4 The scope and standard of services ......................................................................................
7.4 2013 Credit Review .......................................................................................................................... 7.5 Financial Sustainability Indicators .................................................................................................... 7.6 Operating Ratio ................................................................................................................................. 7.7 Asset Sustainability Ratio ................................................................................................................. 7.8 Net Financial Liabilities Ratio............................................................................................................ 7.9 Debt Service Ratio ............................................................................................................................
8. Operational Plan .......................................................................................................................................... 8.1 Purpose ............................................................................................................................................. 8.2 How to read the Operational Plan .................................................................................................... 8.3 Performance Evaluation ................................................................................................................... 2
8.3.1 Internal Performance .............................................................................................................. 2 8.3.2 Community Satisfaction (on services provided directly to the community) ............................ 2
8.4 Estimated Activity Statement for Activities to which the Code of Competitive Conduct applies ...... 2 8.4.1 Activities to which the Code of Competitive Conduct applies ................................................ 2 8.4.2 Community Service Obligations (CSOs) ................................................................................ 2
8.5 Performance Plans – Commercial Business Units ........................................................................... 2 8.6 Technical Notes ................................................................................................................................ 2 8.7 Program Summaries ......................................................................................................................... 8.8 Service Summaries ...........................................................................................................................
9. Appendices ................................................................................................................................................. Appendix 1 - Statement of Estimated Financial Position 2013-14 .............................................................Appendix 2 - Detailed Rates and Charges ................................................................................................Appendix 3 - Accrual Budget and Income Statement ................................................................................ Appendix 4 - Budgeted Statement of Financial Position ........................................................................... Appendix 5 - Budgeted Statement of Cash-Flow ....................................................................................... Appendix 6 - Statement of Changes in Equity ........................................................................................... Appendix 7 - Statement of Reserves 2014-15 ........................................................................................... Appendix 8 - Revenue Policy .....................................................................................................................Appendix 9 - Debt Policy ............................................................................................................................
Appendix 10 - Glossary ............................................................................................................................. Appendix 11 - Gold Coast Waste Management – Annual Performance Plan 2014-15 .............................. Appendix 12 - Gold Coast Water Network Services Performance Plan 2014-15 .......................................
Page left intentionally blank
1. CEO Foreword This Annual Plan sets out our City’s priority investments for the year ahead. It is based on our medium and longer term planning priorities, most of which have been outlined in our newly adopted Gold Coast 2020 (Corporate Plan) and suite of new strategies.
In recent years the City has invested considerable effort in working with the Gold Coast community to set a new ‘strategic’ roadmap for the city. Our plans respond to ongoing global economic challenges, build on opportunities like the Gold Coast 2018 Commonwealth Games™ and emerging technologies, and establish actions to secure our position as one of the most liveable cities in the world.
This year’s Annual Plan is the first since the adoption of many of our new planning documents and I’m excited to see the start of our journey towards the Gold Coast 2018 Commonwealth Games™ and beyond.
Some of the projects that will become a reality this financial year include the redevelopment of the Gold Coast Aquatic Centre at Southport which will be complete for the August 2014 Pan Pacific Swimming Championships.
We will see the Gold Coast light rail start operating with new connections to our wider public transport system. It will provide a major boost towards our plans for an integrated and more effective city transport system.
We will continue to progress our plans for a new CBD for the city in Southport by finalising the Development Scheme for Southport’s Priority Development Area (PDA). It will help attract investment through a streamlined approach to development.
We will also celebrate the opening of Chinatown, one of the first developments to shape our new CBD and reflect our relationship with the Asia-Pacific region.
Another of our major long-term planning documents - the City Plan 2015 (Planning Scheme) - will be finalised this year to outline our city’s future from a land use, natural and built environment perspective. The City Plan will shape how we live, work and move around the city.
Some of our new priorities are also reflected in this Annual Plan, including improving our city’s cultural capacity and strengthening the local cultural economy, as outlined in the recently adopted Culture Strategy 2023.
Our initial focus will be supporting the Gold Coast 2018 Commonwealth Games™ by developing a city cultural and festival program and creative community partnerships and working to deliver the first stage of the Gold Coast Cultural Precinct in time for Gold Coast 2018 Commonwealth Games™.
Many other actions are also focused on supporting the Gold Coast 2018 Commonwealth Games™ including early works on the development of venues and public domain improvements.
I invite you to review our other actions and investments for the year ahead and share in our city’s journey – What a city it is!
Dale Dickson Chief Executive Officer
2. Annual Plan 2014-15 The Annual Plan provides a holistic view of the challenges and opportunities facing the city; the organisation's longer-term financial position and the initiatives and investments prioritised for the financial year ahead.
It is our plan of action to deliver the long-term goals for the city and its people.
Key considerations in developing this plan include:
Maintaining high quality services to the community
Implementing the City Vision though Gold Coast 2020 (new Corporate Plan) which will drive city priorities over the coming years
The development of a new City Plan 2015 (Planning Scheme) to guide the way that land is used across the city
The implementation of corporate strategies such as Economic Development, Culture, Ocean Beaches Gold Coast Transport and 2020 Vision on Waste to support city development
The hosting of the Gold Coast 2018 Commonwealth Games™(GC2018) and plans for supporting social and community infrastructure
The development of key city building projects, such as the Cultural Precinct at Evandale Parklands, the Carrara Sports Precinct and Chinatown at Southport
Investing in infrastructure renewal to ensure that city assets are well maintained
The City of Gold Coast manages this challenging city agenda through good planning and prudent management.
Reports are provided to Council on a quarterly basis outlining progress against each action/initiative as outlined in our Operational Plan (refer to section 8).
Our natural attractions
3. City Vision, Gold Coast 2020, City Plan 2015 and Long-term Strategies Our City Vision is:
Inspired by Lifestyle. Driven by Opportunity.
This vision captures the essence of the Gold Coast and the opportunities the city has to offer.
The City Vision has been translated into a long- term plan, Gold Coast 2020 and long term strategies, which support city development and inform annual planning and budget decisions (refer figure 1).
Gold Coast 2020 was endorsed by Council in March 2014 and is the transformational plan for the city up to and beyond GC2018. It recognises that our wellbeing depends on a combination of economic, social and environmental factors.
The three themes in Gold Coast 2020 are:
The best place to live and visit – which describes the city and how it will look
Prosperity built on a strong diverse economy – which describes the type of jobs and opportunities people will have
People contribute to a strong community spirit – which describes the city, its culture and its people coming together
The new City Plan 2015 will be finalised in 2014-15 and will provide a fresh and innovative approach to how the City will manage and support long-term growth. It will support key city initiatives such as revitalising Southport CBD; supporting the development of the Rapid Transit Corridor; maintaining and enhancing the City’s iconic skyline; encouraging specialist centres for economic clusters; recognising Commonwealth Games opportunities and supporting the development of the Gold Coast Cultural Precinct.
The City Plan 2015 will provide a strong economic foundation for the city by working with the Economic Development and Transport Strategies to create certainty for growth and investment.
Gold Coast 2020 – creating our liveable city
Figure 1
4. Our Liveable City The desire to experience the Gold Coast lifestyle has seen the city evolve from a string of seaside villages to an international city in only 50 years. The Gold Coast is known for its lifestyle, boasting an enviable climate and a pristine natural environment.
The city has a multi-cultural resident population of 535,000 with 28% born overseas. On top of this, we welcome a further 11 million visitors a year to the city to enjoy our parks, beaches and hinterland.
Council of the City of Gold Coast (Council) is Australia’s second-largest local authority with over 3500 staff and a budget of $1.17 billion in 2014-15.
Council is responsible for a 1,333.7 km² area within South East Queensland, extending east to South Stradbroke Island and part of Moreton Bay, west to the hinterland near Tamborine Mountain and from south of Beenleigh to Coolangatta.
The city has a range of natural amenities and infrastructure including:
52km of sandy beaches 5 major rivers 242 km of creeks 7665 hectares of wetlands 12,494 hectares of conservation estate 6 major sports complexes 227 sporting fields 38 skate park and BMX tracks 42 km of Ocean-ways 17 fishing platforms 105 boat ramps 29 jetties 8 enclosed swimming areas 7 swimming pool complexes 34 swimming pools 1 botanic garden More than 100 dog off leash exercise areas 3221 km of roads 800 km bikeways 2269 km paths and walkways 3,108 km of water mains 62 water supply reservoirs 13 libraries 41 community centres 3 art galleries 234 public toilets 2241 parks 26 patrolled beaches (year-round)
Council of the City of Gold Coast is responsible for strategic leadership, the delivery of infrastructure and day-to-day services for the Local Government Area.
Under the Local Government Act 2009, Council is empowered to form and enforce local laws, regulations and policies necessary to manage and govern the local area.
5. The Gold Coast 2018 Commonwealth Games™ Since 1930, Australia has been proudly represented at every Commonwealth Games.
From 4 to 15 April 2018, Queensland’s Gold Coast will host the 21st Commonwealth Games. It will be the fifth time Australia has staged the Commonwealth Games, and the very first time it will be held here in a regional city.
The Gold Coast will welcome athletes, officials and visitors from all over the world, with open arms and warm hearts. The focus will be on the athletes, with the world's best showcased in the pursuit of international sporting excellence. The competition will be passionate and fiercely competitive, but conducted in a fun and friendly environment.
Over the next three and a half years, the City of the Gold Coast will continue to work closely with the Gold Coast 2018 Commonwealth Games Corporation and the Queensland Government to stage what will be the largest event in Australia for a decade.
New or upgraded sporting facilities and infrastructure that will be used for the Commonwealth Games will deliver significant benefits for the people of the Gold Coast long after the event.
These benefits are already being realised, with the redevelopment of the Gold Coast Aquatic Centre at Southport brought forward two years ahead of schedule to host the 2014 Pan Pacific Swimming Championships.
During 2014-15, detailed legacy planning will continue to ensure the city maximises the unique opportunity presented by the Commonwealth Games to secure positive community benefits in areas such as sport, health, arts and culture, business, tourism and the environment.
Gold Coast Aquatic Centre
6. Budget 2014-15
6.1 Overview Council’s 2014-15 budget delivers on both current and future priorities for the city.
The total budget of $1.166 billion is made up of:
Capital Expenditure $222.9m
Services & Operating costs $886.8m
Debt Repayments (Principal) $56.6m
Key considerations in developing the 2014-15 budget include:
Implementing the City Vision through Gold Coast 2020 (new Corporate Plan) which will drive the city priorities over the coming years
Delivering on current priorities but also planning the delivery of priorities for the future.
Meeting Council’s commitment to the Gold Coast 2018 Commonwealth Games™
Implementing key corporate strategies such as Economic Development, Culture, Ocean Beaches and City Transport
Continued implementation of Council’s Waste Management Three-Point Plan
Investing in infrastructure renewal to ensure that city assets are well maintained
Maintaining high quality services to the community
Continued focus on achieving value for money
Key Points Relating to Debt include: Debt has been kept to a minimum with new
borrowings of $45.8m for 2014-15 representing only 20% of the total capital works program of $222.9m.
Borrowings required partially as a result of reduced State Government subsidies and reduced infrastructure charges revenue.
A debt service ratio (principal & interest payments on debt divided by total operating revenue) of 9%, which is well below the internal benchmark of 20%.
Total debt will reduce by $10m in 2014-15, taking into account principal repayments of $56m.
Key initiatives included in the budget include:
An allocation of $36m, out of a total Council commitment of $208m (in 2013 dollar value) over a 5 year period for the Commonwealth Games
The commencement of planning and development of the first stage of the Cultural Precinct at the Evandale Parklands, with an initial allocation of $5.6m in 2014-15 and a further $31.4m to 2017-18.
Continued development of Chinatown with an allocation of $1.3m and a further $585,000 for streetscaping within the precinct
A focus on asset management planning to ensure the City’s infrastructure remains in good condition, thus enabling service levels to be maintained with an allocation of $80.65m for infrastructure asset renewal.
Allocation of $1.71m for implementation of Culture Strategy
Finalisation of City Plan 2015 with an allocation of $1.5m
Focus on a number of “Safer Suburbs” initiatives, including CCTV network ($1.8m), citywide mobile CCTV trial ($168,000) and Community safety program ($400,000)
Funding for Southport CBD Implementation Plan, including $300,000 for events activity, CBD building projects, CBD retail strategy and marketing and promotions.
Allocation of $3.7m for major events, including an additional $1m for events attraction and events infrastructure
Allocation of $2.8m for Industry Incentive and Business Programs with the aim of creating more jobs
Allocation of $12.6m to Gold Coast Tourism to attract more tourism to the city
Contributions totalling $6.1m towards Surfers Paradise Alliance, Broadbeach Alliance and Connecting Southern Gold Coast for promotion of the precincts
Continued commitment to an integrated and more effective city transport system with allocations including public transport ($6.5m), major roadworks & reconstruction ($19.5m), footpath & cycleways ($4.8m) and an integrated parking management system ($7.5m)
Continuation of public seawall construction with an allocation of $1.2m
There are a number of financial challenges faced by Council in forming the budget, including:
The freezing of the Federal Assistance Grant as announced in the Federal budget
Increase of $4m or 17% in the cost of electricity (from $23m to $27m)
Additional costs of $2.03m associated with the legislative requirement to introduce quarterly billing for water and sewerage charges
Additional costs of $1.05m for landscape, station precinct, traffic signal and CCTV maintenance in relation to Gold Coast Rapid Transit
Additional major costs outside of Council’s control include:
Increase of 9.7% in the bulk water price set by the State Government
Carbon Tax increase resulting in a total carbon tax commitment of $6.74m on waste, electricity and fuel
Significant Value for Money budget adjustments achieved during the past 2 years will continue in 2014-15 and beyond. These include savings in areas such as procurement, light vehicle fleet, ICT equipment, fringe benefit tax, energy efficiencies, the establishment of a number of online services, and sensibly opting out of specific discretionary activities or programs.
The 2014-15 includes:
Procurement savings target of $6.5m Favourable budget adjustments of $9.9m
In addition to the above, there a number of other budget savings initiatives to potentially be reflected in future budget reviews or budgets, including:
ICT Roadmap which will deliver improved services and potentially deliver significant future savings
Ending of Varsity Lakes staff accommodation leases
Review of further service delivery model options
Paid parking options at Evandale Re-examination of the operational allocation
of light vehicles across the organisation
Despite the financial challenges, Council has managed to deliver a budget with only a 3.19% increase (excluding major costs outside of Council’s control) for a residential non-CTP dwelling being a principal place of residence.
6.2 Expenditure Programs 2014-15 The following table provides a breakdown of the major expenditure programs to be undertaken by Council as part of the 2014-15 budget (excluding internal transfers to reserves). Council's expenditure programs are guided by the priorities identified in the Gold Coast 2020. The city’s population growth is accompanied by demands for roads and drainage, park and recreational facilities and social infrastructure such as libraries, community centres and aquatic facilities etc.
Compared to 2013-14, Council’s total budget indicates an increase of $50.5 million including an increase of $16.3 million in capital works for projects such as the Cultural Precinct, Chinatown development and the GC2018. Other increases include bulk water costs ($20.6m), electricity costs ($4.0m) and other growth related costs ($7.9m).
Expenditure by Program 2013-14 $ Million
2014-15 $ Million
City Planning 42.5 45.1 City Transport 172.2 175.8 Community Health & Safety 61.7 63.6 Conservation & Environment 28.3 25.7 Economic Development 62.3 69.6 Internal Services 75.9 78.4 Organisational Capability 137.1 141.5 Parks, Recreation & Culture 150.7 167.4 Waste Management 90.6 91.5 Water & Sewerage 294.5 307.5 Total 1,115.8 1,166.3
6.2.1 Source of Funds for 2014-15 Budget Council’s total budget of $1.166 billion is funded from various revenue sources. The following table provides a breakdown of the major sources of funding used to underpin Council's 2014-15 budget:
Sources of Funds 2013-14 $ Million
2014-15 $ Million
Brought Forward Surplus 24.4 17.7 Rate Revenue (Net) 907.1 956.9 Loans 56.1 45.8 Developers Contributions 35.5 30.7 Fees and Charges 71.6 78.0 Grants and Subsidies 25.2 28.6 Other 53.2 54.2
Net increase / (Decrease) in Reserves (57.3) (45.6)
Total 1,115.8 1,166.3 Council’s borrowing program for 2014-15 is for the provision of long term infrastructure assets as follows: The 2014-15 Loan Program is as follows:
Loan Type Loan Amount Funding of Repayments General Borrowings ($19.8m)
Stormwater Network Road Construction &
Reconstruction
9,395,000 General Revenue
10,405,000 General Revenue
Major Roadworks Program 8,290,000 City Transport Charge & Differential rate
Centre Improvement Program 693,333 Special Charge Tourist Parks 1,888,500 Tourist Parks Revenue Waste Management 15,170,051 Waste Management Charge Total Loans $45,841,884
6.3 Rates & Charges 2014-15 Appendix 2 provides further details of the Rates and Charges for 2014-15.
Figure 4 shows the total rate bill split for a property that is non-strata titled principal place of residence paying the average general rate:
2013-14
Council Rates and ChargesTotal Rates &
Charges$
Total Rates & Charges
$
Total Increase%
General Rate $1,276.69 $1,317.80 3.22%Early Payment Discount @ 10.0% ($127.67) ($131.78) 3.22%City Transport Improvement Separate Charge $111.00 $117.00 5.41%Recreational Space Separate Charge $24.00 $29.00 20.83%Open Space Preservation Separate Charge $38.00 $38.00 0.00%Waste Management Utility Charge (Excl. carbon tax) $236.60 $245.70 3.85%Net Rate and Charges (Excl. Water & Sewerage, Major Costs Outside of Council Control and Federal & State Charges) $1,558.62 $1,615.72 3.66%
Sewerage $703.35 $720.59 2.45%
Water Service $205.73 $210.85 2.49%Water Consumption - Council component $1.06/kl to $1.09/kl (Based on 180kl per annum) $190.80 $196.20 2.83%
Net Total Rate and Charges (Excl. Major Costs Outside of Council Control and Federal & State Charges) $2,658.50 $2,743.35 3.19%
Major Costs Outside of Council ControlQuarterly Water Bills - Impact on General Rate $0.00 $2.91 0.23%Early Payment Discount @ 10% ($0.29) 0.23%Quarterly Water Bills - Sewerage $0.00 $4.56 0.65%Quarterly Water Bills - Water Service $0.00 $1.25 0.61%Transitional Volunteer Fire Brigade Separate Charge $0.00 $2.00 NewNet Total Rate and Charges (Excl. Federal & State Charges) $2,658.50 $2,753.79 3.58%
State & Federal Charges
Carbon Tax (Federal Govt.) - to be added to Waste Management Utility Charge $12.40 $14.60 17.74%
Water Consumption - (State Gov't.) Bulk Water component $2.47/kl to $2.71 (Based on 180kl per annum) $444.60 $487.80 9.72%
Net Total Rate and Charges $3,115.50 $3,256.19 4.52%
Note 8: CTP stands for Community Title Property
Total Rate Increase After Discount
Excluding Costs Outside of Council Control & State & Federal Charges
Including Costs Outside of Council Control & State & Federal Charges
Annual Increase $84.85 $140.69Weekly Increase $1.63 $2.71
Note 3: The water consumption charge includes the State Government bulk water charge. The bulk water charge is $2.715/kl which represents 71% of the total consumption charge. This is a 10% increase on 2013-14 prices.
Average General Rate (residential non-CTP dwelling being principal place of residence only)
Note 4: While not shown separately on the rates notice, some additional significant external cost pressures are being faced by Council. These include:- The total electricity budget for Council is projected to increase by $4.0m to $27.0m, or over 17% in 2014-15 (incl. GCW by $1.9m or 21.8%, Other Council by $2.1m or 14.5%)- Ongoing net costs of $1.5m related to the decision to withdraw from Allconnex Water.- Additional maintenance and operational costs surrounding the Gold Coast Rapid Transit route, including an additional 54 signalised intersections being handed over from the State Government.
Note 5: The Recreation Space Separate Charge includes a $5 increase to contribute toward the design and construction of Artscape areas of the Gold Coast Cultural Precinct.Note 6: The Waste Management Utility Charge in 2013-14 included a carbon tax component of $12.40. This rates notice assumes that there will be no change in legislation and that Council will need to collect an amount of $14.60 in carbon tax for 2014-15.Note 7: A transitionary separate charge of $2 has been introduced to fund the Volunteer Rural Fire Brigade within the City of Gold Coast for 2014-15
2014-15 Summary of Total Rates and Charges @ 10.0% Discount
2014-15
Note 1: The above rate bill separately displays major costs outside of Council control, including costs associated with State legislation requiring quarterly water & sewerage billing, Transitional Volunteer Fire Brigade Separate Charge, Federal carbon tax applicable to the Waste Management utility charge (assuming carbon tax will continue in 2014-15) and State bulk water costs.
Note 2: The total for General Rates and Water & Sewerage Service Charges is calculated by adding together the rates shown and the quarterly billing imposed costs (e.g. water = $210.85 + $1.25 = $212.10 with a total increase of 3.1%)
Figure 4
7. Long Term Financial Forecast
7.1 Financial Goals and Strategies Detailed Ten-Year Service Financial Forecasts (ten year financial plans) are maintained for ten key functional areas and incorporated into the Long Term Financial Forecast.
In preparing the long-term financial forecast Council has sought to:
Ease the burden on ratepayers by minimising rate increases
Keep borrowings to a minimum Continue to invest in infrastructure asset
renewal and new infrastructure, particularly those associated with the Commonwealth Games
Maintain current high levels of service to the community
Financial decisions are guided by corporate policies, strategies and principles of effective financial management. Council regularly models financial performance, financial position and cash flow forecasts to monitor the long term sustainability of decisions. A comprehensive analysis of the long term financial outlook is undertaken between July and December each year, and this sets the context for the development of the annual budget. Projected financial statements are included in Appendices 3, 4, 5 and 6.
7.2 Long Term Financial Outlook Council’s long-term financial model includes the following key assumptions (which do not reflect final Council policy):
General rate increase of 3.5% per annum, which will be subject to annual review.
Limited new social and community infrastructure with the exception of those venues and facilities being delivered within the city for the 2018 Commonwealth Games
Targeted annual savings of $11m to be achieved, with $10m of these savings allocated to the Commonwealth Games
$100m cash contribution relating to the Commonwealth Games to be paid to the State Government (of which $40m will be paid by 30 June 2015), plus an estimated $120 million
(future dollars) for essential Games related works and services
Infrastructure asset renewal funding included generally as reflected in Asset Management Plans
Continuation of a general rate discount of 10%. Continued funding generally at existing levels for
key strategies In summary, the key points in relation to Council’s financial forecast are:
In the period to 2017-18, Council will need to source approximately $45m to fully fund its commitment to the Commonwealth Games
Limited financial capacity to increase service levels for the next 4 years, with additional community infrastructure being through the introduction of new and upgraded venues and facilities as part of the 2018 Commonwealth Games Program
Beyond 2017-18, small budget surpluses are forecast which can be allocated to priorities such as the Cultural Precinct, and associated operational expenditure, increased funding to deliver key strategy outcomes and increased operational costs associated with new and upgraded Commonwealth Games community facilities and venues
Reduced returns in real terms from Council’s commercial business units
Debt balance projected to significantly reduce due to projected prudent forecast loan borrowings
Moving forward Council will need to take the following into account: Reduced infrastructure charges revenue as a
result of the impacts of the State Government reform to Queensland’s infrastructure funding and charging framework
Annual review of concessions (revenue foregone) provided by Council
Continue to minimise discretionary expenditure and continue its value for money agenda
Potential new revenue sources
7.3 Financial Performance Council’s financial performance can be evaluated against four key pillars.
1. Competitive rating levels and user pays charges.
2. Debt levels and capacity to service debt. 3. The condition of Council’s infrastructure
assets. 4. The scope and standard of services.
7.3.1 Competitive Rating Levels and User Pay Charges
Council’s rates and charges increases are kept to a minimum and remain competitive with other South East Queensland Councils, particularly taking into account comparative levels of service and the significant impact of external costs such as bulk water, electricity and compulsory quarterly billing for water and sewerage services.
Council applies the principles of equity, effectiveness and efficiency, simplicity and sustainability in setting rates and charges as set out in the Revenue Policy.
Council’s Revenue Policy is included in Appendix 8.
7.3.2 Debt Levels and Capacity to Service Debt
Council is focussed on responsibly managing debt in the short and long term.
Total debt is forecast to reduce from $784m in 2013-14 to below $700m in 2018-19, with significant reductions throughout the remainder of the forecast period.
This is partly as a result of Gold Coast Water setting aside funds for major capital works, particularly the long-term seaway release project, which will result in minimal, if any, borrowings for the project. Council is also well within its capacity to service the debt.
The debt service ratio (debt and interest payments divided by operating revenue) for 2014-15 is estimated at 9% and reduce to 6% during the forecast period (well below the policy limit of 20%).
The level of borrowings drawn each financial year is carefully monitored through long-term financial modelling to ensure affordability. In addition to internal assessments, Council is required to submit an annual application to the State Government, which includes the long-term financial forecast, to gain approval for all planned borrowings. QTC periodically undertakes a detailed credit assessment of Council and makes recommendations to the State government regarding sustainable borrowing levels.
Council seeks to minimise general rates as a funding source to repay debt, preferring to rely on specific revenue sources that are matched to the infrastructure being constructed.
Debt is only used for capital purposes. The term of the debt is matched, as best as possible, to the life of the asset up to the maximum term imposed by QTC. Borrowings usually have terms of between 9 and 15 years. Occasionally, for major capital projects, debt will be borrowed over the maximum allowable term of 20 years.
Council’s Debt Policy is included in Appendix 9.
7.3.3 The condition of Council’s infrastructure assets The Council’s infrastructure asset base has a replacement value of $13.8 billion with our Asset Management Plans highlighting that these assets are mostly in good condition (only 1% of the assets are in poor condition). This is due to many of the infrastructure assets being reasonably young, the infrastructure base being well maintained and Council generally investing in infrastructure renewal when required.
While legislative requirements of the Local Government Act 2009 have been one driver for having Asset Management Plans, the Council recognises that it is good management practice to utilise Asset Management Plans to sustainably manage infrastructure assets, which is an essential component of financial sustainability.
The Asset Management Plans are updated annually in order to inform the budget process and are integrated with the Long-Term Financial Forecast. The outputs of the Asset Management Plans are summarised into the overarching Total Asset Management Plan, which Council adopts annually in conjunction with adoption of the budget.
The 2014-15 to 2023-24 Total Asset Management Plan states that the infrastructure renewal requirement (i.e. the renewal investment required to maintain current levels of service for existing infrastructure assets) for 2014-15 is $81.1m increasing to $88.5m (today’s dollars) at the conclusion of the forecast period. The following graph illustrates the 10 year infrastructure renewal forecast.
7.3.4 The scope and standard of services Over the last decade significant community infrastructure (including libraries, aquatic centres and community and youth centres) has been provided within the city. The standards of service in terms of both infrastructure and other services continue to be of a high standard and are projected to remain so into the future. The facilities and venues delivered as part of the Commonwealth Games will further enhance this standard of service.
7.4 2013 Credit Review Queensland Treasury Corporation (QTC) conducted a credit review of Council in 2013 as part of the annual debt application. The rating was maintained as ‘moderate’ but the outlook was upgraded from ‘negative’ to ‘neutral’. A moderate rating is defined as:
“A local government with an adequate capacity to meet its financial commitments in the short to medium-term and an acceptable capacity in the long-term. While it has some record of reporting minor to moderate operating deficits, the local government may also have recently reported a significant operating deficit. It is likely able to address its operating deficits, manage unforeseen financial shocks and any adverse changes in its business, with moderate revenue and/or expense adjustments. The expense adjustments are likely to result in a number of changes to the range of and/or quality of services offered. lts capacity to manage core business risks is moderate.”
A neutral outlook is defined as:
“There are no known foreseeable events that would have a direct impact on the local government's capacity to meet its financial commitments. It may be possible for a rating upgrade or downgrade to occur from a neutral outlook, if such an event or circumstance warranted as such.”
The upgrade of Council’s financial outlook from negative to neutral is a significant achievement and
evidence that Council is responsibly managing the financial complexities of hosting the Commonwealth Games.
In accordance with the rating definition, Council has during the past 2 years in particular made “moderate revenue and expenditure adjustments” and will continue to do so.
7.5 Financial Sustainability Indicators The following financial sustainability ratios are prescribed under the Local Government Regulation 2012:
operating surplus ratio asset sustainability ratio net financial liabilities ratio
In relation to the first 2 ratios, two sets of figures have been used in the calculation. As required, each is calculated using straight line depreciation as the relevant measure for the decline in value of assets and also used is the required renewals expenditure determined through detailed Asset Management Plans.
Depreciation, a technical accounting concept, does not represent an accurate measure of what Council needs to spend to maintain the City’s infrastructure assets, but Council is required to use it in its financial statements and financial sustainability ratios.
Instead of using straight line depreciation as a guide to what Council actually needs to spend to renew its assets, Council relies on its detailed assessment contained in its Asset Management Plans which more accurately reflect condition of assets and required renewals expenditure.
7.6 Operating Ratio Ratio 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24
min max
Operating Surplus (straight line depreciation)
0% 10% -6% -6% -5% -6% -6% -5% -4% -4% -3% -2%Operating Surplus (Asset Management Plan renewals) 0% 10% 11% 11% 11% 11% 11% 11% 11% 11% 12% 12%
Calculation
Analysis
Net operating result (including straight line depreciation) divided by operating revenueorNet operating result (including asset management plan renewals) divided by operating revenue
Benchmark
There is a significant difference between the two results using the different measures for the decline in the value of assets. Using straight line depreciation, the forecast shows that operating deficits will continue through the entire forecasting period, although deficits will be smaller than what has been achieved over the last few years. Using the AMP required renewal figure, Council is forecasting a large operating surplus.
7.7 Asset Sustainability Ratio Ratio 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24
min max
Asset Sustainability (straight line depreciation)
90% 33% 34% 34% 33% 33% 35% 36% 37% 36% 36%Asset Sustainability (Asset Management Plan renewals) 90% 90% 90% 90% 90% 90% 95% 95% 95% 95% 95%
Calculation
Analysis
Capital expenditure on the replacement of assets (renewals) divided by straight line depreciation expenseorCapital expenditure on the replacement of assets (renewals) divided by asset management plan required renewals
The results of this ratio are poor if straight line depreciation is used as the appropriate measure for the decline in value of assets, with Council only spending about a third of the depreciation cost on renewals annually. However, Council provides funding for the renewal of assets in accordance with the Total Asset Management Plan. Using this as the measure for the decline in assets, the ratio meets the required benchmark. Council believes this is the most appropriate measure as significant resources have been allocated to improve asset management planning in recent years and to determine the required renewals funding.
Benchmark
7.8 Net Financial Liabilities Ratio Ratio 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24
min max
Net Financial Liabilities60% 35% 33% 34% 33% 26% 20% 13% 8% 2% -2%
Calculation
AnalysisThe forecast result for this ratio shows that Council sits comfortably within the benchmark. There is a relatively low reliance on borrowings in the forecast.
Total liabilities less current assets divided by total operating revenue
Benchmark
7.9 Debt Service Ratio Ratio 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24
min max
Debt Service Ratio20% 9% 9% 9% 9% 9% 8% 8% 7% 6% 6%
Calculation
Analysis
Principal and interest payments on debt divided by total operating revenue
For the forecast period, the debt ratio remains comfortably under the internally set benchmark. This ratio indicates that Council will comfortably afford forecast debt service payments.
Benchmark
Page left intentionally blank
8. Operational Plan
8.1 Purpose The Operational Plan explains the activity and priorities of Council’s programs and services during 2014-15; supports the implementation of the Gold Coast 2020; manages risk and includes the plans for Council's commercial business units.
The Local Government Act 2009 requires Council to prepare and adopt an annual Operational Plan for each financial year which is consistent with the annual budget. Council may, by resolution, amend its annual Operational Plan at any time before the end of the financial year.
8.2 How to read the Operational Plan The Operational Plan includes:
A summary of Council’s programs of work A high level view of services, which
includes details about the service and levels of service delivery articulating quality, quantity, reliability and responsiveness. A financial overview of each service is provided which includes the previous year’s net budget for providing that service and the current year’s revenue, expense and net position
Within each service, details of initiatives planned for 2014-15, with a focus on high priority activities such as those supporting longer term planning and key infrastructure
Identification of initiatives which support the Gold Coast 2020, the GC2018 or the mitigation of corporate risks
The performance measures to be used to monitor progress during the year
The Performance Plans for Council’s two commercialised business units – Gold Coast Waste Management and Gold Coast Water (see Appendices 11 and 12)
An overview of Council’s program and service structure is shown here.
Program Service
Land Management and Development Streetscape Land Use and Urban Planning
Road Network Transport Improvement Traffic Management and Safety Parking Facilities & Regulation
Beaches and Waterways Natural Environment Conservation Catchment Management
Economic Development Tourism Management and Marketing
Internal Support Services Property & Facilities Management Council Support Fleet & Plant Marketing & Promotions Design Services Nursery Operations
Information Management Risk Management Financial Management Human Resources Corporate Planning and
Performance
Parks, Natural Areas and Recreation Library Services Tourist Parks & Campgrounds Major Sporting and Aquatic Centres Community Centres Community Support Culture and Heritage
Flooding and Drainage Public and Environment Health Lifeguard Service Animal Management Local Law Enforcement Public Safety Social Development Cemeteries Emergency/Disaster Management
Water Sewerage Recycled Water
Waste Disposal Waste Collection City Cleaning Recycling
City Planning
City Transport
Conservation and Environment
Economic Development
Internal Services
Organisational Capability
Parks, Recreation and Culture
Community Health and Safety
Water and Sewerage
Waste Management
8.3 Performance Evaluation The performance of the Operational Plan will be monitored through review of the following:
Progress of initiatives (quarterly) Progress of services (6 monthly) Progress against internal performance outcomes (annually) Review of community satisfaction with external services (annually via a community survey).
While a comprehensive view of performance will be available, the final report will be exception based, with a focus on areas of significant or unexpected variation from the plan. Details of the internal performance measures and external services that will be included in the community satisfaction survey can be found below.
8.3.1 Internal Performance Organisational Management Corporate Reputation Percentage positive media coverage
Complaints
Internal Audit – Implementation of Recommendations
Finance Management QTC Credit review rating
Investment Return
Operating Expenditure – Budget vs Actual
Capital Expenditure – Budget vs Actual
Grants and Subsidies Received from Federal and State Governments
Asset Management Asset Renewal Funding Ratio (Infrastructure)
Risk Management Reported Work Health and Safety Incidents
Workers Compensation Cost of Claims
People Management Workforce Composition Profile
Excess Accrued Leave
Whole of Organisation Staff Turnover
Additional Employee Hours Expenditure
Operational Management Customer Contact Channel Split by Volume
Enquiries by Type and Timings
Energy Efficiency Council’s Net Greenhouse Gas Emissions
IT Services Percentage of Time Business Critical Applications Unavailable
Incident Response Time Not Meeting Target
Percentage Downtime of Council Internet
Procurement Services Requisition to Purchase Order in 2 Days
Creditors Paid on Time
Procurement Savings
Revenue Services Unpaid Rates and Charges
Property Services Operating Cost per m²
8.3.2 Community Satisfaction (on services provided directly to the community) Program Services City Planning 1.1 Land Management and Development 1.3 Streetscape
1.2 Land Use and Urban Planning
City Transport 2.1 Parking Facilities and Regulation 2.3 Traffic Management and Safety
2.2 Road Network 2.4 Transport Improvement
Community Health and Safety
3.1 Animal Management 3.6 Lifeguard Service
3.2 Cemeteries 3.7 Local Law Enforcement
3.3 Emergency/Disaster Management 3.8 Public and Environment Health
3.4 Flooding and Drainage
3.5 Social Development
3.9 Public Safety
Conservation and Environment
4.1 Catchment Management 4.3 Natural Environment Conservation
4.2 Beaches and Waterways
Economic Development
5.1 Economic Development 5.2 Tourism Management and Marketing
Parks, Recreation and Culture
6.1 Community Centres 6.5 Parks, Natural Areas and Recreation
6.2 Community Support 6.6 Tourist Parks and Campgrounds
6.3 Culture and Heritage 6.7 Major Sporting and Aquatic Centres
6.4 Library Services
Waste Management
7.1 City Cleaning 7.3 Waste Collection
7.2 Recycling 7.4 Waste Disposal
Water and Sewerage
8.1 Recycled Water 8.3 Water
8.2 Sewerage
8.4 Estimated Activity Statement for Activities to which the Code of Competitive Conduct applies A local government's budget must, for each business activity, contain an estimated activity statement for the activities subject to the Code of Competitive Conduct. Business activities covered within the statement include Waste Management, Tourist Parks, Building Certification Group and Gold Coast Water.
8.4.1 Activities to which the Code of Competitive Conduct applies The following activity statements are for the activities subject to the Code of Competitive Conduct:
Waste Management Tourist Parks Gold Coast Water Building Certification Group
Budget $000
Budget $000
Budget $000
Budget $000
Revenue
Revenue provided for services to the Council (10,268) 0 (6,130) 0
Revenue provided for services provided to external clients (79,135) (16,695) (496,622) (133)
Community Service Obligations (1,445) 0 0 (249)
Total Revenue (90,848) (16,695) (502,752) (383)
Less: Expenditure 76,016 13,325 412,885 321
Net Result (14,832) (3,460) (89,867) (62)
8.4.2 Community Service Obligations (CSOs) The CSO value is determined by Council and represents an activity's costs which would not be incurred if the activity's primary objective was to make a profit. The Council provides funding from general revenue to the business activity to cover the cost of providing non-commercial community services or costs deemed to be CSOs by the Council. Details of CSOs relevant to activities subject to the Code of Competitive Conduct are presented below:
Activity CSO Description Amount $’000 Waste Management Building Certification Group
Dead animal collections, street and park bin collections and eligible rate donations pertaining to charitable organisations Non chargeable employee costs for time allocated to general public enquires.
1,445
249
8.5 Performance Plans – Commercial Business Units The 2014-15 Performance Plans for Gold Coast Waste Management and Gold Coast Water are attached to the Annual Plan as Appendix 11 and Appendix 12 respectively.
8.6 Technical Notes These technical notes are to assist the reader in understanding the elements included in the program and service summaries.
Op - this refers to Operational Revenues or Expenses
Cap - this refers to Capital Revenues or Expenses
2013-14 Nett ($’s) - this is a calculation field which is the 2013-14 "Revised Revenue Budget" less the 2013-14 "Revised Expense Budget" and is the cost that was included in the annual budget for this service or program for the 2013-14 financial year.
2014-15 Revenue ($’s) - this amount is the income that is expected to be generated by this service or program during the 2014-15 financial year.
2014-15 Expense ($’s) - this amount is the expense that has been budgeted for this service or program during the 2014-15 financial year.
2014-15 Nett ($’s) - this is a calculation field which is the 2014-15 "Revenue Budget" less the 2014-15 "Expense Budget" and is the cost/income included in the annual budget for this service or program for the 2014-15 financial year.
Recurrent Base (Incl Inflation) - this is the amount proposed as the Operating Recurrent Expense Base for the 2014-15 year and includes an estimate for inflation. This figure excludes allowances for National Competition Policy (NCP) and Service Level Agreement (SLA) costs.
Driven by End of Life Renewal - this is a cost incurred by the proposed replacement or renewal of an asset at the end of its useful life and is included in the Capital Renewal Budget for the 2014-15 year. This figure excludes allowances for NCP and SLA costs.
Total Base Budget - this is a calculation field which is the sum of the “Recurrent Base (Incl. Inflation)” amount and the “Driven by End of Life Renewal” amount.
Recurrent Proposals - these are amounts which are included in the proposed Operating New Recurrent Budget for the 2014-15 year. This figure excludes allowances for NCP and SLA costs.
Growth (Recurrent) Proposals - these are amounts which are included in the proposed Operating Growth Budget for the 2014-15 year. This figure excludes allowances for NCP and SLA costs.
Non-Recurrent Proposals - these are amounts proposed for the Operating New Non-Recurrent Budget for the 2014-15 year. This figure excludes allowances for NCP and SLA costs.
New/Upgrade Proposals - these are amounts proposed for the Capital New/Upgrade Expense Budget for the 2014-15 year. This figure excludes allowances for NCP and SLA costs.
Total New Proposals - this is a calculation field which is the sum of the “Recurrent Proposals”, “Growth (Recurrent) Proposals”, “Non-Recurrent Proposals” and the “New/Upgrade Proposals” amounts.
Service Total - this is a calculation field which is the sum of the "Total Base Budget" and the "Total New Proposals" to give a Service Total.
Risk Mitigation - if an initiative has been tagged as mitigating a corporate risk, this field details the number of the corporate risk that the initiative is mitigating.
Key Initiatives - projects listed within this area have been tagged based on an alignment with one of the following criteria:
- mitigating a corporate risk - a key action for strategy implementation - significant municipal infrastructure - improvements in service delivery - contributes to the Gold Coast 2020 and
GC2018
2014-15 Proposal ($’s) - this is the proposed expense budget estimate for the 2014-15 financial year.
GC2018 - Gold Coast 2018 Commonwealth Games™
Int Lab – stands for Internal Labour and represents initiatives that are resourced as part of the current service funding
Comm Games (Column in the Service pages) identifies projects and initiatives that have been tagged as GC2018 Heads of Agreement projects or are Highly Desirable for progressing towards GC2018 (As approved by Commonwealth Games Unit)
Corp Plan (Column in the Service pages) identifies projects or initiatives that are also Signature Actions in the Gold Coast 2020 (Corporate Plan)
Page left intentionally blank
8.7 Program Summaries The following pages provide a summary of each of the programs which include a description of the program, key information that was considered in forming the budget, a financial summary of the program budget and key initiatives and activities being undertaken during the 2014-15 financial year. The figures included this section may differ slightly from the summary budget figures due to the inclusion of internal transactions and transfers to reserve etc.
••
••••
What City Planning Achieves:
Key Considerations Informing the Budget:Population growth and how to manage it is one of the City of Gold Coast’s (City) major challenges with pressure on the need for housing,
during 2014-15 to coordinate, plan and manage the city’s cultural and heritage investment over the coming years. Work will also continue
Base Budget
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
•
•
•
•
•
•
•
••
••••
What City Transport Achieves:
Key Considerations Informing the Budget:
Base Budget
Note 1.
New Proposals
The above New/Upgrade Proposals incur annual O&M costs of:
•
••
•
•
••
•
•
•
•
•
•
•
•
•
•
••
••••
What Community Health and Safety Achieves:
Key Considerations Informing the Budget:The Gold Coast is still considered one of Australia’s most rapidly growing cities. The population has grown from 35,000 in the 1960s to
protection to city residents. The Lifeguard service will also continue to provide front-line services along the City’s beaches, ensuring the
Base Budget
New Proposals
The above New/Upgrade Proposals incur annual O&M costs of:Note 1.
•
•
•
•
•
•
•
•
•
•
••
Page left intentionally blank
••
••••
What Conservation and Environment Achieves:
Key Considerations Informing the Budget:
environment. The City’s ocean beaches act as protection for the city and provide a habitat for unique flora and fauna.
Base Budget
Note 1.
New Proposals
The above New/Upgrade Proposals incur annual O&M costs of:
•••
••
••••
What Economic Development Achieves:
Key Considerations Informing the Budget:
The city’s employment mix and dispersed geography has resulted in productivity levels that are below the State average.
Base Budget
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
•
•
•
•
•
•
•
•
•
•
•
•
•
••
••••
Base Budget
What Internal Services Achieves:
Key Considerations Informing the Budget:
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
•
•
••
••••
Note 1.
What Organisational Capability Achieves:
Key Considerations Informing the Budget:
Base Budget
New Proposals
The above New/Upgrade Proposals incur annual O&M costs of:
•
••
••••
What Parks, Recreation and Culture Achieves:
through a comprehensive greening and street planting program. It oversees extensive natural areas protecting the city’s conservation
Key Considerations Informing the Budget:
improvements to international and local sporting facilities; upgrade of amenities in the City’s major parks and improvements to tourist
and Festival Program for the city and the development of creative community partnerships to increase the city’s cultural capacity and
Base Budget
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
•
•
•
••
•
•
•
•••
•
••
•
Strengthening the city’s culture and heritage and providing opportunities through the development of community cultural and professional
•
•
Page left intentionally blank
••
••••
Network. Gold Coast City’s current network consists of 14 waste and recycling centres and two active landfills. In 2012-13, 586,820
What Waste Management Achieves:
Key Considerations Informing the Budget:
Base Budget
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
•
•
•
•
•
••
••••
What Water and Sewerage Achieves:
Key Considerations Informing the Budget:
Base Budget
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
New Proposals
•
•
•
•
8.8 Service Summaries The following pages provide a summary of each of the services, categorised by program. These include a description of the service, levels of service and a financial summary of the service budget and key initiatives and activities being undertaken during the 2014-15 financial year. The figures included this section may differ slightly from the summary budget figures due to the inclusion of internal transactions and transfers to reserve etc.
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
• ••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
•
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•••
• •
•
•
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
Meet the current and future transport needs of the City by effectively planning, designing, constructing and maintaining the city’s transport
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••••
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Ensure the City’s residents and visitors when using our beaches and foreshores enjoy high levels of safety and amenity through the
hours generally 6am to 6.30pm. 34 beaches patrolled November – April hours generally 6am to 6pm. 26 beaches patrolled year round, generally 8am – 5pm.
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
••••
•
Int Lab: Denotes initiatives funded by Internal Labour
The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Note 1.
••
••••
••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
• ••
•••
• ••
• •• •
••
New Proposals
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Level of Service:
Service Description:
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•••••••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
Page left intentionally blank
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
enable informed decision making by executive and Council, through: providing direction to Council’s Asset Management Framework,
Int Lab: Denotes initiatives funded by Internal Labour
Page left intentionally blank
••
••••
••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
••
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
Page left intentionally blank
••
••••
• •
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Service Description:
Level of Service:
New Proposals
Base Budget
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
•
• ••
• •
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
••
••••
Note 1. The above New/Upgrade Proposals incur annual O&M costs of:
Base Budget
New Proposals
Service Description:
Level of Service:
Int Lab: Denotes initiatives funded by Internal Labour
9. Appendices
Appendix 1 - Statement of Estimated Financial Position 2013-14
In accordance with Section 205 of the Local Government Regulation 2012, the following statement serves to inform the budget adoption meeting of Council’s financial operations and estimated financial position for 2013-14. A detailed schedule showing the initial 2013-14 budget and the estimated position as at 30 June 2014 is provided in the following pages.
Council’s initial 2013-14 budget provided for expenditure of $1,115.8 million and equipped the organisation with the resources to achieve the objectives as stated in Council’s adopted Corporate and Operational Plans. The 2013-14 budget anticipated an available surplus of $24.4 million from 2012-13. The final accounts from 2012-13 provided Council an available surplus of $31.8 million and represented the net result from the total funds carried forward of $142.2 million less funds required for reprovisions and end of year adjustments of $110.4 million. The following table shows how the 2012-13 surplus was accounted for and the resulting uncommitted surplus of $7.4 million carried forward to 2013-14.
Allocation of 2012-13 Surplus Budget Adjustments $ Million
2013-14 Initial Budget (Balanced) 0
Actual 2012-13 Surplus 142.2
2012-13 Carried Forward Revenue 16.7
2012-13 Carried Forward Operating Expenditure (20.4)
2012-13 Carried Forward Capital Expenditure (106.7)
Sub-Total 31.8
Anticipated 2012-13 Surplus to underpin 2013-14 Initial Budget (24.4)
Uncommitted Surplus Carried Forward From 2012-13 7.4
Council’s performance against the initial 2013-14 budget can be seen as a combination of variances between the initial and revised budgets and variances between the revised budget and actual results at end of year. Budget reviews throughout the year allowed Council to revise the budget to address significant issues which arose during the year. These changes were accommodated while maintaining a balanced or surplus budget position. Significant changes to budget allocations during 2013-14 were:
Major Budget Amendments 2013-14 Budget
Adjustments $ Million
Brought Forward Available Surplus from 2012-13 7.4
Three (3) Point Plan for Coastal Protection (3.5)
Additional funding allocated to reserve in 2013-14 for future funding of Commonwealth Games (3.4)
Increase in rate donations (0.7)
Planning Reform Project in response to State Government Legislation (1.0)
Funding shortfall from natural disaster recovery (NDRAA scheme) (1.8)
Gold Coast Cultural Precinct Master Planning (0.8)
Increase in returns from Gold Coast Waste 1.3
Corporate savings initiatives identified as part of the March 2014 budget review.
9.9
All Other Net Variations. (3.2)
2013-14 Revised Surplus Position 4.2
The 2014-15 budget is underpinned by an anticipated brought forward surplus from 2012-13 of $17.7 million. $4.2 million has been recognised in the March budget review. It is expected that further savings of $13.5 million will be identified within Council’s budget by the end of the financial year.
Actual variances compared to the revised budget will not be known until the finalisation of the 2013-14 Financial Statements. However, it is anticipated that a number of budgeted capital works projects will not be completed in 2013-14 and together with the associated funding sources, will be carried forward into 2014-15. In summary, capital works in 2013-14 are expected to achieve an 80% completion for the year. Until accounts for 2013-14 are finalised, work on these projects will be facilitated within the funding provided in the initial 2014-15 budget estimates.
STATEMENT OF ESTIMATED FINANCIAL POSITION 2013-14ESTIMATED INCOMEAND EXPENDITURE STATEMENT FOR THE CITY OF GOLD COAST FOR THE YEAR ENDED 30 JUNE 2014
2013-14 Estimated Result
Tourist Parks
($000's)
Waste Management
($000's)
Gold Coast Water
($000's)
Other Council Activities($000's)
Council Total
($000's)
REVENUERates & Utility Charges (67,484) (422,337) (458,328) (948,149)Rates Discounts & Remissions 0 0 41,906 41,906 Rate Levy Charges For Third Parties 0 0 Fees And Charges (15,530) (8,367) (5,289) (45,544) (74,729)Interest Revenue (119) (2,300) (17,535) (19,954)Gain/Loss On Sale Of Assets 12 88 5,000 48,826 53,926 Contribution & Donations Revenue (333) (40,165) (115,630) (156,128)Grants & Subsidies Revenue 0 (26,983) (26,983)Other Revenue (141) (235) (40) (20,778) (21,194)
TOTAL REVENUE (15,659) (76,450) (465,130) (594,064) (1,151,304)
EXPENSESEmployee Costs, Materials & Services 11,564 100,708 395,702 564,708 1,072,682 Depreciation & Amortisation 1,420 1,125 97,500 162,455 262,500 Finance Costs 0 0 0 48,637 48,637 Other Expenses 2,909 867 1,911 87,825 93,511 Capitalised Expenses (1,743) (34,601) (45,627) (293,948) (375,918)
TOTAL EXPENSES 14,149 68,099 449,486 569,677 1,101,411
NET RESULT (1,509) (8,351) (15,644) (24,388) (49,892)
Opening Balance ($000s)
2014 Estimated Balance ($000s)
ASSETSCURRENT ASSETS
Cash assets 317,748 310,000 Receivables 199,064 189,099 Inventories 2,997 2,997 Prepayments 651 649
520,460 502,745
NON-CURRENT ASSETSReceivables 200 Other financial assets 1,150 1,150 Intangibles 54,912 Property, plant and equipment 11,225,240 10,938,161 Capital works in progress 302,343 768,533
11,583,845 11,707,844
TOTAL ASSETS 12,104,305 12,210,590
LAIBILITIESCURRENT LIABILITIES
Payables 87,327 76,075 Unearned revenue 2,252 2,252 Employee benefits 24,642 25,387 Interest-bearing loans 48,043 48,197
162,264 151,911
NON-CURRENT LIABILITIESEmployee benefits 47,912 47,167 Interest-bearing loans 721,883 746,680
769,795 793,846
TOTAL LIABILITIES 932,059 945,758
NET COMMUNITY ASSETS 11,172,246 11,264,832
COMMUNITY EQUITYRetained capital 6,764,408 6,811,107 Asset revaluation surplus 4,180,677 4,180,677 Reserves 227,161 273,048
TOTAL COMMUNITY EQUITY 11,172,246 11,264,832
ESTIMATED STATEMENT OF FINANCIAL POSITION FOR THE CITY OF GOLD COAST AS AT 30 JUNE 2014
Appendix 2 - Detailed Rates and Charges
The detailed rates and charges are set out in the Revenue Statement, however, a summary of Council’s rates and charges applicable in 2014-15 is provided below:
Differential General Rates - there are a number of differential general rates and minimum general rates which are set depending on whether properties are residential, commercial/industrial or rural. For all residential property that is utilised as the owner's principal place of residence excluding rural non-CTP and horizontal CTP larger than 750m2, a minimum general rate of $830.50 applies. The applicable differential general rate categories for the properties subject to the $830.50 minimum are 1A, 1B, 1T & 1U. Just over 30% of these properties are on the minimum general rate. The average general rate payable for category 1A property (principal place of residence non-CTP) is $1,320.71.
Special Rates and Charges - there are also a number of special rates (area and purpose specific) which apply, particularly in relation to provision of safety cameras, promotional activities and local business growth in Broadbeach, Surfers Paradise and the Southern Gold Coast and specific infrastructure and business centre improvement projects.
Separate Rates and Charges – these charges apply consistently across the whole city for City Transport Improvement $117.00 (increase of $6), Recreational Space $29.00 (increase of $5), Open Space Preservation $38.00 (same as 2013-14). A new Transitional Volunteer Fire Brigade Separate Charge of $2 has also been introduced.
Waste Management Utility Charge - a range of charges apply depending on the service provided. A charge of $260.30 applies to a standard 240 litre refuse/re-cycling service. Excluding the carbon tax component of $14.60 as introduced by the Federal Government, the increase in the Waste Management Utility Charge is 3.8%.
Water and Sewerage Charges – residential service charges for water and sewerage will be $212.10 and $725.15 respectively and represent a 3.1% increase in line with CPI movements.
Council sets its rates and charges on the following principles which are set out in Council’s Revenue Policy:
equity – ensuring the fair and consistent application of lawful rating and charging principles, without bias, taking account of all relevant considerations.
effectiveness/efficiency – meeting the financial, social, economic, environmental or other corporate objectives stated in Council's Corporate Plan and other adopted policies.
simplicity – to ensure widespread community or stakeholder understanding of a complex system. sustainability – revenue decisions support the financial strategies for the continued delivery of
infrastructure and services identified in Council’s long term planning.
The Local Government Regulation 2012 (S169(6)) requires the following disclosure regarding the total increase in rates and utility revenue year on year within Council’s annual budget. It should be noted that the total increase of 5.4% as shown in the following table includes additional revenue due to City growth and the State Government’s bulk water charge and the Federal Government's carbon tax component contained in the Waste Management Utility Charge.
Total Rates and Utility Charges Comparison 2013-14 to 2014-15
Rate Category
2013-14Initial Budget
$
2014-15Growth
Increase$
Growth
Increase%
2014-15Rate Increase /
(Decrease)$
Rate Increase
%
2014-15Proposed
Budget$
Total Increase
%
General Rate 407,551,428 3,019,535 0.7% 15,008,149 3.7% 425,579,112 4.4%
Transitional Fire Brigade Separate Charge - NA 492,600 NA 492,600 NA
Rural Fire Special Charge 448,320 NA (448,320) NA NA
Connecting Southern Gold Coast Special Rate 675,888 - 0.0% 20,277 3.0% 696,165 3.0%
Open Space Preservation Separate Charge 9,279,600 79,800 0.9% - 0.0% 9,359,400 0.9%
Recreational Space Separate Charge 5,860,800 60,900 1.0% 1,221,000 20.8% 7,142,700 21.9%
Waste Management Utility Charge (excluding carbon tax) 63,155,917 803,282 1.3% 2,359,575 3.7% 66,318,774 5.0%
Broadbeach Alliance 1,825,675 - 0.0% 179,770 9.8% 2,005,445 9.8%
City Transport Improvement Separate Charge 27,106,200 245,700 0.9% 1,465,200 5.4% 28,817,100 6.3%
Surfers Paradise Management and Promotion Special Rate 3,046,795 - 0.0% 91,405 3.0% 3,138,200 3.0%
Safety Camera Network Special Rate 1,769,600 - 0.0% 56,644 3.2% 1,826,244 3.2%
Centre Improvement Program Special Rate 423,333 - 0.0% - 0.0% 423,333 0.0%
Sub-Total (Excluding GCW and carbon tax) 521,143,556 4,209,217 0.8% 20,446,300 3.9% 545,799,073 4.7%
Sewerage 187,300,000 4,303,000 2.3% 5,900,000 3.2% 197,503,000 5.4%
Water Supply (excluding bulk water) 96,481,586 (610,625) (0.6%) (4,645,961) (4.8%) 91,225,000 (5.4%)
Recycled Water 460,000 4,000 0.9% 36,000 7.8% 500,000 8.7%
Total Rates and Charges (excluding bulk water and carbon tax) 805,385,142 7,905,592 1.0% 21,736,339 2.7% 835,027,073 3.7%
Bulk Water 'Pass through' charges (State Government) 140,592,614 6,092,625 4.3% 14,549,761 10.3% 161,235,000 14.7%
Carbon tax (Federal Government) 3,028,080 30,660 1.0% 537,240 3,595,980 18.8%
Total Rates and Charges 949,005,836 14,028,877 1.5% 36,823,340 3.9% 999,858,053 5.4%
Notes1. Includes State Government bulk water charges which have increased by $20.6 million or 14.7% (including growth and price increases).2. The Initial 2013-14 Budget for Water Supply Utility Charges does not reflect adjustments made during 2013-14 to recognise non-chargeable water consumption (including concealed leakage).3. Includes a Federal Government carbon tax component which has increased rates by $3.6 million.
Appendix 3 - Accrual Budget and Income Statement
Note Gold Coast Water
Tourist Parks Waste Management
Other Council Activities
Total
Initial Budget$
Initial Budget$
Initial Budget$
Initial Budget$
Initial Budget$
REVENUE FROM ORDINARY ACTIVITIESOperating Income
Rates and Utility Charges 1 455,963,000 0 69,741,262 479,963,031 1,005,667,293Less: Discounts and Pensioner Remissions 0 0 0 (42,978,425) (42,978,425)
455,963,000 0 69,741,262 436,984,606 962,688,868
Fees & Charges 2 4,329,000 16,244,520 8,883,047 48,505,659 77,962,226Interest 3 1,330,000 0 126,436 15,535,352 16,991,788Other Revenue 4 0 450,750 42,000 20,022,350 20,515,100Community Service Obligations 0 0 1,445,214 (1,445,214) 0
5,659,000 16,695,270 10,496,697 82,618,147 115,469,114
Contributions and Donations 5 0 0 342,000 6,180,200 6,522,200Operating Grants and Subsidies 6 0 0 0 14,475,148 14,475,148
0 0 342,000 20,655,348 20,997,348
Total Operating Income 461,622,000 16,695,270 80,579,959 540,258,101 1,099,155,330
Capital IncomeCapital Contributions (Cash) 20,000,000 0 0 10,700,000 30,700,000Contributed Assets 20,000,000 0 0 101,249,000 121,249,000Other Capital Revenue 7 0 0 0 16,131,100 16,131,100Profit / (Loss) on Sale of Assets 8 (7,000,000) 0 0 1,119,000 (5,881,000)
Total Capital Income 33,000,000 0 0 129,199,100 162,199,100
Total Revenue from Ordinary Activities 494,622,000 16,695,270 80,579,959 669,457,201 1,261,354,430
EXPENSES FROM ORDINARY ACTIVITIES
Employee Costs (including statutory oncosts) 43,870,191 634,617 7,829,016 290,820,039 343,153,863Materials and Services (incl Internal Transactions) 114,929,863 7,252,972 56,920,499 282,018,727 461,122,061Depreciation and Amortisation 105,000,000 1,420,000 2,306,400 172,872,000 281,598,400Borrowing Costs 9 4,436,625 826,023 5,440,752 37,411,712 48,115,112Other Expenses 10 161,881,524 2,958,003 2,553,039 89,916,703 257,309,269(Capitalised Expenses) (44,655,773) (1,888,500) (16,643,822) (159,750,960) (222,939,055)
Total Expenses from Ordinary Activities 385,462,430 11,203,115 58,405,884 713,288,221 1,168,359,650
Income Tax Equivalents 19,292,784 2,031,794 7,342,304 (28,666,882) 0Dividends and Returns 80,373,726 1,931,504 5,108,581 (87,413,811) 0
NET RESULT FOR THE YEAR 9,493,060 1,528,857 9,723,190 72,249,673 92,994,780
CAPITAL TRANSACTIONS
Operating Funding
Net Result 9,493,060 1,528,857 9,723,190 72,249,673 92,994,780Transfers to Reserves (48,018,384) 0 (5,940,881) (101,684,810) (155,644,075)Transfers from Reserves 0 0 1,630,000 82,267,851 83,897,851Transfers to Infrastructure Charges Reserve (20,000,000) 0 0 (10,700,000) (30,700,000)Transfers From Infrastructure Charges Reserve 1,100,000 0 0 8,444,517 9,544,517Loans 0 0 0 0 0Brought Forward Surplus 0 0 0 17,700,000 17,700,000
Available for Capital Allocation (57,425,324) 1,528,857 5,412,309 68,277,231 17,793,073
Other Capital FundingDepreciation 105,000,000 1,420,000 2,306,400 172,872,000 281,598,400Loans 0 1,888,500 15,170,051 28,783,333 45,841,884Book Value of Assets Traded / Disposed 7,000,000 0 0 4,000,000 11,000,000Transfers from Other Reserves 1,356,783 0 1,473,771 23,351,250 26,181,804Transfers from Infrastructure Charges Reserves 12,365,241 0 0 6,000,000 18,365,241
125,722,024 3,308,500 18,950,222 235,006,583 382,987,329
Total Capital Funding 68,296,700 4,837,357 24,362,531 303,283,814 400,780,402
Allocations of Capital Funding
Constructed and Purchased Assets 44,655,773 1,888,500 16,643,822 159,750,960 222,939,055Loan Redemption 3,640,927 2,948,857 7,718,709 42,283,854 56,592,347Contributed Assets 20,000,000 0 0 101,249,000 121,249,000
Total Capital Allocations 68,296,700 4,837,357 24,362,531 303,283,814 400,780,402
Budget Surplus / (Deficit) 0 0 0 0 0
Accrual Budget and Income Statement2014-15 Budget
$ $1 Rates and Utility Charges (Gross Levies) 7 Other Capital Revenue
General Rates (Incl. Differential Rates) (425,579,112) Federal Grants and Subsidies (11,058,800) Water Rates (252,460,000) State Grants & Subsidies (3,072,300) Sewerage (198,003,000) Capital Revenue Other (2,000,000) Waste Service (69,914,754) (16,131,100) Transport Separate Charge (28,817,100) Other Separate Rates (16,502,100) 8 Profit/ (Loss) on Sale of AssetsSpecial Rates (8,581,987) Proceeds From Sale 5,119,000 Other Rates (5,809,240) Less : Disposal Costs (11,000,000)
(1,005,667,293) and Retired Book Value(5,881,000)
2 Fees & ChargesBuilding And Development Fees (17,581,460) 9 Finance CostsCemetary Fees (1,300,500) Bank Fees and Finance Charges 1,052,800 Infringements (12,195,150) QTC Book Debt Finance Charges 47,062,312 Licenses And Permits (4,139,430) 48,115,112 Other Fees And Charges (3,176,044) Parking Fees (8,027,635) 10 Other ExpensesPrivate Works (2,375,000) Bulk Water Purchases 161,235,000 Property And Information Fees (2,763,475) Contributions 50,540,539 Refuse Tipping Fees (7,879,512) External Audit Fees 514,800 Tourist Park Fees (16,394,520) Insurance 12,894,863 Water And Wastewater (2,129,500) Other 32,124,067
257,309,269 (77,962,226)
3 Interest ReceivableInterest on Rate Arrears (3,399,943) Interest Other (13,591,845)
(16,991,788)
4 Other RevenueRental & Lease Revenue (12,785,150) Insurance Claim Recovery (1,965,800) Commission Income (750,500) Canteeen Revenue (1,348,600) Sundry Revenue (3,665,050)
(20,515,100)
5 Operating Contributions1000126 - Contribution Revenue in Trust (5,000,000)
1000726 - Recycling Promotion & Resources
(342,000)
1001133 - City Cleaning - DMR (1,119,400) 1001134 - City Cleaning - DOT (56,000) 1001419 - SES Operations (4,800)
(6,522,200)
6 Operating Grants and SubsidiesFinancial Assistance Grant (10,906,074) Grants & Subsidies - Other (3,569,074)
(14,475,148)
Accrual Budget and Income Statement2014-15 Budget
Notes to Accrual Budget and Income Statement
Accr
ual B
udge
t and
Inco
me
Stat
emen
t 201
5-16
to 2
023-
24
2015
-16
2016
-17
2017
-18
2018
-19
2019
-20
2020
-21
2021
-22
2022
-23
2023
-24
Fore
cast
Fore
cast
Fore
cast
Fore
cast
Fore
cast
Fore
cast
Fore
cast
Fore
cast
Fore
cast
($,0
00)
($,0
00)
($,0
00)
($,0
00)
($,0
00)
($,0
00)
($,0
00)
($,0
00)
($,0
00)
OP
ERA
TIN
G IN
CO
ME
Rat
es a
nd U
tility
Cha
rges
1,05
4,56
61,
103,
011
1,14
7,55
11,
189,
216
1,23
2,54
01,
277,
596
1,32
3,85
01,
371,
582
1,42
1,07
4Le
ss :
Dis
coun
ts &
Pen
sion
er R
emis
sion
s(3
7,14
2)(3
8,81
3)(4
0,55
9)(4
2,38
5)(4
4,29
2)(4
6,28
5)(4
8,36
8)(5
0,54
4)(5
2,81
9)1,
017,
424
1,06
4,19
81,
106,
992
1,14
6,83
11,
188,
248
1,23
1,31
11,
275,
482
1,32
1,03
81,
368,
255
Fees
& C
harg
es83
,257
87,2
4897
,208
101,
179
105,
840
109,
906
114,
144
118,
583
123,
195
Inte
rest
14,5
9113
,765
12,1
7112
,281
12,9
3413
,175
13,5
5313
,776
13,6
69O
ther
Rev
enue
22,2
6233
,246
32,5
7815
,246
15,7
7616
,325
16,8
9317
,482
18,0
9012
0,11
013
4,25
914
1,95
712
8,70
613
4,55
013
9,40
614
4,59
014
9,84
115
4,95
4
Con
tribu
tions
& D
onat
ions
1,22
21,
264
1,30
91,
354
1,40
21,
451
1,50
21,
554
1,60
8O
pera
ting
Gra
nts
& S
ubsi
dies
14,7
6615
,261
15,7
7316
,303
16,8
5117
,418
18,0
0418
,610
19,2
3715
,988
16,5
2517
,082
17,6
5718
,253
18,8
6919
,506
20,1
6420
,845
Tota
l Ope
ratin
g In
com
e1,
153,
522
1,21
4,98
21,
266,
031
1,29
3,19
41,
341,
051
1,38
9,58
61,
439,
578
1,49
1,04
31,
544,
054
Cap
ital I
ncom
eC
apita
l Con
tribu
tions
155,
986
161,
365
164,
588
167,
907
171,
325
174,
847
178,
473
182,
209
186,
057
Cap
ital G
rant
s &
Sub
sidi
es18
,234
18,7
4019
,970
17,4
2717
,915
18,4
1718
,934
19,4
6719
,145
Tota
l Cap
ital I
ncom
e17
4,22
018
0,10
518
4,55
818
5,33
418
9,24
019
3,26
419
7,40
720
1,67
620
5,20
2
Tota
l Rev
enue
from
Ord
inar
y A
ctiv
ities
1,32
7,74
21,
395,
087
1,45
0,58
91,
478,
528
1,53
0,29
11,
582,
850
1,63
6,98
51,
692,
719
1,74
9,25
6
EXP
ENS
ES F
RO
M O
RD
INA
RY
AC
TIV
ITIE
SE
mpl
oyee
Cos
ts, M
ater
ials
& S
ervic
es88
5,98
893
5,73
998
6,64
41,
012,
042
1,04
5,92
01,
085,
013
1,12
4,88
01,
164,
015
1,20
2,66
0D
epre
ciat
ion
& A
mor
tisat
ion
288,
310
296,
971
306,
748
316,
240
322,
964
331,
015
336,
643
342,
823
350,
391
Bor
row
ing
Cos
ts45
,926
44,9
8443
,118
40,8
5438
,088
34,0
0429
,838
25,8
2322
,415
Tota
l Exp
ense
s fr
om O
rdin
ary
Act
iviti
es1,
220,
224
1,27
7,69
41,
336,
511
1,36
9,13
61,
406,
972
1,45
0,03
21,
491,
361
1,53
2,66
11,
575,
465
NET
RES
ULT
FO
R T
HE
YEA
R10
7,51
811
7,39
311
4,07
810
9,39
212
3,31
913
2,81
814
5,62
416
0,05
817
3,79
1
OTH
ER O
PER
ATI
NG
FU
ND
ING
Tran
sfer
s To
Res
erve
s(4
8,00
2)(4
0,17
5)(3
9,04
3)(6
7,26
6)(2
2,54
5)(3
9,18
4)(3
2,17
1)(2
0,66
3)(2
0,63
0)Tr
ansf
ers
From
Res
erve
s45
,639
29,6
8230
,273
30,8
8121
,507
22,1
5222
,817
23,5
0124
,206
Tran
sfer
s To
Infra
stru
ctur
e C
harg
es R
eser
ve(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)(3
3,95
0)Tr
ansf
ers
From
Infra
stru
ctur
e C
harg
es R
eser
ves
6,64
06,
914
8,62
78,
296
6,14
94,
839
6,89
64,
582
5,01
2(2
9,67
3)(3
7,52
9)(3
4,09
3)(6
2,04
0)(2
8,83
9)(4
6,14
2)(3
6,40
7)(2
6,53
0)(2
5,36
2)
Ava
ilabl
e fo
r C
apita
l Allo
catio
n77
,845
79,8
6479
,985
47,3
5294
,480
86,6
7610
9,21
713
3,52
814
8,42
9
Oth
er C
apita
l Fun
ding
Dep
reci
atio
n28
8,31
029
6,97
130
6,74
831
6,24
032
2,96
433
1,01
533
6,64
334
2,82
335
0,39
1Lo
ans
59,4
3546
,074
44,7
0027
,082
7,57
06,
344
12,1
664,
161
6,59
9B
ook
Val
ue o
f ass
ets
trad
ed /
disp
osed
10,0
0010
,000
10,0
0010
,000
10,0
0010
,000
10,0
0010
,000
10,0
00T
rans
fers
from
Res
erve
s7,
362
63,2
5431
,887
-6,
200
--
937
-T
rans
fers
from
Infr
astr
uctu
re C
harg
es R
eser
ves
26,5
6027
,656
34,5
0833
,184
24,5
9819
,356
27,5
8518
,327
20,0
4639
1,66
744
3,95
542
7,84
338
6,50
637
1,33
236
6,71
538
6,39
437
6,24
838
7,03
6
Tota
l Cap
ital F
undi
ng46
9,51
252
3,81
950
7,82
843
3,85
846
5,81
245
3,39
149
5,61
150
9,77
653
5,46
5
Allo
catio
ns o
f Cap
ital F
undi
ngC
onst
ruct
ed a
nd P
urch
ased
Ass
ets
282,
253
326,
607
302,
029
224,
002
253,
673
240,
268
277,
819
289,
692
317,
089
Loan
Red
empt
ion
62,1
9068
,956
74,2
9174
,994
73,8
2571
,252
72,2
5870
,778
65,1
80C
ontr
ibut
ed A
sset
s12
4,28
612
7,41
513
0,63
813
3,95
713
7,37
514
0,89
714
4,52
314
8,25
915
2,10
7To
tal C
apita
l Allo
catio
ns46
8,73
052
2,97
850
6,95
743
2,95
346
4,87
345
2,41
749
4,60
050
8,72
953
4,37
6
Bud
get S
urpl
us /
(Def
icit)
--
--
--
--
-
App
endi
x 4
- Bud
gete
d St
atem
ent o
f Fin
anci
al P
ositi
on
Estim
ated
201
3-14
Res
ult a
nd 2
014-
15 to
202
3-24
Bud
get
2013
-14
Antic
ipat
edRe
sult
2014
-15
Initi
alBu
dget
2015
-16
Fore
cast
2016
-17
Fore
cast
2017
-18
Fore
cast
2018
-19
Fore
cast
2019
-20
Fore
cast
2020
-21
Fore
cast
2021
-22
Fore
cast
2022
-23
Fore
cast
2023
-24
Fore
cast
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
CURR
ENT
ASSE
TSC
ash
asse
ts31
0,00
038
1,00
437
3,10
431
6,93
028
1,65
930
6,82
930
1,56
932
5,35
733
1,08
733
4,99
533
6,67
4R
ecei
vabl
es18
9,09
915
9,69
116
7,93
017
5,65
118
3,67
519
0,35
419
7,37
720
4,56
121
1,94
121
9,56
322
7,46
5In
vent
orie
s2,
997
2,99
72,
997
2,99
72,
997
2,99
72,
997
2,99
72,
997
2,99
72,
997
Pre
paym
ents
649
649
649
649
649
649
649
649
649
649
649
TOTA
L CU
RREN
T AS
SETS
502,
745
544,
341
544,
680
496,
227
468,
980
500,
829
502,
592
533,
564
546,
675
558,
204
567,
785
NON-
CURR
ENT
ASSE
TSR
ecei
vabl
es1,
150
1,15
01,
150
1,15
01,
150
1,15
01,
150
1,15
01,
150
1,15
01,
150
Oth
er fi
nanc
ial a
sset
s0
00
00
00
00
00
Pro
perty
, pla
nt a
nd e
quip
men
t11
,706
,694
11,7
40,4
6611
,848
,696
11,9
95,7
4812
,111
,665
12,1
43,3
8412
,201
,468
12,2
41,6
1812
,317
,317
12,4
02,4
4512
,511
,251
TOTA
L NO
N-CU
RREN
T AS
SETS
11,7
07,8
4411
,741
,616
11,8
49,8
4611
,996
,898
12,1
12,8
1512
,144
,534
12,2
02,6
1812
,242
,768
12,3
18,4
6712
,403
,595
12,5
12,4
01
TOTA
L AS
SETS
12,2
10,5
9012
,285
,957
12,3
94,5
2512
,493
,125
12,5
81,7
9512
,645
,363
12,7
05,2
1012
,776
,331
12,8
65,1
4112
,961
,799
13,0
80,1
86
CURR
ENT
LIAB
ILIT
IES
Pay
able
s76
,075
69,0
1672
,821
76,9
1081
,094
83,1
8285
,966
89,1
7992
,456
95,6
7298
,849
Une
arne
d re
venu
e2,
252
2,25
22,
252
2,25
22,
252
2,25
22,
252
2,25
22,
252
2,25
22,
252
Pro
visio
ns25
,387
25,3
8725
,387
25,3
8725
,387
25,3
8725
,387
25,3
8725
,387
25,3
8725
,387
Inte
rest
bea
ring
loan
s48
,197
62,1
9068
,956
74,2
9174
,994
73,8
2571
,252
72,2
5870
,778
65,1
8064
,221
TOTA
L CU
RREN
T LI
ABIL
ITIE
S15
1,91
115
8,84
616
9,41
617
8,84
018
3,72
818
4,64
518
4,85
818
9,07
619
0,87
318
8,49
219
0,70
9
NON-
CURR
ENT
LIAB
ILIT
IES
Pro
visio
ns47
,167
47,1
6747
,167
47,1
6747
,167
47,1
6747
,167
47,1
6747
,167
47,1
6747
,167
Inte
rest
bea
ring
loan
s74
6,68
072
1,93
671
2,41
568
4,19
865
3,90
360
7,16
054
3,47
847
7,56
441
8,95
335
7,93
430
0,31
1
TOTA
L NO
N-CU
RREN
T LI
ABIL
ITIE
S79
3,84
676
9,10
275
9,58
173
1,36
470
1,07
065
4,32
759
0,64
552
4,73
146
6,11
940
5,10
034
7,47
8
TOTA
L LI
ABIL
ITIE
S94
5,75
892
7,94
892
8,99
791
0,20
488
4,79
783
8,97
277
5,50
271
3,80
765
6,99
259
3,59
253
8,18
7
NET
COM
MUN
ITY
ASSE
TS11
,264
,832
11,3
58,0
0911
,465
,529
11,5
82,9
2111
,696
,998
11,8
06,3
9111
,929
,708
12,0
62,5
2412
,208
,149
12,3
68,2
0812
,541
,999
COM
MUN
ITY
EQ
UITY
Ret
aine
d ca
pita
l6,
811,
107
6,85
5,92
96,
967,
698
7,13
8,47
17,
284,
850
7,36
5,38
87,
490,
664
7,59
6,69
57,
733,
497
7,88
6,29
08,
054,
765
Res
erve
s4,
453,
725
4,50
2,08
04,
497,
831
4,44
4,44
94,
412,
148
4,44
1,00
34,
439,
044
4,46
5,83
04,
474,
652
4,48
1,91
84,
487,
234
TOTA
L CO
MM
UNIT
Y EQ
UITY
11,2
64,8
3211
,358
,009
11,4
65,5
2911
,582
,921
11,6
96,9
9811
,806
,391
11,9
29,7
0812
,062
,524
12,2
08,1
4912
,368
,208
12,5
41,9
99
App
endi
x 5
- Bud
gete
d St
atem
ent o
f Cas
h-Fl
ow
Estim
ated
201
3-14
Res
ult a
nd 2
014-
15 to
202
3-24
Bud
get
2013
-14
Antic
ipat
edRe
sult
2014
-15
Initi
alBu
dget
2015
-16
Fore
cast
2016
-17
Fore
cast
2017
-18
Fore
cast
2018
-19
Fore
cast
2019
-20
Fore
cast
2020
-21
Fore
cast
2021
-22
Fore
cast
2022
-23
Fore
cast
2023
-24
Fore
cast
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
($'0
00)
CASH
FLO
WS
FRO
M O
PERA
TING
ACT
IVIT
IES
Rec
eipt
s1,
124,
184
1,
175,
395
1,19
5,21
7
1,25
9,95
1
1,31
1,92
7
1,33
7,89
3
1,38
5,89
3
1,43
4,76
8
1,48
5,08
2
1,53
6,83
9
1,58
9,24
8
Pay
men
ts(8
76,7
07)
(893
,820
)(9
28,1
10)
(976
,635
)(1
,025
,578
)(1
,050
,808
)(1
,081
,224
)(1
,115
,804
)(1
,151
,441
)(1
,186
,621
)(1
,221
,898
)
Net c
ash
inflo
w/(o
utflo
w) f
rom
ope
ratin
g ac
tiviti
es24
7,47
628
1,57
526
7,10
828
3,31
628
6,34
928
7,08
430
4,66
931
8,96
433
3,64
035
0,21
836
7,35
0
CASH
FLO
WS
FRO
M IN
VEST
ING
ACT
IVIT
IES
Pro
ceed
s fro
m s
ale
of p
rope
rty, p
lant
and
equ
ipm
ent
03,
119
10,0
0010
,000
10,0
0010
,000
10,0
0010
,000
10,0
0010
,000
10,0
00D
ivide
nds
rece
ived
00
00
00
00
00
0A
cqui
sitio
n of
oth
er fi
nanc
ial a
sset
s0
00
00
00
00
00
Pay
men
ts fo
r pro
perty
, pla
nt a
nd e
quip
men
t(2
77,2
47)
(202
,939
)(2
82,2
53)
(326
,607
)(3
02,0
29)
(224
,002
)(2
53,6
73)
(240
,268
)(2
77,8
19)
(289
,692
)(3
17,0
89)
Net c
ash
inflo
w/(o
utflo
w) f
rom
inve
stin
g ac
tiviti
es(2
77,2
47)
(199
,820
)(2
72,2
53)
(316
,607
)(2
92,0
29)
(214
,002
)(2
43,6
73)
(230
,268
)(2
67,8
19)
(279
,692
)(3
07,0
89)
CASH
FLO
WS
FRO
M F
INAN
CING
ACT
IVIT
IES
Pro
ceed
s fro
m b
orro
win
gs73
,154
45,8
4259
,435
46,0
7444
,700
27,0
827,
570
6,34
412
,166
4,16
16,
599
Rep
aym
ent o
f bor
row
ings
(51,
131)
(56,
592)
(62,
190)
(68,
956)
(74,
291)
(74,
994)
(73,
825)
(71,
252)
(72,
258)
(70,
778)
(65,
180)
Net c
ash
inflo
w/(o
utflo
w) f
rom
fina
ncin
g ac
tiviti
es22
,023
(10,
750)
(2,7
56)
(22,
882)
(29,
591)
(47,
913)
(66,
254)
(64,
908)
(60,
092)
(66,
617)
(58,
581)
NET
INCR
EASE
/(DEC
REAS
E) IN
CAS
H HE
LD(7
,748
)71
,004
(7,9
01)
(56,
173)
(35,
271)
25,1
69(5
,259
)23
,788
5,73
03,
908
1,67
9C
ash
at b
egin
ning
of f
inan
cial
yea
r31
7,74
831
0,00
038
1,00
437
3,10
331
6,93
028
1,65
930
6,82
930
1,57
032
5,35
733
1,08
733
4,99
6
Clos
ing
Cash
& D
epos
its B
alan
ce31
0,00
038
1,00
437
3,10
331
6,93
028
1,65
930
6,82
930
1,57
032
5,35
733
1,08
733
4,99
633
6,67
5
Appendix 6 - Statement of Changes in Equity
Estimated 2013-14 Result and 2014-15 to 2023-24 Budget Retained Capital
Capital and Operating Reserves
Asset revaluation
Reserve
Total Community
Equity($'000) ($'000) ($'000) ($'000)
2013-14 Anticipated Result
Balance at beginning of year 6,764,408 227,161 4,180,677 11,172,246Change in net assets resulting from operations 92,586 - 0 92,586Transfer to / (from) reserves (45,887) 45,887 - -Balance at end of the year 6,811,107 273,048 4,180,677 11,264,832
2014-15 Initial Budget
Balance at beginning of year 6,811,107 273,048 4,180,677 11,264,832Change in net assets resulting from operations 93,177 - 93,177Transfer to / (from) reserves (48,355) 48,355 -Balance at end of the year 6,855,929 321,403 4,180,677 11,358,009
2015-16 Forecast
Balance at beginning of year 6,855,929 321,403 4,180,677 11,358,009Change in net assets resulting from operations 107,519 - - 107,519Transfer to / (from) reserves 4,249 (4,249) - -Balance at end of the year 6,967,697 317,154 4,180,677 11,465,528
2016-17 Forecast
Balance at beginning of year 6,967,697 317,154 4,180,677 11,465,527Change in net assets resulting from operations 117,393 - - 117,393Transfer to / (from) reserves 53,381 (53,381) - -Balance at end of the year 7,138,471 263,772 4,180,677 11,582,920
2017-18 Forecast
Balance at beginning of year 7,138,471 263,772 4,180,677 11,582,921Change in net assets resulting from operations 114,078 - - 114,078Transfer to / (from) reserves 32,302 (32,302) - -Balance at end of the year 7,284,851 231,471 4,180,677 11,696,998
2018-19 Forecast
Balance at beginning of year 7,284,851 231,471 4,180,677 11,696,998Change in net assets resulting from operations 109,392 - - 109,392Transfer to / (from) reserves (28,856) 28,856 - -Balance at end of the year 7,365,387 260,326 4,180,677 11,806,390
2019-20 Forecast
Balance at beginning of year 7,365,387 260,326 4,180,677 11,806,390Change in net assets resulting from operations 123,319 - - 123,319Transfer to / (from) reserves 1,959 (1,959) - -Balance at end of the year 7,490,665 258,367 4,180,677 11,929,709
2020-21 Forecast
Balance at beginning of year 7,490,665 258,367 4,180,677 11,929,709Change in net assets resulting from operations 132,816 - - 132,816Transfer to / (from) reserves (26,786) 26,786 - -Balance at end of the year 7,596,695 285,153 4,180,677 12,062,525
2021-22 Forecast
Balance at beginning of year 7,596,695 285,153 4,180,677 12,062,525Change in net assets resulting from operations 145,624 - - 145,624Transfer to / (from) reserves (8,822) 8,822 - -Balance at end of the year 7,733,497 293,975 4,180,677 12,208,149
2022-23 Forecast
Balance at beginning of year 7,733,497 293,975 4,180,677 12,208,149Change in net assets resulting from operations 160,059 - - 160,059Transfer to / (from) reserves (7,266) 7,266 - -Balance at end of the year 7,886,290 301,241 4,180,677 12,368,208
2023-24 Forecast
Balance at beginning of year 7,886,290 301,241 4,180,677 12,368,208Change in net assets resulting from operations 173,791 - - 173,791Transfer to / (from) reserves (5,316) 5,316 - -Balance at end of the year 8,054,766 306,557 4,180,677 12,542,000
Appendix 7 - Statement of Reserves 2014-15
This document lists the purpose of each of Council’s reserves and the reserve movements contained in the 2014-15 budget including the estimated opening and closing balances and the transfers to or from each reserve as contained in the budget.
Reserve Movements in 2014-15
The following table details the opening and closing reserve balances for the financial year 2014-15 with the associated transfers to and from reserves being contained within Council's initial adopted budget for the financial year.
City of Gold Coast - Reserves - Proposed for 2014-15RESERVE BUDGETED
OPENING BALANCE1-7-14
$
IN
$
OUT
$
BUDGETEDCLOSING BAL
30-6-15$
Capital Projects ReserveBotanical Gardens Reserve 422,120 (422,120) 0Centre Improvement Program Reserve 989,047 (90,000) 899,047City Transport Improvement Reserve 0 28,817,100 (28,817,100) 0Commonwealth Games Reserve 20,968,633 10,000,000 (21,356,783) 9,611,850Community Facilities & Infrastructure Reserve 0 0Cultural Precinct Reserve 0 3,111,500 (3,111,500) 0Fleet & Plant Renewal and Purchase Reserve 4,806,686 626,200 5,432,886Hope Island Infrastructure Reserve 3,470 (3,470) 0Local Area Works Reserve 270,000 297,100 (75,000) 492,100Open Space Reserve 3,609,429 9,344,400 (9,881,589) 3,072,240Parks & Recreation Reserve 1,319,178 5,911,200 (6,098,977) 1,131,401Property Rationalisation Reserve 0 0Roadworks Acquisition Reserve 3,350,000 3,350,000Safety Camera and Communication Network Reserve 349,997 349,997Strategic Priorities Reserve 9,435,241 (7,489,650) 1,945,591Tourist Park Reserve 45,011 45,011Waste Management Reserve 5,952,239 1,500,000 (1,473,771) 5,978,468Water and Sewerage Infrastructure Reserve 61,161,543 48,018,384 109,179,927
Total Capital Reserves 112,682,594 107,625,884 (78,819,960) 141,488,518
Self Insurance ReserveInsurance Liability Reserve 3,142,377 3,142,377Workers Compensation Reserve 8,606,750 (91,195) 8,515,555
Total Insurance Reserves 11,749,127 0 (91,195) 11,657,932
Operating ReserveCarbon Liability Reserve 6,492,196 4,440,881 (1,630,000) 9,303,077Events Reserve 0 500,000 500,000Gold Coast Investment Fund Reserve 91,542,232 42,538,850 (29,538,500) 104,542,582Hope Island Channel Reserve 0 0Northern Beaches Sand Nourishment Reserve 1,066,360 538,460 1,604,820
Total Operating Reserves 99,100,788 48,018,191 (31,168,500) 115,950,479
Total Capital & Operating Reserves 223,532,509 155,644,075 (110,079,655) 269,096,929
RESERVE BUDGETEDOPENING BALANCE
1-7-14$
IN
$
OUT
$
BUDGETEDCLOSING BAL
30-6-15$
Infrastructure Charges ReserveInfrastructure Charges Reserve 49,515,977 30,700,000 (27,909,758) 52,306,219
Total Infrastructure Charges Reserve 49,515,977 30,700,000 (27,909,758) 52,306,219
The above reserves have been approved by Council and set aside for specific purposes. In addition reserves are held for infrastructure charges which are constrained by development conditions etc. Revenue from Infrastructure Charges fluctuates considerably and the figures provided below are estimates only.
Purpose of Reserve
Council maintains a number of reserves within its operating fund which are excluded from the surplus deficit position. The identification of reserves allows Council to manage future commitments as part of its integrated financial management processes. The purpose of reserves contained in Council’s initial 2013-14 budget is listed below;
Capital Projects Reserves
Botanical Gardens Reserve - Provision for the development, improvement and maintenance of the City’s botanical gardens (Rosser Park).
Centre Improvements Program Reserve - Provision for the capital costs, current and future renewal of completed CIP projects throughout the city.
City Transport Improvement Reserve - Provision to address the City’s transport infrastructure and public transport needs and advance negotiations with the State Government to gain additional funding for initiatives under the banner of the City Transport Plan.
Community Facilities & Infrastructure Reserve - Provision for the future funding of community infrastructure projects.
Cultural Precinct Reserve - For the purpose of establishment, maintenance and operation of the Gold Coast Cultural Precinct.
Fleet & Plant Renewal and Purchase Reserve - Provision for the future funding of the renewal and purchase of Council’s Fleet and Plant.
Hope Island Infrastructure Reserve - Provision for the future debt service payments associated with the Hope Island Infrastructure.
Local Area Works Reserve - Provision for the future funding of local area works projects in accordance with relevant council policy.
Open Space Reserve - Provision for the acquisition of land and non acquisition purposes directly relevant to open space preservation and nature conservation.
Parks & Recreation Reserve - Provision for the acquisition of property and non acquisition purposes directly relevant to recreation, including improvements to school lands where those improvements enable community use of school sports facilities.
Property Rationalisation Reserve - Provision for the future acquisition of required properties.
Roadworks Acquisition Reserve - Provision for compensation payments to dispossessed land owners as a result of land acquisition for Roadworks.
Safety Camera and Communication Network Reserve - Provision for the ongoing operational costs and capital replacement of CCTV camera installed across the City.
Strategic Priorities Reserve - Provision for the future funding of priority projects associated with Strategic Priorities as defined in Council’s Corporate Plan.
Tourist Park Reserve - Provision for the future funding of assets comprising Council’s tourist parks.
Waste Management Reserve - Provision for the future funding of assets comprising Council’s waste management.
Water and Sewerage Infrastructure Reserve - Provision for the future funding of water and sewerage infrastructure and renewal.
Operating Reserves
Carbon Liability Reserve - Provision of funds for Council’s landfill carbon emission liabilities.
Commonwealth Games Reserve - Provision for the future funding of contributions to the Commonwealth Games and required operational expenditure.
Events Reserve - For the purpose of acquiring and funding events.
Gold Coast Investment Fund Reserve - To provide funds to maximise investment opportunities for Council.
Hope Island Channel Reserve - Provision for the future funding of the operation and maintenance of the Hope Island Channel for flood mitigation purposes.
Northern Beaches Sand Nourishment Reserve - Provision for the future funding of a dredging project to provide for sand replenishment of the northern Gold Coast beaches.
Self Insurance Reserves
Insurance Liability Reserve
a) Provides for insurance claim liabilities prior to establishment of Gold Coast City Council Insurance Co Ltd (GCCCICL) on 1 July 2007 (i.e. Pre- Captive Insurance Liability )
b) Provides for Captive Insurance claim liabilities for Motor Vehicle, Public Liability, Property, Contractor, Councillor & Officers and Professional Indemnity insurances in accordance with retention (excess) arrangements negotiated with GCCCICL.
Workers Compensation Reserve - Provides for self-insurance for workers compensation claims up to $900,000 and for outstanding claims incurred and claims not yet reported.
Infrastructure Charges Reserve
Infrastructure Charges Reserve - Reserves contributions made by developers for the provision of drainage, roadworks, parks, bikeways, street lighting, water, sewerage and other infrastructure asset for the enhancement of Council’s asset base.
Appendix 8 - Revenue Policy
DETAILS Effective from: 1 July 2014 Contact officer: Manager Corporate Finance Next review date: March 2015 File reference: FN334/479/01 iSpot # This policy 23020574
Value Proposition 40175017 OBJECTIVES AND MEASURES Objectives The objective of this policy is to raise a sufficient revenue base for
Council of the City of Gold Coast (Council) to:
Ensure a balanced budget and provide a strong financial basis for effective management of expenditure programmes and debt;
Provide services to the community based on principles of intergenerational equity;
Sustain operating capability on a long term basis; and Encourage a strong, growing and sustainable local economy
with appropriate levels of infrastructure assets and facilities. Provide certainty of funding for the provision of infrastructure
identified by Council in its long-term strategic financial plans and asset management plans.
Performance Measures
1. That Council’s Revenue Policy and annual budget is adopted in accordance with legislative requirements;
2. That Council’s long term financial model reflects a sustainable long-term outlook based on asset management principles.
Risk Assessment Low
POLICY STATEMENT In accordance with the provisions of the Local Government Act 2009 and Local Government Regulation 2012, each year Council must prepare and adopt by resolution its Revenue Policy.
Council’s Revenue Policy is based on the following principles and such principles also guide the development of Council’s Revenue.
Rates and Charges and Cost-Recovery Fees Council’s rate-setting and charging structures are based on the following principles, where applicable:
Equity – ensuring the fair and consistent application of lawful rating and charging principles, without bias, taking account of all relevant considerations.
Effectiveness/efficiency – meeting the financial, social, economic and environmental, and other corporate objectives stated in Council’s Corporate Plan and other adopted policies.
Simplicity – to ensure widespread community or stakeholder understanding of a complex system.
Sustainability – revenue decisions support the financial strategies for the delivery of infrastructure and services identified in Council’s long term planning.
These principles apply to the following activities:
making rates and charges;
levying rates and charges;
recovering rates and charges;
granting and administering rates and charges concessions;
charging for local government services and facilities;
charging for competitive services and facilities;
charging for business services and facilities (subject to National Competition Policy);
imposing Cost-recovery and other fees; and
funding Council infrastructure.
Rates, fees and charges are to be determined and applied in accordance with Appendix A which forms part of the Revenue Policy.
Concessions and Rebates Subject to the conditions determined from time to time in Council’s Rates Rebate Policy, Council may grant
rebates on rates and charges to assist owner-occupiers:
who hold a current Commonwealth Government-issued Repatriation Health Card for All Conditions; or
who hold a current Commonwealth Government-issued Queensland Pensioner Concession Card; or
who receive a Widow Allowance from the Commonwealth Government, and hold a current Commonwealth Government-issued Health Care Card, and received a rates rebate from Council before the death of their spouse; or
who hold a current Queensland Government-issued Seniors Card.
Council may grant rebates of rates and charges to assist non-profit community organisations of the classes identified in Council’s Rate Donation Policy.
Subject to the conditions determined from time to time in Council’s Voluntary Conservation Agreement Scheme Policy, Council may grant rebates of differential general rates to assist ratepayers, who are parties to voluntary conservation agreements with Council, to manage the natural value of their land parcels the subject of the agreements.
In accordance with the Water and Sewerage Service Code for Small Customers in South East Queensland and subject to the conditions determined from time to time in Council’s Water and Wastewater Leakage Remission Policy, Council may grant rebates of water and sewage (wastewater) consumption charges, to relieve rate payers from some of the unexpected financial burden, caused by a concealed underground water leak.
Subject to the conditions determined from time to time in Council’s Water Usage for Genuine Fire Emergencies Policy, Council may grant rebates of water and sewage (wastewater) consumption charges, to relieve rate payers from the unexpected financial burden, caused by usage of water to fight a fire to protect their home or business.
Subject to the conditions determined from time to time in Council’s Concession for Water Consumption Charges Due To Renal Dialysis Patients Dialysing at Home Policy, Council may grant rebates of water and sewage (wastewater) charges, to relieve rate payers who are renal dialysis patients, from the additional financial burden, caused by a need to have dialysis at home.
Discount Council reserves the right to provide rate payers with a prompt payment discount on certain rates and charges under certain conditions as defined in Council's Revenue Statement.
Deferments Council may defer payment of the difference between the calculated general rate and the minimum general rate to assist those pensioners (as defined in Council’s Rate Rebate Policy) and Seniors Card holders who are owner-occupiers until circumstances changes or the property ownership changes.
Instalments Council may agree to allow the payment of rates and charges by instalments upon terms consistent with its Rate Recovery Policy as determined from time to time.
Community Service Obligations S24 of the Local Government Regulation 2012 defines a community service obligation (CSO) as an obligation that the local government imposes on a business entity to do something that is not in the interests of the business entity to do. An example would be to provide certain refuse services for community groups at no charge or to give a price concession to a specific group of customers.
CSOs will be based on the agreed unit price and the estimated quantity to be provided. Each CSO will be approved by Council and developed in accordance with the process for establishing a Community Service Obligation.
The cost of carrying out the Community Service Obligations (less any revenue received from performing the obligations) must be treated as revenue of the significant business activity.
SCOPE This policy refers to all matters relating to rates, fees, charges, concessions, rates rebates, , community service obligations and the recovery of rates and charges.
DEFINITIONS Rates and Charges are levies that a local government imposes on land and for services, facilities or activities that are is supplied or undertaken by Council or by someone on behalf of Council (including a garbage collection contractor, for example). There are 4 types of rate as and charges as defined in the Local Government Act 2009:
General Rates (Including differential rates); and
Special Rates and Charges; and
Utility Charges; and
Separate Rates and Charges
Cost Recovery Fee – is a payment for a service or facility, fixed under the provisions of a Local Government Act.
Council – Council of the City of Gold Coast
Non Cost Recovery Fee – a payment for a service or facility, fixed under the provisions of a Local Government Act, other than a service or facility for which a cost recovery fee may be fixed.
Community Service Obligation – of a commercial business unit of a local government, means the obligations to do anything the local government is satisfied are not in the unit’s commercial interests to perform and arise because of a direction by the local government.
Infrastructure Charge – is a charge for infrastructure provided, and is collected by Council initiating an infrastructure charges notice.
Revenue – means inflows or other enhancements, or savings in outflows, of future economic benefits in the form of increases in assets or reductions in liabilities of the entity, other than those relating to contributions by owners, that result in an increase in equity (i.e. capital) during the reporting period.
Full Cost – represents the value of all resources used or consumed by the organisation in the provision of the unit of activity or service.
Pricing - the decision of which price, or prices, to charge service users based on relevant costs imposed at the time and place of use.
RELATED POLICIES AND DELEGATIONS
Related policies include:
Rate Donation Policy Deferral of Rates Policy Developer Contributions Remission of Rates Policy Gold Coast City Council Local Laws Process for Establishing a Community Service Obligation
LEGISLATION
Related legislation includes:
Local Government Act 2009 Sustainable Planning Act 2009 Body Corporate and Community Management Act 1997 Building Units and Group Titles Act 1980 Fire and Rescue Service Act 1990 Registration of Plans (H.S.P. (Nominees) Pt. Limited) Enabling Act 1980 and Registration of Plans (Stage 2)
(H.S.P. (Nominees) Pty Limited) Enabling Act 1984 Integrated Resort Development Act 1987 Land Valuation Act 2010 Mixed Use Development Act 1993 Sanctuary Cove Resort Act 1985 South-East Queensland Water (Distribution and Retail Restructuring) Act 2009 Local Government Regulation 2012
SUPPORTING DOCUMENTS Revenue Statement and Resolution of Rates and Charges 2014-15 Appendix A – Rates and Charges Appendix B – Process for Establishing a Community Service Obligation
RESPONSIBILITIES Sponsor Chief Operating Officer
Policy Owner Manager Corporate Finance
VERSION CONTROL Document Date Approved Amendment V14 2013-14 B13.0621.001 Include references to GCW, remove references to
reserves V13 2012-13 12.06.12 B12.0605.001/G12.0612.032 V12 2011-12 20.06.11 G11.0620.030 V11 2010-11 07.06.10 GF10.0602.003/G10.0607.014 V10 2009-10 01.06.09 GF09.0527.001/G07.0618.001 V9 2008-09 11.06.08 GF08.0611.003 V8 2007-08 18.06.07 GB07.0618.001/G07.0618.001 V7 2006-07 19.06.06 Council Budget Adoption V6 2005-06 10.06.05 FI05.0607.002/G05.0610.031 V5 2004-05 11.06.04 CD04.0604.007/G04.0611.024 V4 2003-04 06.06.03 C03.0530.005/G03.0606.008 V3 2002-03 28.06.02 Council Budget Adoption V2 2001-02 29.06.01 Council Budget Adoption V1 1999-00 Attachment A – Rates and Charges General Rates Council operates a rating system whereby land is categorised according to rates categories developed by Council for differential rating purposes having regard to such factors as usage made of the land and nature and size of improvements on the property.
Differential general rates for each property will be calculated on the basis of the value of the land as assessed by the Department of Natural Resources and Mines times the rate in the dollar determined by Council for each rates category. (For clarity the value of the land is either the site value (non-rural land) or the unimproved value (rural land) determined under the Land Valuation Act 2010). Council may resolve under section 74(3) of the Local Government Regulation 2012 that the value of the land will be the 3-year averaged value of the land calculated under Chapter 4, Part 3 of the Local Government Regulation 2012.
Regardless of the value of the land, there will be a minimum contribution required from each ratepayer towards the overall running of the city. This objective is accomplished by the application of minimum general rates.
Separate Rates and Charges Separate charges will be levied to generate the level of funds required to provide a particular service or activity that the benefit from is shared equally by all parcels of land, regardless of their value. A separate rate will be imposed when Council considers that higher valued parcels of land will receive a greater benefit from the service or activity being funded. In cases where Council believes that all parcels of land will benefit to a particular degree, then a minimum separate rate may be applied to the rate.
Special Rates and Charges Special rates or charges will be levied to generate the level of funds required to provide a service or activity that Council considers will benefit specific parcels of land or occupiers of parcels of land within the City. A special charge will be applied where Council considers that the owner of each parcel of land should contribute equally or in accordance with the degree of special benefit that Council considers each parcel of land or its occupier will receive. A special rate will be imposed should Council believe that higher valued properties will receive a greater benefit from service or activity being funded. In cases where Council believes that all properties will benefit to a particular degree, then a minimum special rate may be applied.
Utility Charges – Water, Sewerage (Wastewater), Recycled Water and Waste Management Services In general, Council will be guided by the principle of user pays in the making of charges that relate to the provision of water, sewerage, recycled water and waste management services. Council will apply this principle in order to minimise the impact of rating on the efficiency of the local economy. Wherever possible, those receiving the benefits of a utility service will pay for what they receive in full through the relevant utility charge.
Council will annually review its utility charges and other fees for service to ensure that revenues are meeting intended program goals and are keeping pace with the cost of providing the service.
Levying of Rates In making all rates and charges Council will have regard to:
a transparency - to inform the community of the basis of those rates and charges and hence Council’s accountability;
b creating a rating regime that is cost effective to administer;
c flexibility - taking account of changes in the local economy.
In levying rates Council will also:
levy rates and charges as early as practicable in order to generate the maximum investment income and therefore, lessen the quantum of rate increases;
Levy Rates and Charges (excluding Water and Sewerage charges) on a half yearly basis; Levy Water and Sewerage Charges quarterly with access charges in advance and consumption charges in
arrears; and ensure that rate notices are as simple to read as possible yet still deliver all the information relevant to the calculation of rates and charges.
Recovery of Rates and Charges Council will exercise its rate recovery powers to reduce the overall rate burden on ratepayers, in which respect:
it will ensure transparency by making clear the obligations of ratepayers and the processes used by Council in assisting them meet their obligations;
it will make the processes used to recover outstanding rates and charges simple to administer and cost-effective;
it will critically evaluate the prospects of success before undertaking recovery action, to minimise prospective wastage of its resources in pursuit of irrecoverable money;
it will act consistently, to provide the similar treatment for ratepayers with similar circumstances; and it will be flexible by responding where necessary to changes in the local economy.
Concessions on Rates and Charges In applying concessions Council will:
endeavour to assist sectors of the rate-paying community to remain in their homes through such mechanisms as deferments;
acknowledge that sectors of the rate-paying community (e.g. pensioners) have a reduced capacity to pay both on demand and to the full quantum;
acknowledge the contribution of non-profit community organisations based on the level of their community assistance and economic value to the region and the community;
ensure the same treatment for ratepayers with similar circumstances; make clear the requirements necessary to receive concessions; make transparent the degree of subsidy or Community Service Obligation when a user charge does not
represent full cost recovery; and be sufficiently flexible to respond to local economic issues.
In the case of granting concessions to a class of ratepayers under section 119, 120 of the Local Government Regulation 2012, the purpose of the class concession will be stated. Consideration may also be given by Council to granting a class concession in the event all or part of the Council area is declared a natural disaster area by the State Government.
Charges for Local Government Services and Facilities In setting charges for local government services and facilities, where Council is the sole supplier, prices will be based on the principle of recovering the cost to Council of providing the service or facility. In some circumstances, it may be appropriate to set charges for services below full cost recovery in order to achieve social, economic or environmental goals. In making any such decision the reason for the decision will be clearly set out in the resolution together with the estimated amount of revenue to be foregone in the subject year.
Where the service or facility being supplied is one which is of “commercial value” the charge for “competitive services and facilities” will apply, as described below.
Charges for Competitive Services and Facilities Council will apply, as a minimum and as far as it is practicable, the principle of full cost recovery in setting charges for services and facilities that might be supplied by other parties, including community or non-profit organisations.
Council may give consideration to charging at less than the full cost of the service/facility when it considers it appropriate to do so in order to achieve social, economic or environmental goals. In making any such decision the reason for the decision will be clearly set out in the resolution, together with the estimated amount of revenue to be foregone in the subject year.
When the service or facility supplied is of a commercial nature, then Council will give consideration to including a “profit” element in the charge. Such consideration will be made on a case by case basis.
Charges for Significant Business Activities The Local Government Finance Regulation 2012 requires Council to consider the application of competitive neutrality principle to it’s Significant Business Activities (SBAs) are defined in S43(4) of the Local Government Act 2009 as follows
(4) A significant business activity is a business activity of a local government that - (a) is conducted in competition, or potential competition, with the private sector (including off-street
parking, quarries, sporting facilities, for example); and
(b) meets the threshold prescribed under a regulation.
Achieving competitive neutrality involves the removal of competitive advantages or disadvantages arising from a Local Government’s ownership of an activity.
Council may elect to apply one of 3 levels of reform through adoption of (a) Full cost pricing; or (b) Commercialisation; or (c) Corporatisation
Each level of reform requires the application of Full Cost Pricing principles and the inclusion of the following costs in pricing: Operational costs Administrative costs and overheads; Return of capital (depreciation) Return on capital Competitive neutrality adjustments
Council may decide to identify some activities that are to be provided at less than full cost in order to achieve a social, economic, environmental or other objective. In making any such decision the reason for the decision will be clearly set out in the resolution together with the estimated amount of revenue to be foregone in the subject year.
When any such decision is applied to a Commercialised Business Unit, the direction to that Commercialised Business Unit will be recognised as a “Community Service Obligation” and a subsidy shall be paid to that Commercialised Business Unit and that subsidy shall be recognised in the accounts of that Commercialised Business Unit. Cost Recovery Fees In setting cost recovery fees Council will recover the cost of providing the service or of taking the action for which the fee is charged. Council may resolve to recover less than the full cost to it where it considers appropriate. In making any such decision the reason for the decision will be clearly set out in the report together with the estimated amount of revenue to be foregone in the subject year.
Whilst Council notes that, pursuant to s97 of the Local Government Act 2009 it may introduce a tax component into a regulatory fee in order to achieve a social or other objective, it is not Council’s intention to encompass a tax in any regulatory fee. Accordingly, Council will not recover more than the cost of administering the regulatory regime.
Funding of Council Infrastructure Council currently funds the provision of economic and social infrastructure assets from a number of sources:
developers’ cash contributions (infrastructure charges); loans; grants and subsidies; general Council revenue.
Council collects infrastructure charges through the Adopted Infrastructure Charges Resolution, for the water, sewerage (wastewater), transport, stormwater and recreation facilities networks.
Infrastructure charges are specifically for the purpose of funding the demands of growth – the additional demand that development places on the infrastructure networks.
Council recognises that the revenue base and forecast growth are limited. Infrastructure investment decisions must be informed by the, rigorous analysis of demand, whole of life asset management principles and prioritisation. Timing of delivery and standards of service should be regularly tested and challenged.
Community Service Obligations This document outlines the process for identification, funding and reporting of community service obligations (CSO).
The Policy applies to the commercialised business units of Waste Management, Gold Coast Water & Tourist Parks and those activities where Council resolves to apply Full Cost Pricing.
Definition S24 of the Local Government Regulation 2012 defines a community service obligation as an obligation that the local government imposes on a business entity to do something that is not in the interests of the business entity to do.
Each CSO must arise from the application of a clear and explicit Council policy or resolution and be imposed for an identified economic, environmental, social or other benefit.
CSOs must be transparent, fully costed, and funded. Each CSO will be funded from an identified budget to enhance transparency, accountability and inform decision making for Council’s Long Term Financial Plan and annual budget. The budgeted amount will be based on the agreed unit price and the estimated quantity to be provided.
Council may subsidise the operations of commercialised business units or activities to which the Code of Competitive Neutrality applies, in order to achieve social, economic, environmental or other objectives associated with, or incidental to, the delivery of services by those business units or activities.
Council recognises that, where it considers it justified on social, environmental or other non-commercial bases to charge at a rate less than the full cost price of a service the difference between the full cost price and the actual charge will be treated as a CSO.
Types of CSO The following is a list of examples of CSO. This list is intended as a guide only and does not provide an exhaustive or comprehensive list of CSO.
Delivery of service to final consumers or industry at uniform prices to achieve a Council social, economic, environmental or other policy objective, regardless of variations in the cost of supply;
Delivery at no charge or below the full cost of providing the service (or service levels) to achieve a Council social, economic, environmental or other policy objective. This would include, for example, Council approving a reduced headworks contribution for a developer for the purpose of stimulating the local economy;
Requirements to grant price concessions to particular groups of customers eg. pensioner discounts; Requirement imposed on business activities to purchase inputs at levels or prices that differ from purely
commercial levels/prices in order to achieve a Council social, economic, environmental or other policy objective;
A requirement to undertake (or not undertake) an activity, which would not otherwise be undertaken (or would otherwise be undertaken) so as to achieve a Council social, economic, environmental or other policy objective.
The following activities would not be regarded as CSO:
Production of goods or services that a business unit or activity is required to provide as a part of its compliance with normal regulatory obligations that would apply to all commercial business entities whether publicly or privately owned (eg. work place health and safety or environmental compliance);
Requirements imposed as part of competitive neutrality reforms; Any loss of potential revenue resulting from the business activity being required to eliminate excess profits,
cross-subsidies or other forms of price discrimination; Short term non-commercial activities that arise from strategic business decisions which are determined to be
in the long-term commercial interest of the business entity, including: (i) lowering prices to attract customers and establish, increase or maintain market share or
improve capacity utilisation (eg. Customer loyalty programs, early payment discounts, off peak rates);
(ii) expenditure on research and development; (iii) expansion or changes in activities to achieve increased diversification; (iv) marketing or other activities to promote brand name recognition; and (v) expenditure that improves corporate image (eg. Sponsorship or voluntary activities).
The costs of certain activities associated with the implementation of major infrastructure projects, which at first glance might appear to be “non-commercial” (eg. town and highway relocation due to dam construction, addressing adverse environmental or social impacts). Such activities are not CSO's and should be regarded as an integral part of the project and form part of the input costs used in assessing the viability of the project.
Process for Establishing CSO
1 Determine the Policy Objective The activity must be imposed to satisfy a clearly defined corporate objective (Corporate Plan or formal Council policy). It is therefore necessary to identify the particular Council policy objective(s) and how the proposed services and benefits would achieve that objective.
2 Propose the CSO The CSO shall be described, including a statement of what it is that the business activity is to be required to do or not to do.
3 Cost the CSO The provision of the CSO should be costed using the full cost pricing methodology. The price of the CSO on an agreed unit price should represent the difference between the full cost price of providing the service and the revenue received, expressed on a per unit basis.
4 Develop performance measures Performance measures shall be developed to measure how effective the CSO is in achieving its objectives and how efficiently it is operated. These will need to be agreed between the areas responsible for the CSO and the activity responsible for its delivery. CSO submissions to City Governance need to be supported by information on the performance of the CSO.
5 Present to Council The Council will pass a separate resolution imposing the obligation on the commercialised business unit or activity. This will not necessarily be a separate resolution for each CSO, but may be a resolution determining all CSO for the Council. City Governance (in consultation with Organisational Services and the relevant commercialised business unit or activity Director) will analyse the CSO submission and make a recommendation for consideration in the annual budget and the Long Term Financial Plan. Final adoption of CSO lies with Council.
6 Reporting of CSO CSO delivered through business activities should be separately identified in the Council’s financial accounts and reported on in the Annual Report.
Appendix 9 - Debt Policy
DETAILS Effective from: 1 July 2014 Contact officer: Executive Coordinator Financial Strategy & Development Next review date: June 2015 File reference: FN334/171/01 iSpot # This policy 31148011
Value Proposition 40169132 OBJECTIVES AND MEASURES
Objectives 1 To outline parameters for borrowing and debt levels within the context of Council of the City of Gold Coast (Council) Long Term Financial Plan (LTFP) and annual budget.
2 To comply with the Local Government Act 2009 thus ensuring that Council: (a) specifies new borrowings planned for the financial year and
the next nine (9) financial years;
(b) identifies the purpose of the new borrowings; (c) specifies the time over which it is planned to repay existing
and proposed borrowings Performance Measures Net Financial Liabilities ratio for current financial year and the next
nine financial years is under the maximum benchmark set by legislation.
Risk assessment Low
POLICY STATEMENT Financial Targets It has been established as part of the Long Term Financial Plan that the following financial parameter shall apply:
Ratio 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24min max
Net Financial Liabilities60% 35% 33% 34% 33% 26% 20% 13% 8% 2% -2%
Benchmark
Criteria for Borrowings Council regularly assesses the long term financial sustainability of all financial decisions by undertaking 10 year financial modelling. Council’s borrowing program will be based on a sustainable financial outlook and will only be undertaken where Council can demonstrate that repayments can comfortably be met. Borrowings are only available for capital purposes. When borrowing for infrastructure, the term of the loan shall not exceed the finite life of the related asset. Existing and Planned Borrowings Pursuant to section 192 of the Local Government Regulation 2012 Council’s
Borrowing Policy must state the following: 1. the new borrowings planned for the current financial year and the next nine (9) financial years; 2. the period over which it is planned to repay existing and new borrowings:
2014-15 to 2023-24 Loan Program
The following tables show the budgeted loan program, detailed by purpose and loan term. 2014-15 to 2018-19 Loan Program
Forecast Forecast Forecast Forecast Forecast2014-15
$2015-16
$2016-17
$2017-18
$2018-19
$
FUNDED SOURCESCity Transport 8,290,000 3,000,000 1,000,000Centre Improvement Program 693,333Parks & RecreationTourist Parks 1,888,500 2,654,700 2,032,300 1,946,700 3,156,618Waste Management 15,170,051 23,119,000 11,611,000 10,753,000 8,925,000Gold Coast Water 10,000,000
26,041,884 28,773,700 14,643,300 22,699,700 12,081,618
GENERAL RATE REVENUEFleet & Plant 552,800Palm Beach Shoreline 8,661,000 8,877,781General Borrowings 19,800,000 22,000,000 22,000,000 22,000,000 15,000,000
19,800,000 30,661,000 31,430,581 22,000,000 15,000,000
Total 45,841,884 59,434,700 46,073,881 44,699,700 27,081,618
2019-20 to 2023-24 Loan Program
Forecast Forecast Forecast Forecast Forecast2019-20
$2020-21
$2021-22
$2022-23
$2023-24
$
FUNDED SOURCESCity TransportCentre Improvement ProgramParks & RecreationTourist Parks 402,294 504,046 767,696Waste Management 7,168,000 5,840,000 12,166,000 3,393,000 6,599,000Gold Coast Water
7,570,294 6,344,046 12,166,000 4,160,696 6,599,000
GENERAL RATE REVENUEGeneral Borrowings
0 0 0 0 0
Total 7,570,294 6,344,046 12,166,000 4,160,696 6,599,000 Existing Debt Pool Account Balances and Loan Repayment Terms Queensland Treasury Corporation (QTC) is the provider of debt funding to the Council. The table below shows the remaining forecasted term of Council's existing debt pools held with Queensland Treasury Corporation (estimated as at 30 June 2014).
QTC Debt Pool - Account Balances and Terms for Council's Existing Debt
SCOPE Borrowings are those funds which Council obtains from external sources by loans, overdraft or other financial arrangements that impose an obligation for repayment. DEFINITIONS Council: Council of the City of Gold Coast RELATED POLICIES AND DELEGATIONS Revenue Policy LEGISLATION Local Government Act 2009 SUPPORTING DOCUMENTS Not applicable RESPONSIBILITIES Sponsor Chief Operating Officer, OCEO Owner Manager, Corporate Finance VERSION CONTROL Document Approved
Amendment
31148011 v 3 GB13.0621.001 2013-14 31148011 v 2 GB12.0622.002 2012-13 31148011 v 1 G11.0624.001 2011-12
Appendix 10 - Glossary Glossary Terms Definition
Accrual Accounting A type of accounting in which all transactions are recorded at the point when they occur unlike cash accounting, where transactions are recorded when money changes hands. As cash accounting produces a less than accurate picture of the state of an organisation's finances, accrual accounting is used worldwide by businesses, governments, and non-governmental organisations.
Activity The things that are done by defined individuals or branches – or to, for, or with individuals or groups – as part of the provision of Council services.
Advocacy Advancing the interests of the city through pro-active representation, strong partnerships and effective collaboration with others locally, nationally and internationally
Annual Budget Council’s annual budget identifies the planned expenditure and revenue approved by Council for a financial year. This includes any specific activities identified as a priority under the Operational Plan.
Annual Report City of Gold Coast’s Annual Report is a publication that provides a detailed account of the progress made in building a more sustainable city and reports the financial performance and position in the statutory financial statements and notes.
Asset An economic resource owned or controlled by Council that enables services to be provided and that has a used life of greater than 12 months.
Asset Depreciation The systematic allocation of the depreciable amount (economic value) of an asset over its estimated remaining useful life.
Asset Management A systematic approach through which Council optimally and sustainably manages its assets and asset systems, their associated performance, risks and expenditures over all phases of their life cycles.
Asset Management Plan
A plan that combines technical and financial techniques for the management of one or more infrastructure assets over the lifecycle of the asset in the most cost-effective manner in order to provide a specified level of service.
Audit An examination of the records, statements, systems, and procedures of an organisation together with its stated claims for performance.
Budget to actual A comparison of the annual budget vs. costs incurred or revenue received. The term ‘actual’ refers to actual expenditure and excludes committed costs.
Capital Expenditure Represents expenditure on a capital project which is ‘capitalised’ into Council’s Asset Register. It should be noted that expenditure can occur under a capital budget that may be deemed operating in nature and not capitalised. (NB CAPEX is a term used in non-corporate documents)
Capital Works Program
Council’s major works program assigned to ‘capital’ budgets (usually achieved over a four year period). It should be noted that not all expenditure within Council’s Capital Works Program is capitalised
Chart of Accounts The structured set of general ledger accounts that satisfies the organisation's requirements in gathering, reporting and analysing financial entries.
City Plan The planning scheme document which guides changes to the way land, buildings and structures are used and developed within the city.
Community The people living, working and visiting the Gold Coast e.g. residents, ratepayers, business investors and visitors.
Community Engagement
Expands on community consultation to include wider processes of education, advocacy, communication and participation that also contribute to Council decision making.
Glossary Terms Definition
Community Participation
Community participation expands on community engagement to include those actions where Council interacts with community, but where decision making is not the focus e.g. community participation in sporting or cultural activities.
Community Value The delivery of services to the population of the local government area in the most efficient and effective manner possible
Corporate Plan – Gold Coast 2020
The Council’s Corporate Plan outlines the Council’s vision and translates it into medium and long-term priorities, outcomes and strategies for a minimum five-year period
Corporate Plan Outcome
The impact, result of, or consequence for the community, environment or organisation, of corporate strategies, services, policies or activities
Corporate Policy A statement, formally adopted by Council or the Chief Executive Officer that describes the Council’s position on a particular issue
Corporate Risks Issues that have been formally identified in Council’s Risk Management Framework
Corporate Strategy A strategy is a long term plan which supports the creation of a desired future outcome for the community and identifies priorities for investment.
Council Policy A statement, formally adopted by Council or the CEO, that describes Council’s position on a particular issue which relates to matters of public interest and external service delivery
Critical Operation The essential business activities that without which City of Gold Coast would be unable to achieve its community service objectives.
Customer Level of Service
A measure of the performance of the organisation in the provision of services to the residents where certain goals are defined and the service level gives the percentage to which they should be achieved. Customer levels of service are the link between community need satisfaction and costs of providing the service.
External Audit A formal, independent review of an organisation's financial statements, records, transactions, or operations. External audits are usually performed by professional accountants in order to lend credibility to financial statements, to ensure external accountability and to identify key internal weaknesses in an organisation.
Financial Ratios Figures from financial statements to demonstrate relationships between key numbers - used in Local government as an indicator of financial sustainability.
Forecast A prediction of future conditions and results, based on extrapolation from known factors and trends.
FTE (Full Time Equivalent)
In relation to staff numbers, FTE refers to a figure that is based on the wages for full-time staff e.g. two part-time employees can occupy one FTE.
Governance The process by which decisions are taken and implemented, organisations are controlled and managed to achieve their objectives and the process by which organisations are directed, reviewed and held to account.
Initiative An item in the Operational Plan that may be a Project, Program, Strategy or Policy. A temporary endeavour undertaken to create a unique product, service or result e.g. Sustainable Flood Management Strategy.
Key Performance Indicator
A meaningful, high-level measure used to determine whether an organisation has met, or is progressing towards, its planned outcomes.
Glossary Terms Definition
Level of Service The defined service quality for a particular activity such as road surfacing or service area such as street lighting, against which service performance may be measured. Service levels relate to quality, quantity, reliability, responsiveness, environmental acceptability and cost.
Local Government Act Queensland Local Government Act 2009 including subsequent amendments and associated regulations.
Local Laws A law adopted by Council that reflects community needs and helps ensure the good rule and government of the City. They allow Council to establish permit or license regimes for activities that require regulation, to create offences for unacceptable behaviour and to allow for the issue of compliance or abatement notices.
Local Area Plan A detailed planning instrument that provides a comprehensive physical and social framework for the development and use of a local area, based on the translation of broad strategic planning principles and objectives into detailed area-specific guidelines.
Long term financial forecast
The long term financial forecast includes at least 10 years of projected financial statements including: - statement of financial position - statement of cash flow - statement of income and expenditure - statement of changes in equity The financial forecast must also report on the relevant measures of financial sustainability for the forecast period. Council must consider the long term forecast before planning new borrowings.
Long term financial Plan
A document that outlines Councils goals, strategies and policies for managing finances for the period covered by the plan, including the following policies: - an investment policy - a debt policy - a procurement policy - a revenue policy; and The document covers a period of at least 10 years after the commencement of the plan.
Objective Something toward which work is to be directed, a strategic position to be attained, or a purpose to be achieved, a result to be obtained, a product to be produced, or a service to be performed.
Operational Expenditure
Operational expenditure (OPEX) is an ongoing cost for running a product, business, or system. Its counterpart, a capital expenditure (CAPEX), is the cost of developing or providing non-consumable parts for the product or system.
Operational Plan The Operational Plan is a detailed document showing how it is intended to give effect to one year's portion of the Gold Coast 2020. It is a statement of specific works to be undertaken and services to be provided in order to progress the goals and objectives set out in the Gold Coast 2020.
Operational Planning The process of translating strategic and organisational aims and objectives into planned actions to ensure delivery.
Outcomes The effect, impact, result on, or consequence for the community, environment or organisation, of strategies, services, policies or activities.
Outputs The amount of energy, work, goods, or services produced by a machine, factory, group, or an individual in a period e.g. amount of litter removed from beaches each month.
Performance The progress in achieving planned outcomes over a given period of time.
Glossary Terms Definition
Performance Assessment
Evaluation activities undertaken to determine level of performance e.g. organisation and service performance.
Performance Management
Performance management is the practice of actively using performance data to support decisions related to the delivery of outcomes articulated in Council’s long, medium and short term plans.
Performance Measures A quantifiable indicator used to assess how well the organisation achieves its desired capacity, process, or outcome.
Performance Objective A goal or target to be reached.
Performance Plan The Operational Plan for each of Council's commercialised business units.
Performance Report A communication of performance information, generally including data and analysis, that informs a target audience of progress toward achievement of planned standards, outcomes or objectives.
Performance Target A goal to be reached by a specific date.
Portfolio A collection of programs, projects and activities that are centrally coordinated to achieve a set of strategic goals.
Portfolio Management Portfolio management is a structured and disciplined approach to achieving strategic goals and objectives by choosing the right investments for the organisation and ensuring the realisation of their combined benefits and values while optimising the use of available resources.
Precinct An area that may contain multiple asset types that primarily exist for the purpose of supporting a facility (e.g. car parks and pathways within a park primarily exist to support the amenity of the park).
Procurement Activity that relates to the engagement of external suppliers for specified works, goods or services - including planning, sourcing, contract management, purchasing, inventory management, warehousing and accounts payable.
Program A program is an endeavour to deliver a particular strategic outcome and related benefits, and in doing so, coordinates a group of related projects, activities and work streams. Programs of services are natural grouping of services e.g. Waste Management Program includes waste collection, waste disposal, waste recycling and city cleaning services.
Project Temporary endeavour undertaken to create a unique product, service or result.
Recurrent The expense or revenue associated with recurrent new initiatives will re-occur in future years. Text is required to explain and fully justify the additional funds required. The justification should identify the effect on the level of service, list any additional labour, plant and other requirements.
Risk The chance of something happening in the future that will have an impact on objectives.
Service Represents a range of activities provided by Council to people or property for example, Waste Collection is a Service. See Program.
Service Description A plain English, high-level overview of what the service provides.
Stakeholder A person or organisation with an interest in the outcome or output or is affected by services, activities, policies, services, programs, or strategies.
Strategic Planning The process by which the organisation envisions its future and develops strategies, goals, objectives and action plans to achieve that future.
Sustainability Forms of progress that meet the needs of the present without compromising the ability of future generations to meet their needs.
Level of Service Service levels usually relate to quality, quantity, reliability, responsiveness, environmental acceptability and cost.
Glossary Terms Definition
Vision A statement that articulates the desired future the organisation is working towards.
Work Health and Safety (WHS)
Providing a safe and healthy work environment for people engaged in work or employment. As a secondary effect, it may also protect co-workers, family members, employers, customers, suppliers, nearby communities, and other members of the public who are impacted by the workplace environment.
Page left intentionally blank
Gold Coast Waste Management
Annual Performance Plan
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
Local Government Act 2009
- Gold Coast Waste Management
Gold Coast 2020
Gold Coast 2020
Gold Coast 2020
- Gold Coast Waste Management
- Gold Coast Waste Management
2020 Vision on Waste
Waste Reduction and Recycling Act 2011 (the “Act”)
Solid Waste Strategy 2014-2023 .
Solid Waste Strategy 2014-2023
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
Note: Refer to the Waste Management Action Plan (section 14.2) for the proposed 2014 budget estimates.
Strategy Implementation
- Gold Coast Waste Management
Local Government Act 2009
viz.
Local Government Act 2009.
- Gold Coast Waste Management
Local Government Act 2009,, Trade Practices Act 1974
- Gold Golld Waste Management
* all sites closed Christmas Day and Good Friday
Environmental Protection Act 1994
- Gold Coast Waste Management
Environment Protection and Biodiversity Conservation Act 1999
Clean Energy Act 2012
Clean Energy Act
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
Local Government Act 2009.
- Gold Coast Waste Management
Income Tax Assessment Act 1997
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
Clean Energy Act 2012
- Gold Coast Waste Mlanagement
- Gold Coast Waste Mlanagement
Table A: Estimated cost of Community Service Obligations; excluding rate remissions and rates donations
- Gold Coast Waste Management
- G
old
Coa
st W
aste
Man
agem
ent
- Gol
d C
oast
Was
te M
anag
emen
t
- Gold Coast Waste Management
- G o l d
- Gold Coast Waste Management
- Gold Coast Waste Management
- Gold Coast Waste Management
Gold Coast Water
Annual network services performance plan
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
the Local Government Act 2009 and Section 175(1)(c) and (2)
South East Queensland Water (Distribution and Retail Restructuring) Act 2009.
South East Queensland Water (Distribution and Retail Restructuring) Act 2009.
Local Government Act 2009
South East Queensland Water (Distribution and Retail Restructuring) Act 2009
- Gold Coast Water
City of Gold Coast External Policies and Frameworks
Corporate Strategies
City Vision & Corporate Plan (GC2020)
City Plan 2015(Planning Scheme)
Total Asset Management Plan
DELIVERING
Annual Operating Plan Annual Budget
Long Term Financial Forecast
SEQ Water Strategy and Regional Plan
SEQ Bulk Water Supply Code
SEQ System Operating Plan
DELIVERING
Network Services Plan Part A
Annual Performance Plan
Network Services Plan Part B
SEQ Infrastructure Design and Construction Code
DELIVERING
Bulk Authority Emergency Response Plan
Annual Water, Sewerage and Recycled Water Demand 20 Year Forecast
Annual Budget
SEQ Customer Code
Gold Coast Water
Annual Statement of Operations
Drinking Water Quality Asset Management PlanSewerage Overflow Management Plan
Recycled Water Management Plan
Trade Waste Management Plan
Connections Policy and Procedure
Customer Service Charter and Standards
Commitment Statement
Priority Infrastructure Plan
Environmental Business Plan
Demand Management Plan
Infrastructure Demand Model
Major InitiativesOperational Plan
Part A of the Netserv Plan provides an overview of how Council will provide for future growth, renew existing assets to maintain reliability and continuity of services and conduct its business to deliver the required standard of service described in the Customer Charter and Service Standards.
The Water, Sewerage and Recycled Water Demand 20 Year Forecast provides an overview of how Council will meet its’ responsibility for ensuring that the water distribution network and sewage collection, treatment, reuse and discharge facilities will be adequate to meet future demands.
Part B of the Netserv Plan provides an overview of how Council plans and provides new infrastructure, and maintains and operates existing infrastructure, to comply with regulatory requirements and achieve Customer Service Standards
The Gold Coast Water Annual Performance Plan explains the activities and priorities of Gold Coast Water for the financial year ahead. Performance of this annual plan will be monitored through regular reporting to Council.
The Gold Coast WaterAnnual Budget is developed, based on information submitted in the Price Monitoring Submission with a focus on ensuring price regulation priorities are adhered to. Gold Coast Water’s operational budget and capital works program is adopted by Council.
SeqwaterStrategic Plan 2013-18
City of Gold Coast External Policies and Frameworks
Corporate Strategies
City Vision & Corporate Plan (GC2020)
City Plan 2015(Planning Scheme)
Total Asset Management Plan
DELIVERING
Annual Operating Plan Annual Budget
Long Term Financial Forecast
SEQ Water Strategy and Regional Plan
SEQ Bulk Water Supply Code
SEQ System Operating Plan
DELIVERING
Network Services Plan Part A
Annual Performance Plan
Network Services Plan Part B
SEQ Infrastructure Design and Construction Code
DELIVERING
Bulk Authority Emergency Response Plan
Annual Water, Sewerage and Recycled Water Demand 20 Year Forecast
Annual Budget
SEQ Customer Code
Gold Coast Water
Annual Statement of Operations
Drinking Water Quality Asset Management PlanSewerage Overflow Management Plan
Recycled Water Management Plan
Trade Waste Management Plan
Connections Policy and Procedure
Customer Service Charter and Standards
Commitment Statement
Priority Infrastructure Plan
Environmental Business Plan
Demand Management Plan
Infrastructure Demand Model
Major InitiativesOperational Plan
Part A of the Netserv Plan provides an overview of how Council will provide for future growth, renew existing assets to maintain reliability and continuity of services and conduct its business to deliver the required standard of service described in the Customer Charter and Service Standards.
The Water, Sewerage and Recycled Water Demand 20 Year Forecast provides an overview of how Council will meet its’ responsibility for ensuring that the water distribution network and sewage collection, treatment, reuse and discharge facilities will be adequate to meet future demands.
Part B of the Netserv Plan provides an overview of how Council plans and provides new infrastructure, and maintains and operates existing infrastructure, to comply with regulatory requirements and achieve Customer Service Standards
The Gold Coast Water Annual Performance Plan explains the activities and priorities of Gold Coast Water for the financial year ahead. Performance of this annual plan will be monitored through regular reporting to Council.
The Gold Coast WaterAnnual Budget is developed, based on information submitted in the Price Monitoring Submission with a focus on ensuring price regulation priorities are adhered to. Gold Coast Water’s operational budget and capital works program is adopted by Council.
City of Gold Coast External Policies and Frameworks
Corporate Strategies
City Vision & Corporate Plan (GC2020)
City Plan 2015(Planning Scheme)
Total Asset Management Plan
DELIVERING
Annual Operating Plan Annual Budget
Long Term Financial Forecast
SEQ Water Strategy and Regional Plan
SEQ Bulk Water Supply Code
SEQ System Operating Plan
DELIVERING
Network Services Plan Part A
Annual Performance Plan
Network Services Plan Part B
SEQ Infrastructure Design and Construction Code
DELIVERING
Bulk Authority Emergency Response Plan
Annual Water, Sewerage and Recycled Water Demand 20 Year Forecast
Annual Budget
SEQ Customer Code
Gold Coast Water
Annual Statement of Operations
Drinking Water Quality Asset Management PlanSewerage Overflow Management Plan
Recycled Water Management Plan
Trade Waste Management Plan
Connections Policy and Procedure
Customer Service Charter and Standards
Commitment Statement
Priority Infrastructure Plan
Environmental Business Plan
Demand Management Plan
Infrastructure Demand Model
Major InitiativesOperational Plan
Part A of the Netserv Plan provides an overview of how Council will provide for future growth, renew existing assets to maintain reliability and continuity of services and conduct its business to deliver the required standard of service described in the Customer Charter and Service Standards.
The Water, Sewerage and Recycled Water Demand 20 Year Forecast provides an overview of how Council will meet its’ responsibility for ensuring that the water distribution network and sewage collection, treatment, reuse and discharge facilities will be adequate to meet future demands.
Part B of the Netserv Plan provides an overview of how Council plans and provides new infrastructure, and maintains and operates existing infrastructure, to comply with regulatory requirements and achieve Customer Service Standards
The Gold Coast Water Annual Performance Plan explains the activities and priorities of Gold Coast Water for the financial year ahead. Performance of this annual plan will be monitored through regular reporting to Council.
The Gold Coast WaterAnnual Budget is developed, based on information submitted in the Price Monitoring Submission with a focus on ensuring price regulation priorities are adhered to. Gold Coast Water’s operational budget and capital works program is adopted by Council.
SeqwaterStrategic Plan 2013-18
- Gold Coast Water
- Gold Coast Water
South East Queensland (Distribution and Retail Restructuring) Water Act 2009
- Gold Coast Water
Local Government Act 2009 (Section 257) South-East Queensland Water (Distribution and Retail Restructuring) Act
Water Act 2000
Water Supply (Safety and Reliability) Act 2008.
- Gold Coast Water
Cou
ncil
Adm
inis
trat
ive
Leve
l
Full Council
Who
le o
f Cou
ncil
Leve
lG
old
Coa
st W
ater
B
ranc
h Le
vel
Gol
d C
oast
Wat
er
Dire
ctor
ate
Leve
lG
old
Coa
st W
ater
Te
am L
evel
Cou
ncil
Adm
inis
trat
ive
Leve
l
Governance Administration &
Finance Committee
Special Budget Committee
Risk & Audit Committee Water Committee
City PlanningPlanning Scheme
2015 Sub-Committee
Community & Cultural
Development
Engineering Services
Commonwealth Games & Major
Projects
ELT Planning Day
Joint Consultative Committee
Executive Leadership Team
Corporate Workplace
Health & Safety Committee
Organisational Improvement Committee
Directorate Consultative Committee
Branch Managers Meeting
Directorate Workplace
Health & Safety Committee
Program Review Group
Business Review Committee
Business Performance
Review
GCW Planning Day
Branch Meetings
Team MeetingsProject Briefs,
Business CasesProject Briefs,
Business Cases
Agenda Items for Water Committee
GCW Asset Management
Forum
Staff Reward and Recognition Nominations
Performance Opportunity
Improvement Notice (POINT)
Water Supplied ReportPerformance
Data Collection
KPI Exception Reporting
Performance Report
Capex & Opex Budget Review
Water Supply (Safety and Reliability) Act 2008 the South-East Queensland Water (Distribution and Retail Restructuring) Act 2009
(South-East Queensland Water (Distribution and Retail Restructuring) Act 2009
- Gold Coast Water
Water Supply Act 2008, Subdivision 2, 57E,F
(Work Health and Safety Act 2011, Division 2, Section 19)
(Environmental Protection Act 1994, Part 1, Division 1, 319
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
Environmental Protection Act 1994
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
South-East Queensland Water (Distribution and Retail Restructuring) Act 2009 Local Government Act 2009Local Government Regulation 2012Water Act 2000Water Supply(Safety and Reliability) Act 2008Petroleum and Gas (Production and Safety) Act 2004Environmental Protection Act 1994Environmental Protection (Water) Policy 2009Environment Protection and Biodiversity Conservation Act 1999Sustainable Planning Act 2009Work Health and Safety Act 2011relevant Council Local Laws
- Gold Coast Water
Environmental Protection Act 1994,
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
South-East Queensland Water (Distribution and Retail Restructuring) Act 2009
- Gold Coast Water
Local Government Regulation 2012
Queensland Competition Authority Act 1997
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
South-East Queensland Water (Distribution and Retail Restructuring) Act 2009.
- Gold Coast Water
- Gold Coast Water
Intern
al Ex
terna
l
Frameworks Performance Reports
• Corporate Vision• Corporate Strategies• Corporate Policies• Corporate Plans• Corporate Budgets
National Performance Report for Urban Water Utilities
Annual Drinking Water Quality Report
Recycled Water – Quarterly and Annual Reports
DEWS and Australian Bureau of Statistics Performance IndicatorsBureau of Meteorology Performance Indicators for National Water Account
Repo
rting
via Q
ldwate
rSW
IMS d
ataba
se
Statement of Operations including Annual Key Performance IndicatorsGCW Quarterly Key Performance Indicator ReportOperational Plan Initiatives for Corporate Performance Quarterly Report
Annual Environmental Report and Licence Returns for Development Approvals
• South-East Queensland Water (Distribution and Retail Restructuring) Act 2009 and regulation
• Local Government Act 2009 and regulation
• Water Act 2000 and regulation and• Water Supply (Safety and Reliability)
Act 2008 and regulation• Bulk Water Supply Code• The Environmental Protection Act
(1994)• Other state and commonwealth
legislation
Monthly Water Supplied Report
GCW Monthly Performance Reports
Operational Performance Report
Internal Business Performance Indicators
Corporate Governance and Key Performance Indicator Reports
External Performance Indicator ReportsRegulatory Policies and Frameworks
Corporate Policies and Frameworks
Internal Policies and Frameworks
• Management Plans• Operational Plans• Customer Management Framework• Customer Service Charter and
Standards• Budget
Intern
al Ex
terna
l
Frameworks Performance Reports
• Corporate Vision• Corporate Strategies• Corporate Policies• Corporate Plans• Corporate Budgets
National Performance Report for Urban Water Utilities
Annual Drinking Water Quality Report
Recycled Water – Quarterly and Annual Reports
DEWS and Australian Bureau of Statistics Performance IndicatorsBureau of Meteorology Performance Indicators for National Water Account
Repo
rting
via Q
ldwate
rSW
IMS d
ataba
se
Statement of Operations including Annual Key Performance IndicatorsGCW Quarterly Key Performance Indicator ReportOperational Plan Initiatives for Corporate Performance Quarterly Report
Annual Environmental Report and Licence Returns for Development Approvals
• South-East Queensland Water (Distribution and Retail Restructuring) Act 2009 and regulation
• Local Government Act 2009 and regulation
• Water Act 2000 and regulation and• Water Supply (Safety and Reliability)
Act 2008 and regulation• Bulk Water Supply Code• The Environmental Protection Act
(1994)• Other state and commonwealth
legislation
Monthly Water Supplied Report
GCW Monthly Performance Reports
Operational Performance Report
Internal Business Performance Indicators
Corporate Governance and Key Performance Indicator Reports
External Performance Indicator ReportsRegulatory Policies and Frameworks
Corporate Policies and Frameworks
Internal Policies and Frameworks
• Management Plans• Operational Plans• Customer Management Framework• Customer Service Charter and
Standards• Budget
- Gold Coast Water
Local Government Regulation 2012
Local Government Regulation 2012
- Gold Coast Water
Water Act 2007
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
(commitment, pride and passion for our City)
(Working as one team with one vision).
- Gold Coast Water
(360 Degree trust)
(Respect for each other)
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
Consumption per connection per
day LitresSingle Dwelling Occupancy Rate L/EP/Day
- Gold Coast Water
- G
old
Coa
st W
ater
- Gold Coast Water
- Gol
d C
oast
Wat
er
- Gol
d C
oast
Wat
er
- Gol
d C
oast
Wat
er
- G
old
Coa
st W
ater
- Gol
d C
oast
Wat
er
- G
old
Coa
st W
ater
- G
old
Coa
st W
ater
- G
old
Coa
st W
ater
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
- Gold Coast Water
Note: This statement is an internal financial management statement and not a general purpose accounting statement prepared in accordance with AeIFRS
- Gold Coast Water
Local Government Act 2009Local Government Regulation 2012
- Gold Coast Water
Tax Assessment Act 1997 the Fringe Benefits Tax Act 1986
Local Government Regulation 2012
- G
old
Coa
st W
ater
- G
old
Coa
st W
ater
- G
old
Coa
st W
ater
- G
old
Coa
st W
ater
- Gold Coast Water
- Gold Coast Water