The following quotes and figures relating to GESAC are taken directly from the budget and in chronological order. We admit that we are not accountants nor financial gurus. We are simply residents trying to make sense of a document that we believe to a large extent, is all ‘smoke and mirrors’. This is especially apparent in regards to GESAC. What we request is that readers assess
the following information and ask themselves these questions:

  • Do these figures really add up?
  • What evidence or explanation is provided so that accuracy may be ascertained?
  • Why is the language so obtuse? Shouldn’t budgets be self explanatory, clear and comprehensible to the lay ratepayer?
  • On what basis is it claimed that the ‘income’ from GESAC next year will total $2,991 million? Is interest repayment included, or excluded from the above figure? Why isn’t this made clear?
  • How many ‘expressions of interest’ have been received? If GESAC has been inundated with ‘offers’, then why is Council advertising tenders for various sections?
  • Was there ever a comprehensive business plan and analyses in place? Where is this, if it exists?
  • Does talk of a ‘surplus’ mean after interest and costs are deducted?
  • ‘Operating costs’ are stated as $3.79 million. Does this include the 50 full-time staff or are they an extra financial burden which hasn’t been added in to this figure? Does this figure also include the ‘liabilities’ such as interest and paying off the principal which alone equates to over $2.5 million?

We have countless other questions. But we’ll leave this to readers to ask. We welcome all responses. The budget quotes follow:

“An operating surplus of $4.78m, of which $870k includes non-recurrent grants for ‘Better Pools’ Funding $625k, Duncan Mackinnon $200k and $45k for Storm Water Harvesting (any operating surplus is used to increase Capital works). This operating surplus includes a first year loss of $1.05m from GESAC.”  

Capitol Investment: Glen Eira Sports and Aquatic Centre (GESAC) $7.58m

GESAC Furniture and Fittings $1.65m

The Glen Eira Sports and Aquatic Centre is projected to run at a surplus in 2012-2013. In 2011-2012, GESAC will experience a part-year of revenue, more than a part-year of operating costs as well as one-off establishment costs.

Operating Costs: Glen Eira Sports and Aquatic Centre (GESAC) expenses $3.79m  

Debt servicing costs relating to the interest component of Council‘s borrowing costs for GESAC $1.82m

GESAC

Annual Budget

2010-2011

Forecast 2010/11 Annual Budget

2011=2012

Variance 2010-

2011 Forecast

to 2011-2012

Budget

Income

2,991

2,991

Expenses

433

250

4039

(3788)

Net Result (433) (250) (1048)

(798)

The 2011-2012 budget reflects user fees for GESAC for 9 months of the year totaling $2.89m. During the course of 2011-2012, GESAC will open. It will provide a range of facilities and services including some never offered before and some which are subject to market forces. Some experience will be required in order to set charges for some of these facilities and services and adjust them from time to time. Separate arrangements will be established under which the Centre Manager will be able to manage charges within the Budget determined by Council.

Offsetting the first year GESAC revenue is an unfavourable variance for the State Revenue Office revaluation reimbursement (received every second year) $400k. 

Increases in specific user fees reflect expected increased demand for these services. In addition, Council plans to increase user charges and other fees in line with expected market trends over the budget period, to maintain parity of user charges with the costs of service delivery. 

Employee benefits – increase of $5.14m – Increases in staff numbers resulting largely from Council‘s decision to build the Glen Eira Sports and Aquatic Centre (GESAC). Council has budgeted for a staff compliment of approximately 50 EFT‘s for GESAC  

Materials and consumables increase GESAC materials $319k including – promotional materials $100k, retail costs $66k, chemical costs $60k, printing and stationery $47k, minor furniture and equipment $21k and computer software $15k. 

Contractors – referee payments for GESAC $72k –  

4(q) Debt Servicing Costs ($1.82m increase)

These costs relate to the interest component of Council‘s borrowing costs for GESAC and $30k for the equipment leasing for the strength and cardio equipment for the facility. 

4(m) Insurances ($47k increase) Insurance costs include public liability insurance, insurance excess and industrial special risk. It is expected that insurance levies will increase overall by $47k due to an anticipated increase in insurance premiums in 2011-2012 as a result of GESAC. 

6.1(h) Intangibles (Systems Software) ($391k) Intangibles (Systems Software) include renewing and upgrading Council‘s software systems. For the 2011-2012 year, $296k will be expended on upgrading the software and $95k for GESAC Software. 

6.2(c) Borrowings ($25m) An estimated $25m of borrowings has been included in the 2011-2012 budget to fund the construction of the aquatic centre.

Principal repayments are estimated to be $787k and interest payments $1.82m.

7.1(i) Interest-bearing Liabilities Current and Non Current ($24.85m increase)

Interest-bearing liabilities represent loans and borrowings to fund the construction of the aquatic centre. Estimated borrowings of $25m have been included in the 2011-2012 budget. Principal repayments are estimated to be $787k and interest payments $1.82m

GESAC – Glen Eira Sports and Aquatic Centre – Software (Membership management system; Personal Training Software) $95,000

GESAC – Glen Eira Sports and Aquatic Centre – Furniture & Fittings (Self Service Kiosk; Lockers; Service Area Fitouts; Furniture and Equipment and Advertising Signage) $1,653,800

GESAC – Glen Eira Sports and Aquatic Centre – Plant & Equipment (Pool Vacuum; Two Way Radios) $49,000