WDRC 2013-14 OPERATIONAL PLAN
2013-14 OPERATIONAL PLAN Division: Executive Services Ambition To lead and develop a responsive and innovative organisation that works together to achieve its strategic goals Accountability Chief Executive Officer
Strategic Function Elements
Budget
YTD Actuals
Remaining Net Budget Actions Budget
Timeframe
Corporate Plan Linkage
Responsible Officer
Start
Finish
Undertake continued Professional Development programs with Councillors and Executive Team
1.2
CEO
01-Jul-13
30-Jun-14
Continue development of a Strategic Advocacy Framework
5.2
CEO
01-Jul-13
30-Jun-14
Formulate and implement of 'Performance Review and Development' for Executive Officers
1.2 & 1.6
CEO
01-Jul-13
30-Jun-14
Develop a Knowledge and Skills Profile for Councillors
1.2 & 1.6
CEO
01-Jul-13
30-Jun-14
1.3, 1.5 & 1.6
CEO
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Deliver EIS Submissions and Research within set deadlines
5.2
MDESM
01-Jul-13
30-Jun-14
Establishment of information clearinghouse relevant to Western Downs region (WDRC Factbook)
5.2
MDESM
01-Jul-13
20-Dec-13
Liaise with Council and Executive to develop Advocacy position statements as required
5.2
MDESM
01-Jul-13
30-Jun-14
Develop Western Downs Economic Profiles for publication each quarter
5.2
MDESM
01-Jul-13
30-Jun-14
Review and publish Major Project Fact Sheets bi-annually
5.2
MDESM
01-Jul-13
30-Jun-14
Continue to develop and maintain Advance Western Downs Website and Business News Monitor
5.2
MDESM
01-Jul-13
30-Jun-14
Conduct Business Capability Study for the region and six towns
5.2
MDESM
01-Jul-13
30-Nov-13
Develop Supply Chain Building Program providing practical tools for regional businesses
5.2
MDESM
01-Feb-14
30-Jun-14
Represent Western Downs at the Surat Basin Energy & Mining Expo 2014
5.2
MDESM
01-Dec-13
30-Jun-14
Represent Western Downs at the Infrastructure & Energy Summit 2014
5.2
MDESM
01-Nov-13
31-Mar-14
Host the Regional Business Excellence Awards
5.2
MDESM
01-Jul-13
31-May-14
Continue to support Chamber of Commerce Grants Scheme
5.2
MDESM
01-Jul-13
30-Sep-13
Undertake one Western Downs Business Investment Tour attracting external participation
5.2
MDESM
01-Jul-13
31-May-14
5.2 & 8.2
MDESM
31-Jan-14
31-Jan-14
01-Nov-13
31-Mar-14
Key Performance Indicators - KPIs per Strategic Function
CHIEF EXECUTIVE OFFICE Section 1A: Strategic Management - Facilitate and leadership to establish a clear focus, shared across our regional organisation Leadership
Conduct review of current services delivered by divisions and determine agreed Levels of Service within allocated resource and budget constraints
Executive Services - Capital Projects
Budget
Net Budget
Actions
Timeframe Start Finish
ECONOMIC STRATEGY DEPARTMENT Section 1B: Major Projects - Maximise opportunities from major developments and ensure the highest level of regional governance and sustainability EIS Response
$16,845
Develop five (5) key whole of Council positions on strategic issues Research
$198,431
Economic profiles published quarterly
Section 1C: Economic Development - Encourage and facilitate growth through development of business and industry Business Growth
$630,799
Attract 65,000 unique visitors (1,300 per week) to Advance Western Downs website Increase subscriptions to AWD news monitor by 2% quarterly
IT Education & Training
$62,850
Complete telecommunications Audit, Gap Analysis and Digital Development Strategy in partnership with USQ (Digital Divide Research Project) Implement a Digital Region Strategic Plan
Economic Strategy - Capital Projects
Budget
5.2 & 8.2
MDESM
Corporate Plan Linkage
Responsible Officer
Lot 5 on RP 125663 Subdivision of land and construction, Butter Factory Jandowae - 15 Allotments
5.2
MDESM
01-Jul-13
Jun/15
Stage one Development former state land at Wandoan - Weldon & North Street - Residential/Industrial
5.2
MDESM
01-Jul-13
Jun/14
1.6, 1.7, 1.9
IA
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Actions
Timeframe Start Finish
0250. Social Infrastructure 22200.0250.0002.
$799,365
22200.0250.0015.
$797,037
Total 0250. Social Infrastructure Total Economic Strategy - Capital
$1,596,402 $1,596,402
Accountability: Internal Auditor
INTERNAL AUDIT DEPARTMENT
Section 1D: Internal Audit - Improve governance, control and risk management to achieve organisational efficiency, effectiveness and accountability Internal Audit
$106,870
Internal Audit - Capital Projects
Budget
Implement the annual Internal Audit Plan
Actions
N/A
TOTAL EXECUTIVE SERVICES CAPITAL
$1,596,402
Western Downs Regional Council 2013-14 Operational Plan - Page 2 of 24
Timeframe Start Finish
Percentage of Audit Plan completed, number of Audit reviews, number of risks identified, number of audit recommendations
2013-14 OPERATIONAL PLAN
Division: Corporate Services Ambition To facilitate the continual improvement of Council's governance and performance management frameworks and systems to support the achievement of its strategic goals Accountability Corporate Services General Manager
YTD Actuals
Remaining Budget
Strategic Function Elements
Budget
FINANCIAL PLANNING DEPARTMENT
Accountability: FinancialPlanning Manager
Net Budget
Corporate Plan Linkage
Actions
Timeframe
Responsible Officer
Start
Finish
Key Performance Indicators - KPIs per Strategic Function
Section 2A: Financial Planning and Performance - To plan and monitor the Council's financial performance Financial Planning & Reporting
$1,453,657
Facilitate Independent Financial Sustainability Review
1.7
FPM
01-Jul-13
30-Jun-14
External Audit is unqualified and completed within statutory timeframe
Prepare general purpose 2012/13 Financial Statements
1.7
FPM
01-Jul-13
30-Nov-13
Zero High Risk Financial Audit Issues reported
Facilitate Audit of Council's Financial Statements in preparation for Annual Reporting
1.7
FPM
01-Jul-13
30-Nov-13
Operating Surplus Ratio (between 0 and 10%)
Prepare 2014/15 Budget Development and Review Plan
1.7
FPM
01-Jan-14
30-Jun-14
Asset Sustainability Ratio (greater than 90%)
Adopt 2014/15 Budget by 30 June 2014
1.7
CSGM
01-Jan-14
30-Jun-14
Net Financial Liability Ratio (not greater than 60%)
1.7 & 1.6
CSGM, FPM & OSCM
01-Jul-13
30-Jun-14
1.7 & 1.6
CSGM, FPM & OSCM
01-Jul-13
30-Jun-14
FPM
01-Jul-13
31-Mar-14 31-Dec-13
Facilitate integrated reporting to align with Council's new Corporate Plan structure Facilitate integrated reporting to align with Council's new Divisional Business Plans
1.7
Develop Financial Reporting Framework
Financial Systems
$835,219
Asset Financial Management
$10,603
Financial Planning - Capital Projects
Net Budget
Redevelopment of Capital Form within Powerbudget
1.7 & 1.8
FPM
01-Sep-13
Coordinate Indexation / revaluation of all asset classes
1.5 & 1.7
FPM
01-Jan-14
31-Mar-14
Undertake Banking Services Tender Process
1.6 &1.7
FPM
01-Feb-14
31-May-14
Implement Financial Risk Register
1.7 & 1.9
FPM
01-Jul-13
30-Nov-13
Recategorisation of Work Orders project
1.7
FPM
01-Jul-13
30-Jun-14
Develop Financial Reporting Framework
1.7
FPM
01-Jul-13
31-Mar-14
Implement version 6.8 Civica Authority
1.7 & 1.8
FPM
01-Aug-13
31-Oct-13
Implement Online Requisition System
1.7 & 1.8
FSA
01-Nov-13
31-Mar-14
Implement Purchase Card Costing System
1.7
FSA
01-Nov-13
31-Mar-14
Assess new Utilities Module
1.7
FSA
01-Jun-13
30-Jun-13
Implement Power Planner
1.7 & 1.6
FPM & OSCM
01-Jul-13
30-Jun-14
Continue implementing Strategic Business Improvement Program (SBIP)
1.7 & 1.6
FPM
01-Jul-13
31-Dec-13
Coordinate the development of an integrated asset management system
1.5 & 1.7
FPM
01-Jul-13
30-Jun-14
Actions
Corporate Plan Linkage
30-Jun-14
Responsible Officer
N/A
FINANCIAL OPERATIONS DEPARTMENT
Accountability: Financial Operations Manager
Section 2B: Financial Services - To provide financial service to support the Council's operations Financial Services
General Rate Revenue
Land Tenure Management
$13,724,635
$7,013,306
$35,033
Continue to Conduct Procurement Audit and Training
1.7
FOC
01-Jul-13
Continue Accounts Payable Data Cleansing
1.7
FOC
01-Jul-13
30-Jun-14
Payroll/POD Data Cleansing
1.7
FOC
01-Jul-13
31-Dec-13
Comply with Annual Audit and legislative requirements
1.7
FOC
01-Jul-13
30-Jun-14
Review and implement stores arrangements at Chinchilla
1.7
FOC
01-Jul-13
31-Dec-13
Continue to Develop Financial Operations component of Corporate Services Divisional Plan
1.7
FOM
01-Jul-13
30-Jun-14
Continue to plan and provide monthly reporting to Council
1.7
FOC
01-Jul-13
30-Jun-14
Combine Dalby Stores to One Location
1.7
FOC
01-Jan-14
31-Dec-14
Implement Regional Fuel Delivery Strategy
1.7
FOC
01-Jul-13
30-Jun-14
Rates and charges levied in accordance with Council's Revenue Policy and Statement
1.7
RC
01-Jul-13
30-Jun-14
Continue to implement Rates / Charges Debt Collection Policy
1.7
RC
01-Jul-13
30-Jun-14
Rates and charges arrears vs industry average
Remit and claim funds in accordance with relevant legislation
1.7
RC
01-Jul-13
30-Jun-14
Average Age of Debts
Continue Integrity Check of Categorisation Rating Database
1.7
RC
01-Jul-13
30-Jun-14
Continue Data Cleansing of Revenue Database
1.7
RC
01-Jul-13
30-Jun-14
Complete QVAS Report within 10 working days of receipt
1.7
RC
01-Jul-13
30-Jun-14
Compliance with Gas Reporting Requirements
1.7
RC
01-Jul-13
30-Jun-14
Levy Water Consumption and Gas Billing within 45 working days of end of read period
1.7
RC
01-Jul-13
30-Jun-14
Continue to implement Utility Reporting for Notices to comply with legislative requirements
1.7
RC
01-Jul-13
30-Jun-14
Continue year two of the Implementation of Regional Wastewater Charging Methodology
1.7
RC
01-Jul-13
30-Jun-14
Review Accounts Receivable Procedures
1.7
RC
01-Jul-13
31-Dec-13
Implement water access charging methodology with respect to properties held by Body Corporates
1.7
RC
01-Jul-13
31-Dec-13
Continue to plan and provide monthly reporting to Council
1.7
RC
01-Jul-13
30-Jun-14
Investigate and implement new rate modelling software
1.7
RC
01-Jul-13
31-Dec-13
Develop and implement Debt Collection Policies for Accounts Receivable and Gas Consumption charges and fees.
1.7
RC
01-Jul-13
31-Dec-13
Develop and implement Debt Collection Policies for Infringement Notices including implementation of SPER
1.7
RC
01-Jul-13
31-Dec-13
Continue to Develop Land Register (Record land leases, licences and agreements)
1.7
FOM
01-Jul-13
31-Dec-13
Western Downs Regional Council 2013-14 Operational Plan Page 3 of 24
Zero High Risk Financial Audit Issues reported
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Budget
Financial Operations - Capital Projects
YTD Actuals
Remaining Budget
Net Budget
Actions
Corporate Plan Linkage
Responsible Officer
Net Budget
Actions
Corporate Plan Linkage
Responsible Officer
Timeframe Start
Finish
Key Performance Indicators - KPIs per Strategic Function
N/A INFORMATION TECHNOLOGY DEPARTMENT
Accountability: Information Technology Manager
Section 2C: Information Communication Technology - To provide technical support to Council's operations Communication Support
Software Support
Hardware Support
Information Technology - Capital Projects
$1,080,060
$1,772,731
$1,176,522
Budget
Net Budget
Turkey Mountain - Two Way Radio Equipment Relocation
1.8
ITCNSO
25-Aug-13
31-Dec-13
% > Helpdesk Tickets Raised per annum
Weranga - Relocate Two Way Radio Equipment to IPWAN Tower
1.8
ITCNSO
25-Aug-13
31-Dec-13
% ICT Helpdesk Requests assigned within 2 business hours
Two Way Radio Mid band Consolidation - Dalby
1.8
ITCNSO
25-Aug-13
31-Dec-13
%Total Downtime resulting from ICT System Failures
Ongoing review of module security within Civica Authority
1.8
ITSC
01-Jul-13
30-Jun-14
Ongoing review data back-up strategy
1.8
ITSC
01-Jul-13
30-Jun-14
Annual review of IT Policies and Standard Work Practices
1.8
ITM
01-Jul-13
30-Jun-14
Windows 7 & Office 2010 Upgrade
1.8
ITM
01-Jul-13
30-May-14
Continue to test and update Disaster Recovery Plan
1.8
ITM
01-Jul-13
30-Jun-14
Develop IT component of Corporate Services Divisional Plan
1.8
ITM
01-Jul-13
30-Jun-14
SQL Audit & Remediation
1.8
ITSC
01-Jul-13
30-Sep-13
Implement IP Address Management Software
1.8
ITSC
01-Jul-13
30-Sep-13
Authority Server Upgrade - 2003 to 2008 R2
1.8
ITSC
01-Jul-13
30-Sep-13
Corporate Plan Linkage
Actions
Responsible Officer
Information Technology - Capital 0650. Hardware Support 88400.0650.0013. Cemeteries Online 88400.0650.0065. Exponare Upgrade to Version 5 88400.0650.0066. Exponare - Externally Hosted Data 88400.0650.0068. ECM Upgrade to Version 4.02 88400.0650.0072. VC Expansion - Stage 1 & Stage 2. 88400.0650.0074. Photocopier - DAC Engineering Section 88400.0650.0075. Photocopier - DAC Planning & Environment 88400.0650.0076. Photocopier - DAC Organisational Services
88400.0650.0087. UPS - DAC Server Room
88400.0650.0090. Tape Autoloader 88400.0650.0093. ESX Hosts - Disaster Recovery Site 88400.0650.0094. A4 Document Scanners (OLR & AP) x 3
88400.0650.0095. Checkpoint Firewall Appliances (Head Site & DR Site)
88400.0650.0096. ISDN Failover - WDRC ACF 88400.0650.0097. Audio Visual Upgrade Level 4, Boardroom, 30 Marble St. 88400.0650.0098. "The Edge" - Library Creative Digital Space 88400.0650.0099. RFID Security Entrance/Exit Panel 88400.0650.0100. IPWAN Link Upgrade Jandowae WT to Jandowae CSC 88400.0650.0101. Dalby Pound/Depot CCTV 88400.0650.0102. NetApp Storage Upgrade Total 0650. Hardware Support
$11,250
Cemetery information provided to the public as a function to Councils website.
ITM
01-Jul-13
Dec/13
$20,000
Exponare Upgrade to Version 5
ITM
01-Jul-13
May/14
$20,000
Exponare - Externally Hosted Data to service public requirements
ITM
01-Jul-13
May/14
$13,372
Dataworks Upgrade to Version 4.02
ITM
01-Jul-13
Dec/14
Video Conferencing Systems - Meeting Rooms (Dalby, Miles, Chinchilla, Tara & Wandoan) - Fixed
ITM
01-Jul-13
Feb/14
$10,000
Photocopier - Engineering. Replace existing photocopier at the end of it's maintenance contract.
ITM
01-Jul-13
Oct/13
$10,000
Photocopier - Planning & Environment. Replace existing machine at the end of it's useful life.
ITM
01-Jul-13
Nov/13
$10,000
Photocopier - Organisational Services. Replace photocopier at the end of it's maintenance life.
ITM
01-Jul-13
Sep/13
$18,000
Additional UPS Unit - Corporate Office Server Room. Needed to load balance in the event of a power outage until the backup generator can kick in. We don't have any free 'headroom' on our existing units to allow the gear that is powered by one power supply to switch over between UPS units if one fails. If we add another UPS we can get that capability.
ITM
01-Jul-13
Nov/13
ITM
01-Jul-13
Dec/13
ITM
01-Jul-13
Sep/13
ITM
01-Jul-13
Dec/13
$70,000
Purchase of two Checkpoint Firewall Appliances - one for the Dalby Corporate Office and one for the DR Site. Replaces existing FreeBSD based firewall solutions currently in place with Checkpoint Appliance Based solutions for far greater security. Easy to manage by WDRC IT vs Contractor based solution currently in place. Web GUI, better management and easier deployment of VPN certificates. Much improved end user and application traffic monitoring.
ITM
01-Jul-13
Jun/14
$8,000
ISDN Failover capability for Tarcoola and Carinya ACF. Provide another layer of redundancy to the Shoretel phone system employed at these sites. These sites run 24/7 and require additional attention to ensure that phone services are as reliable as possible.
ITM
01-Jul-13
Nov/13
ITM
01-Jul-13
Oct/13
ITM
01-Jul-13
Mar/14
ITM
01-Jul-13
Jun/14
ITM
01-Jul-13
Jun/14
01-Jul-13
Jun/14
$173,376
$12,000 $34,000 $19,000
$58,000 $24,000 $16,200 $23,000
Tape Backup Autoloader. Replace existing unit and add additional backup capacity. Replace ESX Hosts at DR site at the end of their warranted life. ESX hosts are the server hardware platform that host our virtual server platforms. 3 A4 Document Scanners for Online Requisitioning and Accounts Payable systems. Scanning hardcopy documents into the Authority system for electronic processing.
Replace Audio Visual control system in the Level 4 boardroom with an integrated, touch screen control system. Current system is not reliable, is hard to use, lacks control required for integration of Video conferencing systems. Replaces projectors with flat panel LED LCD or Plasma displays. "The Edge" Creative Digital Space. 107 Drayton St Library. 100% grant funding received for the project. Regional Media content lab. RFID Security Entrance/Exit Panel. floor matt with RFID scanner to check items entering and leaving new library 107 Drayton St Dalby. Current link is performing to specification but it is proving to be insufficient. Upgrade needed. Possibility of being able to re-use equipment from 26 Wood St on this link - will dramatically reduce costs.
$40,000
CCTV system for redeveloped Jandowae road depot and pound area.
ITM
$95,000
Add additional disk shelves - head site and DR site when storage capacity runs low.
ITM
01-Jul-13
Jun/14
Purchase AIM - Asset Infrastructure Management System Software to automatically build and optimise cross platform email signatures for use on Windows, Android, iOS platforms. Considerable time savings can be obtained by automating this process.
ITM
01-Jul-13
Dec/13
ITM
01-Jul-13
Sep/13 Oct/13
$685,198
0655. Software Support 88400.0655.0010. AIM Software 88400.0655.0011. Email Signature Software
$69,856 $5,500
88400.0655.0012. 12D Licence x 1
$12,000
Additional 12D Licence for Design Team - extra employee = extra licence.
ITM
01-Jul-13
88400.0655.0013. AutoCad Licence x 1
$10,000
Extra AutoCAD licence required for additional staff member in Design Team. Software Version Upgrade to Autoturn Software. Design modelling tool for traffic movement through proposed intersections etc.
ITM
01-Jul-13
Oct/13
ITM
01-Jul-13
Nov/13
Provision for additional 10 Concurrent User Licences for Tech One ECM (Dataworks).
ITM
01-Jul-13
Jun/14
Rate modelling software for Financial Operations team.
ITM
01-Jul-13
Nov/13
88400.0655.0014. Autoturn Software Upgrade 88400.0655.0015. ECM - 10 Additional Concurrent User Licences (13-14) 88400.0655.0016. IBIS Rate Modelling Software Total 0655. Software Support Total Information Technology - Capital
$9,000 $8,000 $28,000 $142,356 $827,554
Western Downs Regional Council 2013-14 Operational Plan Page 4 of 24
2013-14 OPERATIONAL PLAN
YTD Actuals
Remaining Budget
Strategic Function Elements
Budget
INFORMATION SYSTEMS DEPARTMENT
Accountability: Information Systems Manager
Net Budget
Corporate Plan Linkage
Actions
Timeframe
Responsible Officer
Start
Finish
Key Performance Indicators - KPIs per Strategic Function
Section 2D: Information Management - Effective and timely management of all forms of correspondence generated and received by Council in order to deliver excellent customer service Customer Service Management
Information Management
$1,089,058
Corporate Governance
1.3
ISM
01-Jul-13
30-Jun-14
Continue to implement regional awareness initiatives to promote 1300 COUNCIL and the Contact Centre
1.3
ISM
01-Jul-13
30-Jun-14
5% increase in call traffic from previous year
Develop and implement Phone Customer Satisfaction Survey to establish performance benchmarks
1.3
ISM
01-Jul-13
30-Jun-14
>80% Customer Service satisfaction as measured by external party
Develop and implement a Mystery Shopper program
1.3
ISM
01-Jul-13
30-Jun-14
>80% Customer Service satisfaction as measured by external party
1.6
ISM
01-Jul-13
30-Jun-14
<10% of Complainants requesting Internal Review <5% Customer Complaints reviewed by Queensland Ombudsman
1.6
ISC
01-Jul-13
30-Jun-14
Review and maintain the Retention and Disposal Schedule in compliance with new Qld State Archives requirements
1.6
ISC
01-Jul-13
30-Jun-14
Link Subject Index to Retention Index in compliance with Qld State Archives requirements
1.6
ISC
01-Jul-13
30-Jun-14
Manage transfer of Regional Records to external storage site
1.6
ISC
01-Jul-13
30-Jun-14
Commence scoping. Mapping and implementation for upgrade to ECM Version 4.02
1.8
ISC
01-Jan-13
30-Sep-13
Conduct audit of Legal Documents and consolidate Legal Register
1.6
ISC
01-Jul-13
30-Jun-14
Ongoing cleansing of the Name and Address Register linked to ECM and Authority
1.6
ISC
01-Jul-13
30-Jun-14
Review and merge the Intranet and Template indexes to improve integration with COLIN
1.8
ISC
01-Jul-13
30-Jun-14
Preparation of Delegations Register and Standard Work Practice
1.6
ISM
01-Jul-12
31-Dec-13
Desktop Review of the Council's Local Laws and completion of OIC Audits
1.6
ISM
01-Oct-13
30-Jun-14
Continued compliance with Information Privacy Act 2009
1.6
ISM
01-Jul-13
30-Jun-14
Continued compliance with Right to Information Act 2009 including completion of RTI Annual Return
1.6
ISM
01-Jul-13
30-Jun-14
Provide support and advice to the organisation in relation to Council Policy and Local Law Development and Review
1.6
ISM
01-Jul-13
30-Jun-14
Provide support and advice to the organisation in relation to Council's Insurance Policies including claims processing
1.6
ISM
01-Jul-13
30-Jun-14
1.6
ISM
01-Jul-13
30-Jun-14
1.6
ISM
01-Jul-13
30-Jun-14
ISM
01-Jul-13
30-Jun-14
Investigate and report on all Administrative Complaints received under Council's Complaints Management Policy and Process Comply with Public Records Act 2002 and relevant Information Standards regarding Record Management and the Retention and Disposal of Public Records
$1,018,449
$2,457,521
Develop Information Systems component of Corporate Services Divisional Plan Provide meeting services including the review of report quality, building of Agendas and minute taking for Council Meetings. Councillors Governance
$1,732,576
Information Systems - Capital Projects
1.6
Provide support and advice in relation to Professional Development for Councillors Net Budget
>80% of calls resolved at First Point of Contact
Continuous improvement of Regional Customer Contact Centre and refinement of operating procedures
Corporate Plan Linkage
Actions
<5% Investigations by the Information Commissioner
Responsible Officer
N/A
PEOPLE AND ORG. DEVELOPMENT DEPARTMENT
Accountability: People and Organisational Development Manager
Section 2E: Organisational Development - Build workforce capability and enhance our organisational culture Organisational Development
$72,779
Develop a strategy to implement the Investors in People standard across Council, to facilitate the transition to the leadership principles outlined through the change strategy Write workforce plan including demographic profiling & skills gap analysis completed, and strategies defined to maintain continuity of resourcing plan Create Division workforce planning template, and guide & support division management to write workforce plans Write a recurrent organisation development plan aligned to Council's change strategy (OTUS) for review by Executive Train all managers and employees in the application of Performance Partnering Program principles, and support linemanagers to conduct feedback discussions and use PPP tools/processes including participation in annual feedback session
Learning & Development
$2,294,587
Publish a skills register on COLIN and identify skills essential and critical to Council operations as aligned with Workforce Plan Scope corporate training program aligned to strategic learning priorities defined in OD plan Division workforce plans. L&D Program published each quarter.
1.6
PODM
01-Jul-13
30-Jun-14
1.6
PODM
01-Jul-13
31-Dec-13
1.6
PODM
01-Sep-13
28-Feb-14
1.6
PODM
01-Jan-14
30-Mar-14
1.2
ODO
01-Jul-13
28-Feb-14
1.2
ODO
01-Jul-13
30-Sep-13
1.2
ODO
01-Dec-13
30-Mar-14
Establish an eLearning platform & trial application of on-line learning programs
1.8
ODO
01-Jul-13
30-Jun-14
Mandatory recurrent corporate training program written to provide/reinforce foundation knowledge & skills
1.2
ODO
01-Jul-13
30-Jun-14
1.2
ODO
01-Jul-13
30-Jun-14
1.2
ODO
01-Sep-13
28-Feb-14
Succession plans written for 30% of target group
Prepare report on reasons why people exit from Council & recommend strategies to reduce employee turnover
1.2
HRC
01-Jul-13
31-Jul-13
Decrease turnover of 'regrettable' separations 10% per annum from voluntary turnover reported for 2012
Implement and monitor strategies from EEO Management Plan, and reform EEO consultative working group to promote EEO Management Plan
1.2
HRC
01-Jul-13
30-Jun-14
Employee separation reduced by 10% per annum from voluntary turnover reported for 2012
HRM benchmark report published through COLIN each quarter
1.2
HRC
01-Jul-13
30-Jun-14
Conduct remuneration market assessment, and identify Council's 'preferred pay position ' vis a vis workforce plan strategies and Council's corporate plan
1.2
HRC
01-Sep-13
30-Nov-13
Review engagement of contractors per ATO compliance and submit report to Executive
1.2
HRC
01-Dec-13
30-Mar-14
Recommend alternative career progression methodology to supersede existing practice of employees progressing on the basis of their length of service
1.2
HRC
01-Sep-13
30-Jun-14
Establish an employee consultative group representing the workforce, to meet and discuss workplace issues quarterly (not industrial relations focussed)
1.2
PODM
01-Sep-13
30-Jun-14
Recommend strategies to unify entire workforce under common terms and conditions of employment
1.2
PODM
01-Sep-13
30-Jun-14
Review effectiveness of advertising channels to attract youth, and consider alternative methods - e.g. careers expos, radio advertising, utilising social media etc
1.2
HRC
01-Jul-13
31-Jul-13
Provide training to first-line supervisors in foundation leadership skills linked to Coordinator Leadership Capability Framework Identify essential & critical positions in Council's structure, and commence development of succession plans in consultation with line-management
Section 2F: Human Resource Management - Build a workforce to deliver the region's services into the future HR Services
Recruitment
$583,832
$293,115
Western Downs Regional Council 2013-14 Operational Plan Page 5 of 24
The quantum of young people (<25 yrs) increases by 5%
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Budget
YTD Actuals
Remaining Budget
Net Budget
Corporate Plan Linkage
Actions
Timeframe
Responsible Officer
Start
Finish
Key Performance Indicators - KPIs per Strategic Function
Section 2G: Safety - working together to achieve a safe and healthy workplace Workplace Health & Safety
$1,526,704
Research industry best practice and recommend a drug and alcohol policy and strategies
1.1
WHSC
01-Jul-13
30-Sep-13
Review functioning of WH&S committee structure. Contrast geographic vs functional meeting structure
1.1
WHSC
01-Jul-13
30-Dec-13
1.8
WHSC
01-Jul-13
30-Jun-14
Hazard & risk reporting increases by a minimum of 10% from hazards/risks reported for 2012
1.1
WHSC
01-Jul-13
30-Jun-14
Incident investigations completed within 5 days, and the lost time injury rate for preventable injuries decreases by 5% per annum Lost time injury rate decreased by 5% per annum
Setup a comprehensive WH&S database to enable reporting, actioning, tracking, & reporting of hazards, risks, incidents, &injuries; control of all WH&S documentation - policies, procedures, SWMS, & registers etc; and reconcile workers compensation payments with LG Workcare Hazards & risks are managed to maximise occupational injury, illness & disease; and minimise the frequency & severity of risks to our people's health & safety Risk rate all high risk positions, and write policy to periodically carry out functional assessments of employees, for their fitness to perform their assigned duties
People & Org Development - Capital Projects
Net Budget
1.1
WHSC
01-Jul-13
30-Jun-14
Write an employee health & well-being strategy and develop an annual program of activities
1.1
WHSC
01-Jul-13
30-Jun-14
Review recurrent three year corporate WH&S plan
1.6
WHSC
01-Feb-14
28-Feb-14
Deliver Council's workers compensation and return to work scheme
1.1
WHSC
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Actions
LGW audit attains a minimum result of 70%
Responsible Officer
N/A STRATEGY AND COMMUNICATION DEPARTMENT:
Accountability: People and Organisational Development Manager
Section 2H: Strategic Management - Facilitate the implementation of strategic planning, performance and enterprise risk management frameworks Strategic Management
$355,192
Enterprise Risk Management
Drive the application of the 2013 -2017 Corporate Plan throughout the organisation
1.6
OSCM
01-Jul-13
30-Jun-14
100% Compliance with legislative requirements
Facilitate development of a 3 Year Department Plan template including definition of Levels of Service.
1.6
OSCM
01-Jul-13
31-Dec-13
100% linkage between 2013-2017 Corporate Plan and Annual Operational Plans
Facilitate training and capacity building in relation to the development of relevant Key Performance Indicators
1.6
OSCM
01-Jul-13
31-Dec-13
Facilitate development of 3 Year Department Plans
1.6
OSCM
01-Jan-14
31-Mar-14
Facilitate development of new organisational performance and reporting framework (PowerPlanner)
1.6
OSCM
01-Jul-13
31-Dec-13
Facilitate development of 2014/15 Operational Plan
1.6
OSCM
01-Apr-14
31-May-14
Compile 2012/13 Annual Report to meet new legislative requirements
1.6
OSCM
01-Sep-13
30-Nov-13
Facilitate development of WDRC Business Continuity Plan
1.6
OSCM
01-Jan-14
31-Dec-14
Conduct LGAQ Community Satisfaction Survey
1.6
OSCM
01-Jan-14
31-Mar-14
Investigate examples of Enterprise Risk Management Best Practice in Local Government
1.9 OSCM & DMSO
01-Jul-13
30-Jun-14
Implementation: Stage 2 - Develop relevant Enterprise Risk Management Policy, Processes, Plans and Registers
1.9 OSCM & DMSO
01-Jul-13
30-Jun-15
Develop in-house marketing campaign to promote services of the Strategy and Communication Team
1.4
OSCM
01-Jul-13
31-Dec-13
50% of WD population recognises the WDRC brand (measured via LGAQ Customer Satisfaction Survey)
Maintain Council's Image Library with current photos of the region, our communities, local faces and our team.
1.4
OSCM
01-Jul-13
30-Jun-14
10% increase media releases and media alerts distributed from last annum
Continue to facilitate implementation of Council's Brand Architecture and integrity of Corporate Identity
1.4
OSCM
01-Jul-13
30-Jun-14
Develop and implement a WDRC Strategic Communication Plan including Standard Work Procedures Develop and Implement Social Media Policy to expand Council's communication reach including review of existing related policies Continue to produce communication materials to inform the community of Council news, including daily media releases, Western Downs Wire monthly updates and quarterly newsletters
1.4
OSCM
01-Jul-13
31-Dec-13
80% of media releases and alerts picked up by media agencies 95% information supplied to media agencies within deadlines Number Visitors to Website - 5% increase from last annum
1.4
OSCM
01-Jul-13
30-Sep-13
Number of Visits to COLIN per unique user - 10% increase from last annum
1.4
OSCM
01-Jul-13
30-Jun-14
10% of WD households "Like" WDRC on Facebook
Undertake staff consultation project to inform the redesign of COLIN to enhance functionality and maximise usage
1.4
OSCM
01-Jul-13
31-Dec-13
5% of WD households subscribe to WDRC eNews & SMS Alerts
Continue to enhance functionality and develop strategies and ensure compliance with relevant legislation to maximise the usage of WDRC Website.
1.4
OSCM
01-Jul-13
30-Jun-14
Improve Western Downs Wire eNews "Click Through" rate by 5% from last annum
Continue to enhance and promote electronic alert systems (eNews, SMS, LED Signs, TVs).
1.4
OSCM
01-Jul-13
30-Jun-14
Less than 5 customer complaints received per annum
Investigate alternative web hosting services
1.4
OSCM
01-Jul-13
31-Dec-13
Facilitate Council's Community Connect Forums in liaison with the Executive Team
1.4
OSCM
01-Jul-13
30-Jun-14
Review and streamline Council's Community Engagement Policy, Guidelines and Toolkit
1.4
OSCM
01-Jan-14
30-Jun-14
Provide advice and support to Departments re development of Community Engagement and Communication Plans.
1.4
OSCM
01-Jul-13
30-Jun-14
Investigate implementation of electronic community survey tools (i.e. Bang the Table)
1.4
OSCM
01-Jan-14
30-Jun-14
Review Regional Disaster Management Plan, Operational Procedures and Risk Assessments - Ongoing
3.3
DMSO
01-Jul-13
30-Jun-14
Reformat Regional Disaster Management Plan, into one document, to improve useability
3.3
DMSO
01-Jul-13
01-Sep-13
Conduct regional disaster management exercises - Ongoing annual requirement
3.3
DMSO
01-Jul-13
31-Dec-13
Annual LDMG exercise completed
Conduct regional disaster management meetings (LDMG/LECC/Sub Group)
3.3
DMSO
01-Jul-13
30-Jun-14
2 LDMG meetings and 2 LECC meetings held
Facilitate Disaster Management Training for LDMG members and staff
3.3
DMSO
01-Jul-13
30-Jun-14
95% LDMG Core Members qualified in mandatory training courses
Identify funding opportunities and action successful grants - Ongoing
3.3
DMSO
01-Jul-13
30-Jun-14
Maintain regular communication and support for local SES groups (Quarterly Meetings)
3.3
DMSO
01-Jul-13
30-Jun-14
Work in partnership with external agencies to conduct public education and awareness campaigns.
3.3
DMSO
01-Jul-13
30-Jun-14
01-Jul-13
Dec/13
Section 2I: Strategic Communication - Partner with key stakeholders to deliver the right message, to the right audience, at the right time Strategic Marketing
Corporate Communications
Community Engagement
$227,826
$463,682
$14,199
Section 2J: Disaster Management - Deliver planning, preparedness, response and recovery strategies to reduce the impact of disasters on the community Disaster Management
$287,540
Strategy & Communication - Capital Projects
Actions
Corporate Plan Linkage
Responsible Officer
Disaster Management - Capital 0411. Disaster Management 77700.0411.0004. Telemetry Systems Total 0411. Disaster Management Total Disaster Management - Capital
TOTAL CORPORATE SERVICES CAPITAL
$251,648
Installation Telemetry Systems for flood warnings and weather
3.3
$251,648 $251,648
$1,079,202
Western Downs Regional Council 2013-14 Operational Plan Page 6 of 24
DMSO
Annual Review completed
Meet with all SES Groups at least 3 times a year
2013-14 OPERATIONAL PLAN
Division: Engineering Services Ambition Deliver a range of engineering and technical support services to deliver essential infrastructure and services aligned with Council's strategic goals Accountability Engineering Services General Manager
Strategic Function Elements
WORKS DEPARTMENT
Budget
YTD Actuals
Remaining Budget
Net Budget
Corporate Plan Linkage
Responsible Officer
Maintain footpath network to agreed levels of service
8.1
Implement Adopted Community Levels of Service for the Council's footpath network
8.1
Develop 10 Year Program for Footpath Extension and Replacement for each district
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
WM
01-Jul-13
30-Jun-14
Planned road infrastructure inspections completed as per Level of Service KPIs
WM
01-Jul-13
30-Jun-14
Response time <10 business days for 90% of customer requests
8.1
WM
01-Jul-13
31-Mar-14
Achieve <10% margin M&R expenditure vs budget allocation
Maintain road network to agreed levels of service
8.1
WM
01-Jul-13
30-Jun-14
Establish benchmark cost per km for road maintenance activities
Implement Adopted Community Levels of Service for the Council's road network
8.1
WM
01-Jul-13
30-Jun-14
Accountability: Works Managers
Section 3A: Works - Plan, design, construct and maintain regional civil infrastructure to service the needs of Western Downs region. $685,342
Footpaths
$42,922,768
Roads
8.1
WP
01-Jul-13
30-Jun-14
8.1 & 1.8
WM
01-Jul-13
30-Jun-14
Implement a Grids and Gates Management System in accordance with adopted policy
8.1
TSM & WM
01-Jul-13
30-Jun-14
Maintain bridge structures to agreed levels of service
8.1
WM
01-Jul-13
30-Jun-14
Maintain stormwater infrastructure to agreed service standards
8.1
WM
01-Jul-13
30-Jun-14
Maintain Street lighting infrastructure to acceptable Council standards
8.1
WM
01-Jul-13
30-Jun-14
Maintain off-street car park infrastructure to acceptable Council standards
8.1
WM
01-Jul-13
30-Jun-14
Submit NDRRA flood management submissions as required
8.1 & 3.3
WP
01-Jul-13
30-Jun-14
Deliver Flood Recovery Program as per agreed timeframes
8.1 & 3.3
WP
01-Jul-13
30-Jun-14
Respond to emergencies within acceptable timeframe
8.1 & 3.3
ESGM
01-Jul-13
30-Jun-14
Maintain parks, gardens and open space assets to agreed levels of service
2.1, 3.1 & 4.1
WM
01-Jun-13
01-Jul-14
Planned Parks and Gardens infrastructure inspections completed as per Level of Service KPIs
Review Levels of Service for Council's parks, gardens and open space assets
2.1, 3.1 & 4.1
WM
01-Jun-13
01-Jul-14
Response time <10 business days for 90% of customer requests
Manage and monitor impact of Energy and Resource Sector on Council's road network Develop a regional electronic works maintenance management system
$288,775
Bridges Stormwater Drainage Street lighting
$1,002,210 $580,582
Public Off-street Car parks
Section 3B: Declared Disaster Recovery - Restore Council assets as per NDRRA Guidelines Flooding
Storm Damage
100% Submissions submitted within required timeframe
Section 3C: Parks & Gardens - Maintain regional Parks and Gardens assets to service the needs of the Western Downs Communities Parks & Gardens
$2,726,759
Achieve <10% margin M&R expenditure vs budget allocation
Section 3D: Council Depots - Provide and maintain functional depot facilities to support Council operations in each district Council Depots
Maintain and operate depots to meet Council's operational requirements
1.5 & 1.7
WM
01-Jun-13
01-Jul-14
$1,095,174
Achieve full cost recovery plus appropriate margin on projects tendered and constructed within resource constraints
5.1 & 1.7
ESGM
01-Jun-13
01-Jul-14
$5,221,344
Carry out operations in accordance with Main Roads Contract
5.1 & 8.2
WM
01-Jun-13
01-Jul-14
Maintain quality assurance systems as per certification requirements
5.1 & 8.2
WM
01-Jun-13
01-Jul-14
5.1, 8.2 & 1.7
WM
01-Jun-13
01-Jul-14
5.1 & 8.2
WM
01-Jun-13
01-Jul-14
5.1 & 8.2
WM
01-Jun-13
01-Jul-14
5.1, 8.2 & 3.3
WM
01-Jun-13
01-Jul-14
Corporate Plan Linkage
Responsible Officer
6.2
ESGM
01-Jul-13
Jul/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Sep/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
May/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
$1,244,412
Section 3E: Commercial Works - Actively pursue commercial works opportunities within our region Commercial Works
Main Roads - RMPC
Main Roads - Construction
$3,686,752
Achieve full cost recovery plus appropriate margin on projects tendered and constructed within resource constraints Carry out operations in accordance with Main Roads Contract Maintain quality assurance systems as per certification requirements
Main Roads - Flood Damage
Works - Capital Projects
Carry out operations in accordance with Main Roads Contract
Budget
Actions
Timeframe Start Finish
0058. Footpaths 66100.0058.0008. Charles Drew Underpass
$28,936
Charles Drew Underpass
66100.0058.0013. Extend footpath High Street Kogan.
$12,000
Extend footpath High Street Kogan.
66100.0058.0023. Streetscape - Design & Planning - Wandoan
$34,336
Streetscape - Design & Planning - Wandoan
66100.0058.0028. Waterloo Street - North St to Moore St - Wandoan
$20,000
Footpath Upgrade - Waterloo Street - North St to Moore St - Wandoan
66100.0058.0030. Cycleway Project on Butlers Road Miles - shoulder widening, sealing and line marking 4.2km to 7.2km
$49,734
Cycleway Project on Butlers Road Miles - shoulder widening, sealing and line marking 4.2km to 7.2km
$16,000
replace footpath south side Payne Street
footpath
$55,000
Chinchilla St - replace footpath between Colamba - Heeney St
66100.0058.0034. Colamba St footpath replacement
$17,000
Replace footpath on Colamba St between Glasson - Condamine St
$15,000
Install footpath from Skewis stage 2 subdivision footpath to Skewis St
66100.0058.0032. Meandarra - Payne St south side 66100.0058.0033. Chinchilla St replacement
66100.0058.0036. Gormley Road Footpath
Western Downs Regional Council 2013-14 Operational Plan Page 7 of 24
10% margin achieved on commercial works completed
2013-14 OPERATIONAL PLAN
Strategic Function Elements
66100.0058.0037. Oak Street Footpath
Budget
YTD Actuals
Remaining Budget
Net Budget
Actions
$35,000
Install footpath opposite school inc new pedestrian crossing
Crossing
$40,000
New pedestrian crossing and footpath at high school inc removal of 2 old crossings
66100.0058.0039. Bunya Street Footpath Replacement
$80,000
Bunya Street Footpath Replacement (Dalby State School)
66100.0058.0038. Tara Road Pedestrian
66100.0058.0043. Patrick Street Footpath Replacement (Nicholson to Condamine) Total 0058. Footpaths
$100,000 $503,006
Patrick Street Footpath Replacement (Nicholson to Condamine) - APPROVED BUDGET MOVED FROM 66100.0085.117.
Corporate Plan Linkage
Responsible Officer
6.2
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Sep/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Feb/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jul/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Sep/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Sep/13
6.2
ESGM
01-Jul-13
Jul/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Aug/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
May/14
6.2
ESGM
01-Jul-13
Jul/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Feb/14
0085. Roads 66100.0085.0011. Males Drive
$256,146
Males Drive. Extend seal in lifestyle region, asset management.
66100.0085.0012. Payne Street Tara Reconstruction
$340,000
Payne Street. Reconstruction of street for asset management.
66100.0085.0043. Dalby Main Street Traffic Management
$377,537
Dalby Main Street Traffic Management - Subject to Council Report for change of project scope
66100.0085.0065. Kumbarrilla Lane Bitumen & Construction
$2,473,323
66100.0085.0070. Zellar Street intersection.
Kumbarrilla Lane Bitumen & Construction
$643,734
Zellar Street intersection. Upgrade intersection with Gakse Lane to improve safety with new subdivisions. work on Intersection of Gaske Lane, Zellar St, and Chinchilla Tara Road.
$140,000
Kerrs Road. New concrete slab through floodway. Existing gravel invert constantly washes out
66100.0085.0074. Glenhope Road. Reconstruction
$250,000
Glenhope Road. Reconstruction from Chinchilla Kogan Rd to Archers Crossing Rd, 2.1km length.
66100.0085.0098. Power Station Rd (0.6 to 6.1) - Upgrade Bitumen
$999,999
Power Station Rd (0.6 to 6.1) - Upgrade Bitumen
$119,440
Wilds Road Reconstruction (RRG)
Upgrade 66100.0085.0071.
66100.0085.0109. 66100.0085.0110. Edward Street (Cunningham to Hogan) Flood Damage 66100.0085.0111. Moreton Street - Operation Road Restore 66100.0085.0112. 66100.0085.0113. Alfred Street 66100.0085.0114. Bunya Street - Operation Road Restore
$2,401,003 $793,000 $1,170,000 $875,000 $1,000,000
Edward Street (Cunningham to Hogan) Flood Damage Moreton Street (Arthur to Owen) Flood Damage Wood Street (Myall to Owen) Flood Damage Alfred Street Bunya Street (Myall to Owen) Flood Damage
66100.0085.0124. Thomas Jack Park Replace Bins and Surrounds
$10,000
Thomas Jack Park Replace Bins and Surrounds
66100.0085.0130. Heeney Street, replace footpath Chinchilla Street
$25,000
Heeney Street, replace footpath Chinchilla Street (Warrego Hwy) to Boyd St
$50,000
Replace onstreet bins in Chinchilla
$21,600
Install soft fall at jubilee park
66100.0085.0131. Replace onstreet bins in Chinchilla 66100.0085.0132. Install soft fall at jubilee park 66100.0085.0134. Reid Street Stormwater System
$3,523
66100.0085.0135. Day Street, replace footpath at bakery 66100.0085.0165. Gadsby Road 66100.0085.0166. Horse Creek Road Upgrade to Bitumen
$28,000 $2,613,887
Reid Street Stormwater System, detailed design to allow for future construction and budgeting Day Street, replace footpath at bakery Gadsby Road - Upgrade 12km of existing road to a 7m seal on 8m formation and creation of 5km of new road to a 7m seal on 8m formation. Project funded by QGC.
$10,383,584
Horse Creek Road - Upgrade 12km of new road to 8m seal on 8m formation. Project funded by Origin.
$32,749,851
Flood Reconstruction Budget
66100.0085.0167. Flood Reconstruction Budget 66100.0085.0168. Resource Projects APLNG
$927,097 66100.0085.0169. Resource Projects - QGC
$1,712,834
Resource Projects - Various capital projects to be completed Resource Projects - QGC Various Projects
66100.0085.0170. Resource Projects Sunwater
$106,435
66100.0085.0174. Glasson St /Tara Rd Intersection Upgrade 66100.0085.0175. Brigalow - Canaga Rd Widen Seal
$60,000 $340,000
Resource Projects - Sunwater Widen intersection to improve safety for school buses to move through the intersection Widen seal on Brigalow - Canaga Rd between Wondai Rd - Olsens Rd, 4.8km
66100.0085.0176. Oak Street Kerb & Channel
$60,000
Install K & C in Oak Street north side between Rodger - Scouler St
66100.0085.0177. Beelbee Rd South C178002
$520,000
Resheet & seal Beelbee Road south to the rabbit grid. Royal for Regions Project
66100.0085.0178. Gormley Road Kerb & Channel
$40,000
Extend K & C from stage 2 Skewis subdivision to Skewis St intersection
$70,000
Resheet & seal Gormley Road to Racecourse Road. For dust suppression, safety and asset management Resheet & seal remainder of Racecourse Road to intersection with Gormley Road for safety, dust suppression & asset management
6.2
ESGM
01-Jul-13
Apr/14
$70,000
Resheet & seal Bennetts School from Upper Humbug Rd to Mary Road. Royalty for Region funded project. for Asset management, school bus route, extend seal into lifestyle area, safety
6.2
ESGM
01-Jul-13
Oct/13
Resheet & seal Weranga North Road ch0-6.2km. Royalty for Region funding. Reason, safety, asset management, extend seal to lifestyle area, gas access route
6.2
ESGM
01-Jul-13
May/14
66100.0085.0179. Gormley Rd Resheet & Seal 66100.0085.0180. Racecourse Rd resheet & seal 66100.0085.0181. Bennetts School Rd T008002
$960,000 66100.0085.0182. Weranga North Rd T183-
001
$1,240,000
Western Downs Regional Council 2013-14 Operational Plan Page 8 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
66100.0085.0183. Mary Rd T103-001 66100.0085.0184. Joseph Rd T088-001 66100.0085.0186. Beardmore St Reconstruction 66100.0085.0188. Humbug Rd - concrete floodway replacement 66100.0085.0189. Cecil Plains Rd - floodway replacement 66100.0085.0190. Weitzels Rd - Floodway replacement
Budget
$970,000 $1,071,167 $500,000 $65,000 $200,000 $50,000
66100.0085.0192. Harphams Rd - (9.0 to 14.3) - Upgrade Bitumen - Miles District
$600,000
66100.0085.0193. Fairymeadow Rd (0 to 18.85) - Widen & Seal - Miles District
$3,050,000
66100.0085.0194. Dalby State School Safety Improvements
$90,000
YTD Actuals
Remaining Budget
Net Budget
Corporate Plan Linkage
Responsible Officer
Resheet & Seal full length Mary Road. Royalty for Region project. Reason, extend seal into lifestyle are, gas access, safety/dust suppression, asset management
6.2
Resheet & seal Joseph Road Chinchilla Tara rd-wallaby Track. Royalty for region project. Reason extend seal into lifestyle area, gas access, safety, dust suppression, asset management
Actions
ESGM
01-Jul-13
Feb/14
6.2
ESGM
01-Jul-13
May/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Jul/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
Harphams Rd - (9.0 to 14.3) - Bitumen Upgrade - Miles District. 6m seal, 7m gravel pavement, 8m formation. Project inline with Long-Term Works Program (LTWP). Funded externally with RRG $215,00 and R2R funding $385,000.
6.2
ESGM
01-Jul-13
Jun/14
Fairymeadow Rd (0 to 18.85) - Widen & Seal - Miles District. 7m seal, 8m gravel pavement and formation. Roads of strategic significance for the resource sector development in the Miles District. Funding had been successfully obtained by external parties. Origin ($1,295,000), QGC ($500,000), R4R ($1,200,000), WDRC ($50,000).
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Mar/14
Reconstruct Beardmore St from Porter - Wilson St. Asset management, improved drainage Replacement concrete floodway on Humbug Road that has failed. reason asset management, safety Contribution to flood damage replacement of flood way on Cecil Plains Road. Reason, safety, asset management Replace failed concrete floodway on Weitzels Road, reason, asset management, safety
Dalby State School Safety Improvements (SafeST)
$350,000
Yumborra Road Dust Suppression and Drainage (RRG)
66100.0085.0196. Hustons Road Rehabilitation and Widen
$300,000
Hustons Road Rehabilitation and Widen (Quarry Contribution) - Funded from Special Rates
66100.0085.0197. Sandalwood Avenue South Intersection and Dust Suppression
$300,000
Sandalwood Avenue South Intersection Reconstruction and Dust Suppression
$291,060
Reid Street Reconstruction - Operation Road Restore (Flood 2011)
66100.0085.0198. Reid Street Reconstruction 66100.0085.0199. Orpen Street Reconstruction - ORR 66100.0085.0200. Palmer Street Reconstruction - ORR 66100.0085.0201. Charles Street Reconstruction ORR 66100.0085.0202. Myall Street Reconstruction - ORR
$1,000,000
Key Performance Indicators - KPIs per Strategic Function Finish
66100.0085.0195. Yumborra Road Dust Suppression and Drainage (RRG)
- ORR
Timeframe Start
Orpen Street Reconstruction - Operation Road Restore (Flood 2011)
$585,000
Palmer Street Reconstruction - Operation Road Restore (Flood 2011)
$2,000,000
Charles Street Reconstruction - Operation Road Restore (Flood 2011) Myall Street Reconstruction - Operation Road Restore (Flood 2011)
6.2
ESGM
01-Jul-13
Mar/14
$635,040
66100.0085.0203. Gravel Resheeting Various Roads - Wandoan District (2014)
6.2
ESGM
01-Jul-13
Jun/14
$670,000
Gravel Resheeting - Asset Replacement - Various Roads - Wandoan District. Continued asset replacement to improve asset sustainability and reduce financial risk.
66100.0085.0204. Gravel Resheeting Various Roads - Miles District (2014)
Gravel Resheeting - Asset Replacement - Various Roads - Miles District. Continued asset replacement to improve asset sustainability and reduce financial risk.
6.2
ESGM
01-Jul-13
Jun/14
$852,000
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jul/13
66100.0085.0205. Owen Street Reconstruction - ORR
$2,000,000
Owen Street Reconstruction - Operation Road Restore (Flood 2011)
66100.0085.0206. Arthur Street Reconstruction - ORR
$1,459,744
Arthur Street Reconstruction - Operation Road Restore (Flood 2011)
66100.0085.0207. Jacaranda Court - ORR 66100.0085.0208. Silvergum Drive Reconstruction - ORR 66100.0085.0209. Alice Street Reconstruction - ORR 66100.0085.0210. Margret Avenue Reconstruction - ORR 66100.0085.0211. Dalby Resheeting 2013/14 66100.0085.0212. Dalby Reseals 2012/13
$500,000
Jacaranda Street Reconstruction - Operation Road Restore (Flood 2011)
$84,767
Silver Gum Street Reconstruction - Operation Road Restore (Flood 2011)
$1,173,060
Alice Street Reconstruction - Operation Road Restore (Flood 2011)
$232,320
Margret Avenue Reconstruction - Operation Road Restore (Flood 2011)
$900,000
Dalby gravel resheeting 2013/13
$1,002,000
Dalby Reseals 2012/13
66100.0085.0213. Bitumen Reseals - Various Roads - Miles District (2014)
Bitumen Reseals - Asset Replacement - Various Roads - Miles District. Continued asset replacement to improve asset sustainability and reduce financial risk.
6.2
ESGM
01-Jul-13
Jun/14
$305,000
66100.0085.0214. Bitumen Reseals - Various Roads - Wandoan District (2014)
Bitumen Reseals - Asset Replacement - Various Roads - Wandoan District. Continued asset replacement to improve asset sustainability and reduce financial risk.
6.2
ESGM
01-Jul-13
Jun/14
$411,000
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
66100.0085.0215. Goombi Fairymeadow Rd (0 to 15.15) - Widen & Seal - Chinchilla District. 66100.0085.0216. Chinchilla Resheeting
$2,750,000
Goombi Fairymeadow Rd (0 to 15.15) - Widen & Seal - Chinchilla District. 7m seal, 8m gravel pavement and formation. Road of strategic significance for the resource sector development in the Chinchilla District. External funding has been successfully obtained. Origin ($600,000), QGC ($900,000), R4R ($1,200,000), WDRC ($50,000).
$1,200,000
Chinchilla Resheeting Annual Programme
66100.0085.0217. Chinchilla reseal
$591,000
66100.0085.0218. Tara Resheeting
$1,687,000
Chinchilla Resealing Programme Tara Resheeting Programme
66100.0085.0219. Tara Reseals
$435,000
Tara Reseal Programme
66100.0085.0220. Pelican Back Road
$210,000
Construct land bridge and flood damage repairs
66100.0085.0221. Roache Creek Road
$380,000
Install drainage, repair & remove floodway crossing
66100.0085.0222. Wallen Creek Bridge
$457,600
Repair bridge crossing and undertake additional protection
66100.0085.0223. Jimbour Station Road
$450,000
Road Reconstruction
66100.0085.0224. Wilds Road
$1,200,000
Road reconstruction & betterment
Western Downs Regional Council 2013-14 Operational Plan Page 9 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
66100.0085.0225. Clifford Road Total 0085. Roads
Budget
YTD Actuals
Remaining Budget
Net Budget
Actions
Road crossing reconstruction
$440,000 $95,278,751
0086. Bridges 66100.0086.0006. Hookswood Rd (15.06) Timber Bridge Replacement with RCBCs - Miles District Total 0086. Bridges
Hookswood Rd (15.06) Timber Bridge Replacement with RCBCs - Miles District. Maintain current Level of Service during wet weather to the residents north of the bridge. Project proposal as per Council resolution 5th September 2012
$450,000 $450,000
Corporate Plan Linkage
Responsible Officer
6.2 6.2 6.2 6.2 6.2
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
ESGM
01-Jul-13
Jun/14
ESGM
01-Jul-13
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Sep/13
6.2
ESGM
01-Jul-13
Jul/13
0087. Stormwater Drainage 66100.0087.0002. Dalby Stormwater Augmentation Stage 1 & 2
$500,000
Dalby Urban Stormwater Augmentation Stage 1 & 2 (amalgamate project 66100.0087.0019)
66100.0087.0007. Mauldauf Street Stormwater
$825,000
Mauldauf Street Chinchilla Stormwater Drainage work
66100.0087.0009. Stage 1 - Gaske Lane Drainage Scheme Land Acquisition
Gaske Lane Drainage Scheme. Land evaluations, acquisition costs, survey and fencing. (Unspent Loan Reserve $331,123 as at 300613)
6.2
ESGM
01-Jul-13
Dec/13
$899,122
Construction of major drainage channel from Gormley Road to the south east corner of the showground (amalgamate projects 66100.0087.0006,0010, 0011 & 0014)
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/14
6.2
ESGM
01-Jul-13
Feb/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Nov/13
6.2
ESGM
01-Jul-13
Oct/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Mar/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Jun/14
6.2
ESGM
01-Jul-13
Apr/14
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Dec/13
6.2
ESGM
01-Jul-13
Feb/14
6.2
ESGM
01-Jul-13
Dec/13
Coordinate the continued development of Asset Management
1.5
TSM
01-Jul-13
30-Jun-14
Assist in the establishment of levels of service across the organisation
1.5
TSM
01-Jul-13
30-Jun-14
Implement an Asset Management Improvement Strategy
1.5
TSM
01-Jul-13
30-Jun-14
Capture Chinchilla and Miles Stormwater Drainage Asset Data
1.5
TSM
01-Jul-13
30-Jun-14
Establish enhanced Asset Management Reporting
1.5
TSM
01-Jul-13
30-Jun-14
66100.0087.0031. Gaske Lane Drainage Scheme
$4,225,000
Total 0087. Stormwater Drainage
$6,449,122
0261. Parks & Gardens 66500.0261.0009. Thomas jack park replace softfall/playground equipment 66500.0261.0010.
Thomas jack park - replace softfall/playground equipment
$120,000 $10,000
Grays park - Replacement of playground equipment
$30,000
Main Street Gardens - Block retaining wall - in front of Court House, roots of tree going into footpath
$20,000
Upgrade paths in Anzac Park - Miles Adjust timing - COUNCIL WORKSHOP 09/8/12
66500.0261.0033. Apex Park Meandarra
$15,000
Install irrigation Apex Park Meandarra
66500.0261.0034. Rotary Park Tara
$27,000
Replace softfall in Rotary Park Tara
66500.0261.0035. Anzac Park Meandarra
$10,800
Install irrigation at Anzac Park Meandarra
66500.0261.0036. Skate Park Tara
$22,500
Replace softfall at Skate Park Tara
66500.0261.0011. Main Street Gardens Block retaining wall - in front of Court House, roots of tree going into footpath 66500.0261.0027. Upgrade Footpath - Anzac Park - Miles
66500.0261.0037. Blue Hills Estate soft fall Total 0261. Parks & Gardens
Blue Hills Estate soft fall replacement (item not meet Australian Standard)
$21,600 $276,900
0262. Council Depots 66600.0262.0009. Renovate Existing Building - Amalgamation Stores
$41,538
Renovate Existing Building - Amalgamation Stores - Depot - Dalby
66600.0262.0021.
$60,000
New Storage Sheds
66600.0262.0022.
$82,000
New Staff Carpark
66600.0262.0031. Regional Depot Fuel System Replacement - Miles Depot
$35,000
Regional Depot Fuel System Replacement - Miles Depot
66600.0262.0032. Regional Depot Fuel System Replacement - Chinchilla Depot
$35,000
Regional Depot Fuel System Replacement - Chinchilla Depot
66600.0262.0033. Regional Depot Fuel System Replacement - Tara Depot
$35,000
Regional Depot Fuel System Replacement - Tara Depot
66600.0262.0034. Installation of fuel delivery system - Dalby Depot. 66600.0262.0036. 66600.0262.0039. Dalby Depot - Construct Hardstand - Upgrade Depot Plan 66600.0262.0040. 66600.0262.0044. Utilities Building Construction at Depot 66600.0262.0046. Parks & Garden Storage Total 0262. Council Depots
Total Works - Capital
Installation of fuel delivery system - Dalby Depot.
$250,000
Dalby Depot - Move Diesel Pump
$80,000
Dalby Depot - Construct Hardstand - Upgrade Depot Plan - (Unspent Loan reserve $38,082 at 300613)
$258,854
Design of New Industrial Subdivision - Reconfigure
$1,778,480
Creation of Utilities building at Depot and relocation (Unspent Loan Reserve $400,000 as at 300613)
$550,000
Improve parks and gardens storage space for safety and accessibility reasons. Propose to install shipping container
$16,000 $3,221,872
$106,179,651
Accountability: Technical Services Manager
TECHNICAL SERVICES DEPARTMENT
Section 3F: Asset Management - Develop a whole of organisation approach to implement best practice asset management Asset Management
$663,012
Western Downs Regional Council 2013-14 Operational Plan Page 10 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Budget
YTD Actuals
Remaining Budget
Net Budget
Timeframe
Corporate Plan Linkage
Responsible Officer
Provide GIS support to the organisation
1.5 & 1.8
TSM
01-Jul-13
30-Jun-14
Investigate options to provide a secure electronic mapping solution to the Councillors
1.5 & 1.8
TSM
01-Jul-13
30-Aug-13
Develop Corporate GIS Staff Training linked to HR Induction System
1.5 & 1.8
TSM
01-Jul-13
30-Sep-13
Upgrade Exponare to version 5
1.5 & 1.8
TSM
01-Jul-13
30-Sep-13
Integrate corporate GIS and corporate Asset Management systems
1.5 & 1.8
TSM
01-Jul-13
30-Jun-14
Actions
Key Performance Indicators - KPIs per Strategic Function Start
Finish
Section 3G: GIS - Provide accurate and reliable geographic information through responsive and innovative GIS services to enhance strategic decision making $0
GIS
Section 3H: Design - To provide the services of surveying, estimating and civil design to internal and external customers $172,816
Design
2.1 & 8.1
TSM
01-Jul-13
30-Jun-14
Establish a streamlined internal civil design work request system
1.3
TSM
01-Jul-13
30-Jun-14
Establish a regional network of surveying GPS base stations
1.8
TSM
01-Jul-13
30-Jun-14
Achieve Department of Transport and Main Roads pre-qualification status for civil design services
8.1
TSM
01-Jul-13
30-Jun-14
2.1, 8.1 & 6.1
TSM
01-Jul-13
30-Jun-14
Continue Civil Design Team succession planning through Cadetship Program
1.2
TSM
01-Jul-13
30-Jun-14
Provide support to the Wambo River Trust
7.2
TSM
01-Jul-13
30-Jun-14
Maintain and utilise Council's fleet and plant assets to achieve efficient operation
1.5 & 1.7
FC
01-Jul-13
30-Jun-14
Replace fleet and plant assets in accordance with Replacement Policy
1.5 & 1.7
FC
01-Jul-13
30-Jun-14
Investigate and implement appropriate Fleet Management System
1.5 & 1.7
FC
01-Jul-13
30-Jun-14
Operate within allocated budget for accountable tools
1.5 & 1.7
WM & FC
01-Jul-13
30-Jun-14
Maintain and operate workshops to meet Council's operational requirements
1.5 & 1.7
FC
01-Jul-13
30-Jun-14
Operate Jimbour Quarry efficiently and effectively and in accordance with legislative requirements
5.1 & 7.2
QC
01-Jul-13
30-Jun-14
#KPIs to come from Annual Industry Benchmark Report
Manage Jimbour Quarry in order to establish and meet business objectives
5.1 & 7.2
TSM
01-Jul-13
30-Jun-14
10% margin achieved on product sales
Maintain and operate Council's Gravel Pits to meet Council's operational and external client's needs
5.1 & 7.2
WM
01-Jul-13
30-Jun-14
Integrate the mobile crushing operations to ensure compliance with Mines Department regulations
5.1 & 7.2
WM
01-Jul-13
30-Jun-14
Operate and maintain Aerodrome infrastructure to service standards and legislative requirements
8.1
TSM
01-Jul-13
30-Jun-14
No reportable incidents due to Council actions
Ensure revenue from non-exempt users of all aerodromes is captured
8.1
TSM
01-Jul-13
30-Jun-14
Number of airport passengers
Liaise with external stakeholders to determine future operational requirements and potential funding sources
8.1
TSM
01-Jul-13
30-Jun-14
Establish the Dalby Aerodrome as a registered aerodrome
8.1
TSM
01-Sep-13
31-May-14
Establish and operate the Miles Aerodrome as a certified regional aerodrome
8.1
TSM
01-Jul-13
01-Sep-13
Determine future requirements for Wandoan Aerodrome
8.1
TSM
01-Jul-13
30-Jun-14
Determine future requirements for Chinchilla Aerodrome
8.1
TSM
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Provide cost effective surveying, estimating and civil design services
Carry out regional stormwater network analysis to assist in developing a stormwater masterplan
Section 3I: Fleet - To manage and maintain an efficient fleet and plant to support Council operations $16,683,861
Fleet
Workshops
$130
Return of capital greater than or equal to 9%
Section 3J: Quarry - To provide quality quarry products at competitive prices Jimbour Quarry
Gravel Pits
$3,495,701
$7,370,404
Section 3K: Aerodromes - Maintain and enhance aerodromes relevant to CASA and community requirements Aerodrome
Technical Services - Capital Projects Technical Services - Capital 0209. Aerodrome 66200.0209.0004. Miles Aerodrome 66200.0209.0007. Chinchilla Runway Immediate Repairs
66200.0209.0008. Tara Aerodrome Footpath Construction Total 0209. Aerodrome
$714,313
Budget
$14,855,456 $125,000
$28,000 $15,008,456
0276. Fleet 66800.0276.0070. 66800.0276.0126. 66800.0276.0133. 66800.0276.0141. Mower 66800.0276.0142. Misc plant 66800.0276.0143. Truck & Dog 66800.0276.0144. Backhoe 66800.0276.0145. Roller
$25,000 $7,203 $28,115 $26,000 $7,500 $345,000 $180,000 $175,000
66800.0276.0146. Sweeper
$165,000
66800.0276.0147. Side Tipper 66800.0276.0148. Truck 66800.0276.0149. Mower 66800.0276.0150. Roller
$105,000 $70,000 $15,000 $60,000
66800.0276.0151. Tool 66800.0276.0152. Loader 66800.0276.0153. Grader
$6,000 $305,000 $460,000
66800.0276.0154. Truck 66800.0276.0155. Truck 66800.0276.0156. Truck 66800.0276.0157. Backhoe
$240,000 $310,000 $330,000 $180,000
66800.0276.0158. Excavator 66800.0276.0159. Truck 66800.0276.0160. Truck 66800.0276.0161. Truck 66800.0276.0162. Truck 66800.0276.0163. Mower 66800.0276.0164. Mower 66800.0276.0165. Mower
$515,000 $95,000 $95,000 $100,000 $60,000 $26,000 $26,000 $26,000
Actions
Construct Miles Aerodrome. Urgent repairs required on runway. To be funded by QGC. The plan is to construct a concrete path from the back of the building and through the gate to front corner of the building, and concrete along the front of the building up to the fence, and a concrete path 3m wide from front of building to apron - this will provide enough wet weather area for ambulance/emergency activities and a path for people walking out to the planes
New water tank for truck 2598 tipper body. Old tank rusty and unrepairable. 3 x 2WD Utes (2520, 2523, 1012) as per vehicle replacement policy. 2 x 2WD Utes (2220, 2605) as per vehicle replacement policy. 2617 Ferris Mower - 4yrs. Council policy 5 yrs, Unit worn out & has high stand down times New Mobile Cement Mixer to replace two old worn out units 2364/2373 Mack Body Truck & TWE Dog - 10 yrs. As per councils policy 2313 - Case Backhoe - 10 yrs. As per councils policy. Send trade unit to Wandoan for W&S use. 2184 Pacific Roller - 22 yrs. Councils policy 15 yrs. 2316 Tennant Sweeper - 15 yrs. Machine too small & unable to do job required. Move to a compact unit similar to previous year in other area. 2370 Lusty Tri-axle Semi End Tipper - 23 yrs. Councils replacement policy 20-30 yrs. Replace with side tipper. 2365 Isuzu NPR Job Truck - 8 yrs as per replacement policy. 2759 Ferris Mower - 4 yrs. Council policy 5 yrs. Unit worn out & has high stand down times. 2049 Grid Roller - Gris roller rings/wheels worn out. Replace & repair as necessary New - G Scan Diagnostic Tool for workshop (Electronic diagnostic tool to enable diagnosis of all fleet & trucks. Currently unable to diagnosis electronic faults and requiring to return to OEM dealers) 2441 Volco L70C Loader - 15 yrs. Councils replacement policy 10 yrs 2469 Komatsu GD655-3 Grader - 10 yrs. Council replacement policy 10 yrs. 2430 Water Truck - 15 yrs. Councils replacement policy 10 yrs. QT taken off road due to rust in the chassis. 1018/2449 Scania Body Truck & Milne Dog Trailer - 10 yrs. Councils replacement policy 10 yrs. 2471 Hino Paveline Road Patching Truck - 10 yrs. Councils replacement policy 10 yrs 2168 JCB Backhoe - 12 yrs. Councils replacement policy 10 yrs. 2775 Komatsu PC300-8 Excavator - 3.5 yrs / 6,000 hrs. Councils replacement policy 10 yrs / 10,000 hrs. Unit too light for work it is required to do. Upgrade to a larger more suitable unit. 1023 Isuzu NPR Job Truck - 8 yrs. Council replacement policy 8 yrs. 1027 Isuzu NPR Job Truck - 8 yrs. Councils replacement policy 8 yrs. 2464 Hino Service Truck (chassis only) - 11 yrs. Councils replacement policy 10 yrs. 1045 Ford Transit Job Truck - 8 yrs. Councils replacement policy 8 yrs. 2524 New Holland Mower - 5 years. Councils replacement policy 5 years 1070 New Holland Mower - 9 yrs. Councils replacement policy 5 years 1144 Toro Mower - 5 yrs. Councils replacement policy 5 yrs.
Western Downs Regional Council 2013-14 Operational Plan Page 11 of 24
Timeframe Start Finish
TSM
01-Jul-13
Jan/14
TSM
01-Jul-13
Dec/13
TSM
01-Jul-13
Jul/13
TSM TSM TSM TSM TSM TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jul/13 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM
01-Jul-13 01-Jul-13
Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM TSM TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14
2013-14 OPERATIONAL PLAN
Strategic Function Elements 66800.0276.0166. Mower 66800.0276.0167. Dingo & Trailer 66800.0276.0168. Roller 66800.0276.0170. Trailer 66800.0276.0171. Grader 66800.0276.0172. Trailer 66800.0276.0173. Trailer
Budget $26,000 $60,000 $150,000 $11,000 $460,000 $20,000 $85,000
66800.0276.0174. Trailer
$45,000
66800.0276.0175. Trailer
$45,000
66800.0276.0176. Trailer 66800.0276.0177. Mower
$45,000 $26,000
66800.0276.0178. Mower 66800.0276.0179. Mower 66800.0276.0180. Trailer 66800.0276.0181. Trailers
$15,000 $18,000 $4,000 $5,000
66800.0276.0182. Excavator
$60,000
66800.0276.0183. Tool
$6,000
66800.0276.0184. Truck
$260,000
66800.0276.0185. Trailer
$105,000
66800.0276.0186. Roller 66800.0276.0187. Truck 66800.0276.0188. Truck 66800.0276.0189. Mower 66800.0276.0190. Mower 66800.0276.0191. Mower 66800.0276.0192. Tractor 66800.0276.0193. Mower
$175,000 $170,000 $125,000 $26,000 $26,000 $26,000 $100,000 $9,000
66800.0276.0194. Trailer
$25,000
66800.0276.0195. Tool 66800.0276.0196. 66800.0276.0197. 66800.0276.0198. 66800.0276.0199. 66800.0276.0200. 66800.0276.0201. 66800.0276.0202. 66800.0276.0203. 66800.0276.0204. 66800.0276.0205. 66800.0276.0206. 66800.0276.0207. 66800.0276.0208. 66800.0276.0209. 66800.0276.0210. 66800.0276.0211. Quad Bike
66800.0276.0212.
66800.0276.0215. Trailer
Net Budget
Corporate Plan Linkage
Actions 1145 Toro Mower - 5 yrs. Councils replacement policy 5 yrs. 2438 Dingo Mini Digger, Attachments & Trailer - 15 yrs. Councils replacement policy is as required. Unit worn out & needs upgrading 2390 Bomag 3 Point Steel Drum Roller - 28 yrs. Councils replacement policy 15 yrs. Tandem Axle Tipping Trailer for Dalby WTP - Tipping tandem axle trailer to remove sludge from the centrifuge 2162 Volvo Grader - 9 yrs. Councils replacement policy 10 yrs. Grader very unreliable with constantly being stood down for breakdowns. 2248 Fuel Trailer (stolen) - Replace stolen fuel trailer 2240 Tri-Axle Semi Water Trailer (purchase good second hand ex fuel tanker) - 17 yrs. Councils replacement policy 20-30 yrs. 2244 Fuel Trailer - 35 yrs. Councils replacement policy 20-30 yrs. Trailer worn out Brakes no longer meet QT requirements 2253 Fuel Trailer - 33 yrs. Councils replacement policy 20-30 yrs. Trailer worn out. Brakes no longer meet QT requirements. 2246 Fuel Trailer - 34 yrs. Councils replacement policy 20-30 years. Trailer worn out. Brakes no long meet QT requirements. 2262 John Deere Mower - 6 yrs. Councils replacement policy 5 yrs. Small John Deere Mower (W&S). Replace with larger more suitable unit. 10 yrs. Councils replacement policy 5 yrs. 2191 & 2183 7ft Slashers (2) to replace old worn out units 2267 Tandem Axle Box Trailer - 30+ yrs. Unrepairable 2641 Tandem Axle Mower Trailer - 30 yrs. Unrepairable Mini Excavator & Trailer - Mini Excavator on trailer with attachments. Size needed so don't need licence to operator. To be based in Chinchilla as the central point to be utilised by Utilities region wide. As requested by Utilities Manager. New - G Scan Diagnostic Tool for workshop (Electronic diagnostic tool to enable diagnosis of all fleet & trucks. Currently unable to diagnosis electronic faults and requiring to return to OEM dealers) 2020 Mack Trident Prime Mover - 8.5 yrs. Councils replacement policy 10 yrs. Truck always doing heavy work. 640,000 km / 12,000 engine hours. Showing signs of needing engine rebuild before 10 yrs.
Responsible Officer
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM TSM TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM TSM
01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13 01-Jul-13
Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14 Jun/14
$20,000
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
$50,000
Small Bobcat and trailer (suitable for towing by utility) for Waste Operations Officer. Keven travels to small regional landfills at least weekly, and often these sites are not maintained regularly by the routine provider. It would be relatively efficient for him to push up these landfills whilst there (if he had the plant) - as requested by the E&H Manager 1 x Tandem Axle Heavy Duty Box Trailer - Dalby Rural Services Crew have requested an off road style trailer, similar to the one utilised by Tara Rural Services. Better utilisation of spray equipment, etc. As requested by the E&H Manager
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
TSM
01-Jul-13
Jun/14
2.1
WTP & UM
01-Jul-13
30-Jun-14
% Take-up of WaterWise Rebate scheme
1.5 & 2.1
WTP
01-Jul-13
30-Jun-14
Less than 10:1 Ratio of planned vs unplanned interruptions
Maintain and operate Water Bore Assets as required
2.1
UM
01-Jul-13
30-Jun-14
Response time < four hours for 95% of incidents for towns Response time < two hour for 95% of incidents for villages and hamlets
Acquire increased groundwater entitlements for Dalby and Miles
6.2
WTP
01-Jul-13
30-Jun-14
Maintain and operate Surface Water Assets as required
2.1
UM
01-Jul-13
30-Jun-14
2.1, 6.2
UM
01-Jul-13
30-Jun-14
$6,000 $34,000 $76,000 $34,000 $40,000 $95,000 $244,000 $255,000 $204,000 $196,000 $96,000 $38,000 $38,000 $68,000 $95,000 $216,000
$6,500
$30,000
66800.0276.0217.
$35,000
Total Technical Services - Capital
Remaining Budget
2099 White Tri-Axle End Tipper (replace with side tipper) - 21 yrs. Councils replacement policy 20-30 yrs. 2039 Ingersoll-Rand Vibrating Drum Roller - 10 yrs. Councils replacement policy 15 yrs. Weak articulation hitch & drum bearings. Keeps falling apart. 2000 Isuzu Crane Truck - 11 yrs. Councils replacement policy 10 yrs. 2023 Hino Service truck (chassis only) - 10 yrs. Councils replacement policy 10 yrs 2549 Everride Mower - 6 yrs. Councils replacement policy 5 yrs. 2064 Everride Mower - 6 yrs. Council replacement policy 5 yrs 2075 Everride Mower - 6 yrs. Councils replacement policy 5 yrs 2055 Case Tractor - 16 yrs. Councils replacement policy 10 years 2052 Slasher (7ft) - 9 yrs. Completely worn out Small Plant Trailer - Currently requiring 2 trips to jobsite as not enough room on the back of the truck for the skid steer, attachments & tools. New - G Scan Diagnostic Tool for workshop (Electronic diagnostic tool to enable diagnosis of all fleet & trucks. Currently unable to diagnosis electronic faults and requiring to return to OEM dealers) 1 x Sedan (2580) 2 x Utes (2579, 2758) 1 x Sedan (2835) 1 x Wagon (2986) 2 x Utes (2569, 2589) 7 x Sedans (2565, 2546, 2547, 2859, 2862, 3040, 2930) 6 x Wagons (1135, 2564, 2786, 2967, 2576, 2615) 6 x Utes (1099, 1140, 1120, 2574, 2578, 2582) 5 x Utes (2593, 2545, 1146, 2570, 2597) 3 x Utes (2602, 2604, 2855) 1 x New Ute - RMPC Supervisor (as requested by ESGM) 1 x New Ute - Works Supervisor Infrastructure Operations (as requested by ESGM) 2 x Sedans (2981, 2886) 2 x Wagons (2614, 2139) 7 x Utes (2122, 2137, 2141, 2143, 2144, 2847, 2121) Additional quad bike (with small chem tank, and trailer) for Rural Services Operation (weed spraying etc) as requested by the E&H Manager
66800.0276.0216.
66800.0276.0218. 66800.0276.0219. Total 0276. Fleet
YTD Actuals
$40,000 $20,000 $8,047,318
1 x New 2WD ute as requested by Facilities Manager. Currently two building/maintenance staff based out of Miles working regionally in one light truck. More efficient to use two vehicles as they can be doing jobs at different locations getting twice the work completed. New Ute - Training & Assessment Officer as requested by Organisation Development Senior Officer (advised that CEO approved vehicle with position) New AWD Wagon - Waste Coordinator. Currently on a novated lease however advised on 28/5/13 intention of finalising lease asap & returning to a council vehicle Pallet Racking for workshop storage areas
$23,055,774
Accountability: Utilities Manager and Water Treatment Principal
UTILITIES DEPARTMENT
Section 3L: Water - Manage water treatment, networks, revenue and assets to achieve safe, reliable and cost effective water supplies. Regional
Comply with Drinking Water Quality Plan Review Customer Service Standard KPIs against 12 months of data collection
Bores
Weir
$668,886
$133,272
Restoration services > 90% restored within four hours for towns Restoration services > 90% restored within five hours for villages Restoration services > 90% restored within twelve hours for hamlets Less than 5 reportable events under the Water Supply (Safety and Reliability) Act
Treatment
$6,820,437
Maintain and operate Water Treatment Assets to achieve required water quality standards in accordance with Drinking Water Quality Management Plans
Western Downs Regional Council 2013-14 Operational Plan Page 12 of 24
Less than 10 water quality complaints per 1,000 connections per year for towns
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Budget
YTD Actuals
Remaining Budget
Net Budget
Actions
$700,473
Distribution
Conservation
Commercial Works
$3,657,034
$293,684
$530,853
Water Revenue
Responsible Officer
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
2.1, 6.2
WTP
01-Dec-13
30-Jun-14
Implement identified Work Health and Safety initiatives
1.1
WTP
01-Jul-13
30-Jun-14
Maintain reservoir inspection and cleaning program
2.1
UM
01-Jul-13
30-Jun-14
2.1
UM
01-Jul-13
30-Jun-14
2.1
UM & WTP
01-Jul-13
31-Dec-13
Maintain "Dial Before You Dig" System
1.1, 1.3 & 1.8
UM
01-Jul-13
30-Jun-14
Promote Western Downs Waterwise Program Continue working with sporting and community groups as well Energy Companies on their Water Conservation Plans Continue roll out of automatic read meters
2,1, 6.2 & 7.2
WTP
01-Jul-13
30-Jun-14
2,1, 6.2 & 7.2
WTP
01-Jul-13
30-Jun-14
1.8, 2.1 & 6.2
UM
01-Jul-13
30-Jun-14
5.1
UM
01-Jul-13
30-Jun-14
1.3 & 1.7
UM
01-Jul-13
30-Jun-14
Develop and implement appropriate risk management systems for new and existing schemes
1.9, 2.1 & 7.2
WTP
01-Jul-13
30-Jun-14
Maintain and operate Treatment Assets as required under Recycled Water Supply Agreements
2,1,5.1 & 7.2
WTP
01-Jul-13
30-Jun-14
Develop and operate treatment systems to supply new recycled water schemes in Wandoan and Miles
2.1 & 7.2
WTP
01-Nov-13
30-Jun-14
Operate in accordance with Recycled Water Management Plans for community users
2.1 & 7.2
UM
01-Jul-13
30-Jun-14
5.1
UM
01-Jul-13
30-Jun-14
1.1, 1.3 & 1.8
UM
01-Jul-13
30-Jun-14
5.1
UM
01-Jul-13
30-Jun-14
Commission new water treatment plant at Tara, Wandoan and Dalby
Storage
Corporate Plan Linkage
Maintain and operate Distribution Assets to comply with customer service standards and Drinking Water Quality Management Plan Develop and implement Standard Work Practices for Distribution, Operation and Maintenance
Achieve full cost recovery plus appropriate margin on projects tendered and constructed within resource constraints Provide of technical advice and support to Council's Revenue Team and customers
Less than 20 water quality complaints per 1,000 connections per year for villages
Section 3M: Recycled Water - Manage recycled water treatment, networks, revenue and assets to achieve safe, reliable and cost effective water supplies. Regional
100% Compliance with requirements of Recycled Water Agreements. $734,508
Treatment
Distribution
$0
Maintain and operate Distribution Assets as required under Recycled Water Supply Agreements Maintain "Dial Before You Dig" System Recycled Water Revenue
Provide of technical advice and support to Council's Revenue Team and customers
Section 3N: Wastewater - Manage wastewater treatment, collection and pumping, revenue and assets to achieve reliable and environmentally sensitive wastewater systems $8,029,106
Treatment
Pumping Station
$585,351
Maintain and operate Wastewater Treatment Assets in accordance with environmental licence conditions
2.1 & 7.2
UM
01-Jul-13
30-Jun-14
Response time < one hour for 95% of incidents
Commission new wastewater plant in Wandoan
2.1 & 7.2
WTP
01-Oct-13
30-Jun-14
Restoration services > 90% restored within four hours
Work with the energy sector to implement infrastructure upgrades
2.1 & 5.1
ESGM
01-Jul-13
30-Jun-14
Comply with Environmental Licence conditions for sludge removal
7.2
WTP
01-Jul-13
30-Jun-14
Maintain and operate Wastewater Pumping Assets as required
2.1
UM
01-Jul-13
30-Jun-14
% samples meet or exceed licensing requirements < 10 Sewage overflows per 100 km main/year <10 Sewage overflows to customer property per 1,000 connections/year <10 Odour complaints per 1,000 connections/year
Investigate compliance with environmental code (ERA 63) requirements for pumping stations
7.2
WTP
01-Jul-13
30-Jun-14
Response/reaction time >95% in less than one hour
Undertake CCTV inspections as per network program
1.5 & 2.1
UM
01-Jul-13
30-Jun-14
Ratio of peak day flow to average day flow <5:1
Operate and maintain sewer network assets in accordance with customer service standards
1.5 & 2.1
UM
01-Jul-13
30-Jun-14
100% Compliance with Environmental Licence Conditions
1.1, 1.3 & 1.8
UM
01-Jul-13
30-Jun-14
Achieve full cost recovery plus appropriate margin on projects tendered and constructed within resource constraints
5.1
UM
01-Jul-13
30-Jun-14
Assist with the implementation of wastewater charging regime with the provision of technical advice and support
1.7
UM
01-Jul-13
30-Jun-14
<40 Sewer main breaks and chokes per 100km of main $2,340,915
Mains
Maintain "Dial Before You Dig" System Commercial Works
$20,777
Wastewater Revenue
Section 3O: Gas - Manage Dalby gas network, revenue and assets to achieve a safe, cost effective gas distribution system. Gate Station
$129,581
Operate and maintain Gate Station Assets as required and in accordance with Safe Ops Plan
1.1 & 5.1
UM
01-Jul-13
30-Jun-14
Regulation Station
$201,151
Operate and maintain Regulation Station Assets as required and in accordance with Safe Ops Plan
1.1 & 5.1
UM
01-Jul-13
30-Jun-14
Mains
$264,587
Operate and maintain Gas Distribution Assets as required and in accordance with Safe Ops Plan
1.1 & 5.1
UM
01-Jul-13
30-Jun-14
Work completed with 10% or greater margin achieved Measure cubic metres of gas loss Response time < one hour for 95% of incidents
Ongoing development and review of gas operating procedures
1.1
UM
01-Jul-13
30-Jun-14
Undertake Gas Network Analysis
5.1
WTP
01-Jul-13
30-Jun-14
1.1, 1.3 & 1.8
UM
01-Jul-13
30-Jun-14
Maintain "Dial Before You Dig" System $1,809,149
Retail Commercial Works
$66,990
Gas Revenue
Utility Services - Capital Projects
Budget
5.1
WTP
01-Jul-13
30-Jun-14
Achieve full cost recovery plus appropriate margin on projects tendered and constructed within resource constraints
1.7 & 5.1
UM
01-Jul-13
30-Jun-14
Provide technical advice and support to Council's Revenue Team and customers
1.7 & 5.1
UM
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
2.1 & 6.2
UM
01-Jul-13
Feb/15
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jan/15
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
May/15
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
Promote the efficiencies and benefits of natural gas
Actions
Timeframe Start Finish
Utilities - Capital 0075. Treatment 55100.0075.0018. Wandoan Potable Water 55100.0075.0021. Tara RO concentrate storage dam
$3,788,317 $2,600,000
Construct Evaporative ponds for Tara RO plant.
55100.0075.0025. Dalby RO Stage 3 55100.0075.0027. Replace reservoir roof at
$1,276,527
Dalby RO Stage 3 as per Council Strategy
WTP 55100.0075.0028. Miles Raw Water Pumping Station Intake works 55100.0075.0029. Miles PWTP Sludge Handling 55100.0075.0031. RO Connection Mains 55100.0075.0036. Rate control Valve repair as part of normal operational processes. 55100.0075.0037. Jandowae Filter repair - as part of normal operational processes.
Wandoan - Construct new water treatment plant to meet proposed development needs - funded by Xstrata initially
$100,000
Replace reservoir roof at WTP Roof is severely corroded and no longer structurally sound
$250,000
Raw Water Pumpstation Development - Cater for growth and improve performance. Developer driven.
$400,000 $1,490,000
Sludge Handling Equipment - Cater for growth and improve performance. Connection Mains from Bores to Plant to Evaporative Ponds
$75,000
Rate control Valve repair as part of normal operational processes.
$80,000
Jandowae Filter repair - as part of normal operational processes.
Western Downs Regional Council 2013-14 Operational Plan Page 13 of 24
Pass Annual Compliance Audit
2013-14 OPERATIONAL PLAN
Strategic Function Elements 55100.0075.0038. Clarifier Repair - Dalby. As part of normal operational processes.
Budget $160,000
YTD Actuals
Remaining Budget
Net Budget
Actions
Clarifier Repair - Dalby. As part of normal operational processes. Purchase Water licences for Dalby - 500 meg x $2500 - Adjust timing - Council Workshop 09/8/12 $500k in 12/13, $700k in 14/15 Reverse Osmosis Water Treatment Plant - Council resolved to invite M20 Water and Browns Aqua Systems to participate in the early contractor involvement process at a cost of $30,000 each.
Timeframe
Corporate Plan Linkage
Responsible Officer
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Nov/14
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jan/15
Key Performance Indicators - KPIs per Strategic Function Start
Finish
55100.0075.0039. 55100.0075.0041. Reverse Osmosis Water Treatment Plant 55100.0075.0042. RO Concentrate Storage Dam 55100.0075.0044. Miles RO Concentrate Rising Main
$1,100,000
$930,000
Miles RO Concentrate Rising Main
55100.0075.0045. Chinchilla WTP Upgrade
$500,000
Chinchilla Water Treatment Plant Upgrade - Currently at option analysis study phase - Business Case
2.1 & 6.2
UM
01-Jul-13
Jun/17
2.1 & 6.2
UM
01-Jul-13
Jun/14
$260,000
Project would improve the capability to repair isolate and flush bore mains from the water plant without the risk of bringing flood water into the clear water storage. Dedicated supply main from RO2 into the water would also be installed to reduce problems associated with flooded bore mains.
2.1 & 6.2
UM
01-Jul-13
Jan/15
$270,000
Project is aimed at eliminating water quality incidents and reducing OH&S risks at the Warra WTP. Involves a substantial redevelopment and equipping with a greater degree of automation and monitoring equipment. Would be used as a proving ground and test bed for similar works at Bell , Jandowae and perhaps Condamine. OH&S risks would be reduced by installing appropriate platforms and walkways as well as a change to liquid chemicals properly bunded and monitored. This project is about providing for future renovation of the Dalby Evaporative pond complex. Liner replacement is a part of depreciation expenditure but this is about developing a reserve for future salt disposal.
2.1 & 6.2
UM
01-Jul-13
Jun/24
$200,000
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Feb/15
2.1 & 6.2
UM
01-Jul-13
Dec/16
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
May/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
$172,040
370m of 150mm new main Ref R4 new main west of loyd Stree between Gaske Lane and Chinchilla - Tara Rd . Developer driven as noted in 10 year plan. 950m of 200mm new main Ref R9 new main Lloyd Street between Windmill Rd and Gaske Lane. Developer driven as noted in ten year plan.
2.1 & 6.2
UM
01-Jul-13
Jun/14
300mm of 150mm Main REF NR8 Leichardt Street south of Gormleys Rd - Developer driven as noted in ten year plan
2.1 & 6.2
UM
01-Jul-13
Jun/14
$66,583 $13,000
Main replacement Ensor St Bell, break history
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Mar/14
2.1 & 6.2
UM
01-Jul-13
Jan/14
2.1 & 6.2
UM
01-Jul-13
Apr/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/15
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
55100.0075.0046. Dalby Water plant -bore main flood isolation valves
55100.0075.0047. Warra water plant redevelopment
$2,607,890 $2,428,177
55100.0075.0048. Evaporative pond close down 55100.0075.0049. Painting of Miles Treatment Plant 55100.0075.0050. Sludge storage Maintenance Grade pad for Centrifuge (Dalby) 55100.0075.0051. Install Basic Alarm System - Various Locations 55100.0075.0052. Purchase land & Construct low level reservoir 55300.0075.0003. Miles Waste Water Treatment Plant 55300.0075.0008. INSTALLATION OF GROUNDWATER MONITORS Cater for development 55300.0075.0011. Wandoan Waste Water Plant 55300.0075.0015. Chinchilla WWTP 55300.0075.0017. Tank for Permeate Storage (Dalby) Total 0075. Treatment 0076. Storage 55100.0076.0008. Water Tower Ladder Replacement or pressure/diesel Pump System Operation 55100.0076.0009. 2 x 20000 GL poly storage tanks for backup fire fighting storage tank to be located at lagoon 55100.0076.0011. Painting Office - Edward Street Depot Total 0076. Storage
RO Concentrate Storage Dam
$23,257
Painting of Miles Treatment Plant
$58,144
Sludge storage Maintenance Grade pad for Centrifuge (Dalby)
$55,820
Install Basic Alarm System at Bell, Condamine, Warra and Jandowae Treatment Plants
$600,000 $733,467
$75,000 $3,649,704 $500,000 $11,691
Purchase land & Construct low level reservoir Miles - Construct two 2500 EP Treatment Trains 1 IDEA & 1 IDAL - Total capacity 5000 EP - timing adjusted at Council Workshop 120613
Installation of Groundwater Monitors - Cater for development Treatment Plant Augmentation - Xstrata project Chinchilla WWTP Optimisation of existing plant and additional capacity - Currently at concept phase Tank for Permeate Storage (Dalby)
$24,222,994
$9,928
Water Tower Ladder Replacement or pressure/diesel Pump System Operation - Moonie - revise pumps set and install diesel back up - ladder can then be removed and system work with tower off line.
$30,000
2 x 20000 gl poly storage tanks for backup fire fighting storage tank to be located at lagoon Currently the backup measures in place use the lagoon raw water to feed into the town water supply. If this is required to happen residents will have dirty water being supplied to their houses. The proposed storage will be maintained full with bore water.
$17,443
Painting Office - Edward Street Office (Moved from Operational Budget)
$57,371
0077. Distribution 55100.0077.0012. Flinton Reticulation Alterations 55100.0077.0047. 370M OF 150MM NEW MAIN Ref R4 NEW MAIN WEST OF LLOYD ST BETWEEN GASKE LANE AND CHINCHILLA 55100.0077.0048. 950M OF 200MM NEW MAIN Ref R9 NEW Main LLYOD ST 55100.0077.0049. 300M OF 150MM MAIN REF NR8 LEICHARDT STREET SOUTH OF GORMLEYS RD 55100.0077.0055. Main replacement Ensor St Bell, break history 55100.0077.0058. Meter Replacement Programme
$35,000
$80,003
$340,675
55100.0077.0060.
$25,000
55100.0077.0061.
$20,000
55100.0077.0062.
$44,999
55100.0077.0065. Jandowae Water Main 55100.0077.0066. Rising main replacement Boreline No6 55100.0077.0074. 50m of 100mm DI pipe Water relocate water main onto Juandah Ck. Bridge 50m of DI pipe 55100.0077.0077. Upgrading of Water Treatment Plant - Tara Stage 2 55100.0077.0079. Mains Replacement Programme 55100.0077.0080. Water Main Upgrade Warrego Hwy 55100.0077.0081. Water Rising Main DN250 Miles Golf Course to Warrego Hwy 55100.0077.0082. Water Rising Main DN250 Miles WTP to Leichhardt Hwy 55100.0077.0083. Water Rising Main DN250 Leichhardt Hwy to SPS 9
$200,000 $2,149
$17,606 $3,162,335 $600,000 $40,000 $230,000 $115,000 $252,000
Flinton - Reticulation alterations. Existing reticulation has been installed by locals in some areas, and in cases is straight line through private property and on top of the ground. There are meters in series to two properties. Requires approx 300 metres of 63 OD poly and some new services.
Installation of 1000 new remote read meters, ongoing program Replacement of water services in Drayton St & C.B.D. area( old copper up Gal. services) Moved to 2013/14 as per email 10/8/2012 Water main rehab James St.-between Alice St. & railway line (100mm) Moved to 2013/14 as per email 10/8/2012 Water main Rehab 250mm main Edward st South tower to Orpen @ 550m main water supply line to south Dalby in bad condition. High risk of loss of supply. Jandowae Water main rehab Sydney St (Dalby - George), High St (Dalby - Queen), William St (Dalby - Queen), Warra St (Queen - Creek crossing), Albert St (High - Coxen) Rising main replacement Boreline No6 breakage history
50m of 100mm DI pipe Water relocate water main onto Juandah Ck. Bridge 50m of DI pipe Upgrading of Water Treatment Plant Stage 2 - Tara - Asset 52342 Mains Replacement - Asset Renewal Water main upgrade cost form 100mm to 200mm Warrego highway Chinchilla (new service station site eastern side of Chinchilla) Water rising main to future reservoir site. Multiple pipes to be installed in pipeline corridor to reduce construction costs. Water riding main to future reservoir. Multiple pipes to be installed in pipeline corridor to reduce construction cost Water rising main to future reservoir site. Multiple pipes to be installed in pipeline corridor to reduce construction cost.
Western Downs Regional Council 2013-14 Operational Plan Page 14 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements 55100.0077.0084. Water Distribution Main DN250 - Warrego Hwy to Miles Golf Course 55100.0077.0085. Water Distribution Main Leichhardt Hwy to Miles WTP 55100.0077.0086. Water Distribution Main DN250 - Leichhardt Hwy to Miles Golf Course 55100.0077.0087. Water Distribution Main DN200 - Old Cameby Rd to Miles WWTP 55100.0077.0088. Water Distribution Main DN200 - Miles Golf Course to Old Cameby Rd 55200.0077.0001. 55200.0077.0002. Miles Recycled Water
Budget
Actions
Corporate Plan Linkage
Responsible Officer
2.1 & 6.2
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
$282,000
Water reticulation main to WWTP. Multiple pipes to be installed in pipeline corridor to reduce construction costs.
2.1 & 6.2
UM
01-Jul-13
Dec/13
$88,181
Supply recycled water to sports fields on the eastern side of Dalby Recycled Water Scheme for Miles predominately at Golf Course - Royalties for Regions Funding achieved. Asset to golf course - Council owned
2.1 & 6.2
UM
01-Jul-13
Sep/13
2.1 & 6.2
UM
01-Jul-13
Jan/15
2.1 & 6.2
UM
01-Jul-13
Dec/13
$330,000
Recycled water main to allow for future expansion of the recycled water network. Multiple pipes to be installed in pipeline corridor to reduce construction costs. Recycled water reticulation main to allow future expansion of the recycled water network. Multiple pipes to be installed in pipeline corridor to reduce construction costs.
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
$474,000
Recycled Water reticulation main to Miles Golf Course as part of effluent reuse strategy. 2.1 & 6.2
UM
01-Jul-13
Jun/14
$247,000
$800,000
$185,000
55200.0077.0006. Roof on Equalisation Tank
Net Budget
$575,000
$38,000
55200.0077.0003. Recycled Water Distribution Main DN200 - Warrego Hwy to Miles Golf Club 55200.0077.0004. Recycled Water Distribution Main DN200 - Miles WWTP to Golf Club
Total 0077. Distribution
Remaining Budget
Water reticulation main to improve network performance and cater for development. Multiple pipes to be installed in pipeline corridor to reduce construction costs. Water reticulation main to improve network performance and cater for development. Multiple pipes to be installed in pipeline corridor to reduce construction costs. Water reticulation main to improve network performance and cater for development. Multiple pipes to be installed in pipeline corridor to reduce construction costs. Water reticulation main to new WWTP. Multiple pipes to be installed in pipeline corridor to reduce construction costs.
$230,000
Scheme
55200.0077.0005. Recycled Water Distribution Main DN200 - Old Cameby to Leichhardt Hwy Miles
YTD Actuals
$66,896
Roof on Equalisation Tank
$8,732,467
0080. Pumping Station 55300.0080.0001. Dalby SPS 4
$461,155
Upgrade Pump Station 4 Black Street Dalby - Design and reconstruction including new rising mains as per Network Analysis
2.1 & 6.2
UM
01-Jul-13
Jan/15
55300.0080.0012. New SPS 9
$799,490
New Sewer Pumping Station 9
2.1 & 6.2
UM
01-Jul-13
Jun/15
55300.0080.0017. Sewer Rising Main D
$200,081
Sewer Rising Main D
2.1 & 6.2
UM
01-Jul-13
Jun/14
55300.0080.0027. Miles SPS 8
$726,819
Sewerage Pumping Station near Colamba St
2.1 & 6.2
UM
01-Jul-13
Jun/15
55300.0080.0028. Miles SRM9
$1,049,429
New Sewer Rising Main from SPS 9 to the WWTP
2.1 & 6.2
UM
01-Jul-13
Jan/15
$420,000
Decommission SPS 2 and divert flow to new SPS 8
2.1 & 6.2
UM
01-Jul-13
Jan/15
$116,912
Portable diesel sewer pumps
2.1 & 6.2
UM
01-Jul-13
Jul/13
55300.0080.0043. Decommission SPS 2 55300.0080.0044. Portable diesel sewer pumps Total 0080. Pumping Station
$3,773,886
0081. Mains 55300.0081.0006. Miles Edith Street Gravity
2.1 & 6.2
UM
01-Jul-13
Jan/15
55300.0081.0018. Sewer Main Relining
$597,750
Sewer main relining - part of asset management programme to rehabilitate sewer mains
2.1 & 6.2
UM
01-Jul-13
Jan/14
55300.0081.0026. Miles SRM 8 55300.0081.0030. Wandoan Recycled Water
$428,136
New Sewer rising main from SPS 8 to Edith Street gravity sewer
2.1 & 6.2
UM
01-Jul-13
Jan/15
2.1 & 6.2
UM
01-Jul-13
Jan/15
2.1 & 6.2
UM
01-Jul-13
Jun/14
Sewer
$1,293,804
Scheme
$1,000,000
55300.0081.0033. Manhole relining Required in various locations to prevent infiltration into manholes 55300.0081.0036. Miles SRM 1 55300.0081.0037. Dalby SRM 4 55300.0081.0038. Main Replacement Programme 55300.0081.0039. Miles Pipeline Corridor Under Road Bore - Warrego Hwy 55300.0081.0040. Miles Pipeline Corridor Under Road Bore - Leichhardt Hwy 55300.0081.0041. Move switchboard above flood levels SPS2 55300.0081.0042. Raise SPS 9 Dalby above flood height 55300.0081.0043. Fall arrest system for SPS1 &2 Dalby
$50,000
Gravity Sewer from Edith Street to SPS 9
Wandoan Recycled Water Scheme
Manhole relining Required in various locations to prevent infiltration into manholes
$820,000
Replacement & new alignment for existing sewer rising main from SPS 1 to new SPS 9
2.1 & 6.2
UM
01-Jul-13
Jan/15
$642,000
New Sewer Rising Main from SPS 4 to WWTP
2.1 & 6.2
UM
01-Jul-13
Jan/15
$800,000
Main Replacement & Asset Renewal Programme
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Dec/13
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
$600,000
Multiple pipes to be installed in pipeline corridor to reduce construction costs.
$400,000
Multiple pipes to be installed in pipeline corridor to reduce construction costs.
$46,765
Move switchboard above flood levels SPS2
$58,456
Raise SPS 9 Dalby above flood height
$35,074
Fall arrest system for SPS1 &2 Dalby
2.1 & 6.2
UM
01-Jul-13
Jun/14
55300.0081.0044. Fence SPS 9
$11,691
Fence SPS 9
2.1 & 6.2
UM
01-Jul-13
Jun/14
55400.0081.0007. Gas main linkup 55400.0081.0008. Gas main link up Condamine St 55400.0081.0009. Gas Regulation Station Upgrades
$20,000
Gas main link up Cooper St (Nicholson - Russell) Moved to 2013/14 as per email 10/8/2012
2.1 & 6.2
UM
01-Jul-13
Jun/14
$13,515
Gas main link up Condamine St to behind Spar Supermarket. Including gas poly valves in CBD area
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jan/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
2.1 & 6.2
UM
01-Jul-13
Jun/14
55400.0081.0010. Gas Main Watt Street 55400.0081.0011. Gas Main Replacement Programme Total 0081. Mains
$100,000 $228,387 $50,000
Regulator Upgrades - Gas regulation station rehab. Clark tanks, Bushmans, P.C.Y.C, Cotton Gin (p.m.) gas main Watt St Moonie Hwy to Warrego Hwy gas main Watt St Moonie Hwy to Warrego Hwy 90mm pipe and regulator to pick up new commercial customer and increase supply to cotton gin Gas Main Replacement & Asset Renewal Programme
$7,195,578
0082. Gatestation 55400.0082.0004. Gas Gate Station Heater Total 0082. Gatestation 0083. Regulator Station 55400.0083.0001. Regulator upgrade separate district regulator 55400.0083.0002. Regulator upgrades continuation of existing programme. 55400.0083.0005. Dalby Hospital Gas Reg Station Upgrade 55400.0083.0006. Ridley Agriproducts Gas Regulator Station Upgrade Total 0083. Regulator Station Total Utilities - Capital
TOTAL ENGINEERING SERVICES CAPITAL
$507,832
Gas gate station active regulator in line heater, required following petroleum and gas inspectorate audit
$507,832
$20,000
Regulator upgrade - separate district regulator from White Industries regulator to remove district regulator from private property
$24,000
Regulator upgrades - continuation of existing programme.
$21,100
Dalby Hospital Gas Regulator Station Upgrade
$21,100
Ridley Agriproducts Gas Regulator Station Upgrade
$86,200 $44,576,328
$173,811,753
Western Downs Regional Council 2013-14 Operational Plan Page 15 of 24
2013-14 OPERATIONAL PLAN
Division: Community and Development Ambition To enhance the sustainable development of our region's communities through the provision of a diverse range of services, initiatives, support and advocacy aligned with Council's strategic goals Accountability Community and Development General Manager
Strategic Function Elements
PLANNING DEPARTMENT
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Responsible Officer
Public Notification Stage of New Planning Scheme incorporating Flood Study Prepare New Planning Scheme for Council Adoption Prepare Cultural Heritage Study as amendment to new Planning Scheme
6.1, 6.2 & 7.2 6.1, 6.2 & 7.2 6.1, 6.2 & 7.2
PM PM PM
Prepare Open Space Strategy
6.1, 6.2 & 7.2
Prepare first amendment to New Planning Scheme
6.1, 6.2 & 7.2
Effectively manage development assessment planning Investigate implementation of PD Online Investigate implementation of a 'RiskSmart'/Fast Track development application process
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
01-Jul-13 01-Oct-13 01-Sep-13
30-Sep-13 31-Dec-13 30-Jun-14
PM
01-Jul-13
30-Jun-14
PM
01-Jan-14
30-Jun-14
6.1, 6.2 & 7.2 1.3, 1.8 & 6.1 1.3, 1.8 & 6.1
PM PM PM
01-Jul-13 01-Jul-13 01-Jul-13
30-Jun-14 31-Dec-13 31-Dec-13
100% Development Applications processed within Statutory Timeframes
Accountability: Planning Manager
Section 4A: Strategic Planning - Review development policy and planning instruments in response to regional planning requirements. $575,046
Planning Scheme
Section 4B: Planning Services - Effectively resource and manage planning, development assessment and compliance. $3,007,648
Planning Assessment
Section 4C: Building Services - Effectively resource and manage building, plumbing and drainage assessment, and inspection services. $789,523
Building Assessment
6.1 & 6.2
BSC
01-Jun-13
30-Jun-14
100% Development Applications processed within Statutory Timeframes
Promote Council's Building Certification Service Investigate Private Building Certification Business Unit
5.1, 6.1 & 6.2 5.1, 6.1 & 6.2
BSC BSC
01-Jun-13 01-Mar-14
30-Jun-14 30-Jun-14
% Increase Building Certification Service Client base
Implement Electronic Lodgement of Plumbing and Drainage Applications
1.3, 1.8 & 6.1
BSC
01-Jul-13
31-Dec-13
6.1 & 6.2
BSC
01-Jun-13
30-Jun-14
Keep Council informed on all Native Title matters
2.2, 3.2, 6.1, 7.2
PM
01-Jul-13
30-Jun-14
Develop a strong collaboration with all regional indigenous groups
2.2, 3.2, 6.1, 7.2
PM
01-Jul-13
30-Jun-14
Actions
Corporate Plan Linkage
Responsible Officer
1.9 & 2.1
EHM
01-Jul-13
30-Jun-14
% Reduction of Animal Infringements
Effectively manage development assessment, building and plumbing/drainage
Amend Removal House Policy pending State determination
Section 4D: Native Title - Effectively resource and manage Native Title initiatives and ongoing matters. $63,840
Native Title
Planning - Capital Projects
Budget
Timeframe Start Finish
N/A
ENVIRONMENT AND HEALTH DEPARTMENT
Accountability: Environment and Health Manager
Section 4E: Environmental Health - Improving environmental health for the benefit of our regional communities and environment. Environmental Health
$687,794
Review and deliver Environmental Health Services to administer legislative requirements in a changing environment Finalise the Environmental Health Advancement Plan, to consider Environmental Health needs within WDRC Develop Environmental Health Advancement Sub Plans, such as Water Quality Study on non-reticulated supplies and swimming pools, disaster management, public education programs etc Finalise an Environmental Policy for Council Develop Environmental Protection Sub Plans, such as Water Quality Study on urban waterways, Incident Response Plan, Nuisance Management etc
2.1
EHC
01-Oct-13
31-Mar-14
100% of Customer Requests responded to within Risk Based Response Timeframe
1.9, 2.1 & 3.3
EHC
01-Oct-13
30-Jun-14
Below Mean Average of Mosquito Borne Disease Notifications
7.2
EHC
01-Jul-13
30-Sep-13
90% of Licensed Food Businesses inspected in financial year
1.9 & 7.2
EHC
01-Oct-13
30-Jun-14
50% of Registered Environmentally Relevant Activities audited in financial year
1.3 & 2.1
EHM
01-Jul-13
30-Jun-14
2.1 & 3.3
EHC
01-Jan-14
30-Jun-14
1.3 & 2.1
EHC
01-Jul-13
30-Jun-14
7.2
RSC
01-Jul-13
30-Jun-14
100% of Licensed Higher Risk Personal Appearance Services inspected in financial year Local Law Enforcement
$696,813
Review and deliver Animal Management Services to administer legislative requirements Develop Animal Management Sub Plans, such as Promotion and Education, Disaster Management in relation to new local laws etc Review and deliver Local Law Services to administer legislative requirements including administration, education, and compliance programs
Section 4F: Rural Services and Natural Resource Management - Create a natural environment that is valued and sustainable by managing the region's natural character, heritage and values. Pest Management
$1,012,746
Implement Pest Management Plan including Rapid Response Scheme Review and evaluate the existing Wild Dog Control Program and Barrier Fences Establish relationships and funding partnership with external stakeholders Capture and record baseline pest data via GIS mapping and monitoring
Wash down Bays
Natural Resource Management
Operate and maintain Wash Down Bays in accordance to operating procedures
$795,944
Develop Council's first Natural Resource Management Strategy
$602,415
RSC
01-Jul-13
31-Aug-13
RSC RSC
01-Jul-13 01-Jul-13
30-Jun-14 30-Jun-14
100% of outbreaks of Weeds of National Significance on public land treated within 10 days of reporting 100% outbreaks of Weeds of National Significance on public lands reinspected monthly until no regrowth evident for two years
5.1, 6.2 & 7.2
RSC
01-Jul-13
30-Jun-14
% increase patronage of Wash Down Bays
1.6 & 7.2
RSC
01-Jul-13
30-Sep-13
7.2
RSC
01-Oct-13
30-Jun-14
RSC
01-Jul-13
30-Jun-14
Continue management of stock routes in accordance with legislative requirements
7.2
RSC
01-Jul-13
30-Jun-14
Develop a Fire Management Plan
7.2
RSC
01-Jul-13
30-Sep-13
Establish relationships and funding partnership with external stakeholders Stock Routes
7.2 1.4 & 7.2 1.8 & 7.2
1.4 & 7.2
Develop supporting action plans, policies and programs in response to the Natural Resource Management Strategy
% Increase participation in wild dog baiting programs
Western Downs Regional Council 2013-14 Operational Plan Page 16 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Responsible Officer
7.2
Develop and implement Waste Reduction and Recycling Strategy as required by legislation Develop Waste Management Disaster Sub Plan
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
WC
01-Jul-13
30-Jun-14
1.6 & 7.2
WC
01-Sep-13
30-Jun-14
Increase Tonne/per capita domestic recyclable material from previous financial year
3.3 & 7.2
WC
01-Jul-13
31-Oct-13
Decrease % contamination rate of domestic recycled material from previous financial year.
1.5, 1.6, 2.1 & 6.2
WC
01-Jul-13
30-Jun-14
7.2
WC
01-Jul-13
30-Jun-14
% Increase Green waste recycled in Dalby and Chinchilla
7.2 & 6.2
WC
01-Jul-13
30-Jun-14
% Increase Cardboard waste recycled in Dalby and Chinchilla
Complete review of cost recovery for waste management services, including post-closure legacy in preparation of the 2014/15 Budget
1.7
WC
01-Jul-13
31-Aug-13
% Increase concrete recycled in Dalby and Chinchilla
Manage collection service to ensure high quality delivery and excellent customer service
1.3
WC
01-Jul-13
30-Jun-14
Introduce initiatives to decrease rates of recycling contamination in roadside collection bins
7.2
WC
01-Jul-13
30-Jun-14
Investigate expansion of designated collection area for lifestyle properties
2.1
WC
01-Jan-14
30-Jun-14
2.1 & 7.2
WC
01-Jan-14
30-Jun-14
1.9
WC
01-Jul-13
30-Jun-14
1.5, 2.1 & 7.2
WC
01-Jul-13
31-Dec-13
Continuous improvement to on ground operations to meet compliance with DEHP conditions including requirements of the new Waste and Recycling Act (Site Based Risk Assessment, Site Based Management Plans and Waste acceptance criteria etc)
7.2
WC
01-Jul-13
30-Jun-14
Develop, implement and continuously improve the customer service culture at Waste Facilities to enhance patron experiences
1.3
WC
01-Jul-13
30-Jun-14
Develop post-closure and after-care management plans for landfills approaching end of life
7.2
WC
01-Jul-13
30-Jun-14
Section 4G: Waste Management - Meet the current and growing needs of our region through a coordinated and considered approach to services and environmental infrastructure. Waste Management Strategy
Implement Waste Education Plan and investigate alternative funding sources
Implement, monitor and evaluate progress of Waste Infrastructure Strategy Review and implement Waste Management Policies Maximise recovery opportunities to minimise waste to landfill including green waste, concrete, cardboard and other recycling initiatives
$2,712,778
Waste Collection
Investigate expansion of bin collection service to include organic waste from kerbside to end use
$5,355,138
Waste Landfills
Resolve legacy tenure and licensing issues with current landfills Implement new service arrangements for rural landfills and develop appropriate supporting framework
2.1 & 6.2
WC
01-Jul-13
30-Jun-14
1.4, 1.9 & 7.2
WC
01-Jul-13
30-Jun-14
Finalise Development Approval for Chinchilla Waste and Recycling centre and move to shovel ready phase
2.1 & 6.2
WC
01-Jul-13
30-Jun-14
Submit development application and finalise approvals for Miles, Condamine and Kogan Waste and Recycling Centres and move to shovel ready phase
2.1 & 6.2
WC
01-Jul-13
30-Jun-14
Mobilise operating and Logistics Strategies for Waste Transfer Facilities
1.6 & 2.1
WC
01-Jul-13
30-Jun-14
Implement new service arrangements for unsupervised transfer stations and develop appropriate supporting framework
2.1 & 6.2
WC
01-Jul-13
30-Jun-14
1.4, 1.9 & 7.2
WC
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
7.2
EHM
01-Jul-13
7.2
EHM
01-Jul-13
Jun/14
7.2
EHM
01-Jul-13
Dec/13
7.2
EHM
01-Jul-13
Jun/15
7.2
EHM
01-Jul-13
Jun/14
7.2
EHM
01-Jul-13
Jun/14
7.2
EHM
01-Jul-13
Jun/14
7.2
EHM
01-Jul-13
Oct/13
7.2
EHM
01-Jul-13
Apr/14
Finalise Development Approvals for East Regional Landfills and move projects to shovel ready phase Implement public awareness, education and enforcement program to address illegal dumping
$2,092,588
Transfer Stations
Implement public awareness, education and enforcement program to address illegal dumping
Environment & Health - Capital Projects
Budget
Actions
Timeframe Start Finish
0059. Environmental Health
44100.0059.0001. Relocate Dalby Pound 44100.0059.0002. Tara Pound 44100.0059.0009. Dog off leash park. 44100.0059.0011. Chinchilla Pound Construction Total 0059. Environmental Health
$384,481 $100,000 $20,000 $150,000 $654,481
Relocation of Pound to Jandowae Road Depot & Include Provision for Cats - Dalby Increase on last years carry over due to depot location (further down back) (Unspent Loan Reserve $215,492 as at 300613) Construction of new pound - Tara. Current pound undersized, in poor condition and unlikely to comply with animal welfare requirements. Rejected from 2009/10 budget Dog off leash park. Adjustment to Chinchilla Pound to increase costs to $150,000
Dec/14
0061. Pest Management 44250.0061.0003. Washdown Bay - Chinchilla
$1,302,847
44250.0061.0005. Dalby Washdown
$3,071,980
44250.0061.0008. Washdown Bay - Miles 44250.0061.0010. Treatment facility upgrade Wandoan Washdown Total 0061. Pest Management
$1,232,974
0062. Natural Resource Management 44200.0062.0014. Shed - Rural Services Chinchilla Total 0062. Natural Resource Management
$200,000 $5,807,801
$20,000
Washdown Bay - Chinchilla RLCIP application successful. Requires directional boring of water/sewer under Warrego Hwy and Western Rail. This project transferred fro Natural Resources Washdown bay - Dalby $1,200,000 provided in borrowings RLCIPSP application unsuccessful Washdown Bay - Miles. Seeking funding from APLNG (Origin) group. Location/design undecided and discussing this with APLNG. This project was moved from Natural Resources Capital Works. Upgrade of treatment facilities to better accommodate effluent from livestock transport vehicles. Project concept being finalised by WDRC Utilities, preliminary estimate $250,000
New shed for Rural Services section at Chinchilla depot. Current shed is inadequate for secure chemical storage. Proposed 9 x 6 m shed
$20,000
0065. Waste Landfills
Western Downs Regional Council 2013-14 Operational Plan Page 17 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
YTD Actuals
Budget
44400.0065.0019. Winfields Road Landfill
% of Budget Acquitted
$1,837,319
44400.0065.0020. West Regional Landfill Total 0065. Waste Landfills
$46,652 $1,883,971
0066. Transfer Stations 44400.0066.0003. Chinchilla Waste and Recycling Centre Total 0066. Transfer Stations
$2,474,489 $2,474,489
Total Environment & Health - Capital
$10,840,742
SALEYARDS DEPARTMENT
Remaining Budget
Corporate Plan Linkage
Responsible Officer
Winfields Road Landfill Upgrade. Early works and construction of landfill proper (post DA). Project as per Councils Waste Infrastructure Strategy (Jun 2009 & Nov 2011)
7.2
West Regional Landfill & Transfer Station. Project funded by Xstrata (Infrastructure Agreement). Project identified in Councils Waste Infrastructure Strategy (June 2009 & Nov 2011). (draft infra agreement still subject to Councils endorsement, not yet Council position)
Waste Transfer Station - Chinchilla. Front of house facility, with weighbridge for DERM waste levy audit (weighbridge required under S 37 of Waste Reduction and Recycling Act)
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
EHM
01-Jul-13
Jun/17
7.2
EHM
01-Jul-13
Dec/15
7.2
EHM
01-Jul-13
Jun/15
Undertake Maintenance and repairs as required
5.1 & 5.2
CMGM
01-Jul-13
30-Jun-14
Develop Stage II Construction Design for Western Downs Saleyards
5.1 & 5.2
CMGM
01-Jul-13
30-Sep-13
Develop Stage III Construction Design for Western Downs Saleyards
5.1 & 5.2
CMGM
01-Sep-13
30-Jun-14
Develop Marketing Saleyards Plan and Implement Strategy for Western Downs Saleyards
5.1 & 5.2
CMGM
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Accountability: Community and Development General Manager
Section 4H: Saleyards - Manage and operate a regionally competitive and financially sustainable modern saleyards complex in collaboration with key stakeholders. $1,519,770
Saleyards
Saleyards - Capital Projects Saleyards - Capital 0257. Saleyards 22400.0257.0001. Redevelopment of Dalby Saleyards - Stage 1 22400.0257.0008. Effluent Management Development - Dalby Saleyards Total 0257. Saleyards Total Saleyards - Capital FACILITIES DEPARTMENT
Budget
Actions
$8,231,689 $46,002 $8,277,691 $8,277,691
Redevelopment of Dalby Saleyards - Stage 1 & 2 & Effluent mgmt & Drafting facilities Effluent Management Development - Dalby Saleyards
Timeframe Start Finish
CMGM
01-Jul-13
Jun/14
CMGM
01-Jul-13
Dec/13
Accountability: Facilities Manager
Section 4I: Community Facilities - Provide safe, well-serviced facilities for people to live, grow and connect within Actions Relating to all 4l Function Elements:
Implement, improve and review Building Asset Management Plan
1.5
FM
01-Jul-13
30-Jun-14
Develop a Building Asset Improvement Plan to optimise asset improvements utilising data from the building condition assessment.
1.5
FM
01-Jul-13
30-Jun-14
Maintain Council Facilities including aged care, HACC, cultural facilities and tourism buildings and grounds as required to enable successful service delivery by Service Providers
2.1, 3.2, & 4.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Establish Service Agreements with Internal Council providers (Utility Services, Parks and Gardens and Works)
2.1
FM
01-Jul-13
30-Jun-14
Establish Service Level Agreements for Community Facilities with Council Service providers
2.1
FM
01-Jul-13
30-Jun-14
Formalise Management Committee structures with community/volunteer groups operating community facilities
1.4
FM & CDM
01-Jul-13
30-Jun-14
Review and formalise Management Agreements and associated Hire Agreements for community/volunteer organisations operating community facilities.
1.4
FM & CDM
01-Jul-13
30-Jun-14
1.1, 1.5 & 1.9
FM
01-Jul-13
30-Jun-14
1.1 & 1.9
FM
01-Jul-13
30-Jun-14
Investigate Regional Energy Audit of Council owned Community Facilities
7.1
FM
01-Jul-13
30-Jun-14
Review Management Arrangements/Leases prior to expiry date
1.5
FM
01-Jul-13
30-Jun-14
Create Asset database within Civica Asset Management Module
1.5
FM
01-Jul-13
30-Jun-14
Review and update Facilities information provided on WDRC website
1.3
OMCE, OMCW, CSO & FC
01-Jul-13
30-Jun-14
Undertake maintenance and repairs as required
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake maintenance and repairs as required
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake maintenance and repairs as required
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Sustainability Audit of regional community halls
3.2
FM & CDM
01-Jul-13
30-Jun-14
3.1 & 3.2
OMCE & OMCW
01-Jul-13
30-Jun-14
Update Asbestos Register for all Council owned Community Facilities Conduct a Disability Audit of Council owned facilities
Actions relating to Aged Care and Community Development Facilities
Civic Centres
Community Halls
Sport & Rec Ground
$1,220,701
$715,891
$995,763
Undertake maintenance and repairs as required in conjunction with Sporting Clubs
Western Downs Regional Council 2013-14 Operational Plan Page 18 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Responsible Officer
3.1 & 3.2
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
Actions
$2,620,388
Key Performance Indicators - KPIs per Strategic Function Start
Finish
FM
01-Jul-13
30-Jun-14
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake maintenance and repairs as required
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Develop and implement Management Agreements with Sporting Field User Groups at PCYC
Customer Service Centre
Timeframe
Council Housing
$218,546
Undertake maintenance and repairs as required
3.1 & 3.2
OMCE & OMCW
01-Jul-13
30-Jun-14
Community Housing
$346,922
Undertake maintenance and repairs in accordance with legislative requirements
3.1 & 3.2
OMCE & OMCW
01-Jul-13
30-Jun-14
Review Social Housing funding arrangement in accordance with legislative requirements
3.1 & 3.2
FM
01-Jul-13
30-Jun-14
Develop and implement a Community Housing Tenancy Management Policy in accordance with legislative requirements
3.1 & 3.2
FC
01-Jul-13
30-Jun-14
1.7
FC
01-Jul-13
30-Jun-14
2.1 & 3.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Investigate restricted asset account for community housing income
$878,461
Showgrounds
Undertake maintenance and repairs as required Undertake Scheduled Inspection of WHS, Fire Compliance and Access
$1,797,563
Swimming/Fitness Centre
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Develop a Dalby Showgrounds Master Plan
3.1 & 3.2
OMCE
01-Jul-13
30-Sep-13
Develop a Dalby Showgrounds Business Plan
3.1 & 3.2
OMCE
01-Jan-14
31-Dec-13
Undertake maintenance and repairs as required
2.1 & 3.1
OMCE & OMCW
01-Jul-13
30-Jun-14
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access Update and prepare PCYC Lease Agreement
3.1 & 3.2
FM
01-Jul-13
31-Dec-13
2.1, 1.1 & 3.1
FM
01-Jul-13
28-Feb-14
Undertake maintenance and repairs as required
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCE & OMCW
01-Jul-13
30-Jun-14
Undertake Sustainability Audit of regional public conveniences
2.1
OMCE & OMCW
01-Jul-13
30-Jun-14
2.1 & 3.1
OMCW
01-Jul-13
30-Jun-14
Undertake Scheduled Inspection of WHS, Fire Compliance and Access
1.1
OMCW
01-Jul-13
30-Jun-14
Maintain and operate Council managed Cemeteries as required to provide an acceptable level of service
2.1
CSO
01-Jul-13
30-Jun-14
Refine and implement Design Plans for the Stage 2 development at Myall Remembrance Park
2.1
CSO
01-Jul-13
30-Jun-14
Undertake burial data audit and survey plan for Jandowae Cemetery
2.1
CSO
01-Jul-13
30-Jun-14
Undertake audit of burial data of the Dalby Monumental Cemetery
2.1
CSO
01-Jul-13
30-Jun-14
Review and update WDRC Cemeteries Online data
1.3
CSO
01-Jul-13
30-Jun-14
Investigate development of Cemeteries Development Plans for Dalby, Tara, Chinchilla, Miles and Jandowae
2.1
CSO
01-Jul-13
30-Jun-14
Develop standardised work procedures and forms for cemetery operations
1.6
CSO
01-Jul-13
30-Jun-14
Review cemetery invoicing processes
1.7
CSO
01-Jul-13
31-Dec-13
1.6 & 1.7
CSO
01-Jul-13
30-Jun-14
1.1
CSO
01-Jul-13
30-Jun-14
2.1 & 3.1
OMCW & OMCE
01-Jul-13
30-Jun-14
1.1
OMCW & OMCE
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Review Regional Swimming Pool Plant Operations
$735,808
Public Conveniences Management
$60,318
Caravan Parks
$539,330
Cemetery Operations
Undertake maintenance and repairs as required
Investigate perpetual maintenance requirements for cemetery operations Undertake Scheduled Inspection of WHS, Fire Compliance and Access
$341,063
Commercial Properties
Undertake maintenance and repairs as required Undertake Scheduled Inspection of WHS, Fire Compliance and Access
Facilities - Capital Projects
Budget
Actions
Timeframe Start Finish
Facilities - Capital 0057. Public Conveniences Management
11100.0057.0007. Bunya Mountains - Munroes Camp Toilet - Replacement
$81,769
Bunya Mountains - Munroes Camp Toilet - repairs & refurbishment of septic tank toilet. Existing system completely collapsed - local contractors cannot access mountain road due to weight and length restrictions - have to rely on South Burnett contactors & council for disposal (not happy with taking WDRC waste)
FM
01-Jul-13
Sep/13
11100.0057.0009. Lake Broadwater Amenities Repairs to showers and toilets
$35,000
Lake Broadwater Amenities - Repairs to showers and toilets - termites have been identified within the various on site buildings and are causing structural damage to those buildings. Repairs are required to ensure that the buildings can remain safe for use
FM
01-Jul-13
Sep/13
Western Downs Regional Council 2013-14 Operational Plan Page 19 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Actions
Responsible Officer
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
11100.0057.0020. Warra- Richard Best Park septic tank replacement and drainage trench
$13,000
Warra- Richard Best Park - septic tank replacement and drainage trench
FM
01-Jul-13
Jun/14
11100.0057.0021. Jimbour St toilets installation of electrical points to amenities and rotunda
$12,000
Jimbour St toilets - installation of upgrade to electrical points to amenities and rotunda
FM
01-Jul-13
Jun/14
FM
01-Jul-13
Jan/14
FM
01-Jul-13
Jun/20
$6,000
Dalby Showgrounds - Installation of septic tank to capture water & waste from washing of livestock - a waste collection point is required to ensure that water from the animal washdown bays are gathered into one location and not spread out over ground in high foot traffic areas - health risks rejected
FM
01-Jul-13
Jun/14
$90,000
Dalby Showground - Demolition of Knox Pavilion Estimate based on discussion with demolition contractors includes disposal of waste
FM
01-Jul-13
Jun/14
Dalby Pool - 25m Indoor facility - expected grant of $4.6m from State funding for the development and construction of a 25m indoor heated swimming pool to be located adjacent to the existing Dalby Pool
FM
01-Jul-13
Dec/14
Chinchilla Aquatic Centre Gym- Upgrade- to cater for the increase of patronage (local priority 1)
FM
01-Jul-13
Jun/14
FM
01-Jul-13
Oct/13
Tara, Miles, Wandoan Pool Chlorine and holding tank facility upgrade - chlorine tanks requires new chemical bunds and upgrade of chlorine pipe work for refilling to meet industry standards, also need to increase the holding capacity of the Wandoan Chlorine tank, also need to install exhaust fans to meet WH&S standards
FM
01-Jul-13
Jul/14
Miles Centenary Park - Football Oval Masterplan & Telemetry Works
FM
01-Jul-13
Dec/13
Dalby PCYC -All weather access road to loading dock and to various sporting fields by emergency services vehicles and organisers of carnivals - During recent St George Evacuation and location of evacuees to PCYC, access to loading dock for equipment and supplies was compromised due to wet weather. This made unloading of equipment difficult and prolonged with physical man-handling, which is also a WH&S issue. Recent sporting carnivals identified limited access to various fields for emergency services vehicles and also organisers supplying food and catering supplies. Incorporates Rear Surface Access Road - to provide all weather access for service & emergency vehicles and PCYC bus to the rear car park.
FM
01-Jul-13
Jun/14
Dalby Main Pavilion - separation and diversion of roof water drainage points to prevent and reduce the effects of water ponding under the pavilion which has led to minor structural problems towards the front of the building
FM
01-Jul-13
Jul/14
Bell Community Centre - establishment of a Community Centre in the town of Bell - resubmission of unapproved project from 2009/10 budget
FM
01-Jul-13
Jul/13
Jimbour Hall - replacement of access steps (safety related issue - school children) - the front and rear steps require urgent maintenance due to extreme wear and tear - this is extremely important as the local school use the building for various events during the year
FM
01-Jul-13
Jun/14
Total 0057. Public Conveniences Management
$141,769
0215. Showgrounds 11100.0215.0002. Electrical Work Dalby Showground 11100.0215.0004. Regional Showgrounds (7 of) major Capital Project Work 11100.0215.0025. Dalby Showgrounds installation of septic tank to capture waste water etc from wash bay 11100.0215.0059. Dalby Showground demolition of Knox Pavilion Total 0215. Showgrounds
$19,237 $201,447
Dalby Showgrounds - replacement of electrical services at the northern end of the site due to extremely poor condition of switchboxes, electrical wiring and power poles Regional Showgrounds (7 of) major project work to be shared across the regional showgrounds ($20,000 ea) RECOMMEND Project 11110.802.200.10 - $10K, Project 1110.802.52 - $20K
$316,684
0217. Swimming/Fitness Centres 11100.0217.0005. Dalby Pool - 25m Indoor facility 11100.0217.0017. Chinchilla Aquatic Centre Gym- Upgrade
$22,041 $259,221
11100.0217.0035. Wandoan Swimming Pool redevelopment
$209,064
11100.0217.0052. Swimming Pool Chlorine tank and holding facility upgrade
$35,000
Total 0217. Swimming/Fitness Centres
Wandoan Swimming Pool-Fibre glaze both the 38m and the Toddlers pool, upgrade the filtered water return pipe outlets, and install electrical earth bonding to all metal fixtures to meet A /S 3000 Standards, Wandoan pool needs urgent attention tiles are constantly falling off pool is loosing water constantly, this is the last if the swimming pools that require this standard of upgrade
$525,326
0218. Sport & Rec Grounds 11100.0218.0004. Miles Centenary Park Football Oval Masterplan
11100.0218.0013. Dalby PCYC - all weather access road to loading dock and sporting fields
Total 0218. Sport & Rec Grounds
$9,797
$65,000
$74,797
0219. Civic Centres 11100.0219.0010. Dalby Main Pavilion - roof drainage Total 0219. Civic Centres
$35,000 $35,000
0220. Community Halls 11100.0220.0025. Bell Community Centre 11100.0220.0241. Jimbour Hall - replacement of access steps
$188,152 $12,000
11100.0220.0252. Miles-William Miles HallInstallation of ladder and Safety harness points
$3,316
Miles-William Miles Hall- Installation of ladder and Safety harness points to roof, to meet WH&S requirements
FM
01-Jul-13
Sep/13
11100.0220.0254. Meandarra-Brigalow Creek Caravan Park-Installation of 12 new 15amp Power point
$9,322
Tara-Meandarra-Brigalow Creek Caravan Park-Installation of 12 new 15amp Power points to assist with increasing demand
FM
01-Jul-13
Oct/13
$15,000
Jandowae Hall - repairs to ceilings due water damage - there are several areas within the building that need minor attention to have the water damage repaired, however lifting platforms will be required due to the height of the ceilings Adjust timing - COUNCIL WORKSHOP 09/8/12
FM
01-Jul-13
Jun/14
$10,000
Jandowae Memorial Hall - Replacement of entrance to include disable access
FM
01-Jul-13
Jun/14
Dalby Myall Remembrance Park Lawn Cemetery construction of a War Memorial Garden as per Council Resolution 22/02/2012
FM
01-Jul-13
Jun/14
FM
01-Jul-13
Jun/14
FM
01-Jul-13
Jun/14
11100.0220.0256. Jandowae Hall repairs to ceiling 11100.0220.0259. Jandowae Memorial Hall Replacement of entrance steps Total 0220. Community Halls
$237,790
0258. Cemetery 66400.0258.0004. Dalby Myall Remembrance Park Lawn Cemetery construction of a War Memorial Garden 66400.0258.0010. Myall Remembrance Park acquisition of additional land 66400.0258.0013. Myall Remembrance Park Expansion Stage 1 66400.0258.0017. Jandowae Cemetery purchase of shoring 66400.0258.0019. Miles Cemetery - Construct 2 x headwalls 66400.0258.0031. Chinchilla Cemetery Storage Facility
66400.0258.0032. Tara Cemetery Storage Facility 66400.0258.0033. Miles Cemetery grave shoring to suit monument section
$54,032
$10,000 $42,000
Myall Remembrance Park - Commencement of land acquisition process for expansion of available burial land. Report to Council 3rd April 2013 endorsed proposal to acquire. Myall Remembrance Park Stage 1 Expansion. Develop land adjacent to current burial site to allow for immediate use. Includes earthworks, turf, irrigation. Endorsed at Council meeting 3rd April 2013.
$15,000
Jandowae Cemetery - purchase of shoring to meet workplace health and safety requirements.
FM
01-Jul-13
Jun/14
$30,000
Miles Cemetery - Construct 2 x headwalls.
FM
01-Jul-13
Jun/14
$13,000
Chinchilla Cemetery has no facility to store burial equipment such as, Hole shoring, Coffin lowering device, and Maintenance equipment, a storage facility needs to be constructed so that this equipment can be stored securely on site rather than transporting the equipment from the Chinchilla depot for each funeral service
FM
01-Jul-13
Jun/14
$13,000
Tara Cemetery does not have any storage facility on site for equipment such as Coffin Lowering device, Hole shoring, and cemetery ground maintenance equipment This storage facility is needed to store this equipment safely and securely on site
FM
01-Jul-13
Jun/14
$15,500
Supply customised grave shoring for the monument section of the cemetery, graves need to be dug by hand WH&S requirements for protection of staff whilst digging graves
FM
01-Jul-13
Jun/14
Western Downs Regional Council 2013-14 Operational Plan Page 20 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Total 0258. Cemetery
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Actions
Responsible Officer
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
$192,532
0290. Customer Service Centres 11100.0290.0018. Chinchilla Customer Service Centre, Replacement of external roof sheet 11100.0290.0023. Dalby Corporate Office Air conditioning upgrades Stages 2 &3 11100.0290.0026. Dalby Corporate Office access ladders & annex air conditioning 11100.0290.0044. Dalby Archives Storage Facility11100.0290.0051. Jandowae Cultural Centre repairs to cracked walls and building Total 0290. Customer Service Centres Total Facilities - Capital
COMMUNITY DEVELOPMENT DEPARTMENT
Chinchilla Customer Service Centre, Replacement of external roof sheet and installation of larger roof trusses to allow water to drain correctly. Roof leaks during heavy rains and runs into the office areas, it has been deemed a WH&S Issue
FM
01-Jul-13
Oct/13
$21,115
Dalby Corporate Office Air-conditioning upgrade Stages 2 & 3
FM
01-Jul-13
Jun/14
$13,000
Dalby Corporate Office access ladders to roof and annex air conditioning
FM
01-Jul-13
Jun/14
$20,000
Dalby Archives Storage Facility- Building required urgently to store archives - central location for ease, proposed at Jandowae road depot, currently records are located in a number of building ,containers and sheds BUDGET AMENDED TO $20,000 AS PER COUNCIL BUDGET MEETING 12/06
FM
01-Jul-13
Jun/14
$10,000
Jandowae Cultural Centre - repairs to cracked walls and building. - building movement has cracked walls architraves
FM
01-Jul-13
Jun/14
$126,019
$190,134 $1,714,032
Accountability: Community Development Manager
Section 4J: Cultural Development - Encourage and develop participative and culturally connected communities
Library
$2,066,345
Relocate Dalby Library to 107 Drayton St. Dalby
2.1
LSC
01-Jul-13
30-Mar-14
Undertake a 'snap shot' of Regional literacy services, and carry out a Regional needs analysis/alignment assessment.
2.2
LSC
01-Jul-13
30-Jun-14
Stage 3 Dalby Library RFID Project
1.8
LSC
01-Jul-13
30-Mar-14
# Hours of Public programs delivered
Develop a Strategic Plan for Digitalisation including Project Template
2.2
LSC
01-Jul-13
30-Jun-14
# Attendees to Public Programs
2.2, 1.8
LSC
01-Jul-13
30-Jun-14
Library Membership as percentage of population
100% compliance with SLQ/WDRC Service Level Agreement
1.6
LSC
01-Jul-13
30-Jun-14
Level of compliance with SLQ/WDRC Service Level Agreement
Implementation of Creative Community Spaces Project
2.2
LSC
01-Jul-13
30-Jun-14
1.3, 1.4, 2.2, 4.1
CDM/CDC
01-Jul-13
30-Jun-14
Develop Management Agreement with Gallery@107 Drayton
1.3, 1.7, 2.2,
CDM/CDC
01-Jul-13
31-Oct-13
Finalise Management Agreement with MAMM
1.3 & 1.7, 2.2
CDM/CDC
01-Jul-13
30-Dec-13
1.7, 2.1
CDC
01-Jul-13
30-Aug-13
Finalise Management Agreement with Bell Bunya Community Centre
1.3, 1.7, 2.2,
CDM / CDCE
01-Jul-13
31-Oct-13
Develop a Bell Bunya Strategic Plan
1.3, 1.7, 2.2,
CDM / CDCE
01-Jul-13
30-Nov-13
1.3,1.4,1.6,1.7,2.1,2. 2,4.1,4.2
CDM
01-Jul-13
31-Dec-13
Investigate development of workshop series (grant writing, professional practice etc) to support and engage those interested in arts and culture and aim to build cultural capacity, raise the profile and quality of artistic output from this region
1.3, 1.4, 2.2
CDC
01-Jul-13
30-Jun-14
# participants
Build cultural networks across region and address declining memberships and aging volunteer committees - Focus on succession planning and best practice volunteer management in community cultural organisations
1.4,1.6, 2.2
CDC
01-Jul-13
30-Jun-14
% increased memberships
Develop engagement strategy to connect arts teachers across the region to in turn build stronger networks of young artists
2.2, 1.3
CDC
01-Jul-13
31-Oct-13
Implement strategy to tour relevant exhibitions and public programs to cultural facilities across region to increase participation, build cohesion and teach skills
1.4, 1.2, 2.2
CDC
01-Jul-13
30-May-14
# programs toured
Investigate update of digital social, cultural and local history displays. Work with ABC Open to allow community to learn skills and produce content
1.8, 1.4, 2.2, 4.2
CDC
01-Jul-13
30-Apr-14
% new content produced
1.8, 2.2, 1.2
CDC
01-Jul-13
30-Jun-14
Put Art Collection Policy into action. Investigate acquisition of Electronic Collection Management System. Undertake stock take of collection in late 2013. Review policy in February 2014
1.5, 1.6
CDM/CDC
01-Jul-13
30-Feb-14
Formalise quarterly lecture series with Miles Regional Arts Council and Dogwood Crossing
1.5, 1.6
CDC
01-Jul-13
01-Oct-13
Finalise the Tara Cultural Precinct Plan
1.5, 1.6
CDM
01-Jul-13
30-Nov-13
1.7
CDM/CDC
01-Jul-13
30-Jun-14
Review and enhance online presence and intra-connectivity of existing online platforms
Cultural Facilities
$1,406,362
Support the cultural operations and Management Committee of Gallery 107 Drayton
Investigate funding options for Stage 3 upgrades to Dogwood Crossing
Cultural Projects and Programmes
$35,154
The WDRC Cultural Plan to be finalised and adopted by Council
Implement Communications Strategy by developing regional cultural e-newsletter
Regional Art Development Fund
$461,715
Continue to deliver the RADF program regionally
Western Downs Regional Council 2013-14 Operational Plan Page 21 of 24
Online analytics
% increase number of visitors to cultural facilities
# participants and increase in memberships
% Increase in RADF Funding Applications and Categories
2013-14 OPERATIONAL PLAN
Strategic Function Elements
YTD Actuals
Budget
Remaining Budget
% of Budget Acquitted
Corporate Plan Linkage
Responsible Officer
1.6, 1.7
Develop a Regional Youth Policy
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
CDC
01-Jul-13
01-Aug-13
1.2 & 2.1 & 2.2 & 3.4 & 4.1
CDM / CDCW
01-Jul-13
30-Jun-14
Coordinate National Youth Week Events
1.2 & 2.1 & 2.2 & 3.4 & 4.1
CDCW
01-Sep-13
30-Apr-14
Continue to support the Tara Youth Council
1.2 & 2.1 & 2.2 & 3.4 & 4.1
CDM / CDCW
01-Jul-13
30-Jun-14
# number of points of contact created and participation hours used
Continue to support the Wandoan Youth Program
1.2 & 2.1 & 2.2 & 3.4 & 4.1
CSSO / CDCW
01-Jul-13
30-Jun-14
# number of points of contact created and participation hours used
2.1,2.2,3.1,3.2
CDM / CSSO
01-Jul-13
30-Jun-14
#number of applications received for community projects
CDM / CDCW
01-Jul-13
30-Jun-14
CDM / CDCW
01-Jul-13
30-Jun-14
CDM / CDCW
01-Jul-13
30-Jun-14
# of groups wanting to nominate or subscribe
Deliver RADF training to staff and Committee Members (RADF has been reviewed by Arts Queensland, changes proposed to take effect late 2013) include strategic planning component to demonstrate how RADF can link to Cultural Plan objectives
% Increase in RADF Funding Applications and Categories linked to priority areas in WDRC Cultural Plan
Section 4K Community Development - Improve community health and wellbeing through group and individual participation in social and recreational activities Youth Development
$248,984
Minor Grants
$145,821
Administer and deliver Council's Minor Grants programme in line with the Community Grants Policy Guidelines
Sporting Assistance Programme
$183,394
Develop and pilot electronic information platform to provide information to regional sporting organisations Develop and pilot Annual Forum for Community based Sport and Recreation Groups across region Develop Regional Sports Awards platform
Community Groups In-kind Assistance
Sponsorship, Grants and Donations
$148,991
$497,131
Community Projects
Administer and deliver Council's Sporting Assistance Programme under the Community Grants Policy Guidelines
2.1,2.2,3.1,3.2
CDM / CDCW
01-Jul-13
30-Jun-14
# number of applications received for assistance
Administer and deliver Council's In-Kind Assistance Programme in line with the community Grants Policy Guidelines
2.1,2.2,3.1,3.2
CDM/CSSO / CDCE & CDCW
01-Jul-13
30-Jun-14
# number of applications received and assistance given to community organisations, events and activities
Administer and deliver Council's Community Support Programme in line with Council's Community Grants Policy Guidelines
2.1,2.2,3.1,3.2
CDM / CDCW
01-Jul-13
30-Jun-14
# of applications received for assistance
Administer and deliver Council's Sponsorship Programme in line with Council's Community Grants Policy Guidelines
2.1,2.2,3.1,3.2
CDM / CDCE & CDCW
01-Jul-13
30-Jun-14
# number of applications received for sponsorship
Administer and deliver Council's Public Liability Reimbursement Programme in line with Council's Community Grants Policy Guidelines
2.1,2.2,3.1,3.2
CDM/CSSO / CDCE & CDCW
01-Jul-13
30-Jun-14
# of applications received for reimbursement
Administer and deliver Council's Local Community Events and Festival Programme in line with the Council's Community Grants Policy Guidelines
2.2,3.1,3.2,4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
#number of successful events supported through the programme
Administer and deliver Council's Major Events Programme in line with Council's Community Grants Policy Guidelines - Tara Festival of Culture and Camel Races, Chinchilla Melon Festival, Beef Bells & Bottle Trees Festival Miles, Jandowae Timber Town Festival, Dalby Delicious and Delightful
2.2,3.1,3.2,4.1,4.2,
CDM / CSSO / CDCE & CDCW
01-Jul-13
30-Jun-14
Increase in participation, attendance and development of Western Downs Major Events.
1.2 & 2.2 & 2.3 & 4.1
CDM / CDCW
01-Jul-13
30-Jun-14
2.2,3.1,3.2,4.2
CDM / CSSO / CDCE & CDCW
01-Jul-13
30-Jun-14
# number of events assisted and delivered
01-Jul-13
30-Jun-14
# number of points of contact created
01-Jul-13
30-Jun-14
#number of organisations / initiatives supported
Support the committee with their Master Plan for Centenary Oval, Miles
Community Events
$216,611
Provide support to approved community Events across the Western Downs Region, Australia Day, ANZAC Day, National Youth Week, Remembrance Day, Seniors Week, Volunteers Week & Mayors Events
Community Programmes
$959,987
Re engage with and Inform community groups and organisations across region
$152,611
1.2 & 2.1 & 2.2 & 3.4 & 4.1
CDM / CDCW / CDCE / CSSO CDM / CDCW / CSSO / CDCE
Support Community Development Initiatives across the Region
2.1,2.2,3.1,3.2
Continue assistance to the Myall Youth Community Network Centre Officer position
2.1,2.2,3.1,.32
CDM / CDCE
01-Jul-13
30-Jun-14
2.,12.2,3.1,.3.2,4.1,4. 2
CDM / CDCW / CDCE / CSSO
01-Jul-13
30-Jun-14
2.1
CDM
01-Jul-13
30-Jun-14
% increase in transactions
Develop a policy for waiving of fees for Council owned facilities for annual users
QGAP
1.2 & 2.1 & 2.2 & 3.4 & 4.1 1.2 & 2.1 & 2.2 & 3.4 & 4.1 1.2 & 2.2 & 2.3 & 3.4 & 4.1
Continue to deliver QGAP Services
Section 4L: Tourism - Encourage the development of tourism and promotion of the Region
Tourism Events
$185,588
Deliver the Opera at Jimbour in partnership with Queensland Music Festival & Jimbour Station. Report measure of economic and social benefits utilising Economic Value Model
4.1,4.2
CDM/CDCE
20-Jul-13
20-Jul-13
Achieve > 8,000 attendees to Jimbour Opera.
Marketing & Promotion
$431,089
Production and distribution of relevant print materials, brochures, editorial and advertising to promote the lifestyle and tourism opportunities of the Western Downs
4.1,4.2
CDM/CDCE
01-Jul-13
30-Jun-14
Number of brochures distributed, relevant editorial and advertising opportunities undertaken
Development of merchandise to assist in the promotions of the Western Downs
4.1,4.2
CDM/CDCE
01-Jul-13
30-Jun-14
Complete the development of the Our Western Downs Website
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Review partnership and membership of the Regional tourism Organisation, Southern Queensland Country Tourism
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Review partnerships and membership of established Tourism Routes
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Finalise signage audit and develop a signage program for Western Downs
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Western Downs Regional Council 2013-14 Operational Plan Page 22 of 24
2013-14 OPERATIONAL PLAN
Strategic Function Elements
Remaining Budget
$396,686
Visitor Information Centres
Communities Development - Capital Projects
YTD Actuals
Budget
Budget
% of Budget Acquitted
Corporate Plan Linkage
Responsible Officer
Investigate new alternate stay areas and facilities across the region to increase overnight stay options for visitors.
4.1,4.2
Undertake a Regional Tourism Photo Shoot
Actions
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
CDM / CDCE
01-Jul-13
31-Jan-14
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Develop a process for the process for Hire Equipment, stock control and distribution
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Develop a Communication Plan for the Visitor Information Services across the Region to Improve dissemination of information
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Implement Our Western Downs Branding into VIC's across the region
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Development of Volunteer and Staff Training Plan
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Undertake Regional 'Famils' for volunteers across the Western Downs Region
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Develop a VIC Management Manual to standardise practices in all accredited VICs.
4.1,4.2
CDM / CDCE
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Actions
Timeframe Start Finish
Community Development - Capital 0221. Library 11200.0221.0001. Refurbishment of Dalby Cultural Centre - Building ONLY 11200.0221.0007. Dalby 107 Drayton Street repairs to air conditioning
Dalby - develop plans and relocation of Dalby Library
CDM
01-Jul-13
Mar/14
$30,000
Dalby 107 Drayton Street - repairs to air conditioning
CDM
01-Jul-13
Jun/14
CDM
01-Jul-13
Jun/14
CDM
01-Jul-13
Aug/14
$1,574,958
Total 0221. Library
0222. Cultural Facilities 11200.0222.0005. Chinchilla Cultural Centre Fire Compliance 11200.0222.0009. Dalby Cinema (part of Dalby Cultural 11200.0222.0015. Miles Dogwood CrossingPublic Art Project
$45,551 $5,214
11200.0222.0022. Wandoan Culture CentreRepolishing and Resealing of stage and hall floors 11200.0222.0037. Relocation Bell Library
Chinchilla Cultural Centre - reupholstering of 140 cinema chairs for fire compliance, Adjust timing - COUNCIL WORKSHOP 09/8/12 Dalby Cinema (part of Dalby Cultural Centre) - upgrade to show 3D movies - major equipment upgrade to permit viewing of 3D movies
$80,000
Miles Dogwood Crossing-Public Art Project-Concept Developed and ready to go- pending Art Plus Funding
CDM
01-Jul-13
Jun/14
$19,616
Wandoan Culture Centre-Repolishing and Resealing of stage and hall floors as it appears that they have never been done
CDM
01-Jul-13
Dec/13
$9,451
Relocation of Bell Library - Refer resolution 7/11/12 $8790 F&F $1000 Stock $5000 Print Station - Asset 17898
CDM
01-Jul-13
Dec/13
Replace existing roof & complete ceiling repairs. The existing roof is in a very poor state and replacement is the only option. Without replacement further storms and roof leaks are expect to compromise the ceiling further and lead to loss of use of areas in the Centre. Insurance claim approved for $16,090 less excess $5,000
CDM
01-Jul-13
Jun/14
Chinchilla Visitors Information Centre, Painting of the externals walls, doors and Staining of timber decking
CDM
01-Jul-13
Jun/14
CDM
01-Jul-13
Jun/14
$44,100
11200.0222.0043. Marble Street Art Centre Roof Replacement
$203,932
Total 0222. Cultural Facilities
0256. Visitor Information Centres 22300.0256.0012. Chinchilla Visitors Information Centre, Painting of the externals walls 22300.0256.0016. Chinchilla Tourist Information centre - Servicescape Upgrade
$38,000 $11,815
Chinchilla Tourist Information centre - Servicescape Upgrade. TRANSFERRED FROM 11100.220.200.230
$49,815
Total 0256. Visitor Information Centres
$1,828,705
Total Community Development - Capital
HEALTH SERVICES DEPARTMENT
$1,544,958
Accountability: Health Services Manager
Section 4M: Health Services - Provide essential services to the aged and disabled, and advocate for health issues on behalf of our communities $4,370,692
Aged Care
Continue to Market and promote our Aged Care Facilities
3.2
HSM
01-Jul-13
30-Jun-14
Annual review of policies and work practices to ensure meet accreditation/auditing requirements
3.2
HSM
01-Jul-13
30-Dec-13
Continue to develop and review current Health Services Policies
3.2
HSM
01-Jul-13
30-Dec-13
% Occupancy Rate Regional Aged Cared Services Community Service client hours utilised
$1,743,235
Home & Community Care (HACC)
Health Services - Capital Projects
Budget
Continue to Market and promote our Community Care services
3.2
HSM
01-Jul-13
30-Jun-14
Continue to develop and review current Health Services Policies
3.2
HSM
01-Jul-13
30-Dec-13
Develop and review Regional Standard Work Practices (where applicable) to better assist with audit and quality processes
3.2
HSM
01-Jul-13
30-Jun-14
Ensure the OTUS recommendations around team meetings and communication are implemented and maintained
3.2
HSM
01-Jul-13
30-Jun-14
Advocate on behalf of Community Groups for new, improved and continued essential health services.
3.2
HSM
01-Jul-13
30-Jun-14
Corporate Plan Linkage
Responsible Officer
Actions
0235. Community Housing
Western Downs Regional Council 2013-14 Operational Plan Page 23 of 24
Timeframe Start Finish
2013-14 OPERATIONAL PLAN
Strategic Function Elements
11400.0235.0003. Miles Council HousingPainting Internal and external 11400.0235.0004. Miles Council Housing Upgrades 11400.0235.0008. Tara Council HousingUpgrades 11400.0235.0011. Wandoan Council HousingPainting of external Walls 11400.0235.0017. Dalby Caretaker House Painting Total 0235. Community Housing Total Health Services - Capital
Total Community & Development
YTD Actuals
Budget
$34,418
Remaining Budget
% of Budget Acquitted
Actions
Miles Council Housing-Painting Internal and external
$30,000
Miles Council Housing Upgrades - Painting, Kitchen or Bathroom upgrades when tenants vacate premises
$30,000
Tara Council Housing-Painting, Kitchen, Bathroom upgrades when premises become vacant
$16,342 $12,000 $122,760
Wandoan Council Housing- Painting of external Walls Dalby Caretaker House Painting
Corporate Plan Linkage
Responsible Officer
3.2 3.2
Timeframe Key Performance Indicators - KPIs per Strategic Function Start
Finish
HSM
01-Jul-13
Jun/14
HSM
01-Jul-13
Jun/14
3.2
HSM
01-Jul-13
Jun/14
3.2
HSM
01-Jul-13
Jun/15
3.2
HSM
01-Jul-13
Jun/14
$122,760
$22,783,930
Western Downs Regional Council 2013-14 Operational Plan Page 24 of 24