www.lpma.nsw.gov.au 2010-11 BUSINESS PLAN 2010-11 BUSINESS PLAN Published June 2010 1 CONTENTS 2 AIMS AND OBJECTIVES 3 OUR STAKEHOLDERS 4 SPA STRATEGIC DIRECTION 4 CLIENT RELATIONS 6 SPA SERVICE DELIVERY 8 CURRENT FINANCIAL PICTURE 16 MORE COMMERCIAL FOCUS 20 PROPOSED REVIEWS 20 SPA PROJECTS 2010-11 21 THE ROAD AHEAD 27 ORGANISATION DEVELOPMENT 28 APPENDICES - A, B, C, D (financial tables and organisation chart) 30 The State Property Authority (SPA) strives to establish itself as the government’s property specialist. Since 2006, we have successfully implemented significant changes in government property legislation and policy. Our vesting program has seen a large proportion of government property transferred under SPA management, ensuring better asset management practices. SPA’s activities have generated significant economic, social and environmental benefits. We are providing more efficient management of property and helping agencies to focus on their core service delivery functions. We are also helping to drive sustainability practices in property as required under the NSW Government’s Sustainability Policy. SPA has demonstrated a strong track record of success, and as a result, some agencies are now seeking additional services to help them manage their property portfolio. This demand is driven by the recognition that centralising the management of government property services in SPA will drive efficiencies further and better support agency service delivery. There are many challenges ahead for SPA such as integration with the Land and Property Management Authority (LPMA) and resourcing the organisation to meet projected growth. There are opportunities to streamline business functions. Our success also largely depends on developing positive client relationships through improved communication, liaison and delivery of services. SPA’s revenue continues to grow each year due to increased rental income from the vesting program. Our business model is unique as we are neither a government department model nor a pure profit maximising model. This presents an opportunity to become more commercial to ensure maximum efficiency and to generate more income for government. We will also examine the possibility of borrowing to accelerate building projects which are often vital to the long term sustainability of government services in regional areas. SPA has several projects to deliver in 2010-11 and significant planned projects over the next three years. Agency reviews and centre studies are invaluable in helping to plan for the property needs of individual agencies as well as the whole of government. We will continue to develop these reviews and make recommendations for government property to meet service delivery needs. SPA’s business plan sets the foundations to develop the agency and to continue to provide high quality professional property services in the future. This business plan, as well as future plans, will help us to be a centre of expertise in government property. AIMS AND OBJECTIVES This business plan outlines the SPA’s strategic direction for 2010-11, and provides a platform to develop the agency over the next five years. The plan states that SPA, as a division of the LPMA, is the best agency to deliver property services for the whole of the NSW Government. Key themes covered in the plan include: • improving client relations • building knowledge and property expertise • providing quality service delivery • being a one-stop-shop for government property matters • providing cost efficiencies • meeting policy and legislative requirements • establishing SPA as a leader in sustainability. SPA’s core objective is to provide government agencies with safe, productive and sustainable workplaces that meet their service delivery needs. We take a strategic approach to maintaining, acquiring, disposing and developing generic government property. In the next few years, we aim to become the NSW Government owner of the entire generic property portfolio and full service provider of integrated property services. SPA will continue to provide leadership for government in property and facilities 3 management and policy and develop the right tools and knowledge to become a leading centre of expertise in property. This will provide long term cost savings and, most importantly, assist agencies to better deliver their core services to the community. This business plan outlines the following: SPA will focus on developing strong client relationships which will strengthen our partnerships with agencies, and win confidence in SPA as the key adviser and leader in government property matters. We will strive to become an even more service driven business which can better meet the needs of agencies. 3. Strategies to improve service delivery and implement new government property services. Many government agencies have identified the need for SPA to continue to vest ownership of their properties, and in some instances, vest other generic and non-generic assets. Our vesting program has already provided substantial economic, social and environmental benefits to government and the community and, as a result, there is a growing demand from clients and central agencies for SPA to provide new services. There is now potential to increase returns to government and make SPA more self-sufficient. During 2010-11, SPA will examine the possibility of implementing a more commercial approach to property. We will seek out sound investment opportunities using our existing capital base. In the year ahead, we will investigate new ways to fund essential government property services. Alternative funding would allow finite capital to be put towards essential public services such as police, health and education. 4 1. SPA’s strategic direction for 2010-11 and beyond. 2. Strategies to strengthen client relations and improve outcomes. 4. SPA’s current financial position and implementing the most effective business model over the next few years. 5. Key projects for 2010-11 and project planning over the next few years. OUR STAKEHOLDERS Our highest level stakeholders include the Minister for Lands, the Treasurer, NSW Treasury and heads of NSW Government agencies who rely on SPA to support service delivery. SPA has a key role in providing quality, accessible, convenient and sustainable government facilities to ensure the effective delivery of government services. It also provides savings to government so that funds can be directed to front line services. Other key stakeholders include the Government Asset Management Committee, facilities and property management providers, private landlords and private tenants who occupy space in government owned buildings. SPA also has a range of industry stakeholders including real estate agents, developers, the Property Council of Australia and the legal community. SPA STRATEGIC DIRECTION THE STORY SO FAR The State Property Authority was established as a statutory authority under the State Property Authority Act 2006. It is now a division of LPMA. This merger is part of the government’s drive to deliver more efficient and effective services to the people of NSW. In particular, the amalgamation was seen as an opportunity to consolidate similar functions such as land management, conservation, development, land information and corporate services. The diagram on this page provides an overview of LPMA’s core functional relationships. As can be seen from the diagram, LPMA consists of three core functions: • Land and Property Management and Conservation • Land and Property Development • Land and Property Information, supported by consolidated business services. SPA is seen as primarily part of Land and Property Management and Conservation. However we have some similar functions to other divisions of LPMA. For example, SPA develops properties on behalf of government, such as government office buildings. SPA also maintains detailed information on government owned and leased properties. INTEGRATION WITH LPMA During 2010-11, the integration of SPA into LPMA will continue and we will continue to work with LPMA to deliver better services. The major focus will be the consolidation of corporate services within LPMA. We will also continue to streamline business functions within SPA and LPMA. The emphasis will be on ensuring that, where our functions are similar to functions of other divisions within LPMA, the services will be streamlined to better support our business needs. LPMA BUSINESS SERVICES LEGAL SERVICES, INCLUDING NATIVE TITLE, ABORIGINAL LAND CLAIMS AND STATUS BRANCH COMMUNICATIONS SOLUTIONS GROUP INFORMATION COMMUNICATIONS AND TECHNOLOGY CORPORATE PEOPLE & PERFORMANCE GROUP LAND AND PROPERTY MANAGEMENT & CONSERVATION INFORMATION LPMA STATE PROPERTY AUTHORITY CROWN LANDS DIVISION SOIL CONSERVATION SERVICE LAKE ILLAWARRA AUTHORITY CHIPPING NORTON AUTHORITY SYDNEY HARBOUR FORESHORE AUTHORITY COOKS COVE DEVELOPMENT AUTHORITY OFFICE OF RURAL AFFAIRS OFFICE OF STRATEGIC LANDS OFFICE OF BIOFUELS INTEGRATED LAND AND PROPERTY PRODUCTS AND SERVICES • act as the NSW Government’s adviser on property matters – including strategic planning. - owns and administers government land and buildings FINANCE, STRATEGIC POLICY & CORPORATE SUPPORT CORPORATE GOVERNANCE UNIT LAND AND PROPERTY INFORMATION DIVISION GEOGRAPHICAL NAMES BOARD BOARD OF SURVEYING AND SPATIAL INFORMATION The major functions of SPA are to: • act as the NSW Government’s landlord which: CORE FUNCTIONAL RELATIONSHIPS LAND AND PROPERTY SPA FUNCTIONS - administers property leases on behalf of government. • act as the NSW Government’s real estate agent which: - buys and sells properties - provides accommodation services through leases and collects rent from tenants - manages owned and leased properties including maintenance and pays for outgoings. • develop NSW Government generic properties such as office buildings, car parks, data centres, warehouses, depots etc. • maintain detailed property information about owned and leased government properties. LAND AND PROPERTY DEVELOPMENT FESTIVAL DEVELOPMENT CORPORATION HUNTER DEVELOPMENT CORPORATION 5 SPA ACHIEVEMENTS Over $120 million in savings and economic benefits were achieved in 2008-09 – $24 million above the target set by NSW Treasury. In its first three years, SPA has returned to government $114.6 million. In 2009-10, SPA forecasts a total return to government of $65.1 million. SPA continues to roll out the government’s property policy framework and meet its legislative objectives under the Act. The number of properties in our asset portfolio has increased substantially since 2006. Our vesting program has delivered 674 leased and owned assets from 29 agencies - 389,000 square metres in total - since July 2008. This involves managing a further 389,000 square metres of office space in addition to the current 911,000 square metres under management. With a total portfolio of 1.3 million square metres under management, significant savings will be realised through better occupancy rates and lower vacancies across the portfolio. We will continue to drive efficiencies across government and improve operational efficiencies following the vesting program. SPA has reduced the average office space per public sector employee from 24 square metres in 1997 to 17 square metres and has reduced rental expenditure by approximately $155 million each year in today’s dollars, while maintaining service delivery. Impressively, SPA has maintained a portfolio-wide office vacancy rate of 0.55% (Jan 2010). This result demonstrates our effectiveness in managing the state property portfolio. 6 SNAPSHOT OF SPA AS AT JUNE 2010 •Total office space = 1.3 million square metres •Total vacant land managed = 260,000 square metres •Total vested assets from 29 agencies = 674 •Buildings owned = 152 •Number of government agencies who are SPA clients = 84 •Number of tenancies = 990 •Asset value of buildings = just under $1 billion •Rental value managed = $250 million •Rental paid by direct debit payment method = over $100 million CLIENT RELATIONS MAKING CLIENT RELATIONSHIPS A TOP PRIORITY SPA has worked to build a reputation as the government’s property specialist. We have worked hard to develop strong client relationships which are vital to the success of SPA in implementing the government’s property reforms, but acknowledge that there is much more to be done. Client relationships affect every part of the business, from day-to-day property transactions to high level government negotiations. They also influence the types of products and services we offer and how effectively these are delivered. Over the next year, SPA will work to develop stronger client relationships to better understand the needs of our stakeholders. Improving client relations is a key strategic objective for SPA. This plan highlights some of the key client relationship outcomes that we aim to achieve and states how we will better understand agency needs to improve their service delivery by developing strong client relationships. OUR BIGGEST CLIENTS SPA’s primary clients are NSW Government agencies. These include agency staff as tenants of government owned and leased buildings, senior property managers and agency executives. We work closely with agencies and provide a range of products and services as outlined in the government’s property policy framework. The table on this page highlights SPA’s top eight clients based on a forecast of total client income over 2009-10. Total rental income makes up 89% of SPA’s total income. The top clients represent a significant percentage of overall income. Results of SPA’s customer satisfaction surveys show that while we have engaged successfully with agencies on some levels, we can improve. This includes communicating more effectively, building agency confidence in SPA and acting as a property advisor and provider of choice in all property matters. The surveys have also found that we need to improve our service provision by being more accessible to clients, being consistent in the level of service we provide and resolving issues more effectively. Many agencies have stated they want more regular communication from SPA around our services and fee structures. Customer surveys have helped us to better understand our clients and their needs and will continue to be used to improve the service delivery of our business. We can gain more support from government agencies by addressing their concerns and encouraging productive, long term relationships. SPA will build on the knowledge and skills required to maintain ongoing and positive relationships. Some of the ways we will go about this are outlined in this section. RENTAL INCOME BY CLIENT RENTAL INCOME 2009-10 Forecast $’000 Human Services NSW, Dept of 30,153 Justice and Attorney General, Dept of 29,403 Services, Technology and Administration, Dept of 25,560 Education and Training, Dept of 23,816 Premier and Cabinet, Dept of 18,978 NSW Land and Housing Corporation 11,286 Environment, Climate Change and Water, Dept of Other Clients Total Rental Income Engaging with the property industry is beneficial to SPA’s reputation, business activities and overall success. We have been increasing our industry presence through participation in and membership of industry groups. SPA is regularly invited to speak at industry events and provide insight into government property policy, initiatives and other changes. Industry networking helps us to position SPA as a leader in government property and we encourage the private sector to work with us on a range of initiatives, such as sustainability in commercial offices, to achieve government objectives. BUILDING OUR CLIENT RELATIONSHIPS In the next 12 months, SPA will focus on improving client satisfaction, communicating more effectively and providing high quality services. In the next few years, SPA will aim to include all NSW Government agencies in its client base. 9,326 112,222 260,744 SPA is working to provide clients with the best value for money possible. The initial phase of property vesting is now complete, and many agencies now expect capital investment in the buildings from which they deliver their services. SPA will aim to be better resourced and implement a more effective business model to assist us to provide high quality services to our clients. We will build trust and improve customer service at a grassroots level by having direct and daily contact with clients through an in-house SPA Helpdesk service. Another of SPA’s key objectives in the next five years is to become involved at an early stage of Total Asset Management planning with agencies. We will then be better placed to provide agencies with expertise and advice at a critical time of the planning process to ensure that their future property needs are met. Engaging with agencies early in the process will only be successful if we build solid 7 We will continue to implement client relationship strategies such as the client satisfaction survey and Government Property Forums. Communications strategies we will implement over the next 12 months include: VESTING PROGRAM • face-to-face briefings A key component of the government’s property policy framework is to manage property assets on a whole of government basis. Under the framework, SPA is responsible for acquiring all agency-owned and leased office accommodation assets through its vesting program. Centralising property management into SPA allows agencies to concentrate on their core service delivery activities. • up-to-date online information The program gives government: • news bulletins • more client visits • ongoing government property forums • more control over its assets • industry forum presentations • centralised ownership and asset management in the one agency • assisting agencies with asset planning. SPA SERVICE DELIVERY The State Property Authority currently offers a variety of property services to government agencies including property management, divestments, acquisitions, developments, capital improvements, and sustainability initiatives. This business plan outlines our core services and highlights opportunities to expand or improve these services. It also focuses on possible new services which we will look to develop over the next five years. 8 SPA’S CURRENT SERVICES • improved government infrastructure through improved facilities management • identification of unused or surplus assets that might be sold. Since 1 July 2008, SPA has vested a total of 674 owned and leased assets from 29 agencies. We now manage a further 389,000 square metres of office space in addition to the existing portfolio of around 911,000 square metres. It is anticipated that at least a further 200,000 square metres of additional office space will be managed by SPA by the end of 2010 following the vesting of a further 280 owned and leased assets. The total projected office space under management from the vesting program is expected to reach 589,000 square metres. The vesting program has increased SPA’s annual rental income from both owned and leased assets by $127.4 million. This is expected to increase by a further $60 million by the end of 2010. The success of the vesting program is due to the ongoing cooperation of government agencies and acceptance of the benefits of centralised ownership and management of government assets by SPA. The work of the vesting team is expected to be complete by the end of financial year 2010-11 when staff can be absorbed into mainstream activities. LEASING SPA owns and develops generic properties and leases them to agencies. We also lease privately owned properties on behalf of agencies. SPA charges rent and a fee for service to manage the leases. This model of leasing ensures that there is one central point in government where leasing is undertaken by expert lease negotiators. It gives government more specialist control over its leases, saving money in the long term. It also allows agencies to focus on their core service delivery and assists them with asset planning and management. One of SPA’s major challenges is to further develop our resources and capacity to absorb and manage a large volume of leases from disparate agencies across NSW, review and renegotiate those leases as they fall due, meet the government’s responsibilities to private owners and ensure that occupying agencies are being properly accommodated. SNAPSHOT OF THE VESTING PROGRAM Vested Owned Vested Leased Original Crown Property Portfolio (CPP) - October 2007 66 49 Confirmed total vesting Stages 1, 2, 3, 4A and 4B 98 554 Projection for Stage 5 21 200 Projected total delivery 1 December 2010 119 754 Projected total vesting and original CPP 185 803 1 October 2010 Directly Leased Total Managed To SPA Total Space m2 115 911,070 674 389, 000 221 200,000 22 895 589,000 22 1010 1,500,070 22 PORTFOLIO MANAGEMENT GROWTH THROUGH THE VESTING PROGRAM 1100 1000 900 Number of Properties relationships and gain a level of trust with the organisation. 800 700 600 500 400 300 200 100 Original GPP Tranche 1 1 July 2008 Cumulative Owned Tranche 2 1 Nov 2008 Tranche 3 1 July 2009 Cumulative Leased Tranche 4A 2 Nov 2009 Tranche 4B 1 Apr 2010 Tranche 5 1 Oct 2010 CumulativeTotal 9 FACILITIES MANAGEMENT SPA is responsible for the efficient management of its owned and leased properties and has developed Service Level Agreements that outline what services we provide client agencies and the fees we charge. The agreements also provide reassurance to clients that we are committed to providing high quality facilities that are managed and maintained to a high standard. A major challenge is that some vested properties have come to SPA in poor condition and require significant upgrade to bring them to a suitable standard. During 2010-11, SPA will develop some in-house functions to allow us to better monitor and advise on facilities management and improve our service delivery. We will also look at outsourcing managed by SPA to provide more control over our service functions and to be more strategic in our delivery. In some instances, an integrated or outsourced model will be more appropriate to deliver services to client agencies which are not core to SPA. STRATEGIC PLANNING The Planning and Strategy Group (the group) is responsible for developing whole of government policies and strategies to guide and govern decisions relating to property management across the NSW public sector. The group’s key objective is to advise government on its property needs now and into the future. It develops strategies which look at the whole of government property needs and identifies opportunities to improve efficiencies in property management. 10 One if its main objectives over the next year will be to review the State Property Authority Act 2006 to accommodate SPA’s expanded role in vesting and acquiring a broader range of generic and non-generic properties on behalf of other agencies. This will require a government policy decision, if supported. AGENCY REVIEWS AND CENTRE STUDIES The Planning and Strategy Group researches agency service delivery needs, property market trends and demographics to advise government on property risks and risk management strategies. These reviews help SPA to develop an overall strategy for government’s future property needs. Agency Property Portfolio Reviews are a key government initiative to improve service delivery and identify inefficient property use. The reviews look at an agency’s current assets as well as future property needs state-wide. They often reveal unused or surplus properties which might be sold to help fund the agency’s core service delivery activities. The reviews also identify opportunities for agencies to improve service delivery through better building design. Since the portfolio review initiative was introduced in 2008, SPA has completed property reviews for the former agencies of: Commerce; Education and Training (offices only); Arts, Sport and Recreation; Emergency Services; Juvenile Justice (offices only); Attorney General’s Department (offices only); Community Services; Maritime; Fire Brigades; Primary Industries; Environment, Climate Change and Water; RailCorp; and Ageing, Disability and Homecare. In 2010-11, reviews will be completed for the Roads and Traffic Authority, State Transit Authority of NSW, Department of Planning, Rural Fire Service and the NSW Ambulance Service. Centre Studies focus on regions and review all the agencies within a regional centre to determine whether their existing properties and facilities are adequate to meet the needs of government and the community. The studies involve multiple agencies and examine government assets, service delivery requirements, funding priorities, demographics and the government’s future property needs. In 2009-10, SPA completed centre studies for Liverpool/Campbelltown, Newcastle and Parramatta. Work also continued on the implementation of the Sydney CBD Asset Strategy and development of the Far West Strategy for the delivery of human services. In 2010-11, studies will be completed for Blacktown, Gosford, Tamworth and other regional centres to be approved by the Government Asset Management Committee. Implementation of the Sydney CBD Asset Strategy and the Far West Strategy will continue. ASSET SALES SPA works with government agencies to identify properties that are surplus to their service delivery needs and which may be sold. In the disposal process, SPA provides a full range of professional real estate services and undertakes a number of activities to ensure optimal commercial outcomes from the sale. SPA aims to optimise the return to government from these sales through activities such as sub-divisions, re-zonings, the assessment of development options and land decontamination. It also undertakes due diligence investigations, prepares sales contracts and tender documents, develops marketing strategies and facilitates contract exchanges and settlements. ACQUISITIONS SPA provides a range of property acquisition services and professional advice to assist clients with their strategic property needs, whether they are acquiring a single property or implementing an acquisitions program. Services provided by SPA include scoping clients’ requirements, identifying sites and undertaking assessments, engaging and managing consultants, negotiating purchases and completing purchases. By applying its professional expertise in property acquisitions, SPA can save client agencies time and money by project managing property acquisitions and allowing agencies to concentrate on their core business activities. SPA can also ensure that they acquire the right property that meets their service delivery requirements and that they are acquired at a competitive price. SPA is a key delivery agency in the implementation of the Sustainability Policy and is working with the Department of Environment, Climate Change and Water to implement initiatives under the policy’s Office Buildings Strategy. Energy reduction projects are a core component of this strategy which is aimed at reducing the electricity consumption of government owned buildings. Projects include upgrading air-conditioning systems and installing more efficient light fittings and plumbing fixtures. All SPA-owned office buildings have been rated using the National Australian Built Environment Rating Scheme (NABERS) Water and Energy scales to measure performance. CASE STUDY: The original 40-year-old airconditioning system at the Grafton Government Office Building is being replaced with a contemporary, more energy efficient system which will reduce running costs by up to 35% and improve comfort levels. A SUSTAINABLE FUTURE SPA will continue to reduce its carbon footprint by implementing a sustainability strategy to meet core objectives of the NSW Government Sustainability Policy. Sustainability plays a major role in many of SPA’s activities and programs and also contributes to our triple bottom line approach in determining real savings to government. Lighting has been upgraded at Bligh House to reduce electricity consumption by 324,000 kilowatt hours per year and reduce greenhouse gas emissions by over 300 tonnes per annum. We also have a role in educating government tenants about how they can be more environmentally sustainable at work. We have conducted a number of sustainability awareness seminars at major government buildings and undertaken walk-through energy audits to educate tenants in energy reduction practices. Recycling programs are being implemented and environmental performance criteria have been incorporated into service and supply contracts. In accordance with the Sustainability Policy, SPA is also developing a Green Lease Schedule which sets out shared building owner/tenant environmental obligations. These Schedules, incorporating ‘Green’ conditions, will be progressively rolled out once the National Policy for Green Leases is finalised. PROPOSED NEW SERVICES SPA has already demonstrated success in bringing savings and efficiencies to government and providing expert property services to a range of government clients. Many clients would welcome more scope for SPA to provide additional property services and some are approaching SPA to manage other areas of their property portfolio. SPA has the potential to build on its existing services and develop new services that will help to improve government performance and potentially provide a commercial profit to government. Implementation of new services will depend on outcomes from the review of legislation and policy in 2011. Possible new services are described in this section. 11 PROPERTY TITLE CONSOLIDATION CAR PARKS SPA can improve operational efficiencies and administration of government property by vesting certain non-generic properties. For example, there are many properties in which the title currently sits with agencies which no longer exist or with Ministers who no longer hold the Ministerial position for the agency. This creates difficulties if the government wants to develop or dispose of the property. It would be more appropriate to have one central authority to retain ownership. SPA currently manages the Domain Car Park on behalf of the Botanic Gardens Trust and has a long term ground lease for the Opera House Car Park. SPA has discussed with some larger government agencies the potential to vest, develop and centralise ownership and management of car parks. This would meet a growing need identified by agencies themselves and could also provide a commercial opportunity to government, delivering more cost efficiencies and community facilities. Currently, SPA is only mandated to transfer title of generic government office property. An expansion of the vesting program would give government greater knowledge and control over its entire property portfolio and provide new opportunities to manage, develop or dispose of underutilised properties. A commercial car park operation would generate ongoing profit that could be used to improve government services or potentially be invested in new car parks where they are needed most, for example at transportation hubs. It would also mean that agencies such as the NSW Department of Health and RailCorp could focus on their core business of running hospitals and railways as opposed to managing and maintaining car parks. SPA would deliver benefits by ensuring that car parks: • are outsourced and managed by an external provider with expertise in car park management, therefore improving the quality of the facilities • have regulated pricing, operating and design standards to ensure operational efficiencies • provide cost efficiencies and savings to government by minimising the resources required to manage car parks through outsourcing via a statewide contract 12 FITOUTS • operate to a greater capacity by providing car parks in areas where they are needed the most. Some underutilised car park sites could redeveloped into hospital facilities Currently SPA owns and manages base buildings and agencies own their office fitouts, similar to a commercial leasing model. However, unlike commercial arrangements, government has an interest in the efficient and effective use of all tenancies and this presents opportunities to generate greater cost efficiencies and sustainable outcomes. There are three options for fitouts: • operate commercially. CASE STUDY: The NSW Government is considering tenders for two CBD car parks owned by the Sydney Harbour Foreshore Authority (SHFA). The Harbourside car park in Darling Harbour is being sold as a 40 year lease and the Promontory Car Park in Pyrmont is being sold freehold. Government made the decision to sell the car parks as they are not the core business of SHFA and revenue can be realised from their sale. SPA can apply the same principle to other agencies that own, manage or outsource car parks which are not part of their core business. Our role would be to identify all government owned car parks and to provide a solution which will see them managed in a more efficient way. 1.Maintain the current model where the agency funds, manages, installs and owns their own fitouts. DEPOTS AND WAREHOUSES Currently, some generic government properties such as depots and warehouses are owned and managed by agencies. SPA’s experience from the vesting of government offices demonstrates that if we vested and managed other generic property we could improve the efficient use of that property, for example, by consolidating multiple government warehouse facilities in a region to a single warehouse or depot. We could also better identify agency warehouse or depot needs and sell or redevelop surplus assets. 2.Standardise and monitor fitouts on behalf of agencies, providing advisory and consultancy services. In this model the agency still funds, manages, installs and owns their own fitouts. 3.A full in-service model where SPA outsources installation of fitouts but manages and owns them and charges agencies for this service as part of their leasing arrangement. As part of the current model, SPA has developed guidelines to advise agencies on optimal fitout installations. Currently agencies must install and remove fitouts if they relocate. This is wasteful and does not optimise the cost of fitouts. A full in-service fitout model would be more sustainable and cost effective. Benefits include innovative fitout solutions, minimising costs of equipment and supplies, the flexibility to move agencies without expensive fitout costs and utilisation of SPA’s professional expertise. 13 CONSOLIDATING GOVERNMENT FACILITIES Many NSW Government agencies manage their own specialist facilities such as training facilities, data centres, serviced offices and dispute centres. There are opportunities to provide shared government services by centralising management of these facilities in SPA. This could drive more efficiencies and savings to government and ensure better utilisation of these assets. TRAINING FACILITIES The government needs training facilities for staff as well as specialist training facilities for emergency services. SPA has been approached by some agencies to assist with their training facility needs. For example, we are currently working on a proposal to develop an all-in-one training academy for emergency services including NSW Fire Brigades, NSW Police Force, the NSW State Emergency Service, and the Ambulance Service of NSW. SPA could provide savings and efficiencies by centralising general staff training facilities. New government training centres could provide the latest facilities such as video conferencing and high-speed internet connection. Benefits of centrally managed training centres include improved space utilisation, the provision of high quality facilities with up-to-date technologies, and regular and ongoing maintenance. 14 DATA CENTRES SERVICED OFFICES All government agencies require data centres to provide secure off-site storage of data. Currently, some data centres are located in premium office space and others are stored in inappropriate facilities. SPA could provide government agencies with fully serviced offices complete with fitout, office equipment, reception services, and meeting and training spaces. This type of facility would be useful for many agencies that have relocated to regional areas and require access to office facilities in the Sydney CBD. It would also assist government agencies in regional areas with only one or two staff, by providing cost effective accommodation and office facilities. The benefits of the serviced office model include: Data Centre Reform is a project of the Government Chief Information Office (GCIO). The GCIO has gone to tender to develop two major government data centres. SPA supports this program and would recommend providing assistance to GCIO with property development and facility management. As part of our ongoing property portfolio reviews, SPA may identify the need for additional data centres and will work with GCIO to meet those needs. • the provision of customised office space in small towns or regional areas where facilities can be difficult to find • the creation of economies of scale through one or more agencies using a centrally managed single space at a lower cost • improvement of government service delivery to regional communities with services delivered from the one, more accessible location. A business case will be developed by January 2011. DISPUTE CENTRES Dispute centres are rooms used by tribunals and dispute resolution bodies that represent government in dispute matters. They have similar fitout and service delivery needs to courtrooms. SPA owned and managed dispute centres could provide economies of scale by allowing multiple agencies to access the one centre and ensure optimum use of space. In regional areas this could be extended to courtrooms which can also be used as dispute centres, ensuring maximum use of space. 15 CURRENT FINANCIAL PICTURE FINANCIAL GROWTH - 2006-07 TO 2013-14 OVERVIEW RESOURCES (At Financial Year End) 2006-07 Actual No. 2007-08 Actual No. 2008-09 Actual No. 2009-10 Forecast No. 2010-11 Budget No. 2011-12 Fwd Est No. 2012-13 Fwd Est No. 2013-14 Fwd Est No. 66 49 66 49 136 91 164 625 185 825 185 825 185 825 185 825 Properties* Owned Properties Leased Properties Workforce Full Time Equivalent $400m $375m $350m $325m $300m $275m 67.8 *Property is defined by address SPA commenced business in September 2006 and in just over three years has grown significantly, with total assets now worth more than $1.1 billion. In the year from 1 July 2009 to 30 June 2010, SPA expects to generate nearly $300 million in revenue and will deliver to government almost $100 million in normal dividends and capital repatriations. Over the next four years SPA expects to: 68.8 86.6 105.6 141.0 138.0 138.0 138.0 $250m $225m $200m $175m $150m $125m $100m $75m $50m $25m • Increase revenue to nearly $380 million • Increase its operating surplus to $44 million $m 2006-07 (Actual) 2007-08 (Actual) 2008-09 (Actual) Revenues (Excluding Capital Contributions) 2009-10 (Forecast) 2010-11 (Budget) Expenses 2011-12 (Fwd Est) 2012-13 (Fwd Est) 2013-14 (Fwd Est) Operating Surplus (Underlying) • Maintain total assets at over $1 billion • Increase total equity to more than $750 million. 16 17 EXPENSES REVENUE Typically, our largest source of income is rent from leased properties, followed by rent from owned properties, which combined represents the vast majority of SPA’s income. Other sources of income include fee for services such as acquisitions and divestments, and interest income. SPA also receives a regular recurrent grant to deliver whole of government strategy and planning services. The growth in revenue is a result of the growth in our owned and leased properties. Owned properties have increased from 66 in 2006-07 to a budgeted 185 in 2010-11 and leased properties have increased from 49 to 825 over the same period. The following chart shows SPA’s budgeted revenue for the financial year 2010-11. In addition, there will be a $31.6 million capital grant from the NSW Government, to fund capital improvements to SPA’s land and buildings. In most years, SPA also receives capital grants to fund construction projects. This amount varies from year to year. Typically SPA’s largest regular expenses are: • property head lease expenses, which includes lease payments and related outgoings • other property expenses, which covers the maintenance, utility and other costs associated with owned properties • other operating costs, including outsourced property management services • finance lease expenses, relating to accommodation agreements which are not classified as property operating leases. In addition, in some years SPA can incur other expenses such as: As a result of having an increased number of properties to manage, SPA’s workforce has increased. In 2006-07, SPA started with 67.8 equivalent full time staff. SPA expects this to expand to 141 in 2010-11 to manage the recent and projected increase in properties. The following chart shows SPA’s budgeted expenses for the financial year 2010-11. • depreciation and amortisation • land remediation • personnel services expenses (ie. personnel provided by LPMA) • capital grants • losses (or gains) on the disposal or revaluation of assets. 2010-11 REVENUE BUDGET 2010-11 EXPENSES BUDGET (EXCLUDING GOVERNMENT CAPITAL CONTRIBUTIONS) Property Headlease Expenses $224.3m Rental Income - Leased $238.6m Other Operating Expenses $9.1m Rental Income - Owned $79.6m Fees For Services $4.4m Other Revenue $3.1m Govt Recurrent Contribution $5.6m 18 Interest Income $3.7m Personnel Services Expenses $18.3m Other Property Expenses $20.3m Depreciation & Amortisation $26.4m Finance Costs $8.3m 19 BALANCE SHEET The bulk of SPA’s assets are its land and buildings, which are budgeted to be $832 million by June 2011. Other major assets SPA expects to have at the end of the 2010-11 financial year are: • finance leases - $71 million • cash for Newcastle land remediation $63 million • total receivables (mainly for lease make good obligations) - $56 million • investment properties - $39 million (properties leased out to nongovernment tenants on operating leases with terms greater than 50 years) • cash for operations - $37 million. SPA expects to have total assets of $1.1 billion by 30 June 2011. In comparison, by 30 June 2011 SPA’s liabilities are projected to be $336 million. The major liabilities will be: • deferred income - $169 million • land remediation provisions - $66 million • non-current finance leases - $46 million • make good provisions - $29 million • current payables - $14 million. As a result, SPA expects to have owner’s equity of $762 million by 30 June 2011. Detailed financial information is provided in Appendix A. MORE COMMERCIAL FOCUS Since formation, we have grown rapidly and it is now appropriate to review SPA’s business model, including: • SPA’s sources of revenue • SPA’s services including those which are mandated. As the legislation will be reviewed in mid 2011, it is appropriate that SPA’s business model be reviewed in 2010-11 to ensure that it operates in a way that maximises the efficiency and effectiveness of both SPA and the resources entrusted to it by the NSW Government. We believe that the best way to achieve our goals is to have a more commercial focus. The review of SPA’s business model will be in conjunction with NSW Treasury and will include: • analysing current and projected services by client and market • identifying those services where clients are required to use SPA and those which may be sourced from the private sector • ensuring that SPA remains compliant with all relevant government policies including; 20 - NSW Treasury’s pricing policies - NSW Treasury’s commercialisation policies - the government’s competition policies - all relevant legislation including the Trade Practices Act • reviewing the cost of and recommending prices for services • determining the appropriate rate of borrowing for new projects • reviewing tax and dividend policies • ensuring that SPA’s incentives encourage the efficient and effective allocation of government resources. PROPOSED REVIEWS ACQUISITION AND DISPOSAL PROCESS SPA’s interaction with agencies and NSW Treasury has matured and it is timely to consider reforms to the acquisition and disposal process. There are opportunities to improve outcomes for government by, for example, mandating SPA to acquire and dispose of all generic government assets on behalf of agencies. Currently, agencies can seek these services from the private sector. Under a revised mandate, agencies would still be responsible for developing their asset plans, with SPA’s assistance, and SPA would assume full responsibility for the acquisition and disposal process. Agencies would no longer need to allocate significant resources to acquisition and disposal activities. SPA could link these activities to the Government Property Register. Functions currently with the Property Disposal and Acquisition Panel under NSW Treasury may be better placed in SPA. There is also opportunity to improve the distribution of sales proceeds from asset disposals PRICING STRUCTURE NEW PRICING STRUCTURE A major outcome of the review of the business model will be a review of SPA’s prices for services. The revised prices will better reflect costs and set incentives that improve the efficient allocation of resources. CAPITAL EXPENDITURE The business model review will also examine the best way of managing capital expenditure including: • the appropriate mix of owned and leased government properties • the appropriate levels of capital expenditure required to maintain the state’s buildings • the appropriate funding model for small to medium, regular capital projects • the appropriate funding model for large and infrequent capital projects. BORROWING POWERS SPA will also examine what level of borrowing best ensures government’s property services are provided at the lowest cost. For example, if SPA is able to borrow at cheaper rates than landlords, it may be appropriate to accelerate building projects by using borrowed funds. This would allow government to move to the optimal mix of owned and leased properties as quickly as possible. SPA PROJECTS 2010-11 CAPITAL PROGRAM SPA is fully funded by way of government contribution for its capital investments which include major works such as the construction of government office buildings and asset renewal works. SPA is also fully funded for all corporate capital expenditure including information and communication technology requirements such as office equipment renewals and major software development. A $16 million office building refurbishment program for 2009-10 is improving the quality of many government buildings in city and regional locations. Some of the works include internal refurbishments, energy and water efficiency improvements and new tenant amenities. In 2010-11, SPA’s approved capital expenditure program will total $31.6 million. Of this amount, $30.1 million will be spent on programmed refurbishment of SPA’s office accommodation stock, $1 million on improvements to the land and foreshore areas of the Sydney Fish Markets (plus $13.9m in 2011-12) and $0.5 million on improving corporate information technology and reporting systems. SUSTAINABILITY As a key delivery agency identified in the NSW Government’s Sustainability Policy, SPA is taking a lead role in implementing sustainability initiatives throughout its owned and leased office portfolio to meet the government’s sustainability targets which require: • all government owned or tenanted buildings to obtain 4.5 star environmental performance ratings for both energy and water efficiency by 1 July 2011 • a 15% reduction in water consumption across all budget dependent agencies • a return to 2000 level greenhouse gas emissions by 2019-20. SPA has developed a sustainability strategy to implement actions under the NSW Government Sustainability Policy. We have already commenced four major work streams under the strategy which are as follows: 1. SPA portfolio – integration of sustainability principles into SPA’s operational portfolio management, including delivery of responsibilities under the Office Building Strategy, such as NABERS ratings and the development of Green Lease Schedules. 2. Internal operations – management of corporate response to sustainability, including Waste Reduction and Purchasing Policy (WRAPP) commitments and reporting. 21 3. Awareness and education – improving SPA and client agency staff understanding of sustainability through training and communications. 4. Centre of excellence and influence – introducing and integrating sustainability into strategy and decision making and into whole of government processes for which SPA is responsible. REMEDIATION OF NELSON PARADE, HUNTERS HILL In 2009, SPA acquired property at numbers 7 and 9 Nelson Parade, Hunters Hill from the NSW Department of Health. The department had previously purchased the sites because testing found radioactive readings in the soil residues that posed an element of risk to public health. These properties are contaminated as a result of a uranium processing plant which operated on the site from 1911-1916. The plant was run by the Radium Hill Company, a commercial enterprise that no longer exists. In 2009, SPA also acquired number 11 Nelson Parade from the department. SPA is now responsible for remediating 7, 9 and 11 Nelson Parade and managing the future sale of the sites. We are working closely with the Department of Environment, Climate Change and Water, the NSW Department of Health, the Department of Planning and NSW Maritime to plan and manage the remediation. An experienced specialist contractor will carry out the remediation works which are scheduled to begin early 2011, pending Environmental Assessment and Remediation Action Plan approval. 22 VESTING OPPORTUNITIES SPA continues to transfer ownership and management of generic office assets from government agencies under its vesting program. The focus of the vesting program from the year 2010-11 will build upon three areas. SPA will: 1. Continue the transfer of ownership and management of assets from government agencies, including a focus on assets held by Public Trading Enterprises but excluding State Owned Corporations. Up to 400 assets have been identified for 2010-11. 2. Look at the vesting opportunities for other classes of generic assets (such as depots, warehouses and car parks) from agencies and Public Trading Enterprises. Up to 400 assets have been identified for consideration. 3. Proceed with the transfer to SPA of property titles from agencies that cannot hold land in their own name. In some cases the occupying agency will have ongoing management rights. This could deliver up to 200 assets to SPA. PLANNED PROJECTS FROM 2010-11 ONWARDS SPA has also identified an opportunity to develop a multi-agency call centre facility in the Newcastle CBD. We will work closely with agencies to develop a plan based on their office space and facility requirements. SYDNEY FISH MARKET On 7 April 2010 the NSW Government announced an upgrade to the Sydney Fish Market with a funding injection of $40 million, including $20 million from government and $20 million from Sydney Fish Market. The site will be developed into a world class attraction, creating more employment opportunities and providing social benefits to the community. The site is owned by SPA, managed by the Sydney Harbour Foreshore Authority and leased to Sydney Fish Market. There has been no significant capital investment in the site since it was established in the 1960’s. The facilities are in poor condition and there is limited access to the foreshore. Around two million visitors attend the markets each year. The government’s contribution will help to improve public areas outside the market. This includes a new park, boardwalk and dining areas. Works will also include the construction of a new multi-storey building and a new car park. PARRAMATTA Sydney Fish Market NEWCASTLE There are 34 NSW Government agencies located within the Newcastle City Council area, including 26 in the Newcastle CBD. These agencies occupy almost 50,000 square metres of office space. SPA has prepared a government real estate asset strategy for Newcastle to address agency long term office requirements and we are reviewing options to provide office accommodation in a more efficient and cost effective manner. In 2010-11 SPA will develop a preliminary business case to address the office accommodation needs of government agencies in Newcastle CBD. We will examine a range of options including options for the existing government office building in the CBD. Government agencies occupy approximately 180,000 square metres of office space in Parramatta. This represents about 27% of the commercial office market in the area. The majority of the space is leased from the private sector. SPA is investigating long term options for accommodating the large number of government agencies in the area. The existing Parramatta Justice Precinct site has further development potential of approximately 28,000 square metres of office space and we are preparing a business case to examine this potential. The existing master plan for the site is being reviewed. SPA will engage a project manager to work in partnership with Sydney Fish Market. A development application will be lodged with work expected to be completed by the end of 2012. Newcastle 23 STATE EMERGENCY SERVICES The State Emergency Services (SES) headquarters and emergency response centre in Wollongong is currently based in leased accommodation. SPA is working with the SES to identify suitable alternative accommodation for when the current lease expires. As this is a critical government service, preference is being given to a purpose built facility on a government owned site. In 201011 SPA will develop a business case and funding submission outlining our key recommendations. WAGGA WAGGA Wagga Wagga is a growth centre for the Riverina/Murray region and has around 24 government agencies occupying approximately 15,000 square metres of office accommodation. The existing government office building does not provide appropriate facilities for staff or the public. It has no disabled access, there is insufficient parking and the building has security issues. SPA also leases a building on behalf of another six agencies, which does not meet their operational needs. A case study conducted by SPA recommended a review of the future and best use of the Wagga Wagga owned and leased property and consideration of a possible development project to meet the needs of government and the community. COFFS HARBOUR Funding was recently granted to commence planning activities for a new Government Services Precinct in Coffs Harbour. Coffs Harbour is a high growth regional area which has a demonstrated need for more appropriate and centralised government accommodation. The proposed precinct will incorporate a police station, courthouse and office accommodation. The total value of the project, if approved, is expected to be around $120 million. Current planning activities include master planning and concept design, and establishing accommodation requirements. WOLLONGONG Wollongong is home to approximately 30 government agencies occupying around 25,000 square metres of office space. The existing government owned office building has security issues, a lack of space and is not user friendly for staff or the public. The site is also underutilised and could potentially support a development of around 47,000 square metres. A study has shown that a master plan is required to determine future and best use of the site. This could result in a redevelopment opportunity which would better service the community. PEAT ISLAND SPA has been engaged to project manage the decommissioning and future management program for the Peat Island mental health facility on the Central Coast. The facility will close once all residents have been relocated to a new state-of-the-art facility in Wyong which is currently being developed. SPA is committed to taking into account the needs of the local community regarding future use of the facility. We will undertake extensive community consultation as part of the decision making process. SPA is currently working with several government agencies to coordinate the decommissioning program. In addition, we are assisting to develop plans that will facilitate and support the social, historical, environmental and economic needs of the site. Old Police Station, Wagga Wagga 24 SHIRLEY ROAD, WOLLSTONECRAFT STRICKLAND HOUSE Shirley Road is a moderately sloping lot facing Gore Cove with picturesque views of the working harbour. It is currently occupied by NSW Fisheries which has a requirement to consolidate operations and will release the site for consideration of its future use. Strickland House, a 35 hectare site on Sydney Harbour at Vaucluse, boasts the 1835 heritage listed building Cararra and offers a superior opportunity for development. This magnificent heritage site will be adaptively reused to ensure it is maintained appropriately and in a way that enhances its availability for public access and preserves the site for future generations. SPA is looking to provide greater public access to the site while at the same time improve the amenity for harbour users. As with most government owned harbour sites, an important driver is retaining public ownership and access. BERRYS BAY Following a public tender process, SPA and NSW Maritime are finalising commercial terms with a proponent to develop a maritime precinct at Berrys Bay on Sydney’s lower North Shore. The precinct will include a boat repair and storage facility as well as a marina and associated retail facilities, and will open up public access along the foreshore. During 2010-11 SPA and NSW Maritime will finalise a development application for the precinct which will be placed on public exhibition. Strickland House, Vaucluse Peat Island SPA is in communication with the North Sydney Council and the NSW Department of Planning to ensure that appropriate stakeholder interest is surveyed prior to any development. Once the initial consultation has taken place, SPA intends to conduct wider community consultation on any proposed uses of the site prior to any future development. Demolition to remove derelict and contaminated buildings will be completed in 2010. The site, currently used by picnickers during the day and revellers on New Year’s Eve and Australia Day, will be put to the market for potential commercial use while retaining public access. Community and stakeholder consultation has commenced for the use of the site and will be a prime consideration for its future use. 25 REVIEW OF THE STATE PROPERTY AUTHORITY ACT 2006 The State Property Authority Act 2006 provides that the Act must be reviewed in 2011. This will determine whether the terms of the Act and policy objectives currently meet the government’s requirements. The review will: • assess the effectiveness of the Act in carrying out government objectives • establish any need for change to legislation and/or the property policy framework • determine the most effective means of achieving the change • conduct a cost benefit analysis of any proposed change • determine whether the change is effective THE ROAD AHEAD As SPA continues to achieve significant property reform across government we need the right support to help us to meet our goals, both legislative and policy driven. In 2011 SPA will conduct a review of the State Property Authority Act 2006 and property policy framework to ensure that they support the government’s objective to improve operational efficiencies in government property. Some agencies have recognised that it is more efficient for SPA to manage their entire property portfolios and provide property services on their behalf. The review will identify any recommended changes to legislation and government policy. With the advent of the super-departments in 2009, SPA can develop a long term framework in collaboration with agencies across agency clusters to improve service and budget outcomes. SPA’s strategic plan over the next five years will focus on consolidating our role as the government’s property expert, continuing to vest government property, implementing new service opportunities and expanding our role to other asset categories where efficiencies can be achieved. SPA will also need to review the balance of leased and owned property in the government portfolio. Over many years, government policy has encouraged leasing to provide more flexibility and avoid demands on capital and to meet the changing needs of government. While a detailed analysis of the benefits of owned versus leased assets is conducted where significant office space is needed, various studies conducted by SPA have shown the benefits of sound long term planning across agencies. Government owned buildings provide better value for money, mitigate the risks of cyclical market forces and can address market failure in smaller communities. Government is a long term investor, and by buying or developing property that has the potential to decrease financial risk and provide future investment opportunities - effectively safeguarding its property needs. Our focus has also shifted from maximising economic savings to a triple bottom line approach – economic, social and environmental benefits. Our strategic plan will incorporate this approach, to identify and measure the benefits from our activities. This will apply to all future developments and is also critical to our sustainability goals and objectives. • consult with all stakeholders • make recommendations to government. The review will also consider SPA’s achievements over the past five years and identify our performance outcomes. It will also identify any need to strengthen our regulatory role and position SPA as a key property agency within government. SPA will conduct an internal review and make recommendations on our current performance as well as identify areas that might require legislative or policy change based on needs identified by clients, as well as through our own studies. 26 27 ORGANISATION DEVELOPMENT TIMEFRAME OUTCOME Stage one • Consolidate the portfolio and lift organisation performance Stage three • Complete the program of vesting generic office properties • Continue the vesting program • Implement recommendations from the Regional Strategy Program to reduce asset duplication and promote more efficient utilisation • Continue agency reviews and centre studies • Identify service needs and areas for improvement • Review the State Property Authority Act 2006 and Property Policy Framework • Be more involved in the identification and disposal of surplus assets • Continue to implement the sustainability strategy • Implement the Client Relationship Management Framework Stage two • Expand some services in response to government needs (and review of the Act and policy). This might include: -vesting additional generic assets such as depots, warehouses and car parks 28 1 2 -vesting generic assets of Public Trading Enterprises, excluding State Owned Corporations -examine the potential of owning and managing fit outs • Continue the roll out of agency reviews and centre studies outcomes • Prioritise future centre studies and identify other opportunities (such as training facilities and data centres) 3 • Complete all property business plans • Continue to expand services, for example the management of car parks, warehouses, depots and other assets as requested by agencies Stage four • Expand the agency review program to include non-generic assets such as schools and residential housing Stage five • Consolidate changes and improve new services • Implement strategies to ensure the government’s property portfolio meets the needs of agencies in a sustainable way 4 5 • Consolidate office facility services 29 APPENDIX A INCOME STATEMENT ACTUAL & PROJECTED RESULTS FOR THE PERIOD 2006-07 TO 2013-14 INCOME STATEMENT 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 Actual Actual Actual Forecast Budget Fwd Est Fwd Est Fwd Est $’000 $’000 $’000 $’000 $’000 $’000 $’000 $’000 REVENUES Rental Income Owned Properties 0 58,699 81,336 76,263 79,554 84,435 85,540 90,888 Leased Properties 0 100,965 104,000 184,480 238,595 247,682 258,260 266,840 Fees for Services 7,497 4,417 3,055 3,432 4,438 4,059 4,211 4,380 Interest Income 2,833 6,918 4,330 3,337 3,738 1,787 0 0 Government Contributions Recurrent 1,594 5,631 5,910 5,500 5,598 5,698 5,798 5,998 Capital 0 74,685 17,447 17,501 31,623 23,562 7,527 4,218 Other 0 1,850 2,200 2,600 3,100 3,700 4,400 5,150 TOTAL REVENUES 11,924 253,165 218,278 293,113 366,646 370,923 365,736 377,474 EXPENSES Property Headlease Expenses 0 91,138 99,080 173,143 224,258 232,015 242,550 251,150 Other Property Expenses 0 15,920 19,238 20,582 20,283 20,355 21,017 21,863 Finance Costs Finance Lease Liabilities 0 3,453 4,015 3,858 3,687 3,504 3,305 3,092 Land Remediation Liabilities 0 (8,407) 9,589 18,631 4,573 0 0 0 Depreciation & Amortisation 55 14,265 21,983 25,256 26,353 27,485 27,797 27,809 Capital Grants 0 0 0 1,054 0 0 0 0 Personnel Services Expenses 5,705 8,938 11,948 13,532 18,279 18,613 19,496 20,076 Other Operating Expenses 2,527 5,681 6,005 8,169 9,148 9,429 9,604 9,898 TOTAL EXPENSES 8,287 130,988 171,858 264,225 306,581 311,401 323,769 333,888 Gain/(Loss) on Disposal of Assets Gain/(Loss) on Revaluation of Assets (126) 0 16,759 (4,779) 0 2,094 (111) 0 525 0 551 0 579 0 608 0 NET SURPLUS 3,511 134,157 48,514 28,777 60,590 60,073 42,546 44,194 0 (74,685) (17,447) (17,501) (31,623) (23,562) (7,527) (4,218) 3,511 59,472 31,067 11,276 28,967 36,511 35,019 39,976 Less Government Capital Contributions NET SURPLUS (UNDERLYING) 30 INCOME STATEMENT Cont. 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 Actual Actual Actual Forecast Budget Fwd Est Fwd Est Fwd Est $’000 $’000 $’000 $’000 $’000 $’000 $’000 $’ RETAINED EARNINGS Opening Balance 0 129,927 712,320 761,582 725,686 750,276 767,952 762,211 Net Surplus 3,511 134,157 48,514 28,777 60,590 60,073 42,546 44,194 Equity Transfers & Other Adjustments 128,270 521,991 39,783 33,003 0 0 0 0 Financial Distributions Normal Dividend 0 (32,488) (39,035) (32,603) (36,000) (42,397) (48,287) (51,893) Capital Repatriations (1,854) (41,267) 0 (65,073) 0 0 0 0 CLOSING RETAINED EARNINGS 129,927 712,320 761,582 725,686 750,276 767,952 762,211 754,512 CAPITAL EXPENDITURE Property Construction/Acquisition 0 64,960 12,987 0 1,000 13,930 0 0 Property Refurbishment 0 7,204 8,052 16,344 30,148 9,407 7,302 3,993 Other 105 2,521 579 1,157 475 225 225 225 TOTAL CAPITAL EXPENDITURE 105 74,685 21,618 17,501 31,623 23,562 7,527 4,218 31 APPENDIX B BALANCE SHEET ACTUAL & PROJECTED RESULTS FOR THE PERIOD 2006-07 TO 2013-14 BALANCE SHEET 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 Actual Actual Actual Forecast Budget Fwd Est Fwd Est Fwd Est $’000 $’000 $’000 $’000 $’000 $’000 $’000 $’000 ASSETS Current Assets Cash Operations 7,174 25,359 40,679 36,782 37,250 43,918 47,507 48,575 Land Remediation (Newcastle) 113,051 95,269 99,904 99,786 63,086 0 0 0 Receivables Rental Debtors 0 4,184 5,048 6,756 2,200 2,150 2,150 3,650 Makegood Cost Recoverable 0 2,408 3,339 3,339 3,339 3,339 3,339 3,339 Other 11,074 12,189 12,222 9,282 10,163 9,769 10,494 25,383 Assets Held for Sale 0 0 75,795 0 0 0 0 0 Total Current Assets 131,299 139,409 236,987 155,945 116,038 59,176 63,490 80,947 BALANCE SHEET Cont. 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 Actual Actual Actual Forecast Budget Fwd Est Fwd Est Fwd Est $’000 $’000 $’000 $’000 $’000 $’000 $’000 Non-Current Liabilities Payables - Personnel Services 0 0 0 6,372 6,372 6,372 6,372 6,372 Finance Leases 0 52,576 50,430 48,113 45,762 43,076 40,177 36,862 Provisions Land Remediation 76,133 82,765 76,352 61,358 0 0 0 0 Makegood Restoration 0 15,179 25,944 25,944 25,944 25,944 25,944 25,944 Employee Related 449 1,474 6,372 0 0 0 0 0 Other - Deferred Income 0 168,992 165,820 172,019 168,745 166,329 163,913 161,772 Total Non-Current Liabilities 76,582 320,986 324,918 313,806 246,823 241,721 236,406 230,950 TOTAL LIABILITIES 137,520 352,011 389,140 391,189 335,587 261,377 256,142 250,702 Non-Current Assets Receivables - Makegood & Other 270 15,289 25,944 36,444 36,969 37,520 38,099 25,944 Property, Plant & Equipment Land & Buildings 187,830 990,450 776,389 817,895 832,475 839,089 830,133 818,435 Finance Leases 0 92,633 81,793 76,345 70,648 64,706 58,508 52,055 Plant & Equipment 118 2,126 1,969 1,806 1,359 897 483 267 Investment Property 0 23,540 39,155 39,259 39,259 39,259 39,259 39,259 Intangibles & Other 40 251 466 1,151 1,085 652 351 277 Total Non-Current Assets 188,258 1,124,289 925,716 972,900 981,795 982,123 966,833 936,237 NET ASSETS 182,037 911,687 773,563 737,656 762,246 779,922 774,181 766,482 TOTAL ASSETS EQUITY Retained Earnings 129,927 712,320 761,582 725,686 750,276 767,952 762,211 754,512 Asset Revaluation Reserve 52,110 199,367 11,981 11,970 11,970 11,970 11,970 11,970 TOTAL EQUITY 182,037 911,687 773,563 737,656 762,246 779,922 774,181 766,482 319,557 1,263,698 1,162,703 1,128,845 1,097,833 1,041,299 1,030,323 1,017,184 LIABILITIES Current Liabilities Payables - Trade Creditors 20,342 19,008 30,729 16,905 12,405 8,918 9,517 9,158 Payables - Personnel Services 0 0 0 1,194 1,316 1,427 1,552 1,696 Finance Leases 0 1,989 2,146 2,317 2,500 2,698 2,912 3,143 Provisions Land Remediation 37,347 1,137 20,743 50,354 65,930 0 0 0 Makegood Restoration 0 2,408 3,339 3,339 3,339 3,339 3,339 3,339 Employee Related 3,249 3,311 4,093 0 0 0 0 0 Other - Deferred Income 0 3,172 3,172 3,274 3,274 3,274 2,416 2,416 Total Current Liabilities 60,938 31,025 64,222 77,383 88,764 19,656 19,736 19,752 32 33 APPENDIX C APPENDIX D CASH FLOW STATEMENT ORGANISATION CHART ACTUAL & PROJECTED RESULTS FOR THE PERIOD 2006-07 TO 2013-14 CASH FLOW STATEMENT 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 Actual Actual Actual Forecast Budget Fwd Est Fwd Est Fwd Est $’000 $’000 $’000 $’000 $’000 $’000 $’000 $’000 CASH FLOW FROM OPERATING ACTIVITIES Payments Personnel Services Payments (6,630) (9,656) (11,985) (13,460) (18,144) (18,489) (19,358) (19,918) Land Remediation (11,567) (24,758) (1,637) (4,014) (50,355) (65,930) 0 0 Property and Other Payments (3,804) (130,565) (130,328) (233,288) (264,757) (267,942) (278,311) (290,110 Total Payments (22,001) (164,979) (143,950) (250,762) (333,256) (352,361) (297,669) (310,028) Receipts Rental Income 0 163,259 179,146 266,297 319,251 325,415 338,988 352,611 Interest on Land Remediations Funds 3,842 6,976 6,272 2,999 3,737 3,167 549 0 Fees for Services and Other 13,670 5,804 15,464 3,432 4,438 4,059 4,211 4,380 Total Receipts 17,512 176,039 200,882 272,728 327,426 332,641 343,748 356,991 Cash Flows From Government State Government Contributions 1,594 79,636 24,037 23,001 37,221 29,260 13,325 10,216 Net Cash Flows From Government 1,594 79,636 24,037 23,001 37,221 29,260 13,325 10,216 NET CASH FLOW FROM OPERATING (2,895) 90,696 80,969 44,967 31,391 9,540 59,404 1,749 (35,082) (21,967) 48,694 (31,623) (23,561) (7,528) General Manager State Property Authority Executive Asst Manager, Corporate Communications Executive Officer Corporate Management Executive Director Divestments, Acquisitions & Developments Commercial Transactions (Acquisitions & Divestments) Project Development Executive Director Planning & Strategy Group Strategy & Analysis Review Total Asset Management Planning Executive Director Portfolio Management Group Regional Portfolio Management Portfolio Services Manager Legal Services Director Finance & Information Systems NSW Police Force Portfolio Manager Human Resources 57,179 CASH FLOWS FROM INVESTING ACTIVITIES Purchases of PP&E (105) (76,349) (21,967) (17,173) (31,623) (23,561) (7,528) (4,218) Proceeds from Assets Sales 1,854 41,267 0 65,867 0 0 0 0 NET CASH FLOW FROM INVESTING State Property Authority Senior Management Finance & Accounting Business Services Information Systems (4,218) CASH FLOWS FROM FINANCING ACTIVITIES Financial Distributions to the State Government 0 (75,597) (39,047) (97,676) (36,000) (42,397) (48,287) (51,893) NET CASH FLOW FROM INVESTING 0 (75,597) (39,047) (97,676) (36,000) (42,397) (48,287) (51,893) NET INCREASE/(DECREASE) IN CASH (1,146) (19,983) 19,955 (4,015) (36,232) (56,418) 3,589 1,068 OPENING CASH BALANCE 0 120,225 120,628 140,583 136,568 100,336 43,918 47,507 Cash Transfers due to Administrative Restructuring 121,371 20,386 0 0 0 0 0 0 CLOSING CASH BALANCE 34 120,225 120,628 140,583 136,568 100,336 43,918 47,507 48,575 35 NOTES 36 NOTES 37 38
© Copyright 2024